{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["Examples","WK0 - Input data","Journal","Instructions","Export","WK1 - Identification","WK2 - Notional General Income","WK3 - Notional GI Yr1 YIELD","WK4 - PGI summary","WK5a - Impact on Rates","WK5b - Impact on Rates","WK6 - Expenditure Program","WK7 - Historical financials","WK8 - Long Term Financial Plan","WK9 - Ratios"],"not_rendered":{"charts":15,"images":3,"macros":1,"external_links":0,"defined_names":24,"comments":5,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Examples","index":0,"n_rows":42,"n_cols":27,"rows_kept":42,"cut":false,"hidden":true,"merged":[]}
[]
[null,"IPART colour codes for models, spreadsheets and information requests"]
[null,"NB  ALWAYS DESCRIBE THE COLOUR CODE USED IN YOUR MODEL "]
[null,"Note: If you use the formats for the inputs provided in this template, input cells will always be unprotected even when you protect the worksheet"]
[null,null,null,null,null,null,null,"use this column cell to \"paint\" input cells for numbers (NOT for percentages)"]
[null,null,null,null,null,null,null,null,"use this column cell to \"paint\" input cells for percentages (NOT numbers)"]
[null,"Models and spreadsheets"]
[null,null,null,null,null,null,"numbers","%"]
[null,"Inputs",null,null,null,null,4232,0.08]
[null,"Inputs with default values, default values are shown in italics next to or below ",null,null,null,null,34345,0.08]
[null,"Hard-coded values used that should not be changed, eg credit ratings or '1' at the start of an index series."]
[null,"Key outputs"]
[null,"Links from other files (green)"]
[null,"Error check (check =0)"]
[null,"Error warnings, messages and unusual calculation assumptions"]
[null,"Indicate change in formula across row with a double red line"]
[null,"Note:  You can combine options for inputs, eg:",null,null,"Inputs can be links to other files "]
[null,null,null,null,"You can drawn attention to unusual inputs "]
[]
[null,null,null,null,null,null,null,"use this column cell to \"paint\" input cells for numbers (NOT for percentages)"]
[null,"Information Requests",null,null,null,null,null,null,"use this column cell to \"paint\" input cells for percentages (NOT numbers)"]
[null,null,null,null,null,null,"numbers","%"]
[null,"Inputs for historical years (actual values)",null,null,null,null,234,0.24]
[null,"Forecast inputs",null,null,null,null,6667,0.05]
[null,"Error warnings and messages"]
[null,"Error check (check =0)"]
[]
[null,"QA notes - annotation or documenation by QA staff"]
[]
[]
["User Instructions - IPART CHARTS"]
[]
[null,"Blue","Mid Grey","Pale Blue","Green","Charcoal","Orange","Purple","Pink",null,null,"Blue","Mid Grey","Pale Blue","Green","Charcoal","Orange",null,"X value","1st Y value","2nd Y value",null,null,"Black","Red 100%","Red 70%","Grey 40%"]
["1975-76",36.19,36.880000000000003,21.56,5.36,3.01,10,3.01,10,null,"1975-76",33.19,36.880000000000003,21.56,5.36,3.01,10,null,1.8,10,17,null,"1975-76",33.19,36.880000000000003,21.56,5.36]
["1983-84",39.39,32.020000000000003,21.6,7.01,3.36,12,3.36,12,null,"1983-84",39.39,32.020000000000003,21.6,7.01,3.36,12,null,2.2999999999999998,12,9,null,"1983-84",39.39,32.020000000000003,21.6,7.01]
["1988-89",42.78,29.91,18.350000000000001,6.33,2.63,14,2.63,14,null,"1988-89",42.78,29.91,18.350000000000001,6.33,2.63,14,null,3.7,16,14,null,"1988-89",42.78,29.91,18.350000000000001,6.33]
["1993-94",42.13,26.53,21.6,7.01,2.72,16,2.72,16,null,"1993-94",42.13,26.53,21.6,7.01,2.72,16,null,4.0999999999999996,8,23,null,"1993-94",42.13,26.53,21.6,7.01]
["1996-97",41.69,24.76,23.98,7,2.57,18,2.57,18,null,"1996-97",41.69,24.76,23.98,7,2.57,18,null,5.5,14,27,null,"1996-97",41.69,24.76,23.98,7]
["1997-98",39.39,32.020000000000003,21.6,7.01,3.36,12,3.36,12,null,"1997-98",39.39,32.020000000000003,21.6,7.01,3.36,12,null,null,null,null,null,"1997-98",39.39,32.020000000000003,21.6,7.01]
["1998-99",42.13,26.53,21.6,7.01,2.72,16,2.72,16,null,"1998-99",42.13,26.53,21.6,7.01,2.72,16,null,null,null,null,null,"1998-99",42.13,26.53,21.6,7.01]
["1999-00",45,22,26,8,2,20,2,20,null,"1999-00",45,22,26,8,2,20,null,null,null,null,null,"1999-00",45,22,26,8]
["–  en rule for when needed"]

{"sheet":"WK0 - Input data","index":1,"n_rows":270,"n_cols":16,"rows_kept":270,"cut":false,"hidden":true,"merged":[]}
[]
[null,"This worksheet is for IPART Analyst use only. "]
[]
[]
[null,"Instructions:"]
[null,{"$f":"\"1. Enter the required information in the blue input cells in Section \"&B23","v":"1. Enter the required information in the blue input cells in Section 1. Inputs"}]
[null,{"$f":"\"2. Check the list of council names and update if necessary in Section \"&B67","v":"2. Check the list of council names and update if necessary in Section 2. Council Name"}]
[]
[]
[null,"Contents",null,null,null,null,null,null,null,"row"]
[null,{"$f":"B23","v":"1. Inputs"},null,null,null,null,null,null,null,{"$f":"ROW(B23)","v":23}]
[null,{"$f":"B26","v":"Table 1 - Analyst and TSO details"},null,null,null,null,null,null,null,{"$f":"ROW(B26)","v":26}]
[null,{"$f":"B42","v":"Table 2 - SV year and rate peg"},null,null,null,null,null,null,null,{"$f":"ROW(B42)","v":42}]
[null,{"$f":"B52","v":"Table 3 - SV year, rate peg  and units in display format "},null,null,null,null,null,null,null,{"$f":"ROW(B52)","v":52}]
[null,{"$f":"B67","v":"2. Council Name"},null,null,null,null,null,null,null,{"$f":"ROW(B67)","v":67}]
[null,{"$f":"B225","v":"3. Lists for expiring special variations and other questions"},null,null,null,null,null,null,null,{"$f":"ROW(B225)","v":225}]
[null,{"$f":"B227","v":"2. Is the council applying for a one-year increase (s508(2)) or a multi-year increase (s508A)?"},null,null,null,null,null,null,null,{"$f":"ROW(B227)","v":227}]
[null,{"$f":"B231","v":"3. For s508A applications: for how many years is the council requesting % increases as part of this application?"},null,null,null,null,null,null,null,{"$f":"ROW(B231)","v":231}]
[null,{"$f":"B242","v":"4. For s508A & s508(2) applications: is the special variation permanent or temporary?   "},null,null,null,null,null,null,null,{"$f":"ROW(B242)","v":242}]
[null,{"$f":"B250","v":"6. Does the council have an expiring variation? If yes, please specify when."},null,null,null,null,null,null,null,{"$f":"ROW(B250)","v":250}]
[]
[]
[null,"1. Inputs","Enter the required information in the blue input cells"]
[]
[]
[null,"Table 1 - Analyst and TSO details"]
[]
[null,"Who is the Analyst in charge?"]
[null,"First Name",null,"Scott"]
[null,"Last Name",null,"Chapman"]
[null,"Email",null,"scott_chapman@ipart.nsw.gov.au"]
[null,"Phone",null,"(02) 9290 8449"]
[]
[null,"Who is the TSO supporting the Analyst?"]
[null,"First Name",null,"Arsh"]
[null,"Last Name",null,"Suri"]
[null,"Email",null,"arsh_suri@ipart.nsw.gov.au"]
[null,"Phone",null,"(02) 9113 7730"]
[]
[]
[]
[null,"Table 2 - SV year and rate peg"]
[]
[null,"SV for period commencing 1 July","year",2019]
[null,"Financial year",null,{"$f":"D44&\"-\"&RIGHT(D44+1,2)","v":"2019-20"}]
[null,"Rate pegs"]
[null,"Rate peg for Year 1","%",2.7E-2]
[null,"Rate peg for Year 2 - 7","%",2.5000000000000001E-2]
[]
[]
[]
[null,"Table 3 - SV year, rate peg  and units in display format "]
[null,"Years "]
[null,"Year number",{"$f":"D54+1","v":3},2,{"$f":"F54+1","v":1},0,{"$f":"F54+1","v":1},2,3,4,5,6,7,8,9,10]
[null,"Year name",{"$f":"\"Hist yr \"&C54","v":"Hist yr 3"},"Hist yr 2",{"$f":"\"Hist yr \"&E54","v":"Hist yr 1"},{"$f":"\"Year \"&F54","v":"Year 0"},{"$f":"\"Year \"&G54","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10"]
[]
[null,"Year commencing 1 July",{"$f":"D57-1","v":2015},{"$f":"E57-1","v":2016},{"$f":"F57-1","v":2017},{"$f":"D44-1","v":2018},{"$f":"D44","v":2019},{"$f":"G57+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028]
[null,"Financial year",{"$f":"C57&\"-\"&RIGHT(C57+1,2)","v":"2015-16"},{"$f":"D57&\"-\"&RIGHT(D57+1,2)","v":"2016-17"},"2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29"]
[]
[null,"Rate peg",null,null,null,null,{"$f":"$D$47","v":2.7E-2},{"$f":"$D$48","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[]
[null,"Units for labels","$ nominal"]
[null,null,{"$f":"C62&\" per year\"","v":"$ nominal per year"}]
[]
[]
[]
[null,"2. Council Name","Check and update the list as necessary "]
[null,1,"Albury City Council"]
[null,{"$f":"B68+1","v":2},"Armidale Dumaresq Council"]
[null,3,"Ballina Shire Council"]
[null,4,"Balranald Shire Council"]
[null,5,"Bathurst Regional Council"]
[null,6,"Bayside Council"]
[null,7,"Bega Valley Shire Council"]
[null,8,"Bellingen Shire Council"]
[null,9,"Berrigan Shire Council"]
[null,10,"Blacktown City Council"]
[null,11,"Bland Shire Council"]
[null,12,"Blayney Shire Council"]
[null,13,"Blue Mountains City Council"]
[null,14,"Bogan Shire Council"]
[null,15,"Bourke Shire Council"]
[null,16,"Brewarrina Shire Council"]
[null,17,"Broken Hill City Council"]
[null,18,"Burwood Council"]
[null,19,"Byron Shire Council"]
[null,20,"Cabonne Council"]
[null,21,"Camden Council"]
[null,22,"Campbelltown City Council"]
[null,23,"Canterbury-Bankstown Council"]
[null,24,"Carrathool Shire Council"]
[null,25,"Central Coast Council"]
[null,26,"Central Darling Shire Council"]
[null,27,"Cessnock City Council"]
[null,28,"City of Canada Bay Council"]
[null,29,"City of Parramatta Council"]
[null,30,"City of Ryde Council"]
[null,31,"City of Sydney Council"]
[null,32,"Clarence Valley Council"]
[null,33,"Cobar Shire Council"]
[null,{"$f":"B100+1","v":34},"Coffs Harbour City Council"]
[null,35,"Coolamon Shire Council"]
[null,36,"Coonamble Shire Council"]
[null,37,"Cootamundra-Gundagai Council"]
[null,38,"Corowa Shire Council"]
[null,39,"Cowra Shire Council"]
[null,40,"Cumberland Council"]
[null,41,"Dubbo Regional Council"]
[null,42,"Dungog Shire Council"]
[null,43,"Edward River Council"]
[null,44,"Eurobodalla Shire Council"]
[null,45,"Fairfield City Council"]
[null,46,"Federation Council"]
[null,47,"Forbes Shire Council"]
[null,48,"Georges River Council"]
[null,49,"Gilgandra Shire Council"]
[null,50,"Glen Innes Severn Shire Council"]
[null,51,"Goulburn Mulwaree Council"]
[null,52,"Greater Hume Shire Council"]
[null,53,"Griffith City Council"]
[null,54,"Gunnedah Shire Council"]
[null,55,"Gwydir Shire Council"]
[null,56,"Hawkesbury City Council"]
[null,57,"Hay Shire Council"]
[null,58,"Hills Shire Council, The"]
[null,59,"Hilltops Council"]
[null,60,"Holroyd City Council"]
[null,61,"Hornsby, The Council of the Shire of"]
[null,62,"Hunters Hill, The Council of the Municipality of"]
[null,63,"Inner West Council"]
[null,64,"Inverell Shire Council"]
[null,65,"Junee Shire Council"]
[null,{"$f":"B132+1","v":66},"Kempsey Shire Council"]
[null,67,"Kiama, The Council of the Municipality of"]
[null,68,"Ku-ring-gai Municipal Council"]
[null,69,"Kyogle Council"]
[null,70,"Lachlan Shire Council"]
[null,71,"Lake Macquarie City Council"]
[null,72,"Lane Cove Council"]
[null,73,"Leeton Shire Council"]
[null,74,"Lismore City Council"]
[null,75,"Lithgow Council, City of"]
[null,76,"Liverpool City Council"]
[null,77,"Liverpool Plains Shire Council"]
[null,78,"Lockhart Shire Council"]
[null,79,"Maitland City Council"]
[null,80,"MidCoast Council"]
[null,81,"Mid-Western Regional Council"]
[null,82,"Moree Plains Shire Council"]
[null,83,"Mosman Municipal Council"]
[null,84,"Murray River Council"]
[null,85,"Murrumbidgee Shire Council"]
[null,86,"Muswellbrook Shire Council"]
[null,87,"Nambucca Shire Council"]
[null,88,"Narrabri Shire Council"]
[null,89,"Narrandera Shire Council"]
[null,90,"Narromine Shire Council"]
[null,91,"Newcastle City Council"]
[null,92,"Northern Beaches Council"]
[null,93,"North Sydney Council"]
[null,94,"Oberon Council"]
[null,95,"Orange City Council"]
[null,96,"Parkes Shire Council"]
[null,97,"Penrith City Council"]
[null,{"$f":"B164+1","v":98},"Pittwater Council"]
[null,99,"Port Macquarie-Hastings Council"]
[null,100,"Port Stephens Council"]
[null,101,"Queanbeyan-Palerang Regional Council"]
[null,102,"Randwick City Council"]
[null,103,"Richmond Valley Council"]
[null,104,"Rockdale City Council"]
[null,105,"Ryde City Council"]
[null,106,"Shellharbour City Council"]
[null,107,"Shoalhaven City Council"]
[null,108,"Singleton Shire Council"]
[null,109,"Snowy Monaro Regional Council"]
[null,110,"Snowy Valleys Council"]
[null,111,"Strathfield Municipal Council"]
[null,112,"Sutherland Shire Council"]
[null,113,"Tamworth Regional Council"]
[null,114,"Temora Shire Council"]
[null,115,"Tenterfield Shire Council"]
[null,116,"Tweed Shire Council"]
[null,117,"Upper Hunter Shire Council"]
[null,118,"Upper Lachlan Shire Council"]
[null,119,"Uralla Shire Council"]
[null,120,"Wagga Wagga City Council"]
[null,121,"Walcha Council"]
[null,122,"Walgett Shire Council"]
[null,123,"Warren Shire Council"]
[null,124,"Warrumbungle Shire Council"]
[null,125,"Waverley Council"]
[null,126,"Weddin Shire Council"]
[null,127,"Wellington Council"]
[null,128,"Wentworth Shire Council"]
[null,129,"Willoughby City Council"]
[null,{"$f":"B196+1","v":130},"Wingecarribee Shire Council"]
[null,131,"Wollondilly Shire Council"]
[null,132,"Wollongong City Council"]
[null,133,"Woollahra Municipal Council"]
[null,134,"Yass Valley Council"]
[null,135]
[null,136]
[null,137]
[null,138]
[null,139]
[null,140]
[null,141]
[null,142]
[null,143]
[null,144]
[null,145]
[null,146]
[null,147]
[null,148]
[null,149]
[null,150]
[null,151]
[null,152]
[null,153]
[null,154]
[null,155,null,null,null,"add rows above this one if you need more"]
[]
[]
[null,"3. Lists for expiring special variations and other questions"]
[]
[null,{"$f":"'WK1 - Identification'!C28","v":"2. Is the council applying for a one-year increase (s508(2)) or a multi-year increase (s508A)?"}]
[null,"s508(2)"]
[null,"s508A"]
[]
[null,{"$f":"'WK1 - Identification'!C29","v":"3. For s508A applications: for how many years is the council requesting % increases as part of this application?"}]
[null,null,"Text inputs:","Yr","List:"]
[null,null," years"]
[null,null,null,null,"na"]
[null,null,null,{"$f":"TRANSPOSE(H54:M54)","v":2},{"$f":"D235&$C$233","v":"2 years"}]
[null,null,null,3,"3 years"]
[null,null,null,4,"4 years"]
[null,null,null,5,"5 years"]
[null,null,null,6,"6 years"]
[null,null,null,7,"7 years"]
[]
[null,{"$f":"'WK1 - Identification'!C30","v":"4. For s508A & s508(2) applications: is the special variation permanent or temporary?   "}]
[null,"Permanent"]
[null,"Temporary"]
[]
[null,{"$f":"'WK1 - Identification'!C24","v":"1. Does the council have any existing SV(s) that means it has an increase above the rate peg for any year from 2019-20 (Year 1) onwards?"}]
[null,"yes"]
[null,"no"]
[]
[null,{"$f":"'WK1 - Identification'!C35","v":"6. Does the council have an expiring variation? If yes, please specify when."}]
[]
[null,null,"Text inputs:","Yr","List:",null,null,{"$f":"D252","v":"Yr"}]
[null,null,"Yes - 30 June ",null,{"$f":"'WK1 - Identification'!$I$38","v":"1st Expiring SV"},null,null,{"$f":"'WK1 - Identification'!$I$39","v":"2nd Expiring SV"}]
[null,null,"& 30 June "]
[null,null," expiry"]
[null,null,null,null,"na",null,null,"na"]
[null,null,{"$f":"TRANSPOSE($G$57:$P$57)","v":2019},null,{"$f":"$C$253&C257&$C$255","v":"Yes - 30 June 2019 expiry"},null,null,{"$f":"$C$254&C257&$C$255","v":"& 30 June 2019 expiry"}]
[null,null,2020,null,{"$f":"$C$253&C258&$C$255","v":"Yes - 30 June 2020 expiry"},null,null,{"$f":"$C$254&C258&$C$255","v":"& 30 June 2020 expiry"}]
[null,null,2021,null,"Yes - 30 June 2021 expiry",null,null,"& 30 June 2021 expiry"]
[null,null,2022,null,"Yes - 30 June 2022 expiry",null,null,"& 30 June 2022 expiry"]
[null,null,2023,null,"Yes - 30 June 2023 expiry",null,null,"& 30 June 2023 expiry"]
[null,null,2024,null,"Yes - 30 June 2024 expiry",null,null,"& 30 June 2024 expiry"]
[null,null,2025,null,"Yes - 30 June 2025 expiry",null,null,"& 30 June 2025 expiry"]
[null,null,2026,null,"Yes - 30 June 2026 expiry",null,null,"& 30 June 2026 expiry"]
[]
[]
[]
[null,{"$f":"'WK5b - Impact on Rates'!E19","v":"Has the council had a general land revaluation in Year 0?  "}]
[null,"Yes"]
[null,"No"]

{"sheet":"Journal","index":2,"n_rows":16,"n_cols":6,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Journal of changes made to Application form Part A - Special Variation 2019-20"]
[]
[null,"Changes since 22 November 2018"]
[]
[null,"Description of changes:","Worksheet:","Made by:","Date","Notes"]
[null,"CORRECTIONS"]
[null,"Corrected formula for 'Total Notional General Income' ","WK3 - Notional GI Yr1 YIELD'!M161","Scott","2018-11-30","Formula now includes Ordinary rates, Special rates and Annual charges"]
[null,"Corrected column headings (years) from column S","WK5a - Impact on Rates'!S23 &","Bee","2018-12-02","Headings now correctly refer to Year 1 to Year 7"]
[null,null,"WK5b - Impact on Rates'!R24"]
[null,"Corrected cell references for Scenario 3 (income - 'additional items')","WK8 - Long Term Financial Plan'!F117:P118","Bee","2018-12-02","Corrects Scenario 3 income, operating results and operating performance ratio."]
[]
[null,"COSMETIC CHANGES"]
[null,"Enter valuation objection as a positive whole number on WK3, consistent with WK1. Changed formula for net total and instructions accordingly","WK3 - Notional GI Yr1 YIELD'!M164 and M166","Bee","2018-12-02","Previously entered as a negative number"]
[null,"Terminology changed for some historical information ","WK7 - Historical financials'!C42:C45","Bee","2018-12-02","Made more consistent with  long term financial plan terminology"]
[null,"Minor formatting and wording improvements","various","Bee","2018-12-02"]

{"sheet":"Instructions","index":3,"n_rows":243,"n_cols":17,"rows_kept":243,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"  THE INDEPENDENT PRICING AND REGULATORY TRIBUNAL OF NSW"]
[]
[null,null,null,null,null,null,null,"APPLICATION FOR A SPECIAL VARIATION "]
[null,null,null,null,null,null,null,"TO GENERAL INCOME"]
[null,null,null,null,null,null,null,"under Section 508A and 508(2) of the Local Government Act 1993"]
[]
[]
[null,null,null,null,null,null,null,"SECTION 508A & 508(2) APPLICATION FORM"]
[null,null,null,null,null,null,null,{"$f":"\"PART A \"&'WK0 - Input data'!$D$45","v":"PART A 2019-20"}]
[]
[null,null,null,null,null,null,null,"Before completing this form, you MUST read the Office of Local Government's",null,null,null,null,null,null,null,"                 "]
[null,null,null,null,null,null,null,"Guidelines for the preparation of an application for a special variation to general income"]
[]
[null,null,null,null,null,null,null,"All dollars in nominal terms "]
[]
[null,null,null,"The Guidelines are available on the Office’s website at www.olg.nsw.gov.au."]
[]
[null,null,null,"NOTE:","This part of the application must be completed in conjunction with Part B"]
[null,null,null,null,{"$f":"\"(Special Variation Application Form \"&'WK0 - Input data'!$D$45&\"- Part B).\"","v":"(Special Variation Application Form 2019-20- Part B)."}]
[]
[null,null,null,null,null,null,null,"Overview"]
[]
[]
[null,null,"A Section 508A special variation allows a council to increase general income by a percentage that is greater than the rate peg"]
[null,null,"each year, up to a maximum of 7 years."]
[]
[null,null,"Section 508(2) allows a council to increase general income by a percentage that is greater than the rate peg in a single year. "]
[]
[null,null,"You must identify the percentage increase requested for each year inclusive of the rate peg."]
[]
[null,null,"You must also identify percentage increases in minimum rates for each year, if the increases result in a minimum rate"]
[null,null,"which exceeds the statutory limit."]
[]
[null,null,"Note: IPART can approve a percentage increase to minimum rates above the statutory limit that differs from the"]
[null,null,"proposed special variation percentage increase as long as you have justified and properly consulted on that percentage."]
[null,null,"See Attachment 4 of the Guidelines for further details."]
[]
[null,null,"Both Part A and Part B of the application should be submitted to IPART (us) via the Council Portal on our"]
[null,null,"website at www.ipart.nsw.gov.au. "]
[]
[null,null,"Part A consists of 9 worksheets:"]
[null,null,"►","Worksheet 1 (Identification): Identifies your council and a council contact officer, collects information"]
[null,null,null,null,"about your proposed special variation and any existing special variations (SVs)."]
[null,null,null,null,"It also collects information about Crown Land adjustments, catch-ups or excess adjustments "]
[null,null,null,null,"and valuation objections."]
[null,null,"►","Worksheet 2 (current year Notional General Income): Calculates the council's Notional General Income"]
[null,null,null,null,{"$f":"\"for the current year (Year 0 in the application, \"&'WK0 - Input data'!$F$58&\"). \"","v":"for the current year (Year 0 in the application, 2018-19). "}]
[null,null,"►","Worksheet 3 (first year Notional General Income): Calculates the council's proposed Notional General "]
[null,null,null,null,{"$f":"\"Income for next year (Year 1 in the application, \"&'WK0 - Input data'!$G$58&\").\"","v":"Income for next year (Year 1 in the application, 2019-20)."}]
[null,null,"►","Worksheet 4 (PGI): Summarises the council's Permissible General Income based on the 1st year's percentage  "]
[null,null,null,null,"for the proposed SV and Crown Land adjustments, plus other income adjustments. It also shows the "]
[null,null,null,null,"the council's PGI over the proposed SV period and the annual and cumulative impacts of the proposed SV."]
[null,null,"►","Worksheet 5a (Impact on Rates 1): Calculates the average annual and cumulative increases in rates"]
[null,null,null,null,"for each category/sub-category for each year of the proposed SV, with and without the proposed SV."]
[null,null,"►","Worksheet 5b (Impact on Rates 2): Collects the assessment numbers in the residential, business and farmland"]
[null,null,null,null,"ordinary rate categories for different land values in year 1 and the rates across this"]
[null,null,null,null,"distribution (ie, midpoints of each land value range) for each year of the proposed SV."]
[null,null,"►","Worksheet 6 (Additional SV Income and Expenditure): Collects data on how the council intends to use the"]
[null,null,null,null,"additional funds (above the rate peg) from the proposed SV. "]
[null,null,"►","Worksheet 7 (Historical financial information): Collects historical information from your financial statements."]
[null,null,"►","Worksheet 8 (Long Term Financial Plan): Collects information on your Long Term Financial Plan"]
[null,null,null,null,"including scenarios with and without the proposed special variation."]
[null,null,"►","Worksheet 9 (Financial ratios): Captures financial ratios, some of which are calculated while others"]
[null,null,null,null,"are entered as inputs."]
[]
[]
[null,null,null,"Enquiries regarding the completion of this application should be directed to:"]
[]
[null,null,null,null,{"$f":"'WK0 - Input data'!$D$29&\" \"&'WK0 - Input data'!$D$30","v":"Scott Chapman"},null,null,{"$f":"'WK0 - Input data'!D32","v":"(02) 9290 8449"}]
[null,null,null,null,null,null,null,{"$f":"'WK0 - Input data'!D31","v":"scott_chapman@ipart.nsw.gov.au"}]
[]
[null,null,null,null,{"$f":"'WK0 - Input data'!$D$35&\" \"&'WK0 - Input data'!$D$36&\" (who in \"&'WK0 - Input data'!D29&\"'s absence, will direct you to the appropriate IPART officer)\"","v":"Arsh Suri (who in Scott's absence, will direct you to the appropriate IPART officer)"}]
[null,null,null,null,null,null,null,{"$f":"'WK0 - Input data'!D38","v":"(02) 9113 7730"}]
[null,null,null,null,null,null,null,{"$f":"'WK0 - Input data'!D37","v":"arsh_suri@ipart.nsw.gov.au"}]
[]
[]
[]
[]
[]
[null,null,"Colour code "]
[]
[null,null,"Enter data in the blue input cells"]
[null,null,"Hard-coded values that should not be changed"]
[null,null,"Key outputs"]
[null,null,"Special instructions"]
[null,null,"Error checks "]
[null,null,"Double red line indicates a change in formula"]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Step-by-step instructions on completing the worksheets"]
[]
[]
[]
[null,null,"Worksheet 1 - Identification"]
[]
[null,null,">","Select council name from the drop down list and enter contact details."]
[null,null,">","Indicate whether you have any existing SVs by selecting 'yes' or 'no' from the drop down box, where the existing SV "]
[null,null,null,"means you have an existing increase(s) above the rate peg for any year from Year 1 onwards."]
[null,null,{"$f":"$C$102","v":">"},"Select (or enter) the type and duration of the proposed special variation."]
[null,null,{"$f":"$C$102","v":">"},"Enter the additional percentage being sought above the rate peg (excluding other adjustments)."]
[null,null,{"$f":"$C$102","v":">"},"Answer the questions about expiring SVs."]
[null,null,null,"*","If the council does not have any SVs due to expire in the period of the proposed SV, leave the"]
[null,null,null,null,"field blank or select 'na'."]
[null,null,null,{"$f":"$D$108","v":"*"},{"$f":"\"Enter the $ value of expiring SVs in Table 1 (row \"&ROW('WK1 - Identification'!C71)&\")\"","v":"Enter the $ value of expiring SVs in Table 1 (row 71)"}]
[null,null,null,{"$f":"$D$108","v":"*"},"Any amounts entered need to be verified by the OLG before the application is submitted to us."]
[]
[null,null,{"$f":"$C$102","v":">"},"Answer the questions about Crown land adjustments, catch ups and valuation objections."]
[null,null,null,{"$f":"$D$108","v":"*"},"If the council does not have any adjustments, leave the fields in this section blank"]
[null,null,null,{"$f":"$D$108","v":"*"},"Note that applications for Crown land adjustments still need to be separately made to OLG."]
[null,null,{"$f":"$C$102","v":">"},"Enter the requested percentage increases in general income (including the rate peg) from year 2 (Table 1)."]
[null,null,null,{"$f":"$D$108","v":"*"},"The annual and cumulative increases in the white cells are automatically calculated once the requested "]
[null,null,null,null,"percentage increases have been entered. "]
[null,null,null,{"$f":"$D$108","v":"*"},"The worksheet automatically assumes a rate peg of 2.5% for each of the forward years (Year 2 and thereafter)."]
[null,null,null,null,"If the rate peg turns out to be different from that assumed, the total % increase in general income with an"]
[null,null,null,null,"approved SV does not change."]
[]
[null,null,{"$f":"\"Worksheet 2 - Notional General Income \"&'WK0 - Input data'!$F$58","v":"Worksheet 2 - Notional General Income 2018-19"}]
[]
[null,null,"This worksheet calculates the Notional General Income for the current year (Year 0), by applying the"]
[null,null,"rating structure used in the previous year to land values, adjusted by supplementary valuations"]
[null,null," received during that year.  "]
[]
[null,null,"Any inclusion in WK2 as a “supplementary valuation” must agree with section 4 of the Valuation of Land Act 1916."]
[]
[null,null,{"$f":"\"Worksheet 3 - Notional General Income \"&'WK0 - Input data'!$G$58","v":"Worksheet 3 - Notional General Income 2019-20"}]
[]
[null,null,"This worksheet calculates the proposed Notional General Income (Year 1). It should apply the proposed rating structure,"]
[null,null,"including the proposed SV increase, to land values adjusted by any supplementary valuations."]
[]
[null,null,"The rating structure entered here must be checked by OLG."]
[]
[null,null,"Worksheet 4 - Calculation"]
[]
[null,null,"This worksheet calculates Permissible General Income and the value of the proposed SV after taking into"]
[null,null,"account various adjustments.   Income adjustments and expiring SV amounts are to be verified"]
[null,null,"by OLG before the application is submitted to us.",null,null,null,null,null,null,null,null,null,"Example of PGI calculation for Year 1"]
[]
[null,null,"NO INPUTS ARE REQUIRED",null,null,null,null,null,null,null,"XYZ Council"]
[null,null,null,null,null,null,null,null,null,null,null,null,"WORKSHEET 4"]
[null,null,"Expiring SV"]
[null,null,{"$f":"\"If the council has a SV due to expire on 30 June \"&'WK0 - Input data'!$G$57&\", \"","v":"If the council has a SV due to expire on 30 June 2019, "},null,null,null,null,null,null,null,null,null,"PERMISSIBLE GENERAL INCOME SUMMARY FOR 2018-19"]
[null,null,"Notional General Income must be reduced before ",null,null,null,null,null,null,null,null,null,"  All dollars in nominal terms"]
[null,null,{"$f":"\"calculating Permissable General Income in \"&'WK0 - Input data'!$G$58&\".\"","v":"calculating Permissable General Income in 2019-20."},null,null,null,null,null,null,null,null,null,"Please check all income adjustments and expiring variation amounts with OLG"]
[null,null,null,null,null,null,null,null,null,null,null,null,"before submitting the application."]
[null,null,"Additional percentage increase",null,null,null,null,null,null,null,"Prior year Notional General Income",null,null,null,null,null,20000000]
[null,null,"This is the additional percentage increase being sought ",null,null,null,null,null,null,null,"Less:","Expiry of a prior special variation",null,null,null,null,10000]
[null,null,"above the rate peg, excluding any other income "]
[null,null,"adjustments.",null,null,null,null,null,null,null,"Adjusted first year Notional General Income",null,null,null,null,"$",{"$f":"Q151-Q152","v":19990000}]
[]
[null,null,"Crown Land Adjustment",null,null,null,null,null,null,null,"Plus:","Rate peg increase - first year",null,null,2.3E-2,null,{"$f":"ROUND(Q154*O156,9)","v":459770}]
[null,null,"Crown land claims will increase Permissible General ",null,null,null,null,null,null,null,"Plus:","Additional increase - first year",null,null,3.6999999999999998E-2,null,{"$f":"ROUND(Q154*O157,9)","v":739630}]
[null,null,"Income. The $ amount of any Crown land adjustment is",null,null,null,null,null,null,null,"Plus:","Crown Land adjustment - first year",null,null,6.3825374504374575E-4,null,10000]
[null,null,"converted into a % amount to be included in the final"]
[null,null,"special variation for consideration by IPART.",null,null,null,null,null,null,null,null,"Total special variation - first year",null,null,{"$f":"SUM(O156:O158)","v":6.0638253745043745E-2},"$",{"$f":"SUM(Q156:Q158)","v":1209400}]
[]
[null,null,"Other adjustments",null,null,null,null,null,null,null,"Other First Year Adjustments:"]
[null,null,"There are two other possible adjustments that are not included",null,null,null,null,null,null,null,"Plus/Minus:","Prior year Catch-up/(Excess)",null,null,null,null,-5000]
[null,null,"in the proposed SV % but will affect Permissible General Income:",null,null,null,null,null,null,null,"Minus:","Valuation Objections claimed in prior year",null,null,null,null,-30]
[null,null,"1. Prior year result. This is the catch up or excess amount"]
[null,null,"from the previous year, as advised by OLG.",null,null,null,null,null,null,null,null,null,null,null,"Total Adjustments",null,{"$f":"SUM(Q163:Q164)","v":-5030}]
[null,null,"2. Valuation objections: if you successfully claimed valuation"]
[null,null,"objections in the previous year, PGI must be reduced to",null,null,null,null,null,null,null,null,"First year Permissible General Income",null,null,null,"$",{"$f":"Q154+Q160+Q166","v":21194370}]
[null,null,"remove the extra income claimed from the revenue base."]
[]
[]
[null,null,"Worksheet 5a - Impact on Ratepayers (part 1)"]
[]
[null,null,"The aim of this sheet is to show the minimum rate increase (if applicable), the average rate increase per sub-category"]
[null,null,"(inclusive of all relevant rates) and the proposed annual charges in each year of the proposed special variation."]
[null,null,"It also aims to compare average rates with and without the proposed special variation."]
[null,null,"Enter the required data in the blue input cells. The values in the white cells will calculated automatically."]
[]
[null,null,"Minimum rates"]
[null,null,"Enter in the minimum rates per category/sub-category as if the SV were approved for each year as requested"]
[null,null,"These figures are intended to illustrate the impact of the proposed SV on any specific minimum rate."]
[]
[null,null,"Ordinary and Special Average Rates"]
[null,null,"Enter in the average rates per sub-category as if the proposed SV were approved for each year as requested"]
[null,null,"AND the average rates as if the proposed SV were not approved (only the rate peg would then apply)."]
[]
[null,null,"These figures should include the impact of changes in minimum rates and are calculated as per below."]
[]
[null,null,"Annual Charges"]
[null,null,"Enter any proposed annual charges for each year of the proposed variation."]
[]
[null,null,"Note:"]
[null,null,"*","An average rate equals total income in a category or sub-category divided by the number"]
[null,null,null,"    of assessments in that same category or sub-category (i.e. including assessments on the minimum rate). "]
[null,null,{"$f":"C193","v":"*"},"These figures should reflect the reduction from any expiring SVs so that the net change in rates is measured."]
[]
[null,null,"Worksheet 5b - Impact on Ratepayers (part 2)"]
[]
[null,null,"This worksheet shows the distribution of ordinary rates across different land values and how"]
[null,null,"ratepayers will be affected by the proposed SV, depending on the value of their land."]
[]
[null,null,"Enter the number of assessments in the ordinary rating categories (residential, business and farmland)"]
[null,null,{"$f":"\"across various land value ranges in \"&'WK0 - Input data'!$F$58&\", and the rate levels across different land values in each year\"","v":"across various land value ranges in 2018-19, and the rate levels across different land values in each year"}]
[null,null,"of the application, with and without the proposed SV."]
[]
[null,null,"If you have had a general revaluation of land during the prior year this spreadsheet will not accurately"]
[null,null,"reflect the impact on ratepayers in year 1.  We will take this into account when using this worksheet."]
[null,null,{"$f":"\"Please complete the tables using the number of assessments from the first year of the proposed SV (\"&'WK0 - Input data'!$D$45&\").\"","v":"Please complete the tables using the number of assessments from the first year of the proposed SV (2019-20)."}]
[]
[null,null,"Worksheet 6 - Proposed Additional SRV Income and Expenditure"]
[]
[null,null,"This worksheet is designed to show how the council proposes to use the additional funding"]
[null,null,"above the rate peg generated from the proposed SV.  "]
[]
[null,null,"The worksheet automatically calculates additional SRV income for Years 1 to 10."]
[]
[null,null,"Councils must enter each category of expenditure, and if applicable, individual program/project names, "]
[null,null,"in column C under one of the headings provided."]
[]
[null,null,"The spreadsheet will calculate the difference between the additional income from the proposed special variation "]
[null,null,"and what it is spent on.  A positive difference means that the additional income is not all spent on opex or capex."]
[]
[null,null,"* Part B of the application provides councils with the opportunity to explain their expenditure plans"]
[null,null,"and the impacts on their financial position."]
[]
[null,null,"Worksheet 7 - Historical financial information"]
[null,null,"This sheet captures the council's historical financial information as reported in its financial statements."]
[]
[null,null,"Worksheet 8 - Long Term Financial Plan"]
[]
[null,null,"This worksheet is designed to show how the council's Long Term Financial Plan varies"]
[null,null,"with and without the proposed special variation"]
[null,null,"Councils must complete the information from the Long Term Financial Plan for both the Special Variation Scenario "]
[null,null,"and the Base Case Scenario (without proposed special variation)."]
[]
[null,null,"Councils must enter each category of income and expenditure under the headings provided"]
[null,null,"This worksheet automatically calculates total amounts for each column"]
[]
[null,null,"Worksheet 9 - Financial ratios"]
[null,null,"This worksheet captures financial ratios for three historical years as well as the current and forecast years (0 to 10)."]
[null,null,"All the historical ratios and two of the forecast ratios are calculated from information provided in Worksheet 7 and Worksheet 8. "]
[null,null,"Enter forecast values for the two compulsory ratios (Infrastructure Renewals Ratio and Infrastructure Backlog Ratio)."]
[null,null,"Enter forecasts for the optional ratios only if they are relevant to your council's application."]

{"sheet":"Export","index":4,"n_rows":304,"n_cols":23,"rows_kept":304,"cut":false,"hidden":true,"merged":[]}
["Hide sheet before publishing"]
[]
[null,"EXPORT SHEET"]
[]
[null,{"$f":"'WK1 - Identification'!$F$5","v":"WORKSHEET 1"}]
[null,{"$f":"'WK1 - Identification'!C13","v":"Council Name:"},null,{"$f":"'WK2 - Notional General Income'!$C$3","v":"Muswellbrook Shire Council"}]
[null,"Type of application",null,{"$f":"'WK1 - Identification'!K28","v":"s508(2)"}]
[null,"Has existing SV?",null,{"$f":"'WK1 - Identification'!K24","v":"no"}]
[null,"Yrs SV applies",null,{"$f":"'WK1 - Identification'!R31","v":1}]
[null,"Permanent or temporary?",null,{"$f":"'WK1 - Identification'!K30","v":"Permanent"}]
[null,"No yrs if temporary",null,{"$f":"'WK1 - Identification'!K31","v":0}]
[]
[]
[]
[]
[null,{"$f":"'WK1 - Identification'!$F$5","v":"WORKSHEET 1"}]
[null,{"$f":"'WK1 - Identification'!C50","v":"E. Requested annual percentage increases and expiring SV amounts"}]
[null,null,null,null,null,null,null,{"$f":"'WK1 - Identification'!F56","v":"Year 0"},{"$f":"'WK1 - Identification'!G56","v":"Year 1"},{"$f":"'WK1 - Identification'!H56","v":"Year 2"},{"$f":"'WK1 - Identification'!I56","v":"Year 3"},{"$f":"'WK1 - Identification'!J56","v":"Year 4"},{"$f":"'WK1 - Identification'!K56","v":"Year 5"},{"$f":"'WK1 - Identification'!L56","v":"Year 6"},{"$f":"'WK1 - Identification'!M56","v":"Year 7"}]
[null,{"$f":"'WK1 - Identification'!C57","v":"Financial year"},null,null,null,null,null,{"$f":"'WK1 - Identification'!F57","v":"2018-19"},{"$f":"'WK1 - Identification'!G57","v":"2019-20"},{"$f":"'WK1 - Identification'!H57","v":"2020-21"},{"$f":"'WK1 - Identification'!I57","v":"2021-22"},{"$f":"'WK1 - Identification'!J57","v":"2022-23"},{"$f":"'WK1 - Identification'!K57","v":"2023-24"},{"$f":"'WK1 - Identification'!L57","v":"2024-25"},{"$f":"'WK1 - Identification'!M57","v":"2025-26"}]
[null,{"$f":"'WK1 - Identification'!C58","v":"1= included in SV period"},null,null,null,null,null,null,{"$f":"'WK1 - Identification'!G58","v":1},{"$f":"'WK1 - Identification'!H58","v":0},{"$f":"'WK1 - Identification'!I58","v":0},{"$f":"'WK1 - Identification'!J58","v":0},{"$f":"'WK1 - Identification'!K58","v":0},{"$f":"'WK1 - Identification'!L58","v":0},{"$f":"'WK1 - Identification'!M58","v":0}]
[null,{"$f":"'WK1 - Identification'!C59","v":"Annual % increases"}]
[null,{"$f":"'WK1 - Identification'!C60","v":"na - leave blank"},null,null,null,null,null,null,{"$f":"'WK1 - Identification'!G60","v":0},{"$f":"'WK1 - Identification'!H60","v":0},{"$f":"'WK1 - Identification'!I60","v":0},{"$f":"'WK1 - Identification'!J60","v":0},{"$f":"'WK1 - Identification'!K60","v":0},{"$f":"'WK1 - Identification'!L60","v":0},{"$f":"'WK1 - Identification'!M60","v":0}]
[null,{"$f":"'WK1 - Identification'!C61","v":"Rate peg only"},null,null,null,null,null,null,{"$f":"'WK1 - Identification'!G61","v":2.7E-2},{"$f":"'WK1 - Identification'!H61","v":2.5000000000000001E-2},{"$f":"'WK1 - Identification'!I61","v":2.5000000000000001E-2},{"$f":"'WK1 - Identification'!J61","v":2.5000000000000001E-2},{"$f":"'WK1 - Identification'!K61","v":2.5000000000000001E-2},{"$f":"'WK1 - Identification'!L61","v":2.5000000000000001E-2},{"$f":"'WK1 - Identification'!M61","v":2.5000000000000001E-2}]
[null,{"$f":"'WK1 - Identification'!C62","v":"     plus"},{"$f":"'WK1 - Identification'!D62","v":"percentage above the rate peg"},null,null,null,null,null,{"$f":"'WK1 - Identification'!G62","v":0.12429999999999999},{"$f":"'WK1 - Identification'!H62","v":"."},{"$f":"'WK1 - Identification'!I62","v":"."},{"$f":"'WK1 - Identification'!J62","v":"."},{"$f":"'WK1 - Identification'!K62","v":"."},{"$f":"'WK1 - Identification'!L62","v":"."},{"$f":"'WK1 - Identification'!M62","v":"."}]
[null,{"$f":"'WK1 - Identification'!C63","v":"     plus"},{"$f":"'WK1 - Identification'!D63","v":"Crown Land adjustment"},null,null,null,null,null,{"$f":"'WK1 - Identification'!G63","v":0},{"$f":"'WK1 - Identification'!H63","v":"."},{"$f":"'WK1 - Identification'!I63","v":"."},{"$f":"'WK1 - Identification'!J63","v":"."},{"$f":"'WK1 - Identification'!K63","v":"."},{"$f":"'WK1 - Identification'!L63","v":"."},{"$f":"'WK1 - Identification'!M63","v":"."}]
[null,{"$f":"'WK1 - Identification'!C64","v":"   Proposed SV "},null,null,null,null,null,null,{"$f":"'WK1 - Identification'!G64","v":0.15129999999999999},{"$f":"'WK1 - Identification'!H64","v":0},{"$f":"'WK1 - Identification'!I64","v":0},{"$f":"'WK1 - Identification'!J64","v":0},{"$f":"'WK1 - Identification'!K64","v":0},{"$f":"'WK1 - Identification'!L64","v":0},{"$f":"'WK1 - Identification'!M64","v":0}]
[null,{"$f":"'WK1 - Identification'!C65","v":"Cumulative % increase"}]
[null,{"$f":"'WK1 - Identification'!C66","v":"Rate peg only"},null,null,null,null,null,null,{"$f":"'WK1 - Identification'!G66","v":2.7E-2},{"$f":"'WK1 - Identification'!H66","v":5.2674999999999805E-2},{"$f":"'WK1 - Identification'!I66","v":7.8991874999999601E-2},{"$f":"'WK1 - Identification'!J66","v":0.10596667187499942},{"$f":"'WK1 - Identification'!K66","v":0.13361583867187421},{"$f":"'WK1 - Identification'!L66","v":0.16195623463867093},{"$f":"'WK1 - Identification'!M66","v":0.19100514050463757}]
[null,{"$f":"'WK1 - Identification'!C67","v":"   Percentage above the rate peg"},null,null,null,null,null,null,{"$f":"'WK1 - Identification'!G67","v":0.12429999999999999},{"$f":"'WK1 - Identification'!H67","v":"."},{"$f":"'WK1 - Identification'!I67","v":"."},{"$f":"'WK1 - Identification'!J67","v":"."},{"$f":"'WK1 - Identification'!K67","v":"."},{"$f":"'WK1 - Identification'!L67","v":"."},{"$f":"'WK1 - Identification'!M67","v":"."}]
[null,{"$f":"'WK1 - Identification'!C68","v":"   Proposed SV "},null,null,null,null,null,null,{"$f":"'WK1 - Identification'!G68","v":0.15129999999999999},{"$f":"'WK1 - Identification'!H68","v":"."},{"$f":"'WK1 - Identification'!I68","v":"."},{"$f":"'WK1 - Identification'!J68","v":"."},{"$f":"'WK1 - Identification'!K68","v":"."},{"$f":"'WK1 - Identification'!L68","v":"."},{"$f":"'WK1 - Identification'!M68","v":"."}]
[]
[null,{"$f":"'WK1 - Identification'!C70","v":"Expiring special variations"}]
[null,{"$f":"'WK1 - Identification'!C71","v":"$ value of expiring special"},null,null,null,null,null,null,{"$f":"'WK1 - Identification'!G71","v":0},{"$f":"'WK1 - Identification'!H71","v":0},{"$f":"'WK1 - Identification'!I71","v":0},{"$f":"'WK1 - Identification'!J71","v":0},{"$f":"'WK1 - Identification'!K71","v":0},{"$f":"'WK1 - Identification'!L71","v":0},{"$f":"'WK1 - Identification'!M71","v":0}]
[null,{"$f":"'WK1 - Identification'!C72","v":" variations (ESV)"},null,null,null,null,null,null,{"$f":"'WK1 - Identification'!G72","v":0},{"$f":"'WK1 - Identification'!H72","v":"."},{"$f":"'WK1 - Identification'!I72","v":"."},{"$f":"'WK1 - Identification'!J72","v":"."},{"$f":"'WK1 - Identification'!K72","v":"."},{"$f":"'WK1 - Identification'!L72","v":"."},{"$f":"'WK1 - Identification'!M72","v":"."}]
[]
[]
[]
[]
[null,{"$f":"'WK4 - PGI summary'!$E$5","v":"WORKSHEET 4"}]
[null,{"$f":"'WK4 - PGI summary'!B36","v":"PERMISSABLE GENERAL INCOME (PGI) OVER PROPOSED SV PERIOD ($ nominal)"}]
[null,{"$f":"'WK0 - Input data'!B$54","v":"Year number"},null,null,{"$f":"'WK0 - Input data'!C$55","v":"Hist yr 3"},{"$f":"'WK0 - Input data'!D$55","v":"Hist yr 2"},{"$f":"'WK0 - Input data'!E$55","v":"Hist yr 1"},{"$f":"'WK0 - Input data'!F$55","v":"Year 0"},{"$f":"'WK0 - Input data'!G$55","v":"Year 1"},{"$f":"'WK0 - Input data'!H$55","v":"Year 2"},{"$f":"'WK0 - Input data'!I$55","v":"Year 3"},{"$f":"'WK0 - Input data'!J$55","v":"Year 4"},{"$f":"'WK0 - Input data'!K$55","v":"Year 5"},{"$f":"'WK0 - Input data'!L$55","v":"Year 6"},{"$f":"'WK0 - Input data'!M$55","v":"Year 7"},{"$f":"'WK0 - Input data'!N$55","v":"Year 8"},{"$f":"'WK0 - Input data'!O$55","v":"Year 9"},{"$f":"'WK0 - Input data'!P$55","v":"Year 10"},{"$f":"'WK4 - PGI summary'!N37","v":"Total"},{"$f":"'WK4 - PGI summary'!O37","v":"increase"}]
[null,{"$f":"'WK0 - Input data'!B$58","v":"Financial year"},null,null,{"$f":"'WK0 - Input data'!C$58","v":"2015-16"},{"$f":"'WK0 - Input data'!D$58","v":"2016-17"},{"$f":"'WK0 - Input data'!E$58","v":"2017-18"},{"$f":"'WK0 - Input data'!F$58","v":"2018-19"},{"$f":"'WK0 - Input data'!G$58","v":"2019-20"},{"$f":"'WK0 - Input data'!H$58","v":"2020-21"},{"$f":"'WK0 - Input data'!I$58","v":"2021-22"},{"$f":"'WK0 - Input data'!J$58","v":"2022-23"},{"$f":"'WK0 - Input data'!K$58","v":"2023-24"},{"$f":"'WK0 - Input data'!L$58","v":"2024-25"},{"$f":"'WK0 - Input data'!M$58","v":"2025-26"},{"$f":"'WK0 - Input data'!N$58","v":"2026-27"},{"$f":"'WK0 - Input data'!O$58","v":"2027-28"},{"$f":"'WK0 - Input data'!P$58","v":"2028-29"},{"$f":"'WK4 - PGI summary'!N38","v":"$ nominal"},{"$f":"'WK4 - PGI summary'!O38","v":"%"}]
[]
[null,{"$f":"'WK4 - PGI summary'!C40","v":"Permissible General Income (PGI) with proposed SV"}]
[null,{"$f":"'WK4 - PGI summary'!C41","v":"Prior year Notional General Income (NGI)"},null,null,null,null,null,null,{"$f":"'WK4 - PGI summary'!G41","v":16129696.101545978},{"$f":"'WK4 - PGI summary'!H41","v":"."},{"$f":"'WK4 - PGI summary'!I41","v":"."},{"$f":"'WK4 - PGI summary'!J41","v":"."},{"$f":"'WK4 - PGI summary'!K41","v":"."},{"$f":"'WK4 - PGI summary'!L41","v":"."},{"$f":"'WK4 - PGI summary'!M41","v":"."}]
[null,{"$f":"'WK4 - PGI summary'!C42","v":"  less"},{"$f":"'WK4 - PGI summary'!D42","v":"expiry of a prior special variation"},null,null,null,null,null,{"$f":"'WK4 - PGI summary'!G42","v":1747228.7921},{"$f":"'WK4 - PGI summary'!H42","v":"."},{"$f":"'WK4 - PGI summary'!I42","v":"."},{"$f":"'WK4 - PGI summary'!J42","v":"."},{"$f":"'WK4 - PGI summary'!K42","v":"."},{"$f":"'WK4 - PGI summary'!L42","v":"."},{"$f":"'WK4 - PGI summary'!M42","v":"."}]
[null,{"$f":"'WK4 - PGI summary'!C43","v":"Adjusted Notional General income"},null,null,null,null,null,null,{"$f":"'WK4 - PGI summary'!G43","v":14382467.309445979},{"$f":"'WK4 - PGI summary'!H43","v":"."},{"$f":"'WK4 - PGI summary'!I43","v":"."},{"$f":"'WK4 - PGI summary'!J43","v":"."},{"$f":"'WK4 - PGI summary'!K43","v":"."},{"$f":"'WK4 - PGI summary'!L43","v":"."},{"$f":"'WK4 - PGI summary'!M43","v":"."}]
[]
[null,{"$f":"'WK4 - PGI summary'!C45","v":"     plus"},{"$f":"'WK4 - PGI summary'!D45","v":"rate peg increase"},null,null,null,null,null,{"$f":"'WK4 - PGI summary'!G45","v":388326.61735504144},{"$f":"'WK4 - PGI summary'!H45","v":"."},{"$f":"'WK4 - PGI summary'!I45","v":"."},{"$f":"'WK4 - PGI summary'!J45","v":"."},{"$f":"'WK4 - PGI summary'!K45","v":"."},{"$f":"'WK4 - PGI summary'!L45","v":"."},{"$f":"'WK4 - PGI summary'!M45","v":"."}]
[null,{"$f":"'WK4 - PGI summary'!C46","v":"     plus"},{"$f":"'WK4 - PGI summary'!D46","v":"additional increase"},null,null,null,null,null,{"$f":"'WK4 - PGI summary'!G46","v":1787740.6865641351},{"$f":"'WK4 - PGI summary'!H46","v":"."},{"$f":"'WK4 - PGI summary'!I46","v":"."},{"$f":"'WK4 - PGI summary'!J46","v":"."},{"$f":"'WK4 - PGI summary'!K46","v":"."},{"$f":"'WK4 - PGI summary'!L46","v":"."},{"$f":"'WK4 - PGI summary'!M46","v":"."}]
[null,{"$f":"'WK4 - PGI summary'!C47","v":"     plus"},{"$f":"'WK4 - PGI summary'!D47","v":"Crown Land adjustment"},null,null,null,null,null,{"$f":"'WK4 - PGI summary'!G47","v":0},{"$f":"'WK4 - PGI summary'!H47","v":"."},{"$f":"'WK4 - PGI summary'!I47","v":"."},{"$f":"'WK4 - PGI summary'!J47","v":"."},{"$f":"'WK4 - PGI summary'!K47","v":"."},{"$f":"'WK4 - PGI summary'!L47","v":"."},{"$f":"'WK4 - PGI summary'!M47","v":"."}]
[null,{"$f":"'WK4 - PGI summary'!C48","v":"Total proposed SV"},null,null,null,null,null,null,{"$f":"'WK4 - PGI summary'!G48","v":2176067.3039191766},{"$f":"'WK4 - PGI summary'!H48","v":"."},{"$f":"'WK4 - PGI summary'!I48","v":"."},{"$f":"'WK4 - PGI summary'!J48","v":"."},{"$f":"'WK4 - PGI summary'!K48","v":"."},{"$f":"'WK4 - PGI summary'!L48","v":"."},{"$f":"'WK4 - PGI summary'!M48","v":"."}]
[]
[null,{"$f":"'WK4 - PGI summary'!C50","v":"Notional General Income after SV applied"},null,null,null,null,null,null,{"$f":"'WK4 - PGI summary'!G50","v":16558534.613365155},{"$f":"'WK4 - PGI summary'!H50","v":"."},{"$f":"'WK4 - PGI summary'!I50","v":"."},{"$f":"'WK4 - PGI summary'!J50","v":"."},{"$f":"'WK4 - PGI summary'!K50","v":"."},{"$f":"'WK4 - PGI summary'!L50","v":"."},{"$f":"'WK4 - PGI summary'!M50","v":"."}]
[null,{"$f":"'WK4 - PGI summary'!C51","v":"     plus"},{"$f":"'WK4 - PGI summary'!D51","v":"other 1st-year adjustments"},null,null,null,null,null,{"$f":"'WK4 - PGI summary'!G51","v":0},{"$f":"'WK4 - PGI summary'!H51","v":"."},{"$f":"'WK4 - PGI summary'!I51","v":"."},{"$f":"'WK4 - PGI summary'!J51","v":"."},{"$f":"'WK4 - PGI summary'!K51","v":"."},{"$f":"'WK4 - PGI summary'!L51","v":"."},{"$f":"'WK4 - PGI summary'!M51","v":"."}]
[null,{"$f":"'WK4 - PGI summary'!C52","v":"PGI with proposed SV"},null,null,null,null,null,{"$f":"'WK4 - PGI summary'!F52","v":16129696.101545978},{"$f":"'WK4 - PGI summary'!G52","v":16558534.613365155},{"$f":"'WK4 - PGI summary'!H52","v":"."},{"$f":"'WK4 - PGI summary'!I52","v":"."},{"$f":"'WK4 - PGI summary'!J52","v":"."},{"$f":"'WK4 - PGI summary'!K52","v":"."},{"$f":"'WK4 - PGI summary'!L52","v":"."},{"$f":"'WK4 - PGI summary'!M52","v":"."},null,null,null,{"$f":"'WK4 - PGI summary'!N52","v":428838.51181917638},{"$f":"'WK4 - PGI summary'!O52","v":2.6586893461562094E-2}]
[null,"check = 0",null,null,null,null,null,null,{"$f":"IF(I56=\".\",\".\",I45-I46+I49+I50+I51+I55-I56)","v":0},{"$f":"IF(J56=\".\",\".\",J45-J46+J49+J50+J51+J55-J56)","v":"."},".",{"$f":"IF(L56=\".\",\".\",L45-L46+L49+L50+L51+L55-L56)","v":"."},{"$f":"IF(M56=\".\",\".\",M45-M46+M49+M50+M51+M55-M56)","v":"."},{"$f":"IF(N56=\".\",\".\",N45-N46+N49+N50+N51+N55-N56)","v":"."},{"$f":"IF(O56=\".\",\".\",O45-O46+O49+O50+O51+O55-O56)","v":"."},null,null,null,{"$f":"INDEX(H56:O56,1,$D$9+1)-H56-S56","v":0}]
[null,{"$f":"'WK4 - PGI summary'!C54","v":"Permissible General Income if only the rate peg applied"}]
[null,{"$f":"'WK4 - PGI summary'!C55","v":"Prior year Notional General Income (NGI)"},null,null,null,null,null,null,{"$f":"'WK4 - PGI summary'!G55","v":16129696.101545978},{"$f":"'WK4 - PGI summary'!H55","v":"."},{"$f":"'WK4 - PGI summary'!I55","v":"."},{"$f":"'WK4 - PGI summary'!J55","v":"."},{"$f":"'WK4 - PGI summary'!K55","v":"."},{"$f":"'WK4 - PGI summary'!L55","v":"."},{"$f":"'WK4 - PGI summary'!M55","v":"."}]
[null,{"$f":"'WK4 - PGI summary'!C56","v":"  less"},{"$f":"'WK4 - PGI summary'!D56","v":"expiry of a prior special variation"},null,null,null,null,null,{"$f":"'WK4 - PGI summary'!G56","v":1747228.7921},{"$f":"'WK4 - PGI summary'!H56","v":"."},{"$f":"'WK4 - PGI summary'!I56","v":"."},{"$f":"'WK4 - PGI summary'!J56","v":"."},{"$f":"'WK4 - PGI summary'!K56","v":"."},{"$f":"'WK4 - PGI summary'!L56","v":"."},{"$f":"'WK4 - PGI summary'!M56","v":"."}]
[null,{"$f":"'WK4 - PGI summary'!C57","v":"Adjusted Notional General income"},null,null,null,null,null,null,{"$f":"'WK4 - PGI summary'!G57","v":14382467.309445979},{"$f":"'WK4 - PGI summary'!H57","v":"."},{"$f":"'WK4 - PGI summary'!I57","v":"."},{"$f":"'WK4 - PGI summary'!J57","v":"."},{"$f":"'WK4 - PGI summary'!K57","v":"."},{"$f":"'WK4 - PGI summary'!L57","v":"."},{"$f":"'WK4 - PGI summary'!M57","v":"."}]
[]
[null,{"$f":"'WK4 - PGI summary'!C59","v":"     plus"},{"$f":"'WK4 - PGI summary'!D59","v":"rate peg increase"},null,null,null,null,null,{"$f":"'WK4 - PGI summary'!G59","v":388326.61735504144},{"$f":"'WK4 - PGI summary'!H59","v":"."},{"$f":"'WK4 - PGI summary'!I59","v":"."},{"$f":"'WK4 - PGI summary'!J59","v":"."},{"$f":"'WK4 - PGI summary'!K59","v":"."},{"$f":"'WK4 - PGI summary'!L59","v":"."},{"$f":"'WK4 - PGI summary'!M59","v":"."}]
[null,{"$f":"'WK4 - PGI summary'!C60","v":"     plus"},{"$f":"'WK4 - PGI summary'!D60","v":"other 1st-year adjustments"},null,null,null,null,null,{"$f":"'WK4 - PGI summary'!G60","v":0},{"$f":"'WK4 - PGI summary'!H60","v":"."},{"$f":"'WK4 - PGI summary'!I60","v":"."},{"$f":"'WK4 - PGI summary'!J60","v":"."},{"$f":"'WK4 - PGI summary'!K60","v":"."},{"$f":"'WK4 - PGI summary'!L60","v":"."},{"$f":"'WK4 - PGI summary'!M60","v":"."}]
[null,{"$f":"'WK4 - PGI summary'!C61","v":"PGI if only the rate peg applied"},null,null,null,null,null,{"$f":"'WK4 - PGI summary'!F61","v":16129696.101545978},{"$f":"'WK4 - PGI summary'!G61","v":14770793.92680102},{"$f":"'WK4 - PGI summary'!H61","v":"."},{"$f":"'WK4 - PGI summary'!I61","v":"."},{"$f":"'WK4 - PGI summary'!J61","v":"."},{"$f":"'WK4 - PGI summary'!K61","v":"."},{"$f":"'WK4 - PGI summary'!L61","v":"."},{"$f":"'WK4 - PGI summary'!M61","v":"."},null,null,null,{"$f":"'WK4 - PGI summary'!N61","v":-1358902.1747449581},{"$f":"'WK4 - PGI summary'!O61","v":-8.4248467310844857E-2}]
[null,"check = 0",null,null,null,null,null,null,{"$f":"IF(I65=\".\",\".\",I59-I60+I63+I64-I65)","v":0},{"$f":"IF(J65=\".\",\".\",J59-J60+J63+J64-J65)","v":"."},".",".",".",".",".",null,null,null,{"$f":"INDEX(H65:O65,1,$D$9+1)-H65-S65","v":0}]
[null,{"$f":"'WK4 - PGI summary'!C63","v":"PGI if expiring SV renewed and rate peg applied"}]
[null,{"$f":"'WK4 - PGI summary'!C64","v":"Prior year Notional General Income (NGI)"},null,null,null,null,null,null,{"$f":"'WK4 - PGI summary'!G64","v":16129696.101545978},{"$f":"'WK4 - PGI summary'!H64","v":"."},{"$f":"'WK4 - PGI summary'!I64","v":"."},{"$f":"'WK4 - PGI summary'!J64","v":"."},{"$f":"'WK4 - PGI summary'!K64","v":"."},{"$f":"'WK4 - PGI summary'!L64","v":"."},{"$f":"'WK4 - PGI summary'!M64","v":"."}]
[null,{"$f":"'WK4 - PGI summary'!C65","v":"     plus"},{"$f":"'WK4 - PGI summary'!D65","v":"rate peg increase"},null,null,null,null,null,{"$f":"'WK4 - PGI summary'!G65","v":435501.79474174138},{"$f":"'WK4 - PGI summary'!H65","v":"."},{"$f":"'WK4 - PGI summary'!I65","v":"."},{"$f":"'WK4 - PGI summary'!J65","v":"."},{"$f":"'WK4 - PGI summary'!K65","v":"."},{"$f":"'WK4 - PGI summary'!L65","v":"."},{"$f":"'WK4 - PGI summary'!M65","v":"."}]
[null,{"$f":"'WK4 - PGI summary'!C66","v":"     plus"},{"$f":"'WK4 - PGI summary'!D66","v":"other 1st-year adjustments"},null,null,null,null,null,{"$f":"'WK4 - PGI summary'!G66","v":0},{"$f":"'WK4 - PGI summary'!H66","v":"."},{"$f":"'WK4 - PGI summary'!I66","v":"."},{"$f":"'WK4 - PGI summary'!J66","v":"."},{"$f":"'WK4 - PGI summary'!K66","v":"."},{"$f":"'WK4 - PGI summary'!L66","v":"."},{"$f":"'WK4 - PGI summary'!M66","v":"."}]
[null,{"$f":"'WK4 - PGI summary'!C67","v":"PGI if expiring SV renewed and rate peg applied"},null,null,null,null,null,{"$f":"'WK4 - PGI summary'!F67","v":16129696.101545978},{"$f":"'WK4 - PGI summary'!G67","v":16565197.896287721},{"$f":"'WK4 - PGI summary'!H67","v":"."},{"$f":"'WK4 - PGI summary'!I67","v":"."},{"$f":"'WK4 - PGI summary'!J67","v":"."},{"$f":"'WK4 - PGI summary'!K67","v":"."},{"$f":"'WK4 - PGI summary'!L67","v":"."},{"$f":"'WK4 - PGI summary'!M67","v":"."},null,null,null,{"$f":"'WK4 - PGI summary'!N67","v":435501.79474174231},{"$f":"'WK4 - PGI summary'!O67","v":2.7000000000000055E-2}]
[null,"check = 0",null,null,null,null,null,null,{"$f":"IF(I71=\".\",\".\",I68+I69+I70-I71)","v":0},{"$f":"IF(J71=\".\",\".\",J68+J69+J70-J71)","v":"."},".",".",".",".",".",null,null,null,{"$f":"INDEX(H71:O71,1,$D$9+1)-H71-S71","v":0}]
[]
[]
[]
[null,{"$f":"'WK4 - PGI summary'!$E$5","v":"WORKSHEET 4"}]
[null,{"$f":"'WK4 - PGI summary'!B72","v":"INCREASES IN PERMISSABLE GENERAL INCOME (PGI) OVER PROPOSED SV PERIOD (nominal)"}]
[null,{"$f":"B$41","v":"Year number"},null,null,{"$f":"E$41","v":"Hist yr 3"},"Hist yr 2","Hist yr 1","Year 0","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10",{"$f":"'WK4 - PGI summary'!N73","v":"Total"},{"$f":"'WK4 - PGI summary'!O73","v":"increase"}]
[null,{"$f":"B$42","v":"Financial year"},null,null,{"$f":"E$42","v":"2015-16"},"2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29",{"$f":"'WK4 - PGI summary'!N74","v":"$ nominal"},{"$f":"'WK4 - PGI summary'!O74","v":"%"}]
[]
[null,{"$f":"'WK4 - PGI summary'!C76","v":"Annual % increase in PGI"}]
[null,{"$f":"'WK4 - PGI summary'!C77","v":"PGI with proposed SV"},null,{"$f":"'WK4 - PGI summary'!E77","v":"%"},null,null,null,null,{"$f":"'WK4 - PGI summary'!G77","v":2.6586893461562094E-2},{"$f":"'WK4 - PGI summary'!H77","v":"."},{"$f":"'WK4 - PGI summary'!I77","v":"."},{"$f":"'WK4 - PGI summary'!J77","v":"."},{"$f":"'WK4 - PGI summary'!K77","v":"."},{"$f":"'WK4 - PGI summary'!L77","v":"."},{"$f":"'WK4 - PGI summary'!M77","v":"."},null,null,null,null,{"$f":"'WK4 - PGI summary'!O77","v":2.6586893461562094E-2}]
[null,{"$f":"'WK4 - PGI summary'!C78","v":"PGI if only the rate peg applied"},null,{"$f":"'WK4 - PGI summary'!E78","v":"%"},null,null,null,null,{"$f":"'WK4 - PGI summary'!G78","v":-8.4248467310844857E-2},{"$f":"'WK4 - PGI summary'!H78","v":"."},{"$f":"'WK4 - PGI summary'!I78","v":"."},{"$f":"'WK4 - PGI summary'!J78","v":"."},{"$f":"'WK4 - PGI summary'!K78","v":"."},{"$f":"'WK4 - PGI summary'!L78","v":"."},{"$f":"'WK4 - PGI summary'!M78","v":"."},null,null,null,null,{"$f":"'WK4 - PGI summary'!O78","v":-8.4248467310844857E-2}]
[null,{"$f":"'WK4 - PGI summary'!C79","v":"PGI if expiring SV renewed and rate peg applied"},null,{"$f":"'WK4 - PGI summary'!E79","v":"%"},null,null,null,null,{"$f":"'WK4 - PGI summary'!G79","v":2.7000000000000055E-2},{"$f":"'WK4 - PGI summary'!H79","v":"."},{"$f":"'WK4 - PGI summary'!I79","v":"."},{"$f":"'WK4 - PGI summary'!J79","v":"."},{"$f":"'WK4 - PGI summary'!K79","v":"."},{"$f":"'WK4 - PGI summary'!L79","v":"."},{"$f":"'WK4 - PGI summary'!M79","v":"."},null,null,null,null,{"$f":"'WK4 - PGI summary'!O79","v":2.7000000000000055E-2}]
[]
[null,{"$f":"'WK4 - PGI summary'!C81","v":"Annual and cumulative $ increase in PGI"}]
[null,{"$f":"'WK4 - PGI summary'!C82","v":"PGI with proposed SV"},null,{"$f":"'WK4 - PGI summary'!E82","v":"$ nominal"},null,null,null,null,{"$f":"'WK4 - PGI summary'!G82","v":428838.51181917638},{"$f":"'WK4 - PGI summary'!H82","v":"."},{"$f":"'WK4 - PGI summary'!I82","v":"."},{"$f":"'WK4 - PGI summary'!J82","v":"."},{"$f":"'WK4 - PGI summary'!K82","v":"."},{"$f":"'WK4 - PGI summary'!L82","v":"."},{"$f":"'WK4 - PGI summary'!M82","v":"."},null,null,null,{"$f":"'WK4 - PGI summary'!N82","v":428838.51181917638},{"$f":"'WK4 - PGI summary'!O82","v":2.6586893461562094E-2}]
[null,{"$f":"'WK4 - PGI summary'!C83","v":"PGI if only the rate peg applied"},null,{"$f":"'WK4 - PGI summary'!E83","v":"$ nominal"},null,null,null,null,{"$f":"'WK4 - PGI summary'!G83","v":-1358902.1747449581},{"$f":"'WK4 - PGI summary'!H83","v":"."},{"$f":"'WK4 - PGI summary'!I83","v":"."},{"$f":"'WK4 - PGI summary'!J83","v":"."},{"$f":"'WK4 - PGI summary'!K83","v":"."},{"$f":"'WK4 - PGI summary'!L83","v":"."},{"$f":"'WK4 - PGI summary'!M83","v":"."},null,null,null,{"$f":"'WK4 - PGI summary'!N83","v":-1358902.1747449581},{"$f":"'WK4 - PGI summary'!O83","v":-8.4248467310844857E-2}]
[null,{"$f":"'WK4 - PGI summary'!C84","v":"PGI if expiring SV renewed and rate peg applied"},null,{"$f":"'WK4 - PGI summary'!E84","v":"$ nominal"},null,null,null,null,{"$f":"'WK4 - PGI summary'!G84","v":435501.79474174231},{"$f":"'WK4 - PGI summary'!H84","v":"."},{"$f":"'WK4 - PGI summary'!I84","v":"."},{"$f":"'WK4 - PGI summary'!J84","v":"."},{"$f":"'WK4 - PGI summary'!K84","v":"."},{"$f":"'WK4 - PGI summary'!L84","v":"."},{"$f":"'WK4 - PGI summary'!M84","v":"."},null,null,null,{"$f":"'WK4 - PGI summary'!N84","v":435501.79474174231},{"$f":"'WK4 - PGI summary'!O84","v":2.7000000000000055E-2}]
[]
[null,{"$f":"'WK4 - PGI summary'!C86","v":"Annual $ increase in PGI with proposed SV more than"}]
[null,{"$f":"'WK4 - PGI summary'!C87","v":"PGI if only the rate peg applied"},null,{"$f":"'WK4 - PGI summary'!E87","v":"$ nominal"},null,null,null,null,{"$f":"'WK4 - PGI summary'!G87","v":1787740.6865641344},{"$f":"'WK4 - PGI summary'!H87","v":"."},{"$f":"'WK4 - PGI summary'!I87","v":"."},{"$f":"'WK4 - PGI summary'!J87","v":"."},{"$f":"'WK4 - PGI summary'!K87","v":"."},{"$f":"'WK4 - PGI summary'!L87","v":"."},{"$f":"'WK4 - PGI summary'!M87","v":"."},null,null,null,{"$f":"'WK4 - PGI summary'!N87","v":1787740.6865641344},{"$f":"'WK4 - PGI summary'!O87","v":0.11083536077240695}]
[null,{"$f":"'WK4 - PGI summary'!C88","v":"PGI if expiring SV renewed and rate peg applied"},null,{"$f":"'WK4 - PGI summary'!E88","v":"$ nominal"},null,null,null,null,{"$f":"'WK4 - PGI summary'!G88","v":-6663.282922565937},{"$f":"'WK4 - PGI summary'!H88","v":"."},{"$f":"'WK4 - PGI summary'!I88","v":"."},{"$f":"'WK4 - PGI summary'!J88","v":"."},{"$f":"'WK4 - PGI summary'!K88","v":"."},{"$f":"'WK4 - PGI summary'!L88","v":"."},{"$f":"'WK4 - PGI summary'!M88","v":"."},null,null,null,{"$f":"'WK4 - PGI summary'!N88","v":-6663.282922565937},{"$f":"'WK4 - PGI summary'!O88","v":-4.1310653843796077E-4}]
[]
[null,{"$f":"'WK4 - PGI summary'!C90","v":"Cumulative PGI"},null,null,null,null,null,null,{"$f":"'WK4 - PGI summary'!G90","v":0},{"$f":"'WK4 - PGI summary'!H90","v":0},{"$f":"'WK4 - PGI summary'!I90","v":0},{"$f":"'WK4 - PGI summary'!J90","v":0},{"$f":"'WK4 - PGI summary'!K90","v":0},{"$f":"'WK4 - PGI summary'!L90","v":0},{"$f":"'WK4 - PGI summary'!M90","v":0},null,null,null,{"$f":"'WK4 - PGI summary'!N90","v":0},{"$f":"'WK4 - PGI summary'!O90","v":0}]
[null,{"$f":"'WK4 - PGI summary'!C91","v":"PGI with proposed SV"},null,{"$f":"'WK4 - PGI summary'!E91","v":"$ nominal"},null,null,null,null,{"$f":"'WK4 - PGI summary'!G91","v":16558534.613365155},{"$f":"'WK4 - PGI summary'!H91","v":"."},{"$f":"'WK4 - PGI summary'!I91","v":"."},{"$f":"'WK4 - PGI summary'!J91","v":"."},{"$f":"'WK4 - PGI summary'!K91","v":"."},{"$f":"'WK4 - PGI summary'!L91","v":"."},{"$f":"'WK4 - PGI summary'!M91","v":"."},null,null,null,{"$f":"'WK4 - PGI summary'!N91","v":16558534.613365155},{"$f":"'WK4 - PGI summary'!O91","v":0}]
[null,{"$f":"'WK4 - PGI summary'!C92","v":"PGI if only the rate peg applied"},null,{"$f":"'WK4 - PGI summary'!E92","v":"$ nominal"},null,null,null,null,{"$f":"'WK4 - PGI summary'!G92","v":14770793.92680102},{"$f":"'WK4 - PGI summary'!H92","v":"."},{"$f":"'WK4 - PGI summary'!I92","v":"."},{"$f":"'WK4 - PGI summary'!J92","v":"."},{"$f":"'WK4 - PGI summary'!K92","v":"."},{"$f":"'WK4 - PGI summary'!L92","v":"."},{"$f":"'WK4 - PGI summary'!M92","v":"."},null,null,null,{"$f":"'WK4 - PGI summary'!N92","v":14770793.92680102},{"$f":"'WK4 - PGI summary'!O92","v":0}]
[]
[]
[]
[]
[null,{"$f":"'WK5a - Impact on Rates'!$F$5","v":"WORKSHEET 5a"}]
[null,"IMPACT ON  AVERAGE RATES "]
[null,{"$f":"B$41","v":"Year number"},null,null,{"$f":"E$41","v":"Hist yr 3"},"Hist yr 2","Hist yr 1","Year 0","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10"]
[null,{"$f":"B$42","v":"Financial year"},null,null,{"$f":"E$42","v":"2015-16"},"2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29"]
[]
[null,{"$f":"'WK5a - Impact on Rates'!C57","v":"Average Ordinary and Special Rates - with proposed special variation"}]
[null,{"$f":"'WK5a - Impact on Rates'!C60","v":"Residential"},null,null,null,null,null,{"$f":"'WK5a - Impact on Rates'!E90","v":793.10168372910118},{"$f":"'WK5a - Impact on Rates'!F90","v":814.51550766870969},{"$f":"'WK5a - Impact on Rates'!G90","v":834.87839536042725},{"$f":"'WK5a - Impact on Rates'!H90","v":855.75035524443797},{"$f":"'WK5a - Impact on Rates'!I90","v":877.14411412554898},{"$f":"'WK5a - Impact on Rates'!J90","v":899.07271697868748},{"$f":"'WK5a - Impact on Rates'!K90","v":921.54953490315461},{"$f":"'WK5a - Impact on Rates'!L90","v":944.58827327573351}]
[null,{"$f":"'WK5a - Impact on Rates'!C91","v":"Business"},null,null,null,null,null,{"$f":"'WK5a - Impact on Rates'!E136","v":2823.5193845689769},{"$f":"'WK5a - Impact on Rates'!F136","v":2899.7544210287947},{"$f":"'WK5a - Impact on Rates'!G136","v":2972.2482815545145},{"$f":"'WK5a - Impact on Rates'!H136","v":3046.5544885933768},{"$f":"'WK5a - Impact on Rates'!I136","v":3122.7183508082112},{"$f":"'WK5a - Impact on Rates'!J136","v":3200.786309578416},{"$f":"'WK5a - Impact on Rates'!K136","v":3280.8059673178764},{"$f":"'WK5a - Impact on Rates'!L136","v":3362.8261165008225}]
[null,{"$f":"'WK5a - Impact on Rates'!C137","v":"Farmland"},null,null,null,null,null,{"$f":"'WK5a - Impact on Rates'!E157","v":3000.7626414497695},{"$f":"'WK5a - Impact on Rates'!F157","v":3081.7827102706533},{"$f":"'WK5a - Impact on Rates'!G157","v":3158.8272780274197},{"$f":"'WK5a - Impact on Rates'!H157","v":3237.7979599781047},{"$f":"'WK5a - Impact on Rates'!I157","v":3318.7429089775565},{"$f":"'WK5a - Impact on Rates'!J157","v":3401.7114817019956},{"$f":"'WK5a - Impact on Rates'!K157","v":3486.7542687445448},{"$f":"'WK5a - Impact on Rates'!L157","v":3573.9231254631586}]
[null,{"$f":"'WK5a - Impact on Rates'!C158","v":"Mining"},null,null,null,null,null,{"$f":"'WK5a - Impact on Rates'!E178","v":409804.75666966633},{"$f":"'WK5a - Impact on Rates'!F178","v":420869.48509974731},{"$f":"'WK5a - Impact on Rates'!G178","v":431391.22222724097},{"$f":"'WK5a - Impact on Rates'!H178","v":442176.00278292195},{"$f":"'WK5a - Impact on Rates'!I178","v":453230.40285249497},{"$f":"'WK5a - Impact on Rates'!J178","v":464561.16292380728},{"$f":"'WK5a - Impact on Rates'!K178","v":476175.19199690234},{"$f":"'WK5a - Impact on Rates'!L178","v":488079.57179682498}]
[]
[null,{"$f":"'WK5a - Impact on Rates'!C182","v":"Average Ordinary and Special Rates - without proposed special variation (assumed rate peg only)"}]
[null,{"$f":"'WK5a - Impact on Rates'!C185","v":"Residential"},null,null,null,null,null,{"$f":"'WK5a - Impact on Rates'!E215","v":793.10168372910118},{"$f":"'WK5a - Impact on Rates'!F215","v":814.5154291897868},{"$f":"'WK5a - Impact on Rates'!G215","v":834.87831491953148},{"$f":"'WK5a - Impact on Rates'!H215","v":855.75027279251958},{"$f":"'WK5a - Impact on Rates'!I215","v":877.14402961233247},{"$f":"'WK5a - Impact on Rates'!J215","v":899.07263035264089},{"$f":"'WK5a - Impact on Rates'!K215","v":921.54944611145686},{"$f":"'WK5a - Impact on Rates'!L215","v":944.58818226424319}]
[null,{"$f":"'WK5a - Impact on Rates'!C216","v":"Business"},null,null,null,null,null,{"$f":"'WK5a - Impact on Rates'!E261","v":2823.5193845689769},{"$f":"'WK5a - Impact on Rates'!F261","v":2899.7544079523386},{"$f":"'WK5a - Impact on Rates'!G261","v":2972.2482681511469},{"$f":"'WK5a - Impact on Rates'!H261","v":3046.5544748549255},{"$f":"'WK5a - Impact on Rates'!I261","v":3122.7183367262983},{"$f":"'WK5a - Impact on Rates'!J261","v":3200.7862951444554},{"$f":"'WK5a - Impact on Rates'!K261","v":3280.8059525230665},{"$f":"'WK5a - Impact on Rates'!L261","v":3362.826101336143}]
[null,{"$f":"'WK5a - Impact on Rates'!C262","v":"Farmland"},null,null,null,null,null,{"$f":"'WK5a - Impact on Rates'!E282","v":3000.7626414497695},{"$f":"'WK5a - Impact on Rates'!F282","v":3081.7832327689134},{"$f":"'WK5a - Impact on Rates'!G282","v":3158.827813588136},{"$f":"'WK5a - Impact on Rates'!H282","v":3237.7985089278386},{"$f":"'WK5a - Impact on Rates'!I282","v":3318.7434716510352},{"$f":"'WK5a - Impact on Rates'!J282","v":3401.7120584423105},{"$f":"'WK5a - Impact on Rates'!K282","v":3486.754859903368},{"$f":"'WK5a - Impact on Rates'!L282","v":3573.923731400952}]
[null,{"$f":"'WK5a - Impact on Rates'!C283","v":"Mining"},null,null,null,null,null,{"$f":"'WK5a - Impact on Rates'!E303","v":409804.75666966633},{"$f":"'WK5a - Impact on Rates'!F303","v":420869.48509974731},{"$f":"'WK5a - Impact on Rates'!G303","v":431391.22222724097},{"$f":"'WK5a - Impact on Rates'!H303","v":442176.00278292195},{"$f":"'WK5a - Impact on Rates'!I303","v":453230.40285249497},{"$f":"'WK5a - Impact on Rates'!J303","v":464561.16292380728},{"$f":"'WK5a - Impact on Rates'!K303","v":476175.19199690234},{"$f":"'WK5a - Impact on Rates'!L303","v":488079.57179682498}]
[]
[]
[]
[]
[null,{"$f":"'WK6 - Expenditure Program'!$J$5","v":"WORKSHEET 6"}]
[null,{"$f":"'WK6 - Expenditure Program'!J7","v":"PROPOSED ADDITIONAL SPECIAL VARIATION INCOME AND EXPENDITURE"},null,null,null,null,null,{"$f":"'WK6 - Expenditure Program'!G26","v":"$ nominal per year"}]
[null,{"$f":"B$41","v":"Year number"},null,null,{"$f":"E$41","v":"Hist yr 3"},"Hist yr 2","Hist yr 1","Year 0","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10",{"$f":"'WK6 - Expenditure Program'!Q24","v":"Sum of 10 years"}]
[null,{"$f":"B$42","v":"Financial year"},null,null,{"$f":"E$42","v":"2015-16"},"2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29"]
[]
[]
[null,{"$f":"'WK6 - Expenditure Program'!C27","v":"Proposed SV income above rate peg"},null,null,null,null,null,null,{"$f":"'WK6 - Expenditure Program'!G27","v":1787740.6865641344},{"$f":"'WK6 - Expenditure Program'!H27","v":1832434.2037282377},{"$f":"'WK6 - Expenditure Program'!I27","v":1878245.0588214435},{"$f":"'WK6 - Expenditure Program'!J27","v":1925201.1852919795},{"$f":"'WK6 - Expenditure Program'!K27","v":1973331.2149242787},{"$f":"'WK6 - Expenditure Program'!L27","v":2022664.4952973854},{"$f":"'WK6 - Expenditure Program'!M27","v":2073231.1076798199},{"$f":"'WK6 - Expenditure Program'!N27","v":2125061.8853718154},{"$f":"'WK6 - Expenditure Program'!O27","v":2178188.4325061105},{"$f":"'WK6 - Expenditure Program'!P27","v":2232643.143318763},{"$f":"'WK6 - Expenditure Program'!Q27","v":20028741.413503967}]
[null,{"$f":"'WK6 - Expenditure Program'!C30","v":"Change in Operating Balance due to proposed SV"},null,null,null,null,null,null,{"$f":"'WK6 - Expenditure Program'!G30","v":989591.00821463438},{"$f":"'WK6 - Expenditure Program'!H30","v":-437649.98465110129},{"$f":"'WK6 - Expenditure Program'!I30","v":-419212.10250714468},{"$f":"'WK6 - Expenditure Program'!J30","v":-400133.3006948852},{"$f":"'WK6 - Expenditure Program'!K30","v":-380389.00752341701},{"$f":"'WK6 - Expenditure Program'!L30","v":-359953.63094634889},{"$f":"'WK6 - Expenditure Program'!M30","v":-338800.51376491529},{"$f":"'WK6 - Expenditure Program'!N30","v":-316901.88679498527},{"$f":"'WK6 - Expenditure Program'!O30","v":-294228.81990354694},{"$f":"'WK6 - Expenditure Program'!P30","v":-270751.17081581708},{"$f":"'WK6 - Expenditure Program'!Q30","v":-2228429.409387527}]
[]
[null,{"$f":"'WK6 - Expenditure Program'!C32","v":"Operating expenses (including loan interest costs)"}]
[null,{"$f":"'WK6 - Expenditure Program'!C33","v":"Fund existing service levels (eg, libraries)"},null,null,null,null,null,null,{"$f":"SUM('WK6 - Expenditure Program'!G34:G48)","v":0},{"$f":"SUM('WK6 - Expenditure Program'!H34:H48)","v":0},{"$f":"SUM('WK6 - Expenditure Program'!I34:I48)","v":0},{"$f":"SUM('WK6 - Expenditure Program'!J34:J48)","v":0},{"$f":"SUM('WK6 - Expenditure Program'!K34:K48)","v":0},{"$f":"SUM('WK6 - Expenditure Program'!L34:L48)","v":0},{"$f":"SUM('WK6 - Expenditure Program'!M34:M48)","v":0},{"$f":"SUM('WK6 - Expenditure Program'!N34:N48)","v":0},{"$f":"SUM('WK6 - Expenditure Program'!O34:O48)","v":0},{"$f":"SUM('WK6 - Expenditure Program'!P34:P48)","v":0},{"$f":"SUM('WK6 - Expenditure Program'!Q34:Q48)","v":0}]
[null,{"$f":"'WK6 - Expenditure Program'!C49","v":"Fund new/enhanced service levels (eg, sustainability program)"},null,null,null,null,null,null,{"$f":"SUM('WK6 - Expenditure Program'!G50:G64)","v":798149.67834950006},{"$f":"SUM('WK6 - Expenditure Program'!H50:H64)","v":2270084.1883793389},{"$f":"SUM('WK6 - Expenditure Program'!I50:I64)","v":2297457.1613285881},{"$f":"SUM('WK6 - Expenditure Program'!J50:J64)","v":2325334.4859868647},{"$f":"SUM('WK6 - Expenditure Program'!K50:K64)","v":2353720.2224476957},{"$f":"SUM('WK6 - Expenditure Program'!L50:L64)","v":2382618.1262437343},{"$f":"SUM('WK6 - Expenditure Program'!M50:M64)","v":2412031.6214447352},{"$f":"SUM('WK6 - Expenditure Program'!N50:N64)","v":2441963.7721668007},{"$f":"SUM('WK6 - Expenditure Program'!O50:O64)","v":2472417.2524096575},{"$f":"SUM('WK6 - Expenditure Program'!P50:P64)","v":2503394.3141345801},{"$f":"SUM('WK6 - Expenditure Program'!Q50:Q64)","v":22257170.822891496}]
[null,{"$f":"'WK6 - Expenditure Program'!C65","v":"Annual total"},null,null,null,null,null,null,{"$f":"'WK6 - Expenditure Program'!G65","v":798149.67834950006},{"$f":"'WK6 - Expenditure Program'!H65","v":2270084.1883793389},{"$f":"'WK6 - Expenditure Program'!I65","v":2297457.1613285881},{"$f":"'WK6 - Expenditure Program'!J65","v":2325334.4859868647},{"$f":"'WK6 - Expenditure Program'!K65","v":2353720.2224476957},{"$f":"'WK6 - Expenditure Program'!L65","v":2382618.1262437343},{"$f":"'WK6 - Expenditure Program'!M65","v":2412031.6214447352},{"$f":"'WK6 - Expenditure Program'!N65","v":2441963.7721668007},{"$f":"'WK6 - Expenditure Program'!O65","v":2472417.2524096575},{"$f":"'WK6 - Expenditure Program'!P65","v":2503394.3141345801},{"$f":"'WK6 - Expenditure Program'!Q65","v":22257170.822891492}]
[null,{"$f":"'WK6 - Expenditure Program'!C66","v":"Cumulative totals by year"},null,null,null,null,null,null,{"$f":"'WK6 - Expenditure Program'!G66","v":798149.67834950006},{"$f":"'WK6 - Expenditure Program'!H66","v":3068233.866728839},{"$f":"'WK6 - Expenditure Program'!I66","v":5365691.0280574271},{"$f":"'WK6 - Expenditure Program'!J66","v":7691025.5140442923},{"$f":"'WK6 - Expenditure Program'!K66","v":10044745.736491987},{"$f":"'WK6 - Expenditure Program'!L66","v":12427363.862735722},{"$f":"'WK6 - Expenditure Program'!M66","v":14839395.484180458},{"$f":"'WK6 - Expenditure Program'!N66","v":17281359.256347258},{"$f":"'WK6 - Expenditure Program'!O66","v":19753776.508756913},{"$f":"'WK6 - Expenditure Program'!P66","v":22257170.822891492}]
[null,"check = 0",null,null,null,null,null,null,{"$f":"SUM($I132:I133)-I135","v":0},{"$f":"SUM($I132:J133)-J135","v":0},{"$f":"SUM($I132:K133)-K135","v":0},{"$f":"SUM($I132:L133)-L135","v":0},{"$f":"SUM($I132:M133)-M135","v":0},{"$f":"SUM($I132:N133)-N135","v":0},{"$f":"SUM($I132:O133)-O135","v":0},{"$f":"SUM($I132:P133)-P135","v":0},{"$f":"SUM($I132:Q133)-Q135","v":0},{"$f":"SUM($I132:R133)-R135","v":0},{"$f":"R135-S134","v":0}]
[]
[null,{"$f":"'WK6 - Expenditure Program'!C68","v":"Capital expenditure"}]
[null,{"$f":"'WK6 - Expenditure Program'!C70","v":"Renewals:"},null,null,null,null,null,null,{"$f":"SUM('WK6 - Expenditure Program'!G71:G82)","v":0},{"$f":"SUM('WK6 - Expenditure Program'!H71:H82)","v":0},{"$f":"SUM('WK6 - Expenditure Program'!I71:I82)","v":0},{"$f":"SUM('WK6 - Expenditure Program'!J71:J82)","v":0},{"$f":"SUM('WK6 - Expenditure Program'!K71:K82)","v":0},{"$f":"SUM('WK6 - Expenditure Program'!L71:L82)","v":0},{"$f":"SUM('WK6 - Expenditure Program'!M71:M82)","v":0},{"$f":"SUM('WK6 - Expenditure Program'!N71:N82)","v":0},{"$f":"SUM('WK6 - Expenditure Program'!O71:O82)","v":0},{"$f":"SUM('WK6 - Expenditure Program'!P71:P82)","v":0},{"$f":"SUM('WK6 - Expenditure Program'!Q71:Q82)","v":0}]
[null,{"$f":"'WK6 - Expenditure Program'!C83","v":"New assets"},null,null,null,null,null,null,{"$f":"SUM('WK6 - Expenditure Program'!G84:G94)","v":0},{"$f":"SUM('WK6 - Expenditure Program'!H84:H94)","v":0},{"$f":"SUM('WK6 - Expenditure Program'!I84:I94)","v":0},{"$f":"SUM('WK6 - Expenditure Program'!J84:J94)","v":0},{"$f":"SUM('WK6 - Expenditure Program'!K84:K94)","v":0},{"$f":"SUM('WK6 - Expenditure Program'!L84:L94)","v":0},{"$f":"SUM('WK6 - Expenditure Program'!M84:M94)","v":0},{"$f":"SUM('WK6 - Expenditure Program'!N84:N94)","v":0},{"$f":"SUM('WK6 - Expenditure Program'!O84:O94)","v":0},{"$f":"SUM('WK6 - Expenditure Program'!P84:P94)","v":0},{"$f":"SUM('WK6 - Expenditure Program'!Q84:Q94)","v":0}]
[null,{"$f":"'WK6 - Expenditure Program'!C95","v":"Annual total"},null,null,null,null,null,null,{"$f":"'WK6 - Expenditure Program'!G95","v":0},{"$f":"'WK6 - Expenditure Program'!H95","v":0},{"$f":"'WK6 - Expenditure Program'!I95","v":0},{"$f":"'WK6 - Expenditure Program'!J95","v":0},{"$f":"'WK6 - Expenditure Program'!K95","v":0},{"$f":"'WK6 - Expenditure Program'!L95","v":0},{"$f":"'WK6 - Expenditure Program'!M95","v":0},{"$f":"'WK6 - Expenditure Program'!N95","v":0},{"$f":"'WK6 - Expenditure Program'!O95","v":0},{"$f":"'WK6 - Expenditure Program'!P95","v":0},{"$f":"'WK6 - Expenditure Program'!Q95","v":0}]
[null,{"$f":"'WK6 - Expenditure Program'!C96","v":"Cumulative totals by year"},null,null,null,null,null,null,{"$f":"'WK6 - Expenditure Program'!G96","v":0},{"$f":"'WK6 - Expenditure Program'!H96","v":0},{"$f":"'WK6 - Expenditure Program'!I96","v":0},{"$f":"'WK6 - Expenditure Program'!J96","v":0},{"$f":"'WK6 - Expenditure Program'!K96","v":0},{"$f":"'WK6 - Expenditure Program'!L96","v":0},{"$f":"'WK6 - Expenditure Program'!M96","v":0},{"$f":"'WK6 - Expenditure Program'!N96","v":0},{"$f":"'WK6 - Expenditure Program'!O96","v":0},{"$f":"'WK6 - Expenditure Program'!P96","v":0}]
[null,"check = 0",null,null,null,null,null,null,{"$f":"SUM($I139:I140)-I142","v":0},{"$f":"SUM($I139:J140)-J142","v":0},{"$f":"SUM($I139:K140)-K142","v":0},{"$f":"SUM($I139:L140)-L142","v":0},{"$f":"SUM($I139:M140)-M142","v":0},{"$f":"SUM($I139:N140)-N142","v":0},{"$f":"SUM($I139:O140)-O142","v":0},{"$f":"SUM($I139:P140)-P142","v":0},{"$f":"SUM($I139:Q140)-Q142","v":0},{"$f":"SUM($I139:R140)-R142","v":0},{"$f":"R142-S141","v":0}]
[]
[null,{"$f":"'WK6 - Expenditure Program'!C98","v":"Other uses of proposed SV income (eg, loan principal repayments, transfers to reserves)"}]
[null,{"$f":"'WK6 - Expenditure Program'!C110","v":"Annual total"},null,null,null,null,null,null,{"$f":"'WK6 - Expenditure Program'!G110","v":989591.35939204041},{"$f":"'WK6 - Expenditure Program'!H110","v":-437649.57103683765},{"$f":"'WK6 - Expenditure Program'!I110","v":-419211.78816108743},{"$f":"'WK6 - Expenditure Program'!J110","v":-400133.06309873902},{"$f":"'WK6 - Expenditure Program'!K110","v":-380389.3485959291},{"$f":"'WK6 - Expenditure Program'!L110","v":-359953.74015423574},{"$f":"'WK6 - Expenditure Program'!M110","v":-338800.43531156197},{"$f":"'WK6 - Expenditure Program'!N110","v":-316901.89098886109},{"$f":"'WK6 - Expenditure Program'!O110","v":-294229.17881083209},{"$f":"'WK6 - Expenditure Program'!P110","v":-270751.33830434666},{"$f":"'WK6 - Expenditure Program'!Q110","v":-2228428.9950703904}]
[null,{"$f":"'WK6 - Expenditure Program'!C111","v":"Cumulative totals by year"},null,null,null,null,null,null,{"$f":"'WK6 - Expenditure Program'!G111","v":989591.35939204041},{"$f":"'WK6 - Expenditure Program'!H111","v":551941.78835520276},{"$f":"'WK6 - Expenditure Program'!I111","v":132730.00019411533},{"$f":"'WK6 - Expenditure Program'!J111","v":-267403.06290462369},{"$f":"'WK6 - Expenditure Program'!K111","v":-647792.41150055279},{"$f":"'WK6 - Expenditure Program'!L111","v":-1007746.1516547885},{"$f":"'WK6 - Expenditure Program'!M111","v":-1346546.5869663504},{"$f":"'WK6 - Expenditure Program'!N111","v":-1663448.4779552114},{"$f":"'WK6 - Expenditure Program'!O111","v":-1957677.6567660435},{"$f":"'WK6 - Expenditure Program'!P111","v":-2228428.9950703904}]
[null,"check = 0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R147-S146","v":0}]
[]
[null,{"$f":"'WK6 - Expenditure Program'!C113","v":"Total   "}]
[null,{"$f":"'WK6 - Expenditure Program'!C114","v":"Total use of proposed SV income"},null,null,null,null,null,null,{"$f":"'WK6 - Expenditure Program'!G114","v":1787741.0377415405},{"$f":"'WK6 - Expenditure Program'!H114","v":1832434.6173425014},{"$f":"'WK6 - Expenditure Program'!I114","v":1878245.3731675008},{"$f":"'WK6 - Expenditure Program'!J114","v":1925201.4228881258},{"$f":"'WK6 - Expenditure Program'!K114","v":1973330.8738517666},{"$f":"'WK6 - Expenditure Program'!L114","v":2022664.3860894986},{"$f":"'WK6 - Expenditure Program'!M114","v":2073231.1861331733},{"$f":"'WK6 - Expenditure Program'!N114","v":2125061.8811779395},{"$f":"'WK6 - Expenditure Program'!O114","v":2178188.0735988254},{"$f":"'WK6 - Expenditure Program'!P114","v":2232642.9758302337},{"$f":"'WK6 - Expenditure Program'!Q114","v":20028741.827821102}]
[null,{"$f":"'WK6 - Expenditure Program'!C115","v":"Difference between additional SRV income and its uses"},null,null,null,null,null,null,{"$f":"'WK6 - Expenditure Program'!G115","v":-0.35117740603163838},{"$f":"'WK6 - Expenditure Program'!H115","v":-0.41361426375806332},{"$f":"'WK6 - Expenditure Program'!I115","v":-0.31434605736285448},{"$f":"'WK6 - Expenditure Program'!J115","v":-0.23759614629670978},{"$f":"'WK6 - Expenditure Program'!K115","v":0.34107251209206879},{"$f":"'WK6 - Expenditure Program'!L115","v":0.10920788673684001},{"$f":"'WK6 - Expenditure Program'!M115","v":-7.8453353373333812E-2},{"$f":"'WK6 - Expenditure Program'!N115","v":4.1938759386539459E-3},{"$f":"'WK6 - Expenditure Program'!O115","v":0.35890728514641523},{"$f":"'WK6 - Expenditure Program'!P115","v":0.1674885293468833},{"$f":"'WK6 - Expenditure Program'!Q115","v":-0.41431713756173849}]
[null,"check = 0"]
[null,"check = 0",null,null,null,null,null,null,{"$f":"I151-I146-I141-I134","v":0},{"$f":"J151-J146-J141-J134","v":0},0,0,0,0,0,0,0,0,{"$f":"S151-S146-S141-S134","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"I128-I151-I152","v":0},{"$f":"J128-J151-J152","v":0},0,0,0,0,0,0,0,0,2.7939677238464355E-9]
[]
[]
[]
[]
[null,{"$f":"'WK7 - Historical financials'!F5","v":"WORKSHEET 7"}]
[null,{"$f":"'WK7 - Historical financials'!F7","v":"HISTORICAL FINANCIAL INFORMATION"},null,null,{"$f":"'WK7 - Historical financials'!I71","v":"$'000 nominal"}]
[null,{"$f":"B$41","v":"Year number"},null,null,{"$f":"E$41","v":"Hist yr 3"},"Hist yr 2","Hist yr 1","Year 0","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10"]
[null,{"$f":"B$42","v":"Financial year"},null,null,{"$f":"E$42","v":"2015-16"},"2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29"]
[]
[]
[null,{"$f":"'WK7 - Historical financials'!C71","v":"Cash and investments"}]
[null,{"$f":"'WK7 - Historical financials'!C72","v":"Source:"},{"$f":"'WK7 - Historical financials'!D72","v":"Note 6a, 6b, 6c"}]
[]
[null,{"$f":"'WK7 - Historical financials'!C75","v":"6a - Cash and cash equivalents"}]
[null,{"$f":"'WK7 - Historical financials'!C76","v":"Cash on hand and at bank"},null,null,null,null,{"$f":"'WK7 - Historical financials'!I76","v":2214}]
[null,{"$f":"'WK7 - Historical financials'!C77","v":"Cash-equivalent assets"},null,null,null,null,{"$f":"'WK7 - Historical financials'!I77","v":3011}]
[null,{"$f":"'WK7 - Historical financials'!C78","v":"Total"},null,null,null,null,{"$f":"'WK7 - Historical financials'!I78","v":5225}]
[]
[null,{"$f":"'WK7 - Historical financials'!C80","v":"6b - Investments"}]
[null,{"$f":"'WK7 - Historical financials'!C81","v":"Current"},null,null,null,null,{"$f":"'WK7 - Historical financials'!I81","v":14324}]
[null,{"$f":"'WK7 - Historical financials'!C82","v":"Non-current"},null,null,null,null,{"$f":"'WK7 - Historical financials'!I82","v":34000}]
[null,{"$f":"'WK7 - Historical financials'!C83","v":"Total"},null,null,null,null,{"$f":"'WK7 - Historical financials'!I83","v":48324}]
[]
[null,{"$f":"'WK7 - Historical financials'!C85","v":"Total cash, cash equivalents, and investments"},null,null,null,null,{"$f":"'WK7 - Historical financials'!I85","v":53549}]
[null,"check = 0",null,null,null,null,{"$f":"G179-SUM(G170:G171,G175:G176)","v":0}]
[null,{"$f":"'WK7 - Historical financials'!C87","v":"6c Restricted cash, cash equivalents, and investments"}]
[null,{"$f":"'WK7 - Historical financials'!C88","v":"External restrictions"},null,null,null,null,{"$f":"'WK7 - Historical financials'!I88","v":33192}]
[null,{"$f":"'WK7 - Historical financials'!C89","v":"Internal restrictions"},null,null,null,null,{"$f":"'WK7 - Historical financials'!I89","v":19553}]
[null,{"$f":"'WK7 - Historical financials'!C90","v":"Unrestricted"},null,null,null,null,{"$f":"'WK7 - Historical financials'!I90","v":804}]
[null,{"$f":"'WK7 - Historical financials'!C91","v":"Total"},null,null,null,null,{"$f":"'WK7 - Historical financials'!I91","v":53549}]
[null,null,null,null,null,null,{"$f":"G185-G179","v":0}]
[]
[null,{"$f":"'WK7 - Historical financials'!C97","v":"Balance sheet extract (General fund)"}]
[null,{"$f":"'WK7 - Historical financials'!C98","v":"Source:"},{"$f":"'WK7 - Historical financials'!D98","v":"Notes to financial statements"}]
[]
[null,{"$f":"'WK7 - Historical financials'!C101","v":"Assets"}]
[null,{"$f":"'WK7 - Historical financials'!C102","v":"Cash and cash equivalents"},null,null,null,null,{"$f":"'WK7 - Historical financials'!I102","v":5225}]
[null,{"$f":"'WK7 - Historical financials'!C103","v":"Receivables - current"},null,null,null,null,{"$f":"'WK7 - Historical financials'!I103","v":2093}]
[null,{"$f":"'WK7 - Historical financials'!C104","v":"Receivables - non current"},null,null,null,null,{"$f":"'WK7 - Historical financials'!I104","v":0}]
[null,{"$f":"'WK7 - Historical financials'!C105","v":"Total "},null,null,null,null,{"$f":"'WK7 - Historical financials'!I105","v":7318}]
[null,"check = 0",null,null,null,null,{"$f":"G195-SUM(G192:G194)","v":0}]
[null,{"$f":"'WK7 - Historical financials'!C107","v":"Liabilities"}]
[null,{"$f":"'WK7 - Historical financials'!C108","v":"Payables - current"},null,null,null,null,{"$f":"'WK7 - Historical financials'!I108","v":4609}]
[null,{"$f":"'WK7 - Historical financials'!C109","v":"Payables - non current"},null,null,null,null,{"$f":"'WK7 - Historical financials'!I109","v":1144}]
[null,{"$f":"'WK7 - Historical financials'!C110","v":"Borrowings - current"},null,null,null,null,{"$f":"'WK7 - Historical financials'!I110","v":2378}]
[null,{"$f":"'WK7 - Historical financials'!C111","v":"Borrowings - non current"},null,null,null,null,{"$f":"'WK7 - Historical financials'!I111","v":3699}]
[null,{"$f":"'WK7 - Historical financials'!C112","v":"Total "},null,null,null,null,{"$f":"'WK7 - Historical financials'!I112","v":11830}]
[null,"check = 0",null,null,null,null,{"$f":"G202-SUM(G198:G201)","v":0}]
[]
[]
[]
[]
[null,{"$f":"'WK8 - Long Term Financial Plan'!I5","v":"WORKSHEET 8"}]
[null,{"$f":"'WK8 - Long Term Financial Plan'!I7","v":"LONG TERM FINANCIAL PLAN - SV SCENARIO AND BASE CASE"}]
[null,{"$f":"B$41","v":"Year number"},null,null,{"$f":"E$41","v":"Hist yr 3"},"Hist yr 2","Hist yr 1","Year 0","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10",{"$f":"'WK8 - Long Term Financial Plan'!Q17","v":"Sum of 10 years"},null,{"$f":"'WK8 - Long Term Financial Plan'!S17","v":"  Change over 10 years"},null,"check = 0"]
[null,{"$f":"B$42","v":"Financial year"},null,null,{"$f":"E$42","v":"2015-16"},"2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29",null,null,{"$f":"'WK8 - Long Term Financial Plan'!S18","v":"$"},{"$f":"'WK8 - Long Term Financial Plan'!T18","v":"%"}]
[]
[null,{"$f":"'WK8 - Long Term Financial Plan'!C16","v":"SCENARIO 1: Proposed additional SV income and expenditure"}]
[null,{"$f":"'WK8 - Long Term Financial Plan'!C32","v":"Total Income Continuing Operations"},null,null,null,null,null,{"$f":"'WK8 - Long Term Financial Plan'!F32","v":50592.864000000001},{"$f":"'WK8 - Long Term Financial Plan'!G32","v":60266.443267194998},{"$f":"'WK8 - Long Term Financial Plan'!H32","v":45784.652668874878},{"$f":"'WK8 - Long Term Financial Plan'!I32","v":46619.016753676748},{"$f":"'WK8 - Long Term Financial Plan'!J32","v":47835.765713745539},{"$f":"'WK8 - Long Term Financial Plan'!K32","v":49087.02965428606},{"$f":"'WK8 - Long Term Financial Plan'!L32","v":50371.24278495997},{"$f":"'WK8 - Long Term Financial Plan'!M32","v":51689.280217577332},{"$f":"'WK8 - Long Term Financial Plan'!N32","v":53042.040568020704},{"$f":"'WK8 - Long Term Financial Plan'!O32","v":54430.446596885915},{"$f":"'WK8 - Long Term Financial Plan'!P32","v":55855.445867924034},{"$f":"'WK8 - Long Term Financial Plan'!Q32","v":514981.36409314617},null,{"$f":"'WK8 - Long Term Financial Plan'!S32","v":5262.5818679240328},{"$f":"'WK8 - Long Term Financial Plan'!T32","v":0.10401826368090236},{"$f":"R214-H214-U214","v":0}]
[null,{"$f":"'WK8 - Long Term Financial Plan'!C34","v":"Income excluding capital grants and contributions"},null,null,null,null,null,{"$f":"'WK8 - Long Term Financial Plan'!F34","v":40246},{"$f":"'WK8 - Long Term Financial Plan'!G34","v":40046.040267195},{"$f":"'WK8 - Long Term Financial Plan'!H34","v":40956.040393874879},{"$f":"'WK8 - Long Term Financial Plan'!I34","v":41735.863521801744},{"$f":"'WK8 - Long Term Financial Plan'!J34","v":42830.533651073667},{"$f":"'WK8 - Long Term Financial Plan'!K34","v":43956.666790047391},{"$f":"'WK8 - Long Term Financial Plan'!L34","v":45112.62084911533},{"$f":"'WK8 - Long Term Financial Plan'!M34","v":46299.192733336582},{"$f":"'WK8 - Long Term Financial Plan'!N34","v":47517.20089667393},{"$f":"'WK8 - Long Term Financial Plan'!O34","v":48767.485933755474},{"$f":"'WK8 - Long Term Financial Plan'!P34","v":50050.91118821533},{"$f":"'WK8 - Long Term Financial Plan'!Q34","v":447272.55622508936},null,{"$f":"'WK8 - Long Term Financial Plan'!S34","v":9804.9111882153302},{"$f":"'WK8 - Long Term Financial Plan'!T34","v":0.24362448909743403},{"$f":"R215-H215-U215","v":0}]
[null,{"$f":"'WK8 - Long Term Financial Plan'!C47","v":"Total expenses continuing operations"},null,null,null,null,null,{"$f":"'WK8 - Long Term Financial Plan'!F47","v":38054},{"$f":"'WK8 - Long Term Financial Plan'!G47","v":38406.325136054926},{"$f":"'WK8 - Long Term Financial Plan'!H47","v":40545.845561053306},{"$f":"'WK8 - Long Term Financial Plan'!I47","v":41487.871066832377},{"$f":"'WK8 - Long Term Financial Plan'!J47","v":42515.603493926094},{"$f":"'WK8 - Long Term Financial Plan'!K47","v":43561.804967440396},{"$f":"'WK8 - Long Term Financial Plan'!L47","v":44662.120488995031},{"$f":"'WK8 - Long Term Financial Plan'!M47","v":45795.504511936211},{"$f":"'WK8 - Long Term Financial Plan'!N47","v":46958.701973842697},{"$f":"'WK8 - Long Term Financial Plan'!O47","v":48152.492344446335},{"$f":"'WK8 - Long Term Financial Plan'!P47","v":49377.674982952449},{"$f":"'WK8 - Long Term Financial Plan'!Q47","v":441463.94452747982},null,{"$f":"'WK8 - Long Term Financial Plan'!S47","v":11323.674982952452},{"$f":"'WK8 - Long Term Financial Plan'!T47","v":0.29756858629716854},{"$f":"R216-H216-U216","v":0}]
[null,{"$f":"'WK8 - Long Term Financial Plan'!C51","v":"Operating result from continuing operations"},null,null,null,null,null,{"$f":"'WK8 - Long Term Financial Plan'!F51","v":12538.864000000001},{"$f":"'WK8 - Long Term Financial Plan'!G51","v":21860.118131140072},{"$f":"'WK8 - Long Term Financial Plan'!H51","v":5238.8071078215726},{"$f":"'WK8 - Long Term Financial Plan'!I51","v":5131.1456868443711},{"$f":"'WK8 - Long Term Financial Plan'!J51","v":5320.1622198194455},{"$f":"'WK8 - Long Term Financial Plan'!K51","v":5525.2246868456641},{"$f":"'WK8 - Long Term Financial Plan'!L51","v":5709.1222959649385},{"$f":"'WK8 - Long Term Financial Plan'!M51","v":5893.775705641121},{"$f":"'WK8 - Long Term Financial Plan'!N51","v":6083.338594178007},{"$f":"'WK8 - Long Term Financial Plan'!O51","v":6277.9542524395802},{"$f":"'WK8 - Long Term Financial Plan'!P51","v":6477.7708849715855},{"$f":"'WK8 - Long Term Financial Plan'!Q51","v":73517.419565666365},null,{"$f":"'WK8 - Long Term Financial Plan'!S51","v":-6061.0931150284159},{"$f":"'WK8 - Long Term Financial Plan'!T51","v":-0.48338454863442298},{"$f":"R217-H217-U217","v":0}]
[null,{"$f":"'WK8 - Long Term Financial Plan'!C52","v":"Net operating result before capital grants and contributions"},null,null,null,null,null,{"$f":"'WK8 - Long Term Financial Plan'!F52","v":2192},{"$f":"'WK8 - Long Term Financial Plan'!G52","v":1639.7151311400739},{"$f":"'WK8 - Long Term Financial Plan'!H52","v":410.19483282157307},{"$f":"'WK8 - Long Term Financial Plan'!I52","v":247.99245496936783},{"$f":"'WK8 - Long Term Financial Plan'!J52","v":314.93015714757348},{"$f":"'WK8 - Long Term Financial Plan'!K52","v":394.8618226069957},{"$f":"'WK8 - Long Term Financial Plan'!L52","v":450.50036012029886},{"$f":"'WK8 - Long Term Financial Plan'!M52","v":503.68822140037082},{"$f":"'WK8 - Long Term Financial Plan'!N52","v":558.49892283123336},{"$f":"'WK8 - Long Term Financial Plan'!O52","v":614.99358930913877},{"$f":"'WK8 - Long Term Financial Plan'!P52","v":673.23620526288141},{"$f":"'WK8 - Long Term Financial Plan'!Q52","v":5808.6116976095072},null,{"$f":"'WK8 - Long Term Financial Plan'!S52","v":-1518.7637947371186},{"$f":"'WK8 - Long Term Financial Plan'!T52","v":-0.69286669467934248},{"$f":"R218-H218-U218","v":0}]
[null,"check = 0",null,null,null,null,null,{"$f":"H215-H216-H218","v":0},{"$f":"I215-I216-I218","v":0},0,0,0,0,0,0,0,0,0,2.9103830456733704E-11,null,{"$f":"R218-H218-U218","v":0},{"$f":"R218/H218-1-V218","v":0}]
[]
[null,{"$f":"'WK8 - Long Term Financial Plan'!C61","v":"SCENARIO 2: Base case -  no SV income or expenditure"}]
[null,{"$f":"'WK8 - Long Term Financial Plan'!C77","v":"Total Income Continuing Operations"},null,null,null,null,null,{"$f":"'WK8 - Long Term Financial Plan'!F77","v":50592.864000000001},{"$f":"'WK8 - Long Term Financial Plan'!G77","v":44450.563000000002},{"$f":"'WK8 - Long Term Financial Plan'!H77","v":44138.625395000003},{"$f":"'WK8 - Long Term Financial Plan'!I77","v":44931.838797955003},{"$f":"'WK8 - Long Term Financial Plan'!J77","v":46106.408309130748},{"$f":"'WK8 - Long Term Financial Plan'!K77","v":47314.438314555897},{"$f":"'WK8 - Long Term Financial Plan'!L77","v":48554.336661736561},{"$f":"'WK8 - Long Term Financial Plan'!M77","v":49826.951441273333},{"$f":"'WK8 - Long Term Financial Plan'!N77","v":51133.153572309107},{"$f":"'WK8 - Long Term Financial Plan'!O77","v":52473.837426281527},{"$f":"'WK8 - Long Term Financial Plan'!P77","v":53849.921468054534},{"$f":"'WK8 - Long Term Financial Plan'!Q77","v":482780.07438629674},null,{"$f":"'WK8 - Long Term Financial Plan'!S77","v":3257.0574680545324},{"$f":"'WK8 - Long Term Financial Plan'!T77","v":6.4377803716637441E-2},{"$f":"R222-H222-U222","v":0}]
[null,{"$f":"'WK8 - Long Term Financial Plan'!C79","v":"Income excluding capital grants and contributions"},null,null,null,null,null,{"$f":"'WK8 - Long Term Financial Plan'!F79","v":40246},{"$f":"'WK8 - Long Term Financial Plan'!G79","v":38440.160000000003},{"$f":"'WK8 - Long Term Financial Plan'!H79","v":39310.013120000003},{"$f":"'WK8 - Long Term Financial Plan'!I79","v":40048.685566079999},{"$f":"'WK8 - Long Term Financial Plan'!J79","v":41101.176246458876},{"$f":"'WK8 - Long Term Financial Plan'!K79","v":42184.075450317228},{"$f":"'WK8 - Long Term Financial Plan'!L79","v":43295.714725891921},{"$f":"'WK8 - Long Term Financial Plan'!M79","v":44436.863957032583},{"$f":"'WK8 - Long Term Financial Plan'!N79","v":45608.313900962334},{"$f":"'WK8 - Long Term Financial Plan'!O79","v":46810.876763151085},{"$f":"'WK8 - Long Term Financial Plan'!P79","v":48045.38678834583},{"$f":"'WK8 - Long Term Financial Plan'!Q79","v":429281.26651823986},null,{"$f":"'WK8 - Long Term Financial Plan'!S79","v":7799.3867883458297},{"$f":"'WK8 - Long Term Financial Plan'!T79","v":0.19379284371976915},0]
[null,{"$f":"'WK8 - Long Term Financial Plan'!C92","v":"Total expenses continuing operations"},null,null,null,null,null,{"$f":"'WK8 - Long Term Financial Plan'!F92","v":38054},{"$f":"'WK8 - Long Term Financial Plan'!G92","v":37608.175457705423},{"$f":"'WK8 - Long Term Financial Plan'!H92","v":38575.761372673966},{"$f":"'WK8 - Long Term Financial Plan'!I92","v":39497.913905503789},{"$f":"'WK8 - Long Term Financial Plan'!J92","v":40505.456507939227},{"$f":"'WK8 - Long Term Financial Plan'!K92","v":41531.151932492699},{"$f":"'WK8 - Long Term Financial Plan'!L92","v":42610.6462299388},{"$f":"'WK8 - Long Term Financial Plan'!M92","v":43722.895354358676},{"$f":"'WK8 - Long Term Financial Plan'!N92","v":44864.646227139761},{"$f":"'WK8 - Long Term Financial Plan'!O92","v":46036.680818137145},{"$f":"'WK8 - Long Term Financial Plan'!P92","v":47239.80153807086},{"$f":"'WK8 - Long Term Financial Plan'!Q92","v":422193.12934396032},null,{"$f":"'WK8 - Long Term Financial Plan'!S92","v":9185.8015380708603},{"$f":"'WK8 - Long Term Financial Plan'!T92","v":0.24138859352685291},0]
[null,{"$f":"'WK8 - Long Term Financial Plan'!C96","v":"Operating result from continuing operations"},null,null,null,null,null,{"$f":"'WK8 - Long Term Financial Plan'!F96","v":12538.864000000001},{"$f":"'WK8 - Long Term Financial Plan'!G96","v":6842.3875422945785},{"$f":"'WK8 - Long Term Financial Plan'!H96","v":5562.8640223260372},{"$f":"'WK8 - Long Term Financial Plan'!I96","v":5433.924892451214},{"$f":"'WK8 - Long Term Financial Plan'!J96","v":5600.9518011915206},{"$f":"'WK8 - Long Term Financial Plan'!K96","v":5783.2863820631974},{"$f":"'WK8 - Long Term Financial Plan'!L96","v":5943.6904317977605},{"$f":"'WK8 - Long Term Financial Plan'!M96","v":6104.0560869146575},{"$f":"'WK8 - Long Term Financial Plan'!N96","v":6268.5073451693461},{"$f":"'WK8 - Long Term Financial Plan'!O96","v":6437.1566081443816},{"$f":"'WK8 - Long Term Financial Plan'!P96","v":6610.1199299836735},{"$f":"'WK8 - Long Term Financial Plan'!Q96","v":60586.945042336367},null,{"$f":"'WK8 - Long Term Financial Plan'!S96","v":-5928.7440700163279},{"$f":"'WK8 - Long Term Financial Plan'!T96","v":-0.47282944212620276},0]
[null,{"$f":"'WK8 - Long Term Financial Plan'!C97","v":"Net operating result before capital grants and contributions"},null,null,null,null,null,{"$f":"'WK8 - Long Term Financial Plan'!F97","v":2192},{"$f":"'WK8 - Long Term Financial Plan'!G97","v":831.98454229458002},{"$f":"'WK8 - Long Term Financial Plan'!H97","v":734.25174732603773},{"$f":"'WK8 - Long Term Financial Plan'!I97","v":550.77166057621071},{"$f":"'WK8 - Long Term Financial Plan'!J97","v":595.71973851964867},{"$f":"'WK8 - Long Term Financial Plan'!K97","v":652.92351782452897},{"$f":"'WK8 - Long Term Financial Plan'!L97","v":685.06849595312087},{"$f":"'WK8 - Long Term Financial Plan'!M97","v":713.9686026739073},{"$f":"'WK8 - Long Term Financial Plan'!N97","v":743.6676738225724},{"$f":"'WK8 - Long Term Financial Plan'!O97","v":774.19594501394022},{"$f":"'WK8 - Long Term Financial Plan'!P97","v":805.58525027496944},{"$f":"'WK8 - Long Term Financial Plan'!Q97","v":7088.1371742795163},null,{"$f":"'WK8 - Long Term Financial Plan'!S97","v":-1386.4147497250306},{"$f":"'WK8 - Long Term Financial Plan'!T97","v":-0.63248848071397379},0]
[null,"check = 0",null,null,null,null,null,{"$f":"H223-H224-H226","v":0},{"$f":"I223-I224-I226","v":0},{"$f":"J223-J224-J226","v":0},{"$f":"K223-K224-K226","v":0},{"$f":"L223-L224-L226","v":0},{"$f":"M223-M224-M226","v":0},{"$f":"N223-N224-N226","v":0},{"$f":"O223-O224-O226","v":0},{"$f":"P223-P224-P226","v":0},{"$f":"Q223-Q224-Q226","v":0},{"$f":"R223-R224-R226","v":0},{"$f":"S223-S224-S226","v":2.9103830456733704E-11},null,{"$f":"R226-H226-U226","v":0},{"$f":"R226/H226-1-V226","v":0}]
[]
[null,{"$f":"'WK8 - Long Term Financial Plan'!C106","v":"SCENARIO 3: Hybrid case  - SV expenditure but no SV income "}]
[null,{"$f":"'WK8 - Long Term Financial Plan'!C122","v":"Total Income Continuing Operations"},null,null,null,null,null,{"$f":"'WK8 - Long Term Financial Plan'!F122","v":50592.864000000001},{"$f":"'WK8 - Long Term Financial Plan'!G122","v":44450.563000000002},{"$f":"'WK8 - Long Term Financial Plan'!H122","v":44138.625395000003},{"$f":"'WK8 - Long Term Financial Plan'!I122","v":44931.838797955003},{"$f":"'WK8 - Long Term Financial Plan'!J122","v":46106.408309130748},{"$f":"'WK8 - Long Term Financial Plan'!K122","v":47314.438314555897},{"$f":"'WK8 - Long Term Financial Plan'!L122","v":48554.336661736561},{"$f":"'WK8 - Long Term Financial Plan'!M122","v":49826.951441273333},{"$f":"'WK8 - Long Term Financial Plan'!N122","v":51133.153572309107},{"$f":"'WK8 - Long Term Financial Plan'!O122","v":52473.837426281527},{"$f":"'WK8 - Long Term Financial Plan'!P122","v":53849.921468054534},{"$f":"'WK8 - Long Term Financial Plan'!Q122","v":482780.07438629668},null,{"$f":"'WK8 - Long Term Financial Plan'!S122","v":3257.0574680545324},{"$f":"'WK8 - Long Term Financial Plan'!T122","v":6.4377803716637441E-2},{"$f":"R230-H230-U230","v":0}]
[null,{"$f":"'WK8 - Long Term Financial Plan'!C124","v":"Income excluding capital grants and contributions"},null,null,null,null,null,{"$f":"'WK8 - Long Term Financial Plan'!F124","v":40246},{"$f":"'WK8 - Long Term Financial Plan'!G124","v":38440.160000000003},{"$f":"'WK8 - Long Term Financial Plan'!H124","v":39310.013120000003},{"$f":"'WK8 - Long Term Financial Plan'!I124","v":40048.685566079999},{"$f":"'WK8 - Long Term Financial Plan'!J124","v":41101.176246458876},{"$f":"'WK8 - Long Term Financial Plan'!K124","v":42184.075450317228},{"$f":"'WK8 - Long Term Financial Plan'!L124","v":43295.714725891921},{"$f":"'WK8 - Long Term Financial Plan'!M124","v":44436.863957032583},{"$f":"'WK8 - Long Term Financial Plan'!N124","v":45608.313900962334},{"$f":"'WK8 - Long Term Financial Plan'!O124","v":46810.876763151085},{"$f":"'WK8 - Long Term Financial Plan'!P124","v":48045.38678834583},{"$f":"'WK8 - Long Term Financial Plan'!Q124","v":429281.26651823986},null,{"$f":"'WK8 - Long Term Financial Plan'!S124","v":7799.3867883458297},{"$f":"'WK8 - Long Term Financial Plan'!T124","v":0.19379284371976915},0]
[null,{"$f":"'WK8 - Long Term Financial Plan'!C137","v":"Total expenses continuing operations"},null,null,null,null,null,{"$f":"'WK8 - Long Term Financial Plan'!F137","v":38054},{"$f":"'WK8 - Long Term Financial Plan'!G137","v":38406.325136054926},{"$f":"'WK8 - Long Term Financial Plan'!H137","v":40545.845561053306},{"$f":"'WK8 - Long Term Financial Plan'!I137","v":41487.871066832377},{"$f":"'WK8 - Long Term Financial Plan'!J137","v":42515.603493926094},{"$f":"'WK8 - Long Term Financial Plan'!K137","v":43561.804967440396},{"$f":"'WK8 - Long Term Financial Plan'!L137","v":44662.120488995031},{"$f":"'WK8 - Long Term Financial Plan'!M137","v":45795.504511936211},{"$f":"'WK8 - Long Term Financial Plan'!N137","v":46958.701973842697},{"$f":"'WK8 - Long Term Financial Plan'!O137","v":48152.492344446335},{"$f":"'WK8 - Long Term Financial Plan'!P137","v":49377.674982952449},{"$f":"'WK8 - Long Term Financial Plan'!Q137","v":441463.94452747982},null,{"$f":"'WK8 - Long Term Financial Plan'!S137","v":11323.674982952449},{"$f":"'WK8 - Long Term Financial Plan'!T137","v":0.29756858629716848},0]
[null,{"$f":"'WK8 - Long Term Financial Plan'!C141","v":"Operating result from continuing operations"},null,null,null,null,null,{"$f":"'WK8 - Long Term Financial Plan'!F141","v":12538.864000000001},{"$f":"'WK8 - Long Term Financial Plan'!G141","v":6044.2378639450762},{"$f":"'WK8 - Long Term Financial Plan'!H141","v":3592.7798339466972},{"$f":"'WK8 - Long Term Financial Plan'!I141","v":3443.967731122626},{"$f":"'WK8 - Long Term Financial Plan'!J141","v":3590.804815204654},{"$f":"'WK8 - Long Term Financial Plan'!K141","v":3752.6333471155012},{"$f":"'WK8 - Long Term Financial Plan'!L141","v":3892.2161727415296},{"$f":"'WK8 - Long Term Financial Plan'!M141","v":4031.4469293371221},{"$f":"'WK8 - Long Term Financial Plan'!N141","v":4174.4515984664104},{"$f":"'WK8 - Long Term Financial Plan'!O141","v":4321.3450818351921},{"$f":"'WK8 - Long Term Financial Plan'!P141","v":4472.246485102085},{"$f":"'WK8 - Long Term Financial Plan'!Q141","v":41316.129858816894},null,{"$f":"'WK8 - Long Term Financial Plan'!S141","v":-8066.6175148979164},{"$f":"'WK8 - Long Term Financial Plan'!T141","v":-0.6433292134676567},0]
[null,{"$f":"'WK8 - Long Term Financial Plan'!C142","v":"Net operating result before capital grants and contributions"},null,null,null,null,null,{"$f":"'WK8 - Long Term Financial Plan'!F142","v":2192},{"$f":"'WK8 - Long Term Financial Plan'!G142","v":33.834863945077814},{"$f":"'WK8 - Long Term Financial Plan'!H142","v":-1235.8324410533023},{"$f":"'WK8 - Long Term Financial Plan'!I142","v":-1439.1855007523773},{"$f":"'WK8 - Long Term Financial Plan'!J142","v":-1414.427247467218},{"$f":"'WK8 - Long Term Financial Plan'!K142","v":-1377.7295171231672},{"$f":"'WK8 - Long Term Financial Plan'!L142","v":-1366.4057631031101},{"$f":"'WK8 - Long Term Financial Plan'!M142","v":-1358.6405549036281},{"$f":"'WK8 - Long Term Financial Plan'!N142","v":-1350.3880728803633},{"$f":"'WK8 - Long Term Financial Plan'!O142","v":-1341.6155812952493},{"$f":"'WK8 - Long Term Financial Plan'!P142","v":-1332.2881946066191},{"$f":"'WK8 - Long Term Financial Plan'!Q142","v":-12182.678009239957},null,{"$f":"'WK8 - Long Term Financial Plan'!S142","v":-3524.2881946066191},{"$f":"'WK8 - Long Term Financial Plan'!T142","v":-1.6077957092183481},0]
[null,"check = 0",null,null,null,null,null,{"$f":"H231-H232-H234","v":0},{"$f":"I231-I232-I234","v":0},{"$f":"J231-J232-J234","v":0},{"$f":"K231-K232-K234","v":0},{"$f":"L231-L232-L234","v":0},{"$f":"M231-M232-M234","v":0},{"$f":"N231-N232-N234","v":0},{"$f":"O231-O232-O234","v":0},{"$f":"P231-P232-P234","v":0},{"$f":"Q231-Q232-Q234","v":0},{"$f":"R231-R232-R234","v":0},{"$f":"S231-S232-S234","v":0},null,{"$f":"R234-H234-U234","v":0},{"$f":"R234/H234-1-V234","v":0}]
[]
[null,{"$f":"'WK8 - Long Term Financial Plan'!C151","v":"Difference between Scenario 1 (with proposed SV income and expenditure) and Scenario 2 (base case - no SV income or expenditure)"}]
[null,{"$f":"'WK8 - Long Term Financial Plan'!C167","v":"Total Income Continuing Operations"},null,null,null,null,null,{"$f":"'WK8 - Long Term Financial Plan'!F167","v":0},{"$f":"'WK8 - Long Term Financial Plan'!G167","v":15815.880267194996},{"$f":"'WK8 - Long Term Financial Plan'!H167","v":1646.0272738748754},{"$f":"'WK8 - Long Term Financial Plan'!I167","v":1687.1779557217451},{"$f":"'WK8 - Long Term Financial Plan'!J167","v":1729.3574046147914},{"$f":"'WK8 - Long Term Financial Plan'!K167","v":1772.5913397301629},{"$f":"'WK8 - Long Term Financial Plan'!L167","v":1816.9061232234089},{"$f":"'WK8 - Long Term Financial Plan'!M167","v":1862.3287763039989},{"$f":"'WK8 - Long Term Financial Plan'!N167","v":1908.8869957115967},{"$f":"'WK8 - Long Term Financial Plan'!O167","v":1956.6091706043881},{"$f":"'WK8 - Long Term Financial Plan'!P167","v":2005.5243998695005},{"$f":"'WK8 - Long Term Financial Plan'!Q167","v":32201.289706849435}]
[null,{"$f":"'WK8 - Long Term Financial Plan'!C169","v":"Income excluding capital grants and contributions"},null,null,null,null,null,{"$f":"'WK8 - Long Term Financial Plan'!F169","v":0},{"$f":"'WK8 - Long Term Financial Plan'!G169","v":1605.8802671949961},{"$f":"'WK8 - Long Term Financial Plan'!H169","v":1646.0272738748754},{"$f":"'WK8 - Long Term Financial Plan'!I169","v":1687.1779557217451},{"$f":"'WK8 - Long Term Financial Plan'!J169","v":1729.3574046147914},{"$f":"'WK8 - Long Term Financial Plan'!K169","v":1772.5913397301629},{"$f":"'WK8 - Long Term Financial Plan'!L169","v":1816.9061232234089},{"$f":"'WK8 - Long Term Financial Plan'!M169","v":1862.3287763039989},{"$f":"'WK8 - Long Term Financial Plan'!N169","v":1908.8869957115967},{"$f":"'WK8 - Long Term Financial Plan'!O169","v":1956.6091706043881},{"$f":"'WK8 - Long Term Financial Plan'!P169","v":2005.5243998695005},{"$f":"'WK8 - Long Term Financial Plan'!Q169","v":17991.289706849493}]
[null,{"$f":"'WK8 - Long Term Financial Plan'!C182","v":"Total expenses continuing operations"},null,null,null,null,null,{"$f":"'WK8 - Long Term Financial Plan'!F182","v":0},{"$f":"'WK8 - Long Term Financial Plan'!G182","v":798.14967834950221},{"$f":"'WK8 - Long Term Financial Plan'!H182","v":1970.08418837934},{"$f":"'WK8 - Long Term Financial Plan'!I182","v":1989.957161328588},{"$f":"'WK8 - Long Term Financial Plan'!J182","v":2010.1469859868666},{"$f":"'WK8 - Long Term Financial Plan'!K182","v":2030.6530349476961},{"$f":"'WK8 - Long Term Financial Plan'!L182","v":2051.4742590562309},{"$f":"'WK8 - Long Term Financial Plan'!M182","v":2072.6091575775354},{"$f":"'WK8 - Long Term Financial Plan'!N182","v":2094.0557467029357},{"$f":"'WK8 - Long Term Financial Plan'!O182","v":2115.8115263091895},{"$f":"'WK8 - Long Term Financial Plan'!P182","v":2137.8734448815885},{"$f":"'WK8 - Long Term Financial Plan'!Q182","v":19270.815183519502}]
[null,{"$f":"'WK8 - Long Term Financial Plan'!C186","v":"Operating result from continuing operations"},null,null,null,null,null,{"$f":"'WK8 - Long Term Financial Plan'!F186","v":0},{"$f":"'WK8 - Long Term Financial Plan'!G186","v":15017.730588845494},{"$f":"'WK8 - Long Term Financial Plan'!H186","v":-324.05691450446466},{"$f":"'WK8 - Long Term Financial Plan'!I186","v":-302.77920560684288},{"$f":"'WK8 - Long Term Financial Plan'!J186","v":-280.78958137207519},{"$f":"'WK8 - Long Term Financial Plan'!K186","v":-258.06169521753327},{"$f":"'WK8 - Long Term Financial Plan'!L186","v":-234.56813583282201},{"$f":"'WK8 - Long Term Financial Plan'!M186","v":-210.28038127353648},{"$f":"'WK8 - Long Term Financial Plan'!N186","v":-185.16875099133904},{"$f":"'WK8 - Long Term Financial Plan'!O186","v":-159.20235570480145},{"$f":"'WK8 - Long Term Financial Plan'!P186","v":-132.34904501208803},{"$f":"'WK8 - Long Term Financial Plan'!Q186","v":12930.474523329998}]
[null,{"$f":"'WK8 - Long Term Financial Plan'!C187","v":"Net operating result before capital grants and contributions"},null,null,null,null,null,{"$f":"'WK8 - Long Term Financial Plan'!F187","v":0},{"$f":"'WK8 - Long Term Financial Plan'!G187","v":807.73058884549391},{"$f":"'WK8 - Long Term Financial Plan'!H187","v":-324.05691450446466},{"$f":"'WK8 - Long Term Financial Plan'!I187","v":-302.77920560684288},{"$f":"'WK8 - Long Term Financial Plan'!J187","v":-280.78958137207519},{"$f":"'WK8 - Long Term Financial Plan'!K187","v":-258.06169521753327},{"$f":"'WK8 - Long Term Financial Plan'!L187","v":-234.56813583282201},{"$f":"'WK8 - Long Term Financial Plan'!M187","v":-210.28038127353648},{"$f":"'WK8 - Long Term Financial Plan'!N187","v":-185.16875099133904},{"$f":"'WK8 - Long Term Financial Plan'!O187","v":-159.20235570480145},{"$f":"'WK8 - Long Term Financial Plan'!P187","v":-132.34904501208803},{"$f":"'WK8 - Long Term Financial Plan'!Q187","v":-1279.5254766700091}]
[null,"check = 0",null,null,null,null,null,{"$f":"H239-H240-H242","v":0},{"$f":"I239-I240-I242","v":0},{"$f":"J239-J240-J242","v":0},{"$f":"K239-K240-K242","v":0},{"$f":"L239-L240-L242","v":0},{"$f":"M239-M240-M242","v":0},{"$f":"N239-N240-N242","v":0},{"$f":"O239-O240-O242","v":0},{"$f":"P239-P240-P242","v":0},{"$f":"Q239-Q240-Q242","v":0},{"$f":"R239-R240-R242","v":0},{"$f":"S239-S240-S242","v":0}]
[null,"check = 0",null,null,null,null,null,{"$f":"H218-H226-H242","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"'WK8 - Long Term Financial Plan'!C196","v":"Key assumptions"},{"$f":"'WK8 - Long Term Financial Plan'!D201","v":"% pa"}]
[]
[null,{"$f":"'WK8 - Long Term Financial Plan'!C200","v":"Growth in labour costs"}]
[null,{"$f":"'WK8 - Long Term Financial Plan'!C201","v":"Scenario 1: Proposed (with SV)"},null,null,null,null,null,null,{"$f":"'WK8 - Long Term Financial Plan'!G201","v":3.8673571667223516E-2},{"$f":"'WK8 - Long Term Financial Plan'!H201","v":7.2396461600321649E-2},{"$f":"'WK8 - Long Term Financial Plan'!I201","v":2.7092199246358417E-2},{"$f":"'WK8 - Long Term Financial Plan'!J201","v":2.9681477290098623E-2},{"$f":"'WK8 - Long Term Financial Plan'!K201","v":2.9682925463019538E-2},{"$f":"'WK8 - Long Term Financial Plan'!L201","v":2.9684367495694142E-2},{"$f":"'WK8 - Long Term Financial Plan'!M201","v":2.9685803410126166E-2},{"$f":"'WK8 - Long Term Financial Plan'!N201","v":2.9687233228277821E-2},{"$f":"'WK8 - Long Term Financial Plan'!O201","v":2.9688656972069127E-2},{"$f":"'WK8 - Long Term Financial Plan'!P201","v":2.9690074663376809E-2}]
[null,{"$f":"'WK8 - Long Term Financial Plan'!C202","v":"Scenario 2 - Base case (no SV)"},null,null,null,null,null,null,{"$f":"'WK8 - Long Term Financial Plan'!G202","v":1.7791513531573599E-2},{"$f":"'WK8 - Long Term Financial Plan'!H202","v":2.4538366844480963E-2},{"$f":"'WK8 - Long Term Financial Plan'!I202","v":2.7234860621595747E-2},{"$f":"'WK8 - Long Term Financial Plan'!J202","v":3.0000000000000027E-2},{"$f":"'WK8 - Long Term Financial Plan'!K202","v":3.0000000000000027E-2},{"$f":"'WK8 - Long Term Financial Plan'!L202","v":3.0000000000000027E-2},{"$f":"'WK8 - Long Term Financial Plan'!M202","v":3.0000000000000027E-2},{"$f":"'WK8 - Long Term Financial Plan'!N202","v":3.0000000000000027E-2},{"$f":"'WK8 - Long Term Financial Plan'!O202","v":3.0000000000000027E-2},{"$f":"'WK8 - Long Term Financial Plan'!P202","v":3.0000000000000027E-2}]
[null,{"$f":"'WK8 - Long Term Financial Plan'!C203","v":"Growth in employee numbers"}]
[null,{"$f":"'WK8 - Long Term Financial Plan'!C204","v":"Scenario 1: Proposed (with SV)"},null,null,null,null,null,null,{"$f":"'WK8 - Long Term Financial Plan'!G204","v":0},{"$f":"'WK8 - Long Term Financial Plan'!H204","v":0},{"$f":"'WK8 - Long Term Financial Plan'!I204","v":0},{"$f":"'WK8 - Long Term Financial Plan'!J204","v":0},{"$f":"'WK8 - Long Term Financial Plan'!K204","v":0},{"$f":"'WK8 - Long Term Financial Plan'!L204","v":0},{"$f":"'WK8 - Long Term Financial Plan'!M204","v":0},{"$f":"'WK8 - Long Term Financial Plan'!N204","v":0},{"$f":"'WK8 - Long Term Financial Plan'!O204","v":0},{"$f":"'WK8 - Long Term Financial Plan'!P204","v":0}]
[null,{"$f":"'WK8 - Long Term Financial Plan'!C205","v":"Scenario 2 - Base case (no SV)"},null,null,null,null,null,null,{"$f":"'WK8 - Long Term Financial Plan'!G205","v":0},{"$f":"'WK8 - Long Term Financial Plan'!H205","v":0},{"$f":"'WK8 - Long Term Financial Plan'!I205","v":0},{"$f":"'WK8 - Long Term Financial Plan'!J205","v":0},{"$f":"'WK8 - Long Term Financial Plan'!K205","v":0},{"$f":"'WK8 - Long Term Financial Plan'!L205","v":0},{"$f":"'WK8 - Long Term Financial Plan'!M205","v":0},{"$f":"'WK8 - Long Term Financial Plan'!N205","v":0},{"$f":"'WK8 - Long Term Financial Plan'!O205","v":0},{"$f":"'WK8 - Long Term Financial Plan'!P205","v":0}]
[null,{"$f":"'WK8 - Long Term Financial Plan'!C206","v":"Growth in assessment numbers"}]
[null,{"$f":"'WK8 - Long Term Financial Plan'!C207","v":"Scenario 1: Proposed (with SV)"},null,null,null,null,null,null,{"$f":"'WK8 - Long Term Financial Plan'!G207","v":0},{"$f":"'WK8 - Long Term Financial Plan'!H207","v":0},{"$f":"'WK8 - Long Term Financial Plan'!I207","v":0},{"$f":"'WK8 - Long Term Financial Plan'!J207","v":0},{"$f":"'WK8 - Long Term Financial Plan'!K207","v":0},{"$f":"'WK8 - Long Term Financial Plan'!L207","v":0},{"$f":"'WK8 - Long Term Financial Plan'!M207","v":0},{"$f":"'WK8 - Long Term Financial Plan'!N207","v":0},{"$f":"'WK8 - Long Term Financial Plan'!O207","v":0},{"$f":"'WK8 - Long Term Financial Plan'!P207","v":0}]
[null,{"$f":"'WK8 - Long Term Financial Plan'!C208","v":"Scenario 2 - Base case (no SV)"},null,null,null,null,null,null,{"$f":"'WK8 - Long Term Financial Plan'!G208","v":0},{"$f":"'WK8 - Long Term Financial Plan'!H208","v":0},{"$f":"'WK8 - Long Term Financial Plan'!I208","v":0},{"$f":"'WK8 - Long Term Financial Plan'!J208","v":0},{"$f":"'WK8 - Long Term Financial Plan'!K208","v":0},{"$f":"'WK8 - Long Term Financial Plan'!L208","v":0},{"$f":"'WK8 - Long Term Financial Plan'!M208","v":0},{"$f":"'WK8 - Long Term Financial Plan'!N208","v":0},{"$f":"'WK8 - Long Term Financial Plan'!O208","v":0},{"$f":"'WK8 - Long Term Financial Plan'!P208","v":0}]
[null,{"$f":"'WK8 - Long Term Financial Plan'!C209","v":"Inflation rate applied to Materials & Contracts"}]
[null,{"$f":"'WK8 - Long Term Financial Plan'!C210","v":"Scenario 1: Proposed (with SV)"},null,null,null,null,null,null,{"$f":"'WK8 - Long Term Financial Plan'!G210","v":2.5000000000000001E-2},{"$f":"'WK8 - Long Term Financial Plan'!H210","v":2.5000000000000001E-2},{"$f":"'WK8 - Long Term Financial Plan'!I210","v":2.5000000000000001E-2},{"$f":"'WK8 - Long Term Financial Plan'!J210","v":2.5000000000000001E-2},{"$f":"'WK8 - Long Term Financial Plan'!K210","v":2.5000000000000001E-2},{"$f":"'WK8 - Long Term Financial Plan'!L210","v":2.5000000000000001E-2},{"$f":"'WK8 - Long Term Financial Plan'!M210","v":2.5000000000000001E-2},{"$f":"'WK8 - Long Term Financial Plan'!N210","v":2.5000000000000001E-2},{"$f":"'WK8 - Long Term Financial Plan'!O210","v":2.5000000000000001E-2},{"$f":"'WK8 - Long Term Financial Plan'!P210","v":2.5000000000000001E-2}]
[null,{"$f":"'WK8 - Long Term Financial Plan'!C211","v":"Scenario 2 - Base case (no SV)"},null,null,null,null,null,null,{"$f":"'WK8 - Long Term Financial Plan'!G211","v":2.5000000000000001E-2},{"$f":"'WK8 - Long Term Financial Plan'!H211","v":2.5000000000000001E-2},{"$f":"'WK8 - Long Term Financial Plan'!I211","v":2.5000000000000001E-2},{"$f":"'WK8 - Long Term Financial Plan'!J211","v":2.5000000000000001E-2},{"$f":"'WK8 - Long Term Financial Plan'!K211","v":2.5000000000000001E-2},{"$f":"'WK8 - Long Term Financial Plan'!L211","v":2.5000000000000001E-2},{"$f":"'WK8 - Long Term Financial Plan'!M211","v":2.5000000000000001E-2},{"$f":"'WK8 - Long Term Financial Plan'!N211","v":2.5000000000000001E-2},{"$f":"'WK8 - Long Term Financial Plan'!O211","v":2.5000000000000001E-2},{"$f":"'WK8 - Long Term Financial Plan'!P211","v":2.5000000000000001E-2}]
[null,{"$f":"'WK8 - Long Term Financial Plan'!C212","v":"Planned operating cost savings"}]
[null,{"$f":"'WK8 - Long Term Financial Plan'!C213","v":"Scenario 1: Proposed (with SV)"},null,null,null,null,null,null,{"$f":"'WK8 - Long Term Financial Plan'!G213","v":0},{"$f":"'WK8 - Long Term Financial Plan'!H213","v":0},{"$f":"'WK8 - Long Term Financial Plan'!I213","v":0},{"$f":"'WK8 - Long Term Financial Plan'!J213","v":0},{"$f":"'WK8 - Long Term Financial Plan'!K213","v":0},{"$f":"'WK8 - Long Term Financial Plan'!L213","v":0},{"$f":"'WK8 - Long Term Financial Plan'!M213","v":0},{"$f":"'WK8 - Long Term Financial Plan'!N213","v":0},{"$f":"'WK8 - Long Term Financial Plan'!O213","v":0},{"$f":"'WK8 - Long Term Financial Plan'!P213","v":0}]
[null,{"$f":"'WK8 - Long Term Financial Plan'!C214","v":"Scenario 2 - Base case (no SV)"},null,null,null,null,null,null,{"$f":"'WK8 - Long Term Financial Plan'!G214","v":0},{"$f":"'WK8 - Long Term Financial Plan'!H214","v":0},{"$f":"'WK8 - Long Term Financial Plan'!I214","v":0},{"$f":"'WK8 - Long Term Financial Plan'!J214","v":0},{"$f":"'WK8 - Long Term Financial Plan'!K214","v":0},{"$f":"'WK8 - Long Term Financial Plan'!L214","v":0},{"$f":"'WK8 - Long Term Financial Plan'!M214","v":0},{"$f":"'WK8 - Long Term Financial Plan'!N214","v":0},{"$f":"'WK8 - Long Term Financial Plan'!O214","v":0},{"$f":"'WK8 - Long Term Financial Plan'!P214","v":0}]
[]
[]
[]
[]
[null,{"$f":"'WK9 - Ratios'!F5","v":"WORKSHEET 9"}]
[null,{"$f":"'WK9 - Ratios'!F7","v":"FINANCIAL RATIOS"}]
[null,null,null,null,null,{"$f":"'WK9 - Ratios'!H15","v":"Historical ratios"},null,null,null,null,null,{"$f":"'WK9 - Ratios'!N15","v":"Forecast ratios"},null,null,null,null,null,null,null,"Ratio definitions"]
[null,{"$f":"B$41","v":"Year number"},null,null,{"$f":"E$41","v":"Hist yr 3"},"Hist yr 2","Hist yr 1","Year 0","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10"]
[null,{"$f":"B$42","v":"Financial year"},null,null,{"$f":"E$42","v":"2015-16"},"2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B276","v":"Operating Performance Ratio"}]
[null,{"$f":"'WK9 - Ratios'!C19","v":"1. Sustainability"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WK9 - Ratios'!D21","v":"Net continuing operating result"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WK9 - Ratios'!D22","v":"(excl capital grants and contributions)"}]
[null,{"$f":"'WK9 - Ratios'!C21","v":"Operating Performance Ratio"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WK9 - Ratios'!D23","v":"Total continuing operating revenue"}]
[null,{"$f":"B$213","v":"SCENARIO 1: Proposed additional SV income and expenditure"},null,null,{"$f":"'WK9 - Ratios'!G22","v":-1.9401703450996774E-2},{"$f":"'WK9 - Ratios'!H22","v":9.2402464065708415E-2},{"$f":"'WK9 - Ratios'!I22","v":0.13435370867190366},{"$f":"'WK9 - Ratios'!J22","v":5.4465040003975548E-2},{"$f":"'WK9 - Ratios'!K22","v":4.0945749447375432E-2},{"$f":"'WK9 - Ratios'!L22","v":1.0015490483863259E-2},{"$f":"'WK9 - Ratios'!M22","v":5.9419509755638082E-3},{"$f":"'WK9 - Ratios'!N22","v":7.3529356349656145E-3},{"$f":"'WK9 - Ratios'!O22","v":8.9829791802230052E-3},{"$f":"'WK9 - Ratios'!P22","v":9.9861269782363631E-3},{"$f":"'WK9 - Ratios'!Q22","v":1.0878984959876043E-2},{"$f":"'WK9 - Ratios'!R22","v":1.1753615791588573E-2},{"$f":"'WK9 - Ratios'!S22","v":1.2610729824057991E-2},{"$f":"'WK9 - Ratios'!T22","v":1.3451027948945659E-2},null,{"$f":"'WK9 - Ratios'!D24","v":"(excl. capital grants and contributions)"}]
[null,{"$f":"B$221","v":"SCENARIO 2: Base case -  no SV income or expenditure"},null,null,{"$f":"'WK9 - Ratios'!G23","v":-1.9401703450996774E-2},{"$f":"'WK9 - Ratios'!H23","v":9.2402464065708415E-2},{"$f":"'WK9 - Ratios'!I23","v":0.13435370867190366},{"$f":"'WK9 - Ratios'!J23","v":5.4465040003975548E-2},{"$f":"'WK9 - Ratios'!K23","v":2.1643628494121252E-2},{"$f":"'WK9 - Ratios'!L23","v":1.8678491535594727E-2},{"$f":"'WK9 - Ratios'!M23","v":1.3752552744020576E-2},{"$f":"'WK9 - Ratios'!N23","v":1.4493982725639723E-2},{"$f":"'WK9 - Ratios'!O23","v":1.5477962023691073E-2},{"$f":"'WK9 - Ratios'!P23","v":1.5823009281411234E-2},{"$f":"'WK9 - Ratios'!Q23","v":1.6067033969009745E-2},{"$f":"'WK9 - Ratios'!R23","v":1.6305528755950809E-2},{"$f":"'WK9 - Ratios'!S23","v":1.6538804622932789E-2},{"$f":"'WK9 - Ratios'!T23","v":1.6767171712526976E-2}]
[null,{"$f":"B$229","v":"SCENARIO 3: Hybrid case  - SV expenditure but no SV income "},null,null,{"$f":"'WK9 - Ratios'!G24","v":-1.9401703450996774E-2},{"$f":"'WK9 - Ratios'!H24","v":9.2402464065708415E-2},{"$f":"'WK9 - Ratios'!I24","v":0.13435370867190366},{"$f":"'WK9 - Ratios'!J24","v":5.4465040003975548E-2},{"$f":"'WK9 - Ratios'!K24","v":8.8019571055577845E-4},{"$f":"'WK9 - Ratios'!L24","v":-3.1438108078995781E-2},{"$f":"'WK9 - Ratios'!M24","v":-3.5935898529746581E-2},{"$f":"'WK9 - Ratios'!N24","v":-3.4413303380559083E-2},{"$f":"'WK9 - Ratios'!O24","v":-3.265994341267011E-2},{"$f":"'WK9 - Ratios'!P24","v":-3.155983846793884E-2},{"$f":"'WK9 - Ratios'!Q24","v":-3.0574627323326435E-2},{"$f":"'WK9 - Ratios'!R24","v":-2.9608375258351093E-2},{"$f":"'WK9 - Ratios'!S24","v":-2.8660338666233905E-2},{"$f":"'WK9 - Ratios'!T24","v":-2.772978393275807E-2},null,{"$f":"B281","v":"Own Source Revenue Ratio"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WK9 - Ratios'!D27","v":"Total continuing operating revenue"}]
[null,{"$f":"'WK9 - Ratios'!C27","v":"Own Source Revenue Ratio"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WK9 - Ratios'!D28","v":"(excl all grants and contributions)"}]
[null,{"$f":"B$277","v":"SCENARIO 1: Proposed additional SV income and expenditure"},null,null,{"$f":"'WK9 - Ratios'!G28","v":0.58010250123444174},{"$f":"'WK9 - Ratios'!H28","v":0.70646949375920609},{"$f":"'WK9 - Ratios'!I28","v":0.65950462548492983},{"$f":"'WK9 - Ratios'!J28","v":0.67748684873819354},{"$f":"'WK9 - Ratios'!K28","v":0.57045079157522871},{"$f":"'WK9 - Ratios'!L28","v":0.76859904668005963},{"$f":"'WK9 - Ratios'!M28","v":0.76970442580112408},{"$f":"'WK9 - Ratios'!N28","v":0.76995127184700374},{"$f":"'WK9 - Ratios'!O28","v":0.7702107650701211},{"$f":"'WK9 - Ratios'!P28","v":0.77047096468658582},{"$f":"'WK9 - Ratios'!Q28","v":0.77073187548394306},{"$f":"'WK9 - Ratios'!R28","v":0.7709935022990223},{"$f":"'WK9 - Ratios'!S28","v":0.77125585001827235},{"$f":"'WK9 - Ratios'!T28","v":0.7715189235780946},null,{"$f":"'WK9 - Ratios'!D29","v":"Total continuing operating revenue"}]
[null,{"$f":"B$278","v":"SCENARIO 2: Base case -  no SV income or expenditure"},null,null,{"$f":"'WK9 - Ratios'!G29","v":0.58010250123444174},{"$f":"'WK9 - Ratios'!H29","v":0.70646949375920609},{"$f":"'WK9 - Ratios'!I29","v":0.65950462548492983},{"$f":"'WK9 - Ratios'!J29","v":0.67748684873819354},{"$f":"'WK9 - Ratios'!K29","v":0.73729459849586165},{"$f":"'WK9 - Ratios'!L29","v":0.75996959170821499},{"$f":"'WK9 - Ratios'!M29","v":0.76105689152513289},{"$f":"'WK9 - Ratios'!N29","v":0.76132261292423065},{"$f":"'WK9 - Ratios'!O29","v":0.76160192552114536},{"$f":"'WK9 - Ratios'!P29","v":0.76188197473448649},{"$f":"'WK9 - Ratios'!Q29","v":0.76216276552587681},{"$f":"'WK9 - Ratios'!R29","v":0.76244430290773757},{"$f":"'WK9 - Ratios'!S29","v":0.76272659194361536},{"$f":"'WK9 - Ratios'!T29","v":0.76300963774850594},null,{"$f":"'WK9 - Ratios'!D30","v":"(incl. capital grants and contributions)"}]
[]
[null,{"$f":"'WK9 - Ratios'!C33","v":"Infrastructure Renewals Ratio"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B285","v":"Infrastructure Renewals Ratio"}]
[null,{"$f":"B$277","v":"SCENARIO 1: Proposed additional SV income and expenditure"},null,null,{"$f":"'WK9 - Ratios'!G33","v":1.2357},{"$f":"'WK9 - Ratios'!H33","v":1.0766},{"$f":"'WK9 - Ratios'!I33","v":0.82609999999999995},{"$f":"'WK9 - Ratios'!J33","v":1.0064735642361},{"$f":"'WK9 - Ratios'!K33","v":1.0081286937643228},{"$f":"'WK9 - Ratios'!L33","v":1.0308031500476431},{"$f":"'WK9 - Ratios'!M33","v":1.0088566964530454},{"$f":"'WK9 - Ratios'!N33","v":1.0089442051054032},{"$f":"'WK9 - Ratios'!O33","v":1.0007244487984708},{"$f":"'WK9 - Ratios'!P33","v":0.99267960908810693},{"$f":"'WK9 - Ratios'!Q33","v":1.0245571660356907},{"$f":"'WK9 - Ratios'!R33","v":1.0183077209912301},{"$f":"'WK9 - Ratios'!S33","v":1.0097620041350317},{"$f":"'WK9 - Ratios'!T33","v":1.0014004770604008},null,{"$f":"'WK9 - Ratios'!D33","v":"Asset renewals (building and infrastructure)"}]
[null,{"$f":"B$278","v":"SCENARIO 2: Base case -  no SV income or expenditure"},null,null,{"$f":"'WK9 - Ratios'!G34","v":1.2357},{"$f":"'WK9 - Ratios'!H34","v":1.0766},{"$f":"'WK9 - Ratios'!I34","v":0.82609999999999995},{"$f":"'WK9 - Ratios'!J34","v":1.0064735642361},{"$f":"'WK9 - Ratios'!K34","v":1.0081286937643228},{"$f":"'WK9 - Ratios'!L34","v":1.044905380007048},{"$f":"'WK9 - Ratios'!M34","v":1.0207480201997017},{"$f":"'WK9 - Ratios'!N34","v":1.0196782344904176},{"$f":"'WK9 - Ratios'!O34","v":1.0099621657172022},{"$f":"'WK9 - Ratios'!P34","v":1.0004765979747494},{"$f":"'WK9 - Ratios'!Q34","v":1.0326445512316258},{"$f":"'WK9 - Ratios'!R34","v":1.0250764888582382},{"$f":"'WK9 - Ratios'!S34","v":1.0151608535098184},{"$f":"'WK9 - Ratios'!T34","v":1.0054808376128841},null,{"$f":"'WK9 - Ratios'!D34","v":"Depreciation, amortisation and impairment"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WK9 - Ratios'!D35","v":"(building and infrastructure)"}]
[]
[null,{"$f":"'WK9 - Ratios'!C37","v":"2. Effective infrastructure and service management"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B292","v":"Infrastructure Backlog Ratio"}]
[null,{"$f":"'WK9 - Ratios'!C39","v":"Infrastructure Backlog Ratio"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WK9 - Ratios'!D40","v":"Estimated cost to bring assets to satisfactory condition"}]
[null,{"$f":"B$277","v":"SCENARIO 1: Proposed additional SV income and expenditure"},null,null,{"$f":"'WK9 - Ratios'!G40","v":2.07E-2},{"$f":"'WK9 - Ratios'!H40","v":3.3099999999999997E-2},{"$f":"'WK9 - Ratios'!I40","v":3.5499999999999997E-2},{"$f":"'WK9 - Ratios'!J40","v":6.4504778370637738E-3},{"$f":"'WK9 - Ratios'!K40","v":5.9738752893918074E-3},{"$f":"'WK9 - Ratios'!L40","v":5.9334126005911722E-3},{"$f":"'WK9 - Ratios'!M40","v":5.8945339027544463E-3},{"$f":"'WK9 - Ratios'!N40","v":5.8718713301409509E-3},{"$f":"'WK9 - Ratios'!O40","v":5.8494235023419721E-3},{"$f":"'WK9 - Ratios'!P40","v":5.8288500300711895E-3},{"$f":"'WK9 - Ratios'!Q40","v":5.8009689609568585E-3},{"$f":"'WK9 - Ratios'!R40","v":5.7733415771574082E-3},{"$f":"'WK9 - Ratios'!S40","v":5.746114001585422E-3},{"$f":"'WK9 - Ratios'!T40","v":5.7208828931899916E-3},null,{"$f":"'WK9 - Ratios'!D41","v":"Total (WDV)b of infrastructure, buildings, other"}]
[null,{"$f":"B$278","v":"SCENARIO 2: Base case -  no SV income or expenditure"},null,null,{"$f":"'WK9 - Ratios'!G41","v":2.07E-2},{"$f":"'WK9 - Ratios'!H41","v":3.3099999999999997E-2},{"$f":"'WK9 - Ratios'!I41","v":3.5499999999999997E-2},{"$f":"'WK9 - Ratios'!J41","v":6.4504778370637738E-3},{"$f":"'WK9 - Ratios'!K41","v":6.3117651066732002E-3},{"$f":"'WK9 - Ratios'!L41","v":6.2651589054324233E-3},{"$f":"'WK9 - Ratios'!M41","v":6.220493576287559E-3},{"$f":"'WK9 - Ratios'!N41","v":6.1940401936196703E-3},{"$f":"'WK9 - Ratios'!O41","v":6.1679598837207084E-3},{"$f":"'WK9 - Ratios'!P41","v":6.1440958345264874E-3},{"$f":"'WK9 - Ratios'!Q41","v":6.1122490138981198E-3},{"$f":"'WK9 - Ratios'!R41","v":6.0808256773541665E-3},{"$f":"'WK9 - Ratios'!S41","v":6.049986334637966E-3},{"$f":"'WK9 - Ratios'!T41","v":6.0214981043406109E-3},null,{"$f":"'WK9 - Ratios'!D42","v":"  structures, depreciable land, and improvement assets"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B297","v":"Asset Maintenance Ratio"}]
[null,{"$f":"'WK9 - Ratios'!C45","v":"Asset Maintenance Ratio"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WK9 - Ratios'!D46","v":"Actual asset maintenance"}]
[null,{"$f":"B$277","v":"SCENARIO 1: Proposed additional SV income and expenditure"},null,null,{"$f":"'WK9 - Ratios'!G46","v":0.83},{"$f":"'WK9 - Ratios'!H46","v":1.0165},{"$f":"'WK9 - Ratios'!I46","v":0.78669999999999995},{"$f":"'WK9 - Ratios'!J46","v":1},{"$f":"'WK9 - Ratios'!K46","v":1},{"$f":"'WK9 - Ratios'!L46","v":1},{"$f":"'WK9 - Ratios'!M46","v":1},{"$f":"'WK9 - Ratios'!N46","v":1},{"$f":"'WK9 - Ratios'!O46","v":1},{"$f":"'WK9 - Ratios'!P46","v":1},{"$f":"'WK9 - Ratios'!Q46","v":1},{"$f":"'WK9 - Ratios'!R46","v":1},{"$f":"'WK9 - Ratios'!S46","v":1},{"$f":"'WK9 - Ratios'!T46","v":1},null,{"$f":"'WK9 - Ratios'!D47","v":"Required asset maintenance"}]
[null,{"$f":"B$278","v":"SCENARIO 2: Base case -  no SV income or expenditure"},null,null,{"$f":"'WK9 - Ratios'!G47","v":0.83},{"$f":"'WK9 - Ratios'!H47","v":1.0165},{"$f":"'WK9 - Ratios'!I47","v":0.78669999999999995},{"$f":"'WK9 - Ratios'!J47","v":1},{"$f":"'WK9 - Ratios'!K47","v":1},{"$f":"'WK9 - Ratios'!L47","v":1},{"$f":"'WK9 - Ratios'!M47","v":1},{"$f":"'WK9 - Ratios'!N47","v":1},{"$f":"'WK9 - Ratios'!O47","v":1},{"$f":"'WK9 - Ratios'!P47","v":1},{"$f":"'WK9 - Ratios'!Q47","v":1},{"$f":"'WK9 - Ratios'!R47","v":1},{"$f":"'WK9 - Ratios'!S47","v":1},{"$f":"'WK9 - Ratios'!T47","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B301","v":"Debt Service Ratio"}]
[null,{"$f":"'WK9 - Ratios'!C50","v":"Debt Service Ratio"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WK9 - Ratios'!D51","v":"Cost of debt service"}]
[null,{"$f":"B$277","v":"SCENARIO 1: Proposed additional SV income and expenditure"},null,null,{"$f":"'WK9 - Ratios'!G52","v":7.913118139837097E-2},{"$f":"'WK9 - Ratios'!H52","v":6.0984650270364558E-2},{"$f":"'WK9 - Ratios'!I52","v":0.16002393314161084},{"$f":"'WK9 - Ratios'!J52","v":3.0287816245375503E-2},{"$f":"'WK9 - Ratios'!K52","v":5.7465992040341772E-2},{"$f":"'WK9 - Ratios'!L52","v":3.5536029713629194E-2},{"$f":"'WK9 - Ratios'!M52","v":3.4872048774768107E-2},{"$f":"'WK9 - Ratios'!N52","v":3.3980782967733381E-2},{"$f":"'WK9 - Ratios'!O52","v":2.8575081254391354E-2},{"$f":"'WK9 - Ratios'!P52","v":2.3277415446589553E-2},{"$f":"'WK9 - Ratios'!Q52","v":2.2680853712450006E-2},{"$f":"'WK9 - Ratios'!R52","v":2.2099475507254461E-2},{"$f":"'WK9 - Ratios'!S52","v":2.1532896299304251E-2},{"$f":"'WK9 - Ratios'!T52","v":2.0980741258444582E-2},null,{"$f":"'WK9 - Ratios'!D52","v":"(interest expense and principal repayments)"}]
[null,{"$f":"B$278","v":"SCENARIO 2: Base case -  no SV income or expenditure"},null,null,{"$f":"'WK9 - Ratios'!G53","v":7.913118139837097E-2},{"$f":"'WK9 - Ratios'!H53","v":6.0984650270364558E-2},{"$f":"'WK9 - Ratios'!I53","v":0.16002393314161084},{"$f":"'WK9 - Ratios'!J53","v":3.0287816245375503E-2},{"$f":"'WK9 - Ratios'!K53","v":2.6208883731150809E-2},{"$f":"'WK9 - Ratios'!L53","v":2.1350938792228876E-2},{"$f":"'WK9 - Ratios'!M53","v":2.095713435243678E-2},{"$f":"'WK9 - Ratios'!N53","v":2.0420478455750898E-2},{"$f":"'WK9 - Ratios'!O53","v":1.517055746804323E-2},{"$f":"'WK9 - Ratios'!P53","v":1.0023990498701564E-2},{"$f":"'WK9 - Ratios'!Q53","v":9.7665720395228254E-3},{"$f":"'WK9 - Ratios'!R53","v":9.5157175507353444E-3},{"$f":"'WK9 - Ratios'!S53","v":9.2712605073116232E-3},{"$f":"'WK9 - Ratios'!T53","v":9.0330385924191677E-3},null,{"$f":"'WK9 - Ratios'!D53","v":"Total continuing operating revenue"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WK9 - Ratios'!D54","v":"(excl capital grants and contributions)"}]

{"sheet":"WK1 - Identification","index":5,"n_rows":72,"n_cols":18,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,"             APPLICATION FOR SPECIAL VARIATION TO GENERAL INCOME        ",null,null,null,null,null,null,null,{"$f":"'WK0 - Input data'!$D$45","v":"2019-20"}]
[]
[null,null,null,null,null,"WORKSHEET 1"]
[]
[null,null,null,"Step 1: Fill out council details"]
[null,null,null,"Step 2: Fill out any existing variation information"]
[null,null,null,"Step 3: Fill out crown land adjustments, catch up & excess, valuation objections"]
[null,null,null,"Step 4: Fill out proposed special variation amounts"]
[null,null,"                                                                                                          All dollars in nominal terms "]
[]
[null,null,"Council Name:",null,"Muswellbrook Shire Council",null,null,null,{"$f":"\"If your councils' name is not in the list, please enter it in cell E\"&ROW(C14)","v":"If your councils' name is not in the list, please enter it in cell E14"}]
[null,null,"Council Name if not listed:"]
[]
[null,null,"Contact Details:"]
[null,null,"  Name:",null,"Natalia Cowley"]
[null,null,"  Position:",null,"CFO"]
[null,null," Telephone:"]
[null,null,"  Email:"]
[]
[]
[null,null,"A. Existing special variations (SVs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DO NOT DELETE"]
[null,null,{"$f":"\"1. Does the council have any existing SV(s) that means it has an increase above the rate peg for any year from \"&G57&\" (\"&G56&\") onwards?\"","v":"1. Does the council have any existing SV(s) that means it has an increase above the rate peg for any year from 2019-20 (Year 1) onwards?"},null,null,null,null,null,null,null,"no",null,null,null,null,null,null,{"$f":"IF(K24='WK0 - Input data'!B247,1,2)","v":2}]
[]
[null,null,"B. Proposed special variations (SVs)"]
[]
[null,null,"2. Is the council applying for a one-year increase (s508(2)) or a multi-year increase (s508A)?",null,null,null,null,null,null,"select option","s508(2)",null,null,null,null,null,null,{"$f":"IF(K28=\"\",0,MATCH(K28,'WK0 - Input data'!B228:B229,0))","v":1}]
[null,null,"3. For s508A applications: for how many years is the council requesting % increases as part of this application?",null,null,null,null,null,null,"select option","na",null,null,null,null,null,null,{"$f":"IF(K29=\"\",0,MATCH(K29,'WK0 - Input data'!E234:E240,0))","v":1}]
[null,null,"4. For s508A & s508(2) applications: is the special variation permanent or temporary?   ",null,null,null,null,null,null,"select option","Permanent"]
[null,null,"    If temporary, enter the number of years before the special variation is due to expire.",null,null,null,null,null,null," enter years",null,null,null,null,null,null,null,{"$f":"IF(R28+R29=0,0,IF(R28=1,1,R29))","v":1}]
[null,null,{"$f":"CHOOSE($R$24,\"5. Enter the percentage above the existing full SV (ie, incl rate peg) the council is applying for in the first year \",\"5. Enter the percentage above the rate peg the council is applying for in the first year\")","v":"5. Enter the percentage above the rate peg the council is applying for in the first year"},null,null,null,null,null,null,"enter % ",0.12429999999999999]
[]
[null,null,"C. Expiring special variations (SVs)"]
[null,null,"6. Does the council have an expiring variation? If yes, please specify when.",null,null,null,null,null,"1st Expiring SV","select option","Yes - 30 June 2019 expiry"]
[null,null,null,null,null,null,null,null,"2nd Expiring SV","select option"]
[]
[null,null,"7.  If the council has an expiring variation, enter the % of the original approval in full",null,null,null,null,"Full SV %",{"$f":"I35","v":"1st Expiring SV"},{"$f":"J32","v":"enter % "},0.14729999999999999]
[null,null,"   (i.e. including rate peg) as well as the % which is due to expire (i.e. excluding ",null,null,null,null,"(ie, incl rate peg)",{"$f":"I36","v":"2nd Expiring SV"},{"$f":"J32","v":"enter % "}]
[null,null,"    the rate peg).",null,null,null,null,"Expiring %",{"$f":"I38","v":"1st Expiring SV"},{"$f":"J32","v":"enter % "},0.12429999999999999]
[null,null,null,null,null,null,null,"(ie, excl rate peg)",{"$f":"I39","v":"2nd Expiring SV"},{"$f":"J32","v":"enter % "}]
[null,null,{"$f":"\"8. If the council has an expiring variation, enter the $ amount expiring in row \"&ROW(C70)&\" below.\"","v":"8. If the council has an expiring variation, enter the $ amount expiring in row 70 below."}]
[]
[null,null,"D. Crown Land adjustments, catch ups, valuation objections",null,null,null,null,null,null,null,"$","% Y 0 income"]
[null,null,"  9. Enter the amount of any Crown Land adjustments required",null,null,null,null,null,null,"enter $ ",null,{"$f":"IF('WK2 - Notional General Income'!$M$161-$F$71=0,0,K45/('WK2 - Notional General Income'!$M$161-$F$71))","v":0}]
[null,null,"10. Enter the amount for any catch ups or excess adjustments required",null,null,null,null,null,null,{"$f":"J45","v":"enter $ "},null,{"$f":"IF('WK2 - Notional General Income'!$M$161-$F$71=0,0,K46/('WK2 - Notional General Income'!$M$161-$F$71))","v":0}]
[null,null,"11. Enter any valuation objections required (input as a positive whole number)",null,null,null,null,null,null,{"$f":"J46","v":"enter $ "},null,{"$f":"IF('WK2 - Notional General Income'!$M$161-$F$71=0,0,K47/('WK2 - Notional General Income'!$M$161-$F$71))","v":0}]
[]
[]
[null,null,"E. Requested annual percentage increases and expiring SV amounts"]
[null,null,"A special variation is the total % increase permitted in a council's general income, Including the rate peg and Crown land adjustments, before adjustments are made for "]
[null,null,"catch ups/excesses and valuation objections.  "]
[null,null,"Note: Approved SV% increases do not change if the actual rate peg turns out to be different from that assumed for a particular year."]
[]
[null,null,"Table 1","Requested annual percentage increases and expiring SV amounts"]
[null,null,null,null,null,{"$f":"'WK0 - Input data'!F$55","v":"Year 0"},{"$f":"'WK0 - Input data'!G$55","v":"Year 1"},{"$f":"'WK0 - Input data'!H$55","v":"Year 2"},{"$f":"'WK0 - Input data'!I$55","v":"Year 3"},{"$f":"'WK0 - Input data'!J$55","v":"Year 4"},{"$f":"'WK0 - Input data'!K$55","v":"Year 5"},{"$f":"'WK0 - Input data'!L$55","v":"Year 6"},{"$f":"'WK0 - Input data'!M$55","v":"Year 7"}]
[null,null,{"$f":"'WK0 - Input data'!B$58","v":"Financial year"},null,null,{"$f":"'WK0 - Input data'!F$58","v":"2018-19"},{"$f":"'WK0 - Input data'!G$58","v":"2019-20"},{"$f":"'WK0 - Input data'!H$58","v":"2020-21"},{"$f":"'WK0 - Input data'!I$58","v":"2021-22"},{"$f":"'WK0 - Input data'!J$58","v":"2022-23"},{"$f":"'WK0 - Input data'!K$58","v":"2023-24"},{"$f":"'WK0 - Input data'!L$58","v":"2024-25"},{"$f":"'WK0 - Input data'!M$58","v":"2025-26"}]
[null,null,"1= included in SV period",null,null,{"$f":"IF(VALUE(RIGHT(F56,1))>$R$31,0,1)","v":1},1,0,0,0,0,0,0]
[null,null,"Annual % increases"]
[null,null,{"$f":"CHOOSE($R$24,\"   Enter existing full SV (ie, incl the rate peg) in the years in which it applies\",\"na - leave blank\")","v":"na - leave blank"}]
[null,null,{"$f":"CHOOSE($R$24,\"   Existing full SV followed by rate peg only\",\"Rate peg only\")","v":"Rate peg only"},null,null,null,{"$f":"IF($K$24='WK0 - Input data'!$B$248,'WK0 - Input data'!G60,MAX(G60,'WK0 - Input data'!G60))","v":2.7E-2},{"$f":"IF($K$24='WK0 - Input data'!$B$248,'WK0 - Input data'!H60,MAX(H60,'WK0 - Input data'!H60))","v":2.5000000000000001E-2},{"$f":"IF($K$24='WK0 - Input data'!$B$248,'WK0 - Input data'!I60,MAX(I60,'WK0 - Input data'!I60))","v":2.5000000000000001E-2},{"$f":"IF($K$24='WK0 - Input data'!$B$248,'WK0 - Input data'!J60,MAX(J60,'WK0 - Input data'!J60))","v":2.5000000000000001E-2},{"$f":"IF($K$24='WK0 - Input data'!$B$248,'WK0 - Input data'!K60,MAX(K60,'WK0 - Input data'!K60))","v":2.5000000000000001E-2},{"$f":"IF($K$24='WK0 - Input data'!$B$248,'WK0 - Input data'!L60,MAX(L60,'WK0 - Input data'!L60))","v":2.5000000000000001E-2},{"$f":"IF($K$24='WK0 - Input data'!$B$248,'WK0 - Input data'!M60,MAX(M60,'WK0 - Input data'!M60))","v":2.5000000000000001E-2}]
[null,null,"     plus",{"$f":"CHOOSE($R$24,\"percentage above the rate peg/existing SV\",\"percentage above the rate peg\")","v":"percentage above the rate peg"},null,null,{"$f":"K32","v":0.12429999999999999},{"$f":"IF(H58=0,\".\",MAX(0,H64-H61))","v":"."},{"$f":"IF(I58=0,\".\",MAX(0,I64-I61))","v":"."},".",".",".","."]
[null,null,{"$f":"$C$62","v":"     plus"},"Crown Land adjustment",null,null,{"$f":"L45","v":0},{"$f":"IF(H58=0,\".\",0)","v":"."},{"$f":"IF(I58=0,\".\",0)","v":"."},".",".",".","."]
[null,null,{"$f":"CHOOSE($R$24,\"   Proposed SV (total proposed and existing SV)\",\"   Proposed SV \")","v":"   Proposed SV "},null,null,"na",{"$f":"SUM(G61:G63)","v":0.15129999999999999},0,0,0,0,0,0]
[null,null,"Cumulative % increase"]
[null,null,{"$f":"C61","v":"Rate peg only"},null,null,"na",{"$f":"G61","v":2.7E-2},{"$f":"(1+G66)*(1+H61)-1","v":5.2674999999999805E-2},7.8991874999999601E-2,0.10596667187499942,0.13361583867187421,0.16195623463867093,0.19100514050463757]
[null,null,{"$f":"CHOOSE($R$24,\"   Percentage above the rate peg/existing SV\",\"   Percentage above the rate peg\")","v":"   Percentage above the rate peg"},null,null,null,{"$f":"IF(G62=0,\".\",G62)","v":0.12429999999999999},{"$f":"IF(H58=0,\".\",MAX(0,H68-H66))","v":"."},{"$f":"IF(I58=0,\".\",MAX(0,I68-I66))","v":"."},".",".",".","."]
[null,null,{"$f":"C64","v":"   Proposed SV "},null,null,"na",{"$f":"IF(G64=0,\".\",G64)","v":0.15129999999999999},{"$f":"IF(H58=0,\".\",IF(H64=\"\",(1+G68)*(1+H61)-1,(1+G68)*(1+H64)-1))","v":"."},{"$f":"IF(I58=0,\".\",IF(I64=\"\",(1+H68)*(1+I61)-1,(1+H68)*(1+I64)-1))","v":"."},".",".",".","."]
[]
[null,null,"Expiring special variations"]
[null,null,"$ value of expiring special",null,"$ (nominal)",{"$f":"14056547*0.1243","v":1747228.7921},0,0,0,0,0,0,0]
[null,null," variations (ESV)",null,"% value of ESV",{"$f":"IF(OR(F58=0,'WK4 - PGI summary'!F52=0),\".\",F71/'WK4 - PGI summary'!F52)","v":0.10832372669020923},{"$f":"IF(OR(G58=0,'WK4 - PGI summary'!G52=0),\".\",G71/'WK4 - PGI summary'!G52)","v":0},{"$f":"IF(OR(H58=0,'WK4 - PGI summary'!H52=0),\".\",H71/'WK4 - PGI summary'!H52)","v":"."},{"$f":"IF(OR(I58=0,'WK4 - PGI summary'!I52=0),\".\",I71/'WK4 - PGI summary'!I52)","v":"."},{"$f":"IF(OR(J58=0,'WK4 - PGI summary'!J52=0),\".\",J71/'WK4 - PGI summary'!J52)","v":"."},{"$f":"IF(OR(K58=0,'WK4 - PGI summary'!K52=0),\".\",K71/'WK4 - PGI summary'!K52)","v":"."},{"$f":"IF(OR(L58=0,'WK4 - PGI summary'!L52=0),\".\",L71/'WK4 - PGI summary'!L52)","v":"."},{"$f":"IF(OR(M58=0,'WK4 - PGI summary'!M52=0),\".\",M71/'WK4 - PGI summary'!M52)","v":"."}]

{"sheet":"WK2 - Notional General Income","index":6,"n_rows":163,"n_cols":13,"rows_kept":163,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,{"$f":"IF(ISBLANK('WK1 - Identification'!$E$13),'WK1 - Identification'!$E$14,'WK1 - Identification'!$E$13)","v":"Muswellbrook Shire Council"}]
[]
[null,null,null,null,null,null,null,"WORKSHEET 2"]
[]
[null,null,null,null,null,null,null,{"$f":"\"CALCULATION OF NOTIONAL GENERAL INCOME \"&'WK0 - Input data'!$F$58","v":"CALCULATION OF NOTIONAL GENERAL INCOME 2018-19"}]
[null,null,null,null,null,null,null,"Applicable to the first year of the application"]
[]
[null,null,null,null,null,null,null,"All dollars in nominal terms "]
[null,null,null,null,null,null,null,"This worksheet must reflect the rating structure levied in the previous year "]
[null,null,null,null,{"$f":"\"NOTE: Valuations used here are to be taken from Council's valuation list on 1 July \"&'WK0 - Input data'!$F$57&\" and are to include:\"","v":"NOTE: Valuations used here are to be taken from Council's valuation list on 1 July 2018 and are to include:"}]
[null,null,null,null,"(i) supplementaries having the same base date and furnished to Council during that year, and"]
[null,null,null,null,"(ii) estimates of increases in valuations provided to the Council under section 513."]
[]
[null,null,null,null,null,null,null,"Calculation of Notional General Income - Ordinary Rates"]
[]
[null,null,"Rating Category   (s514-518)","Name of \nsub-category ","Number of Assessments","Ad Valorem Rate (cents)","Base Amount\n$","Base Amount %","Minimum\nAmount\n$","Number on Minimum","Land Value\n(see note above)\n$","Land Value of Land on Minimum","Notional General \nIncome"]
[null,null,"Residential",null,910,0.44678570000000001,240,{"$f":"IF(G19=\"\",\".\",E19*G19/M19)","v":0.22649100812977943},null,null,166942830,null,{"$f":"IF(E19=\"\",\".\",IF(G19<>\"\",G19*E19+K19*(F19/100),(K19-L19)*(F19/100)+I19*J19))","v":964276.69161531003}]
[null,null,"Residential","General Residential - Mbrook & Denman",5644,0.59337799999999996,290,{"$f":"IF(G20=\"\",\".\",E20*G20/M20)","v":0.38660166283059516},null,null,437655549,null,4233711.7435452193]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,null,"Total Residential",{"$f":"SUM(E19:E38)","v":6554},null,null,null,null,{"$f":"SUM(J19:J38)","v":0},{"$f":"SUM(K19:K38)","v":604598379},{"$f":"SUM(L19:L38)","v":0},{"$f":"SUM(M19:M38)","v":5197988.4351605289}]
[null,null,"Business",null,453,1.168642,250,0.10039701523816243,null,null,86833400,null,{"$f":"IF(E40=\"\",\".\",IF(G40<>\"\",G40*E40+K40*(F40/100),(K40-L40)*(F40/100)+I40*J40))","v":1128021.5824279999}]
[null,null,"Business","General Business - Thomas Mitchell Drive",150,1.1765032,275,0.12827519976958723,null,null,23826900,null,321574.24096079997]
[null,null,"Business","General Business - Power Generation",2,7.8095059999999998,25000,0.19931396585793032,null,null,2572000,null,250860.49432]
[null,null,"Business","General Business - Showground Release",1,0.2182791,250,2.3592853024205607E-2,null,null,4740000,null,10596.429339999999]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,null,"Total Business",{"$f":"SUM(E40:E64)","v":606},null,null,null,null,{"$f":"SUM(J40:J64)","v":0},{"$f":"SUM(K40:K64)","v":117972300},{"$f":"SUM(L40:L64)","v":0},{"$f":"SUM(M40:M64)","v":1711052.7470488001}]
[null,null,"Farmland",null,363,0.34962110000000002,400,0.14586560293168102,null,null,243188090,null,{"$f":"IF(E66=\"\",\".\",IF(G66<>\"\",G66*E66+K66*(F66/100),(K66-L66)*(F66/100)+I66*J66))","v":995436.87532699003}]
[null,null,"Farmland","General Farmland - Affected by Mining",null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland","General Farmland - Irrigable ",115,0.378857,440,0.11528095349484918,null,null,102499800,null,438927.66728599998]
[null,null,"Farmland","General Farmland  - Offset",null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland",null,null,null,null,".",null,null,null,null,{"$f":"IF(E75=\"\",\".\",IF(G75<>\"\",G75*E75+K75*(F75/100),(K75-L75)*(F75/100)+I75*J75))","v":"."}]
[null,null,null,"Total Farmland",{"$f":"SUM(E66:E75)","v":478},null,null,null,null,{"$f":"SUM(J66:J75)","v":0},{"$f":"SUM(K66:K75)","v":345687890},{"$f":"SUM(L66:L75)","v":0},{"$f":"SUM(M66:M75)","v":1434364.5426129899}]
[null,null,"Mining",null,18,1.0223660000000001,15000,3.6781573379394993E-2,null,null,691595001,null,{"$f":"IF(E77=\"\",\".\",IF(G77<>\"\",G77*E77+K77*(F77/100),(K77-L77)*(F77/100)+I77*J77))","v":7340632.1479236605}]
[null,null,"Mining","General Mining - Underground Coal Mining",1,26.916139300000001,15000,3.3658079287326732E-2,null,null,1600000,null,445658.22880000004]
[null,null,"Mining",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",null,null,null,null,{"$f":"IF(G84=\"\",\".\",E84*G84/M84)","v":"."},null,null,null,null,"."]
[null,null,"Mining",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",null,null,null,null,".",null,null,null,null,{"$f":"IF(E86=\"\",\".\",IF(G86<>\"\",G86*E86+K86*(F86/100),(K86-L86)*(F86/100)+I86*J86))","v":"."}]
[null,null,null,"Total Mining",{"$f":"SUM(E77:E86)","v":19},null,null,".",null,{"$f":"SUM(J77:J86)","v":0},{"$f":"SUM(K77:K86)","v":693195001},{"$f":"SUM(L77:L86)","v":0},{"$f":"SUM(M77:M86)","v":7786290.3767236602}]
[null,null,"Total Assessments:",null,{"$f":"E39+E65+E76+E87","v":7657},null,null,"Total Rateable Land Value:",null,null,{"$f":"K39+K65+K76+K87","v":1761453570},"Sub-Total:",{"$f":"M39+M65+M76+M87","v":16129696.101545978}]
[]
[]
[null,null,null,null,null,null,null,"Calculation of Notional General Income - Special Rates"]
[]
[null,null,"Rating Category   (s514-518)","Name of special rate","Number of Assessments","Ad Valorem Rate","Base Amount\n$","Base Amount %","Minimum\nAmount\n$","Number on Minimum","Land Value\n(see note above)","Land Value of Land on Minimum","Notional\nIncome\n"]
[null,null,"Residential",null,null,null,null,{"$f":"IF(G94=\"\",\".\",E94*G94/M94)","v":"."},null,null,null,null,{"$f":"IF(E94=\"\",\".\",IF(G94<>\"\",G94*E94+K94*(F94/100),(K94-L94)*(F94/100)+I94*J94))","v":"."}]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland",null,null,null,null,{"$f":"IF(G126=\"\",\".\",E126*G126/M126)","v":"."},null,null,null,null,"."]
[null,null,"Farmland",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",null,null,null,null,".",null,null,null,null,{"$f":"IF(E143=\"\",\".\",IF(G143<>\"\",G143*E143+K143*(F143/100),(K143-L143)*(F143/100)+I143*J143))","v":"."}]
[null,null,null,null,null,null,null,null,null,null,null,"Sub-Total:",{"$f":"SUM(M94:M143)","v":0}]
[]
[]
[null,null,null,null,null,null,null,"Calculation of Notional General Income - Annual Charges"]
[]
[null,null,"Annual Charges (excluding water supply, sewerage and domestic and non-domestic waste management services)",null,null,null,null,null,null,null,"Number of\nAssessments","Amount of Charge\n$","Notional\nIncome\n"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C150=\"\",\".\",K150*L150)","v":"."}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C151=\"\",\".\",K151*L151)","v":"."}]
[null,null,null,null,null,null,null,null,null,null,null,null,"."]
[null,null,null,null,null,null,null,null,null,null,null,null,"."]
[null,null,null,null,null,null,null,null,null,null,null,null,"."]
[null,null,null,null,null,null,null,null,null,null,null,null,"."]
[null,null,null,null,null,null,null,null,null,null,null,null,"."]
[null,null,null,null,null,null,null,null,null,null,null,null,"."]
[null,null,null,null,null,null,null,null,null,null,null,"Sub-Total:",{"$f":"SUM(M150:M157)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Total Notional General Income:",null,{"$f":"M88+M144+M158","v":16129696.101545978}]
[]
[null,null,"Note: Section 505(a) of the Act provides for those rates and charges that are to be included in general income, including certain section 501 annual charges."]

{"sheet":"WK3 - Notional GI Yr1 YIELD","index":7,"n_rows":168,"n_cols":13,"rows_kept":168,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,{"$f":"'WK2 - Notional General Income'!$C$3","v":"Muswellbrook Shire Council"}]
[]
[null,null,null,null,null,null,null,"WORKSHEET 3"]
[]
[null,null,null,null,null,null,null,{"$f":"\"CALCULATION OF NOTIONAL GENERAL INCOME \"&'WK0 - Input data'!$G$58","v":"CALCULATION OF NOTIONAL GENERAL INCOME 2019-20"}]
[]
[null,null,null,null,null,null,null,"All dollars in nominal terms "]
[]
[null,null,null,null,null,null,null,"This worksheet must contain the rating structure proposed  for the first year of the special variation application. "]
[null,null,null,null,null,null,null,"Note: A rating structure that does not comply with the legislation may not be approved.  It is Council's responsibility to check its rating structure with OLG before submission to IPART."]
[]
[null,null,null,null,null,null,null,"Calculation of Notional General Income - Ordinary Rates"]
[]
[]
[]
[null,null,"Rating Category   (s514-518)","Name of \nsub-category ","Number of Assessments","Ad valorem rate\n(cents)","Base Amount\n$","Base Amount\n%","Minimum\nAmount\n$","Number on Minimum","Land Value as at\nstart of year\n$","Land Value of Land on Minimum $","Notional General\nIncome"]
[null,null,"Residential",null,910,0.46238144917022339,240,{"$f":"IF(G19=\"\",\".\",E19*G19/M19)","v":0.22053640749207643},null,null,166942830,null,{"$f":"IF(E19=\"\",\".\",IF(G19<>\"\",G19*E19+K19*(F19/100),(K19-L19)*(F19/100)+I19*J19))","v":990312.6766397825}]
[null,null,"Residential","General Residential - Mbrook & Denman",5644,0.61949676333726567,290,{"$f":"IF(G20=\"\",\".\",E20*G20/M20)","v":0.37643784112034578},null,null,437655549,null,4348021.9606209407]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,null,"Total Residential",{"$f":"SUM(E19:E38)","v":6554},null,null,null,null,{"$f":"SUM(J19:J38)","v":0},{"$f":"SUM(K19:K38)","v":604598379},{"$f":"SUM(L19:L38)","v":0},{"$f":"SUM(M19:M38)","v":5338334.6372607229}]
[null,null,"Business",null,453,1.2037167324480627,250,9.7757561088765738E-2,null,null,86833400,null,{"$f":"IF(E40=\"\",\".\",IF(G40<>\"\",G40*E40+K40*(F40/100),(K40-L40)*(F40/100)+I40*J40))","v":1158478.165153556}]
[null,null,"Business","General Business - Thomas Mitchell Drive",150,1.2129431250676401,275,0.12490282353416479,null,null,23826900,null,330256.74546674156]
[null,null,"Business","General Business - Power Generation",2,8.0728513060253491,25000,0.19407396273359828,null,null,2572000,null,257633.73559097195]
[null,null,"Business","General Business - Showground Release",1,0.22431504076329115,250,2.2972593012858426E-2,null,null,4740000,null,10882.53293218]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,null,"Total Business",{"$f":"SUM(E40:E64)","v":606},null,null,null,null,{"$f":"SUM(J40:J64)","v":0},{"$f":"SUM(K40:K64)","v":117972300},{"$f":"SUM(L40:L64)","v":0},{"$f":"SUM(M40:M64)","v":1757251.1791434495}]
[null,null,"Farmland",null,363,0.3606728525260634,400,{"$f":"IF(G66=\"\",\".\",E66*G66/M66)","v":0.14203080678391025},null,null,243188090,null,{"$f":"IF(E66=\"\",\".\",IF(G66<>\"\",G66*E66+K66*(F66/100),(K66-L66)*(F66/100)+I66*J66))","v":1022313.4212066503}]
[null,null,"Farmland","General Farmland - Affected by Mining",null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland","General Farmland - Irrigable ",115,0.39041901964952319,440,0.11225019814493591,null,null,102499800,null,450778.71430272202]
[null,null,"Farmland","General Farmland  - Offset",null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland",null,null,null,null,".",null,null,null,null,"."]
[null,null,null,"Total Farmland",{"$f":"SUM(E66:E75)","v":478},null,null,null,null,{"$f":"SUM(J66:J75)","v":0},{"$f":"SUM(K66:K75)","v":345687890},{"$f":"SUM(L66:L75)","v":0},{"$f":"SUM(M66:M75)","v":1473092.1355093722}]
[null,null,"Mining",null,18,1.0510239671205488,15000,{"$f":"IF(G77=\"\",\".\",E77*G77/M77)","v":3.5814579726772142E-2},null,null,691595001,null,{"$f":"IF(E77=\"\",\".\",IF(G77<>\"\",G77*E77+K77*(F77/100),(K77-L77)*(F77/100)+I77*J77))","v":7538829.2159175994}]
[null,null,"Mining","General Mining - Underground Coal Mining",1,27.668187561099998,15000,3.2773202811418441E-2,null,null,1600000,null,457691.00097759999]
[null,null,"Mining",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",null,null,null,null,".",null,null,null,null,"."]
[null,null,null,"Total Mining",{"$f":"SUM(E77:E86)","v":19},null,null,null,null,{"$f":"SUM(J77:J86)","v":0},{"$f":"SUM(K77:K86)","v":693195001},{"$f":"SUM(L77:L86)","v":0},{"$f":"SUM(M77:M86)","v":7996520.2168951994}]
[null,null,"Total Assessments:",null,{"$f":"E39+E65+E76+E87","v":7657},null,null,"Total Rateable Land Value:",null,null,{"$f":"K39+K65+K76+K87","v":1761453570},"Sub-Total:",{"$f":"M39+M65+M76+M87","v":16565198.168808743}]
[]
[]
[null,null,null,null,null,null,null,"Calculation of Notional General Income - Special Rates"]
[]
[null,null,"Rating Category   (s514-518)","Name of special rate","Number of Assessments","Ad Valorem Rate","Base Amount\n$","Base Amount %","Minimum\nAmount\n$","Number on Minimum","Land Value\nas at\nstart of year","Land Value of Land on Minimum","Notional\nIncome\n"]
[null,null,"Residential",null,null,null,null,{"$f":"IF(G94=\"\",\".\",E94*G94/M94)","v":"."},null,null,null,null,{"$f":"IF(E94=\"\",\".\",IF(G94<>\"\",G94*E94+K94*(F94/100),(K94-L94)*(F94/100)+I94*J94))","v":"."}]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Business",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland",null,null,null,null,{"$f":"IF(G126=\"\",\".\",E126*G126/M126)","v":"."},null,null,null,null,{"$f":"IF(E126=\"\",\".\",IF(G126<>\"\",G126*E126+K126*(F126/100),(K126-L126)*(F126/100)+I126*J126))","v":"."}]
[null,null,"Farmland",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",null,null,null,null,".",null,null,null,null,"."]
[null,null,null,null,null,null,null,null,null,null,null,"Sub-Total:",{"$f":"SUM(M94:M143)","v":0}]
[]
[]
[null,null,null,null,null,null,null,"Calculation of Notional General Income - Annual Charges"]
[]
[null,null,"Annual Charges (excluding water supply, sewerage and domestic and non-domestic waste management services)",null,null,null,null,null,null,null,"Number of\nAssessments","Amount of Charge\n$","Notional Income\n"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C150=\"\",\".\",K150*L150)","v":"."}]
[null,null,null,null,null,null,null,null,null,null,null,null,"."]
[null,null,null,null,null,null,null,null,null,null,null,null,"."]
[null,null,null,null,null,null,null,null,null,null,null,null,"."]
[null,null,null,null,null,null,null,null,null,null,null,null,"."]
[null,null,null,null,null,null,null,null,null,null,null,null,"."]
[null,null,null,null,null,null,null,null,null,null,null,null,"."]
[null,null,null,null,null,null,null,null,null,null,null,null,"."]
[null,null,null,null,null,null,null,null,null,null,null,"Sub-Total:",{"$f":"SUM(M150:M157)","v":0}]
[]
[]
[null,null,null,null,null,null,"Total Notional General Income",null,null,null,null,null,{"$f":"M88+M144+M158","v":16565198.168808743}]
[]
[null,null,null,null,null,null,"LESS: Valuation Objection Income - proposed to be recouped in this year"]
[]
[null,null,null,null,null,null,"NET   Notional General Income",null,null,null,null,null,{"$f":"M161+M163","v":16565198.168808743}]
[]
[]
[null,null,"Note: Section 505(a) of the Act provides for those rates and charges that are to be included in general income, including certain section 501 annual charges."]

{"sheet":"WK4 - PGI summary","index":8,"n_rows":97,"n_cols":17,"rows_kept":97,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,{"$f":"'WK2 - Notional General Income'!$C$3","v":"Muswellbrook Shire Council"}]
[]
[null,null,null,null,"WORKSHEET 4"]
[]
[null,null,null,null,{"$f":"\"PERMISSIBLE GENERAL INCOME SUMMARY FOR \"&'WK0 - Input data'!$D$45","v":"PERMISSIBLE GENERAL INCOME SUMMARY FOR 2019-20"}]
[null,null,null,null,"  All dollars in nominal terms"]
[null,null,null,null,"Please check all income adjustments and expiring variation amounts with OLG"]
[null,null,null,null,"before submitting the application.",null,null,null,null,"check = 0"]
[null,null,"Prior year Notional General Income",null,null,null,null,{"$f":"'WK2 - Notional General Income'!M161","v":16129696.101545978},null,{"$f":"IF(H11=0,0,H11-G41)","v":0}]
[null,null,"Less:","Expiry of a prior special variation",null,null,null,{"$f":"'WK1 - Identification'!F71","v":1747228.7921},null,{"$f":"IF(H12=0,0,H12-G42)","v":0}]
[]
[null,null,"Adjusted first year Notional General Income",null,null,null,"$",{"$f":"H11-H12","v":14382467.309445979}]
[]
[null,null,"Plus:",{"$f":"CHOOSE('WK1 - Identification'!$R$24,\"Existing SV increase - first year\",\"Rate peg increase - first year\")","v":"Rate peg increase - first year"},null,{"$f":"'WK1 - Identification'!G61","v":2.7E-2},null,{"$f":"H14*F16","v":388326.61735504144},null,{"$f":"IF(H16=0,0,H16-G45)","v":0}]
[null,null,"Plus:","Additional increase - first year",null,{"$f":"'WK1 - Identification'!K32","v":0.12429999999999999},null,{"$f":"H14*F17","v":1787740.6865641351},null,{"$f":"IF(H17=0,0,H17-G46)","v":0}]
[null,null,"Plus:","Crown Land adjustment - first year",null,{"$f":"IF(H14=0,0,H18/H14)","v":0},null,{"$f":"'WK1 - Identification'!K45","v":0},null,{"$f":"IF(H18=0,0,H18-G47)","v":0}]
[]
[null,null,null,"Total special variation - first year",null,{"$f":"(F16+F17+F18)","v":0.15129999999999999},"$",{"$f":"H14*F20","v":2176067.3039191766},null,{"$f":"IF(H20=0,0,H20-G48)","v":0}]
[]
[null,null,"Other First Year Adjustments:"]
[null,null,"Plus/Minus:","Prior year Catch-up/(Excess)",null,null,null,{"$f":"'WK1 - Identification'!K46","v":0}]
[null,null,"Minus:","Valuation Objections claimed in prior year",null,null,null,{"$f":"-'WK1 - Identification'!K47","v":0}]
[]
[]
[null,null,null,null,null,"Total Adjustments",null,{"$f":"H23+H24","v":0},null,{"$f":"H27-G51","v":0}]
[]
[null,null,null,"First year Permissible General Income",null,null,"$",{"$f":"H14+H20+H27","v":16558534.613365155},null,{"$f":"IF(H29=0,0,H29-G52)","v":0}]
[]
[]
[]
[]
[]
[]
[null,{"$f":"\"PERMISSABLE GENERAL INCOME (PGI) OVER PROPOSED SV PERIOD (\"&E41&\")\"","v":"PERMISSABLE GENERAL INCOME (PGI) OVER PROPOSED SV PERIOD ($ nominal)"}]
[null,null,null,null,null,{"$f":"IF('WK1 - Identification'!F$58=0,\".\",'WK0 - Input data'!F$55)","v":"Year 0"},{"$f":"IF('WK1 - Identification'!G$58=0,\".\",'WK0 - Input data'!G$55)","v":"Year 1"},{"$f":"IF('WK1 - Identification'!H$58=0,\".\",'WK0 - Input data'!H$55)","v":"."},{"$f":"IF('WK1 - Identification'!I$58=0,\".\",'WK0 - Input data'!I$55)","v":"."},{"$f":"IF('WK1 - Identification'!J$58=0,\".\",'WK0 - Input data'!J$55)","v":"."},{"$f":"IF('WK1 - Identification'!K$58=0,\".\",'WK0 - Input data'!K$55)","v":"."},{"$f":"IF('WK1 - Identification'!L$58=0,\".\",'WK0 - Input data'!L$55)","v":"."},{"$f":"IF('WK1 - Identification'!M$58=0,\".\",'WK0 - Input data'!M$55)","v":"."},"Total","increase"]
[null,null,{"$f":"'WK0 - Input data'!B$58","v":"Financial year"},null,"units",{"$f":"IF('WK1 - Identification'!F$58=0,\".\",'WK0 - Input data'!F$58)","v":"2018-19"},{"$f":"IF('WK1 - Identification'!G$58=0,\".\",'WK0 - Input data'!G$58)","v":"2019-20"},{"$f":"IF('WK1 - Identification'!H$58=0,\".\",'WK0 - Input data'!H$58)","v":"."},{"$f":"IF('WK1 - Identification'!I$58=0,\".\",'WK0 - Input data'!I$58)","v":"."},{"$f":"IF('WK1 - Identification'!J$58=0,\".\",'WK0 - Input data'!J$58)","v":"."},{"$f":"IF('WK1 - Identification'!K$58=0,\".\",'WK0 - Input data'!K$58)","v":"."},{"$f":"IF('WK1 - Identification'!L$58=0,\".\",'WK0 - Input data'!L$58)","v":"."},{"$f":"IF('WK1 - Identification'!M$58=0,\".\",'WK0 - Input data'!M$58)","v":"."},{"$f":"E41","v":"$ nominal"},"%"]
[]
[null,null,"Permissible General Income (PGI) with proposed SV"]
[null,null,"Prior year Notional General Income (NGI)",null,{"$f":"'WK0 - Input data'!$C$62","v":"$ nominal"},null,{"$f":"IF('WK1 - Identification'!G$58=0,\".\",F52)","v":16129696.101545978},{"$f":"IF('WK1 - Identification'!H$58=0,\".\",G52)","v":"."},{"$f":"IF('WK1 - Identification'!I$58=0,\".\",H52)","v":"."},{"$f":"IF('WK1 - Identification'!J$58=0,\".\",I52)","v":"."},{"$f":"IF('WK1 - Identification'!K$58=0,\".\",J52)","v":"."},{"$f":"IF('WK1 - Identification'!L$58=0,\".\",K52)","v":"."},{"$f":"IF('WK1 - Identification'!M$58=0,\".\",L52)","v":"."}]
[null,null,"  less","expiry of a prior special variation",{"$f":"E41","v":"$ nominal"},null,{"$f":"IF(G41=\".\",\".\",'WK1 - Identification'!F71)","v":1747228.7921},{"$f":"IF(H41=\".\",\".\",'WK1 - Identification'!G71)","v":"."},{"$f":"IF(I41=\".\",\".\",'WK1 - Identification'!H71)","v":"."},{"$f":"IF(J41=\".\",\".\",'WK1 - Identification'!I71)","v":"."},{"$f":"IF(K41=\".\",\".\",'WK1 - Identification'!J71)","v":"."},{"$f":"IF(L41=\".\",\".\",'WK1 - Identification'!K71)","v":"."},{"$f":"IF(M41=\".\",\".\",'WK1 - Identification'!L71)","v":"."}]
[null,null,"Adjusted Notional General income",null,{"$f":"E42","v":"$ nominal"},null,{"$f":"IF(G41=\".\",\".\",G41-G42)","v":14382467.309445979},".",".",".",".",".","."]
[]
[null,null,"     plus",{"$f":"CHOOSE('WK1 - Identification'!$R$24,\"existing SV/rate peg increase\",\"rate peg increase\")","v":"rate peg increase"},{"$f":"$E$41","v":"$ nominal"},null,{"$f":"IF('WK1 - Identification'!G$58=0,\".\",G$43*'WK1 - Identification'!G61)","v":388326.61735504144},{"$f":"IF('WK1 - Identification'!H$58=0,\".\",H$43*'WK1 - Identification'!H61)","v":"."},{"$f":"IF('WK1 - Identification'!I$58=0,\".\",I$43*'WK1 - Identification'!I61)","v":"."},{"$f":"IF('WK1 - Identification'!J$58=0,\".\",J$43*'WK1 - Identification'!J61)","v":"."},{"$f":"IF('WK1 - Identification'!K$58=0,\".\",K$43*'WK1 - Identification'!K61)","v":"."},{"$f":"IF('WK1 - Identification'!L$58=0,\".\",L$43*'WK1 - Identification'!L61)","v":"."},{"$f":"IF('WK1 - Identification'!M$58=0,\".\",M$43*'WK1 - Identification'!M61)","v":"."}]
[null,null,{"$f":"C45","v":"     plus"},"additional increase",{"$f":"E45","v":"$ nominal"},null,{"$f":"IF('WK1 - Identification'!G$58=0,\".\",G$43*'WK1 - Identification'!G62)","v":1787740.6865641351},{"$f":"IF('WK1 - Identification'!H$58=0,\".\",H$43*'WK1 - Identification'!H62)","v":"."},{"$f":"IF('WK1 - Identification'!I$58=0,\".\",I$43*'WK1 - Identification'!I62)","v":"."},{"$f":"IF('WK1 - Identification'!J$58=0,\".\",J$43*'WK1 - Identification'!J62)","v":"."},{"$f":"IF('WK1 - Identification'!K$58=0,\".\",K$43*'WK1 - Identification'!K62)","v":"."},{"$f":"IF('WK1 - Identification'!L$58=0,\".\",L$43*'WK1 - Identification'!L62)","v":"."},{"$f":"IF('WK1 - Identification'!M$58=0,\".\",M$43*'WK1 - Identification'!M62)","v":"."}]
[null,null,{"$f":"C46","v":"     plus"},"Crown Land adjustment",{"$f":"E46","v":"$ nominal"},null,{"$f":"IF('WK1 - Identification'!G$58=0,\".\",G$43*'WK1 - Identification'!G63)","v":0},{"$f":"IF('WK1 - Identification'!H$58=0,\".\",H$43*'WK1 - Identification'!H63)","v":"."},{"$f":"IF('WK1 - Identification'!I$58=0,\".\",0)","v":"."},{"$f":"IF('WK1 - Identification'!J$58=0,\".\",0)","v":"."},{"$f":"IF('WK1 - Identification'!K$58=0,\".\",0)","v":"."},{"$f":"IF('WK1 - Identification'!L$58=0,\".\",0)","v":"."},{"$f":"IF('WK1 - Identification'!M$58=0,\".\",0)","v":"."}]
[null,null,"Total proposed SV",null,"$ nominal",null,{"$f":"IF('WK1 - Identification'!G$58=0,\".\",SUM(G45:G47))","v":2176067.3039191766},{"$f":"IF('WK1 - Identification'!H$58=0,\".\",SUM(H45:H47))","v":"."},{"$f":"IF('WK1 - Identification'!I$58=0,\".\",SUM(I45:I47))","v":"."},{"$f":"IF('WK1 - Identification'!J$58=0,\".\",SUM(J45:J47))","v":"."},{"$f":"IF('WK1 - Identification'!K$58=0,\".\",SUM(K45:K47))","v":"."},{"$f":"IF('WK1 - Identification'!L$58=0,\".\",SUM(L45:L47))","v":"."},{"$f":"IF('WK1 - Identification'!M$58=0,\".\",SUM(M45:M47))","v":"."}]
[]
[null,null,"Notional General Income after SV applied",null,{"$f":"$E$41","v":"$ nominal"},null,{"$f":"IF('WK1 - Identification'!G$58=0,\".\",G43+G48)","v":16558534.613365155},{"$f":"IF('WK1 - Identification'!H$58=0,\".\",H43+H48)","v":"."},{"$f":"IF('WK1 - Identification'!I$58=0,\".\",I43+I48)","v":"."},{"$f":"IF('WK1 - Identification'!J$58=0,\".\",J43+J48)","v":"."},{"$f":"IF('WK1 - Identification'!K$58=0,\".\",K43+K48)","v":"."},{"$f":"IF('WK1 - Identification'!L$58=0,\".\",L43+L48)","v":"."},{"$f":"IF('WK1 - Identification'!M$58=0,\".\",M43+M48)","v":"."}]
[null,null,{"$f":"C45","v":"     plus"},"other 1st-year adjustments",{"$f":"E50","v":"$ nominal"},null,{"$f":"'WK1 - Identification'!K46-'WK1 - Identification'!K47","v":0},{"$f":"IF(ISNUMBER(H50),0,\".\")","v":"."},".",".",".",".","."]
[null,null,"PGI with proposed SV",null,{"$f":"E51","v":"$ nominal"},{"$f":"'WK2 - Notional General Income'!M161","v":16129696.101545978},{"$f":"IF('WK1 - Identification'!G$58=0,\".\",G50+G51)","v":16558534.613365155},{"$f":"IF('WK1 - Identification'!H$58=0,\".\",H50+H51)","v":"."},{"$f":"IF('WK1 - Identification'!I$58=0,\".\",I50+I51)","v":"."},{"$f":"IF('WK1 - Identification'!J$58=0,\".\",J50+J51)","v":"."},{"$f":"IF('WK1 - Identification'!K$58=0,\".\",K50+K51)","v":"."},{"$f":"IF('WK1 - Identification'!L$58=0,\".\",L50+L51)","v":"."},{"$f":"IF('WK1 - Identification'!M$58=0,\".\",M50+M51)","v":"."},{"$f":"INDEX(F52:M52,'WK1 - Identification'!$R$31+1)-F52","v":428838.51181917638},{"$f":"IF(F52=0,0,N52/F52)","v":2.6586893461562094E-2}]
[]
[null,null,{"$f":"CHOOSE('WK1 - Identification'!$R$24,\"Permissible General Income if only the existing SV/rate peg applied\",\"Permissible General Income if only the rate peg applied\")","v":"Permissible General Income if only the rate peg applied"}]
[null,null,{"$f":"C41","v":"Prior year Notional General Income (NGI)"},null,{"$f":"$E$41","v":"$ nominal"},null,{"$f":"IF('WK1 - Identification'!G$58=0,\".\",F61)","v":16129696.101545978},{"$f":"IF('WK1 - Identification'!H$58=0,\".\",G61)","v":"."},{"$f":"IF('WK1 - Identification'!I$58=0,\".\",H61)","v":"."},{"$f":"IF('WK1 - Identification'!J$58=0,\".\",I61)","v":"."},{"$f":"IF('WK1 - Identification'!K$58=0,\".\",J61)","v":"."},{"$f":"IF('WK1 - Identification'!L$58=0,\".\",K61)","v":"."},{"$f":"IF('WK1 - Identification'!M$58=0,\".\",L61)","v":"."}]
[null,null,{"$f":"C42","v":"  less"},{"$f":"D42","v":"expiry of a prior special variation"},{"$f":"E55","v":"$ nominal"},null,{"$f":"G42","v":1747228.7921},".",".",".",".",".","."]
[null,null,{"$f":"C43","v":"Adjusted Notional General income"},null,{"$f":"E56","v":"$ nominal"},null,{"$f":"IF('WK1 - Identification'!G$58=0,\".\",G55-G56)","v":14382467.309445979},{"$f":"IF('WK1 - Identification'!H$58=0,\".\",H55-H56)","v":"."},{"$f":"IF('WK1 - Identification'!I$58=0,\".\",I55-I56)","v":"."},{"$f":"IF('WK1 - Identification'!J$58=0,\".\",J55-J56)","v":"."},{"$f":"IF('WK1 - Identification'!K$58=0,\".\",K55-K56)","v":"."},{"$f":"IF('WK1 - Identification'!L$58=0,\".\",L55-L56)","v":"."},{"$f":"IF('WK1 - Identification'!M$58=0,\".\",M55-M56)","v":"."}]
[]
[null,null,{"$f":"C45","v":"     plus"},{"$f":"D45","v":"rate peg increase"},{"$f":"$E$41","v":"$ nominal"},{"$f":"IF('WK1 - Identification'!F$58=0,\".\",'WK1 - Identification'!F61*F57)","v":0},{"$f":"IF('WK1 - Identification'!G$58=0,\".\",'WK1 - Identification'!G61*G57)","v":388326.61735504144},{"$f":"IF('WK1 - Identification'!H$58=0,\".\",'WK1 - Identification'!H61*H57)","v":"."},{"$f":"IF('WK1 - Identification'!I$58=0,\".\",'WK1 - Identification'!I61*I57)","v":"."},{"$f":"IF('WK1 - Identification'!J$58=0,\".\",'WK1 - Identification'!J61*J57)","v":"."},{"$f":"IF('WK1 - Identification'!K$58=0,\".\",'WK1 - Identification'!K61*K57)","v":"."},{"$f":"IF('WK1 - Identification'!L$58=0,\".\",'WK1 - Identification'!L61*L57)","v":"."},{"$f":"IF('WK1 - Identification'!M$58=0,\".\",'WK1 - Identification'!M61*M57)","v":"."}]
[null,null,{"$f":"C51","v":"     plus"},{"$f":"D51","v":"other 1st-year adjustments"},{"$f":"E59","v":"$ nominal"},null,{"$f":"G51","v":0},".",".",".",".",".","."]
[null,null,{"$f":"CHOOSE('WK1 - Identification'!$R$24,\"PGI if only the existing SV/rate peg applied\",\"PGI if only the rate peg applied\")","v":"PGI if only the rate peg applied"},null,{"$f":"E60","v":"$ nominal"},{"$f":"F52","v":16129696.101545978},{"$f":"IF('WK1 - Identification'!G$58=0,\".\",SUM(G57:G60))","v":14770793.92680102},{"$f":"IF('WK1 - Identification'!H$58=0,\".\",SUM(H57:H60))","v":"."},{"$f":"IF('WK1 - Identification'!I$58=0,\".\",SUM(I57:I60))","v":"."},{"$f":"IF('WK1 - Identification'!J$58=0,\".\",SUM(J57:J60))","v":"."},{"$f":"IF('WK1 - Identification'!K$58=0,\".\",SUM(K57:K60))","v":"."},{"$f":"IF('WK1 - Identification'!L$58=0,\".\",SUM(L57:L60))","v":"."},{"$f":"IF('WK1 - Identification'!M$58=0,\".\",SUM(M57:M60))","v":"."},{"$f":"INDEX(F61:M61,'WK1 - Identification'!$R$31+1)-F61","v":-1358902.1747449581},{"$f":"IF(F61=0,0,N61/F61)","v":-8.4248467310844857E-2}]
[]
[null,null,{"$f":"CHOOSE('WK1 - Identification'!$R$24,\"PGI if expiring SV renewed and existing SV/rate peg applied\",\"PGI if expiring SV renewed and rate peg applied\")","v":"PGI if expiring SV renewed and rate peg applied"}]
[null,null,{"$f":"C55","v":"Prior year Notional General Income (NGI)"},null,{"$f":"$E$41","v":"$ nominal"},null,{"$f":"IF('WK1 - Identification'!G$58=0,\".\",F67)","v":16129696.101545978},{"$f":"IF('WK1 - Identification'!H$58=0,\".\",G67)","v":"."},{"$f":"IF('WK1 - Identification'!I$58=0,\".\",H67)","v":"."},{"$f":"IF('WK1 - Identification'!J$58=0,\".\",I67)","v":"."},{"$f":"IF('WK1 - Identification'!K$58=0,\".\",J67)","v":"."},{"$f":"IF('WK1 - Identification'!L$58=0,\".\",K67)","v":"."},{"$f":"IF('WK1 - Identification'!M$58=0,\".\",L67)","v":"."}]
[null,null,{"$f":"C59","v":"     plus"},{"$f":"D59","v":"rate peg increase"},{"$f":"E64","v":"$ nominal"},null,{"$f":"IF('WK1 - Identification'!G$58=0,\".\",G64*'WK1 - Identification'!G61)","v":435501.79474174138},{"$f":"IF('WK1 - Identification'!H$58=0,\".\",H64*'WK1 - Identification'!H61)","v":"."},{"$f":"IF('WK1 - Identification'!I$58=0,\".\",I64*'WK1 - Identification'!I61)","v":"."},{"$f":"IF('WK1 - Identification'!J$58=0,\".\",J64*'WK1 - Identification'!J61)","v":"."},{"$f":"IF('WK1 - Identification'!K$58=0,\".\",K64*'WK1 - Identification'!K61)","v":"."},{"$f":"IF('WK1 - Identification'!L$58=0,\".\",L64*'WK1 - Identification'!L61)","v":"."},{"$f":"IF('WK1 - Identification'!M$58=0,\".\",M64*'WK1 - Identification'!M61)","v":"."}]
[null,null,{"$f":"C60","v":"     plus"},{"$f":"D60","v":"other 1st-year adjustments"},{"$f":"E65","v":"$ nominal"},null,{"$f":"G51","v":0},".",".",".",".",".","."]
[null,null,{"$f":"C63","v":"PGI if expiring SV renewed and rate peg applied"},null,"$ nominal",{"$f":"F52","v":16129696.101545978},{"$f":"IF('WK1 - Identification'!G$58=0,\".\",SUM(G64:G66))","v":16565197.896287721},{"$f":"IF('WK1 - Identification'!H$58=0,\".\",SUM(H64:H66))","v":"."},{"$f":"IF('WK1 - Identification'!I$58=0,\".\",SUM(I64:I66))","v":"."},{"$f":"IF('WK1 - Identification'!J$58=0,\".\",SUM(J64:J66))","v":"."},{"$f":"IF('WK1 - Identification'!K$58=0,\".\",SUM(K64:K66))","v":"."},{"$f":"IF('WK1 - Identification'!L$58=0,\".\",SUM(L64:L66))","v":"."},{"$f":"IF('WK1 - Identification'!M$58=0,\".\",SUM(M64:M66))","v":"."},{"$f":"INDEX(F67:M67,'WK1 - Identification'!$R$31+1)-F67","v":435501.79474174231},{"$f":"IF(F67=0,0,N67/F67)","v":2.7000000000000055E-2}]
[]
[]
[]
[]
[null,"INCREASES IN PERMISSABLE GENERAL INCOME (PGI) OVER PROPOSED SV PERIOD (nominal)"]
[null,null,null,null,null,{"$f":"F$37","v":"Year 0"},"Year 1",".",".",".",".",".",".","Total","increase",null,"check = 0"]
[null,null,{"$f":"C$38","v":"Financial year"},null,null,{"$f":"F$38","v":"2018-19"},"2019-20",".",".",".",".",".",".",{"$f":"E82","v":"$ nominal"},"%"]
[]
[null,null,"Annual % increase in PGI"]
[null,null,{"$f":"$C$52","v":"PGI with proposed SV"},null,"%",null,{"$f":"IF('WK1 - Identification'!G$58=0,\".\",G82/F$52)","v":2.6586893461562094E-2},{"$f":"IF('WK1 - Identification'!H$58=0,\".\",H82/G$52)","v":"."},{"$f":"IF('WK1 - Identification'!I$58=0,\".\",I82/H$52)","v":"."},{"$f":"IF('WK1 - Identification'!J$58=0,\".\",J82/I$52)","v":"."},{"$f":"IF('WK1 - Identification'!K$58=0,\".\",K82/J$52)","v":"."},{"$f":"IF('WK1 - Identification'!L$58=0,\".\",L82/K$52)","v":"."},{"$f":"IF('WK1 - Identification'!M$58=0,\".\",M82/L$52)","v":"."},null,{"$f":"O52","v":2.6586893461562094E-2}]
[null,null,{"$f":"$C$61","v":"PGI if only the rate peg applied"},null,{"$f":"E77","v":"%"},null,{"$f":"IF('WK1 - Identification'!G$58=0,\".\",G83/F$61)","v":-8.4248467310844857E-2},{"$f":"IF('WK1 - Identification'!H$58=0,\".\",H83/G61)","v":"."},{"$f":"IF('WK1 - Identification'!I$58=0,\".\",I83/H61)","v":"."},{"$f":"IF('WK1 - Identification'!J$58=0,\".\",J83/I61)","v":"."},{"$f":"IF('WK1 - Identification'!K$58=0,\".\",K83/J61)","v":"."},{"$f":"IF('WK1 - Identification'!L$58=0,\".\",L83/K61)","v":"."},{"$f":"IF('WK1 - Identification'!M$58=0,\".\",M83/L61)","v":"."},null,{"$f":"O61","v":-8.4248467310844857E-2}]
[null,null,{"$f":"C67","v":"PGI if expiring SV renewed and rate peg applied"},null,{"$f":"E78","v":"%"},null,{"$f":"IF('WK1 - Identification'!G$58=0,\".\",G84/F$61)","v":2.7000000000000055E-2},{"$f":"IF('WK1 - Identification'!H$58=0,\".\",H84/G$61)","v":"."},{"$f":"IF('WK1 - Identification'!I$58=0,\".\",I84/H$61)","v":"."},{"$f":"IF('WK1 - Identification'!J$58=0,\".\",J84/I$61)","v":"."},{"$f":"IF('WK1 - Identification'!K$58=0,\".\",K84/J$61)","v":"."},{"$f":"IF('WK1 - Identification'!L$58=0,\".\",L84/K$61)","v":"."},{"$f":"IF('WK1 - Identification'!M$58=0,\".\",M84/L$61)","v":"."},null,{"$f":"O67","v":2.7000000000000055E-2}]
[]
[null,null,"Annual and cumulative $ increase in PGI"]
[null,null,{"$f":"C77","v":"PGI with proposed SV"},null,{"$f":"$E$41","v":"$ nominal"},null,{"$f":"IF('WK1 - Identification'!G$58=0,\".\",(G52-F52))","v":428838.51181917638},{"$f":"IF('WK1 - Identification'!H$58=0,\".\",(H52-G52))","v":"."},{"$f":"IF('WK1 - Identification'!I$58=0,\".\",(I52-H52))","v":"."},{"$f":"IF('WK1 - Identification'!J$58=0,\".\",(J52-I52))","v":"."},{"$f":"IF('WK1 - Identification'!K$58=0,\".\",(K52-J52))","v":"."},{"$f":"IF('WK1 - Identification'!L$58=0,\".\",(L52-K52))","v":"."},{"$f":"IF('WK1 - Identification'!M$58=0,\".\",(M52-L52))","v":"."},{"$f":"SUM(G82:M82)","v":428838.51181917638},{"$f":"IF($F$52=0,0,N82/$F$52)","v":2.6586893461562094E-2},null,{"$f":"N82-N52","v":0}]
[null,null,{"$f":"C78","v":"PGI if only the rate peg applied"},null,{"$f":"E82","v":"$ nominal"},null,{"$f":"IF(G41=\".\",\".\",G61-F61)","v":-1358902.1747449581},".",".",".",".",".",".",{"$f":"SUM(G83:M83)","v":-1358902.1747449581},{"$f":"IF($F$52=0,0,N83/$F$52)","v":-8.4248467310844857E-2},null,{"$f":"N83-N61","v":0}]
[null,null,{"$f":"C79","v":"PGI if expiring SV renewed and rate peg applied"},null,{"$f":"E83","v":"$ nominal"},null,{"$f":"IF('WK1 - Identification'!G$58=0,\".\",G67-F67)","v":435501.79474174231},{"$f":"IF('WK1 - Identification'!H$58=0,\".\",H67-G67)","v":"."},{"$f":"IF('WK1 - Identification'!I$58=0,\".\",I67-H67)","v":"."},{"$f":"IF('WK1 - Identification'!J$58=0,\".\",J67-I67)","v":"."},{"$f":"IF('WK1 - Identification'!K$58=0,\".\",K67-J67)","v":"."},{"$f":"IF('WK1 - Identification'!L$58=0,\".\",L67-K67)","v":"."},{"$f":"IF('WK1 - Identification'!M$58=0,\".\",M67-L67)","v":"."},{"$f":"SUM(G84:M84)","v":435501.79474174231},2.7000000000000055E-2,null,{"$f":"N84-N67","v":0}]
[]
[null,null,"Annual $ increase in PGI with proposed SV more than"]
[null,null,{"$f":"C78","v":"PGI if only the rate peg applied"},null,{"$f":"$E$41","v":"$ nominal"},null,{"$f":"IF('WK1 - Identification'!G$58=0,\".\",G82-G83)","v":1787740.6865641344},{"$f":"IF('WK1 - Identification'!H$58=0,\".\",H82-H83)","v":"."},{"$f":"IF('WK1 - Identification'!I$58=0,\".\",I82-I83)","v":"."},{"$f":"IF('WK1 - Identification'!J$58=0,\".\",J82-J83)","v":"."},{"$f":"IF('WK1 - Identification'!K$58=0,\".\",K82-K83)","v":"."},{"$f":"IF('WK1 - Identification'!L$58=0,\".\",L82-L83)","v":"."},{"$f":"IF('WK1 - Identification'!M$58=0,\".\",M82-M83)","v":"."},{"$f":"SUM(G87:M87)","v":1787740.6865641344},{"$f":"O82-O83","v":0.11083536077240695},null,{"$f":"IF(F61=0,0,(N52-N61)/F61-O87)","v":0}]
[null,null,{"$f":"C79","v":"PGI if expiring SV renewed and rate peg applied"},null,{"$f":"E87","v":"$ nominal"},null,{"$f":"IF('WK1 - Identification'!G$58=0,\".\",G82-G84)","v":-6663.282922565937},{"$f":"IF('WK1 - Identification'!H$58=0,\".\",H82-H84)","v":"."},{"$f":"IF('WK1 - Identification'!I$58=0,\".\",I82-I84)","v":"."},{"$f":"IF('WK1 - Identification'!J$58=0,\".\",J82-J84)","v":"."},{"$f":"IF('WK1 - Identification'!K$58=0,\".\",K82-K84)","v":"."},{"$f":"IF('WK1 - Identification'!L$58=0,\".\",L82-L84)","v":"."},{"$f":"IF('WK1 - Identification'!M$58=0,\".\",M82-M84)","v":"."},{"$f":"SUM(G88:M88)","v":-6663.282922565937},{"$f":"O82-O84","v":-4.1310653843796077E-4},null,{"$f":"IF(F67=0,0,(N52-N67)/F67-O88)","v":-4.3368086899420177E-19}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N83-N82+N87","v":0}]
[null,null,"Cumulative PGI",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N84-N82+N88","v":0}]
[null,null,{"$f":"$C$52","v":"PGI with proposed SV"},null,{"$f":"E88","v":"$ nominal"},null,{"$f":"IF('WK1 - Identification'!G$58=0,\".\",SUM($G52:G52))","v":16558534.613365155},{"$f":"IF('WK1 - Identification'!H$58=0,\".\",SUM($G52:H52))","v":"."},{"$f":"IF('WK1 - Identification'!I$58=0,\".\",SUM($G52:I52))","v":"."},{"$f":"IF('WK1 - Identification'!J$58=0,\".\",SUM($G52:J52))","v":"."},{"$f":"IF('WK1 - Identification'!K$58=0,\".\",SUM($G52:K52))","v":"."},{"$f":"IF('WK1 - Identification'!L$58=0,\".\",SUM($G52:L52))","v":"."},{"$f":"IF('WK1 - Identification'!M$58=0,\".\",SUM($G52:M52))","v":"."},{"$f":"INDEX(F91:M91,'WK1 - Identification'!$R$31+1)-F91","v":16558534.613365155}]
[null,null,{"$f":"$C$61","v":"PGI if only the rate peg applied"},null,{"$f":"E91","v":"$ nominal"},null,{"$f":"IF('WK1 - Identification'!G$58=0,\".\",SUM($G61:G61))","v":14770793.92680102},{"$f":"IF('WK1 - Identification'!H$58=0,\".\",SUM($G61:H61))","v":"."},{"$f":"IF('WK1 - Identification'!I$58=0,\".\",SUM($G61:I61))","v":"."},{"$f":"IF('WK1 - Identification'!J$58=0,\".\",SUM($G61:J61))","v":"."},{"$f":"IF('WK1 - Identification'!K$58=0,\".\",SUM($G61:K61))","v":"."},{"$f":"IF('WK1 - Identification'!L$58=0,\".\",SUM($G61:L61))","v":"."},{"$f":"IF('WK1 - Identification'!M$58=0,\".\",SUM($G61:M61))","v":"."},{"$f":"INDEX(F92:M92,'WK1 - Identification'!$R$31+1)-F92","v":14770793.92680102}]
[null,null,{"$f":"C84","v":"PGI if expiring SV renewed and rate peg applied"},null,{"$f":"E92","v":"$ nominal"},null,{"$f":"IF('WK1 - Identification'!G$58=0,\".\",SUM($G67:G67))","v":16565197.896287721},{"$f":"IF('WK1 - Identification'!H$58=0,\".\",SUM($G67:H67))","v":"."},{"$f":"IF('WK1 - Identification'!I$58=0,\".\",SUM($G67:I67))","v":"."},{"$f":"IF('WK1 - Identification'!J$58=0,\".\",SUM($G67:J67))","v":"."},{"$f":"IF('WK1 - Identification'!K$58=0,\".\",SUM($G67:K67))","v":"."},{"$f":"IF('WK1 - Identification'!L$58=0,\".\",SUM($G67:L67))","v":"."},{"$f":"IF('WK1 - Identification'!M$58=0,\".\",SUM($G67:M67))","v":"."},{"$f":"INDEX(F93:M93,'WK1 - Identification'!$R$31+1)-F93","v":16565197.896287721}]
[]
[null,null,"Increase in cumulative PGI with proposed SV that exceeds the increase in the PGI under"]
[null,null,{"$f":"C78","v":"PGI if only the rate peg applied"},null,{"$f":"$E$41","v":"$ nominal"},null,{"$f":"IF('WK1 - Identification'!G$58=0,\".\",G91-G92)","v":1787740.6865641344},{"$f":"IF('WK1 - Identification'!H$58=0,\".\",H91-H92)","v":"."},{"$f":"IF('WK1 - Identification'!I$58=0,\".\",I91-I92)","v":"."},{"$f":"IF('WK1 - Identification'!J$58=0,\".\",J91-J92)","v":"."},{"$f":"IF('WK1 - Identification'!K$58=0,\".\",K91-K92)","v":"."},{"$f":"IF('WK1 - Identification'!L$58=0,\".\",L91-L92)","v":"."},{"$f":"IF('WK1 - Identification'!M$58=0,\".\",M91-M92)","v":"."},{"$f":"INDEX(F96:M96,'WK1 - Identification'!$R$31+1)-F96","v":1787740.6865641344},{"$f":"IF(N92=0,0,N96/N92)","v":0.12103213242453743},null,{"$f":"N91-N92-N96","v":0}]
[null,null,{"$f":"C79","v":"PGI if expiring SV renewed and rate peg applied"},null,{"$f":"E96","v":"$ nominal"},null,{"$f":"IF('WK1 - Identification'!G$58=0,\".\",G91-G93)","v":-6663.282922565937},{"$f":"IF('WK1 - Identification'!H$58=0,\".\",H91-H93)","v":"."},{"$f":"IF('WK1 - Identification'!I$58=0,\".\",I91-I93)","v":"."},{"$f":"IF('WK1 - Identification'!J$58=0,\".\",J91-J93)","v":"."},{"$f":"IF('WK1 - Identification'!K$58=0,\".\",K91-K93)","v":"."},{"$f":"IF('WK1 - Identification'!L$58=0,\".\",L91-L93)","v":"."},{"$f":"IF('WK1 - Identification'!M$58=0,\".\",M91-M93)","v":"."},{"$f":"INDEX(F97:M97,'WK1 - Identification'!$R$31+1)-F97","v":-6663.282922565937},{"$f":"IF(N93=0,0,N97/N93)","v":-4.0224589916062434E-4},null,{"$f":"N91-N93-N97","v":0}]

{"sheet":"WK5a - Impact on Rates","index":9,"n_rows":412,"n_cols":49,"rows_kept":412,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,{"$f":"'WK2 - Notional General Income'!$C$3","v":"Muswellbrook Shire Council"}]
[]
[null,null,null,null,null,"WORKSHEET 5a"]
[]
[null,null,null,null,null,"IMPACT ON MINIMUM RATES, AVERAGE RATES AND OTHER CHARGES"]
[null,null,null,null,null,"  All dollars in nominal terms"]
[]
[null,null,null,"    The aim of this sheet is to show the minimum rate increase (if applicable), the average rate increase per sub-category"]
[null,null,null,"    (inclusive of all relevant rates) and the proposed annual charges in each year of the proposed special variation."]
[null,null,null,"    It also aims to compare average rates with and without the proposed special variation."]
[null,null,null,"    All ordinary rates and special rates need to be included."]
[null,null,null,"Note: rate estimates should reflect expected minimum or average rates, inclusive of any expiring variations."]
[]
[null,null,null,null,null,"    Minimum Rates - with proposed special variation"]
[null,null,null,"   If the council levies minimum rates for any category or sub-category, these rates should be detailed below. "]
[null,null,null,"   A separate minimum rates application is not necessary if the council is applying for a special variation "]
[null,null,null,"   that will have the effect of causing a minimum rate to exceed the statutory limit.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual and cumulative increases"]
[]
[null,null,"Minimum Rates - with proposed special variation",null,null,null,null,"$ per year",null,null,null,null,null,null,"Number of assessments",null,null,null,"Annual increases (nominal $ per year)",null,null,null,null,null,null,null,"Annual increases (%)",null,null,null,null,null,null,null,"Cumulative increases (nominal $ per year)",null,null,null,null,null,null,null,"Cumulative increases (%)"]
[null,null,"Category","Sub-category or Special Rate name","Current Minimum Rate","Minimum\nRate\nYear 1","Minimum\nRate\nYear 2","Minimum\nRate\nYear 3","Minimum\nRate\nYear 4","Minimum\nRate\nYear 5","Minimum\nRate\nYear 6","Minimum\nRate\nYear 7",null,null,"(used to calculate average",null,null,null,{"$f":"C21","v":"Minimum Rates - with proposed special variation"},null,null,null,null,null,null,null,{"$f":"$S22","v":"Minimum Rates - with proposed special variation"},null,null,null,null,null,null,null,{"$f":"$S22","v":"Minimum Rates - with proposed special variation"},null,null,null,null,null,null,null,{"$f":"$S22","v":"Minimum Rates - with proposed special variation"}]
[null,null,null,null,{"$f":"'WK1 - Identification'!F$57","v":"2018-19"},{"$f":"'WK1 - Identification'!G$57","v":"2019-20"},{"$f":"'WK1 - Identification'!H$57","v":"2020-21"},{"$f":"'WK1 - Identification'!I$57","v":"2021-22"},{"$f":"'WK1 - Identification'!J$57","v":"2022-23"},{"$f":"'WK1 - Identification'!K$57","v":"2023-24"},{"$f":"'WK1 - Identification'!L$57","v":"2024-25"},{"$f":"'WK1 - Identification'!M$57","v":"2025-26"},null,null,"rates)",null,null,null,{"$f":"'WK0 - Input data'!G55","v":"Year 1"},{"$f":"'WK0 - Input data'!H55","v":"Year 2"},{"$f":"'WK0 - Input data'!I55","v":"Year 3"},{"$f":"'WK0 - Input data'!J55","v":"Year 4"},{"$f":"'WK0 - Input data'!K55","v":"Year 5"},{"$f":"'WK0 - Input data'!L55","v":"Year 6"},{"$f":"'WK0 - Input data'!M55","v":"Year 7"},null,{"$f":"AI23","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7",null,{"$f":"S23","v":"Year 1"},{"$f":"T23","v":"Year 2"},"Year 3","Year 4","Year 5",{"$f":"X23","v":"Year 6"},{"$f":"Y23","v":"Year 7"},null,{"$f":"AA23","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F24=0,\".\",F24-E24)","v":"."},{"$f":"IF(G24=\"\",\".\",G24-F24)","v":"."},{"$f":"IF(H24=\"\",\".\",H24-G24)","v":"."},{"$f":"IF(I24=\"\",\".\",I24-H24)","v":"."},{"$f":"IF(J24=\"\",\".\",J24-I24)","v":"."},{"$f":"IF(K24=\"\",\".\",K24-J24)","v":"."},{"$f":"IF(L24=\"\",\".\",L24-K24)","v":"."},null,{"$f":"IF(ISNUMBER(E24),F24/E24-1,\".\")","v":"."},{"$f":"IF(ISNUMBER(F24),G24/F24-1,\".\")","v":"."},{"$f":"IF(ISNUMBER(G24),H24/G24-1,\".\")","v":"."},{"$f":"IF(ISNUMBER(H24),I24/H24-1,\".\")","v":"."},{"$f":"IF(ISNUMBER(I24),J24/I24-1,\".\")","v":"."},{"$f":"IF(ISNUMBER(J24),K24/J24-1,\".\")","v":"."},{"$f":"IF(ISNUMBER(K24),L24/K24-1,\".\")","v":"."},null,{"$f":"IF(S24=\".\",\".\",SUM($S24:S24))","v":"."},{"$f":"IF(T24=\".\",\".\",SUM($S24:T24))","v":"."},{"$f":"IF(U24=\".\",\".\",SUM($S24:U24))","v":"."},{"$f":"IF(V24=\".\",\".\",SUM($S24:V24))","v":"."},{"$f":"IF(W24=\".\",\".\",SUM($S24:W24))","v":"."},{"$f":"IF(X24=\".\",\".\",SUM($S24:X24))","v":"."},{"$f":"IF(Y24=\".\",\".\",SUM($S24:Y24))","v":"."},null,{"$f":"IF(ISNUMBER($E24),F24/$E24-1,\".\")","v":"."},{"$f":"IF(ISNUMBER($E24),G24/$E24-1,\".\")","v":"."},{"$f":"IF(ISNUMBER($E24),H24/$E24-1,\".\")","v":"."},{"$f":"IF(ISNUMBER($E24),I24/$E24-1,\".\")","v":"."},{"$f":"IF(ISNUMBER($E24),J24/$E24-1,\".\")","v":"."},{"$f":"IF(ISNUMBER($E24),K24/$E24-1,\".\")","v":"."},{"$f":"IF(ISNUMBER($E24),L24/$E24-1,\".\")","v":"."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F25=\"\",\".\",F25-E25)","v":"."},".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S25=\".\",\".\",SUM($S25:S25))","v":"."},{"$f":"IF(T25=\".\",\".\",SUM($S25:T25))","v":"."},{"$f":"IF(U25=\".\",\".\",SUM($S25:U25))","v":"."},{"$f":"IF(V25=\".\",\".\",SUM($S25:V25))","v":"."},{"$f":"IF(W25=\".\",\".\",SUM($S25:W25))","v":"."},{"$f":"IF(X25=\".\",\".\",SUM($S25:X25))","v":"."},{"$f":"IF(Y25=\".\",\".\",SUM($S25:Y25))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F26=\"\",\".\",F26-E26)","v":"."},".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S26=\".\",\".\",SUM($S26:S26))","v":"."},{"$f":"IF(T26=\".\",\".\",SUM($S26:T26))","v":"."},{"$f":"IF(U26=\".\",\".\",SUM($S26:U26))","v":"."},{"$f":"IF(V26=\".\",\".\",SUM($S26:V26))","v":"."},{"$f":"IF(W26=\".\",\".\",SUM($S26:W26))","v":"."},{"$f":"IF(X26=\".\",\".\",SUM($S26:X26))","v":"."},{"$f":"IF(Y26=\".\",\".\",SUM($S26:Y26))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S27=\".\",\".\",SUM($S27:S27))","v":"."},{"$f":"IF(T27=\".\",\".\",SUM($S27:T27))","v":"."},{"$f":"IF(U27=\".\",\".\",SUM($S27:U27))","v":"."},{"$f":"IF(V27=\".\",\".\",SUM($S27:V27))","v":"."},{"$f":"IF(W27=\".\",\".\",SUM($S27:W27))","v":"."},{"$f":"IF(X27=\".\",\".\",SUM($S27:X27))","v":"."},{"$f":"IF(Y27=\".\",\".\",SUM($S27:Y27))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S28=\".\",\".\",SUM($S28:S28))","v":"."},{"$f":"IF(T28=\".\",\".\",SUM($S28:T28))","v":"."},{"$f":"IF(U28=\".\",\".\",SUM($S28:U28))","v":"."},{"$f":"IF(V28=\".\",\".\",SUM($S28:V28))","v":"."},{"$f":"IF(W28=\".\",\".\",SUM($S28:W28))","v":"."},{"$f":"IF(X28=\".\",\".\",SUM($S28:X28))","v":"."},{"$f":"IF(Y28=\".\",\".\",SUM($S28:Y28))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S29=\".\",\".\",SUM($S29:S29))","v":"."},{"$f":"IF(T29=\".\",\".\",SUM($S29:T29))","v":"."},{"$f":"IF(U29=\".\",\".\",SUM($S29:U29))","v":"."},{"$f":"IF(V29=\".\",\".\",SUM($S29:V29))","v":"."},{"$f":"IF(W29=\".\",\".\",SUM($S29:W29))","v":"."},{"$f":"IF(X29=\".\",\".\",SUM($S29:X29))","v":"."},{"$f":"IF(Y29=\".\",\".\",SUM($S29:Y29))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S30=\".\",\".\",SUM($S30:S30))","v":"."},{"$f":"IF(T30=\".\",\".\",SUM($S30:T30))","v":"."},{"$f":"IF(U30=\".\",\".\",SUM($S30:U30))","v":"."},{"$f":"IF(V30=\".\",\".\",SUM($S30:V30))","v":"."},{"$f":"IF(W30=\".\",\".\",SUM($S30:W30))","v":"."},{"$f":"IF(X30=\".\",\".\",SUM($S30:X30))","v":"."},{"$f":"IF(Y30=\".\",\".\",SUM($S30:Y30))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S31=\".\",\".\",SUM($S31:S31))","v":"."},{"$f":"IF(T31=\".\",\".\",SUM($S31:T31))","v":"."},{"$f":"IF(U31=\".\",\".\",SUM($S31:U31))","v":"."},{"$f":"IF(V31=\".\",\".\",SUM($S31:V31))","v":"."},{"$f":"IF(W31=\".\",\".\",SUM($S31:W31))","v":"."},{"$f":"IF(X31=\".\",\".\",SUM($S31:X31))","v":"."},{"$f":"IF(Y31=\".\",\".\",SUM($S31:Y31))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S32=\".\",\".\",SUM($S32:S32))","v":"."},{"$f":"IF(T32=\".\",\".\",SUM($S32:T32))","v":"."},{"$f":"IF(U32=\".\",\".\",SUM($S32:U32))","v":"."},{"$f":"IF(V32=\".\",\".\",SUM($S32:V32))","v":"."},{"$f":"IF(W32=\".\",\".\",SUM($S32:W32))","v":"."},{"$f":"IF(X32=\".\",\".\",SUM($S32:X32))","v":"."},{"$f":"IF(Y32=\".\",\".\",SUM($S32:Y32))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S33=\".\",\".\",SUM($S33:S33))","v":"."},{"$f":"IF(T33=\".\",\".\",SUM($S33:T33))","v":"."},{"$f":"IF(U33=\".\",\".\",SUM($S33:U33))","v":"."},{"$f":"IF(V33=\".\",\".\",SUM($S33:V33))","v":"."},{"$f":"IF(W33=\".\",\".\",SUM($S33:W33))","v":"."},{"$f":"IF(X33=\".\",\".\",SUM($S33:X33))","v":"."},{"$f":"IF(Y33=\".\",\".\",SUM($S33:Y33))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S34=\".\",\".\",SUM($S34:S34))","v":"."},{"$f":"IF(T34=\".\",\".\",SUM($S34:T34))","v":"."},{"$f":"IF(U34=\".\",\".\",SUM($S34:U34))","v":"."},{"$f":"IF(V34=\".\",\".\",SUM($S34:V34))","v":"."},{"$f":"IF(W34=\".\",\".\",SUM($S34:W34))","v":"."},{"$f":"IF(X34=\".\",\".\",SUM($S34:X34))","v":"."},{"$f":"IF(Y34=\".\",\".\",SUM($S34:Y34))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S35=\".\",\".\",SUM($S35:S35))","v":"."},{"$f":"IF(T35=\".\",\".\",SUM($S35:T35))","v":"."},{"$f":"IF(U35=\".\",\".\",SUM($S35:U35))","v":"."},{"$f":"IF(V35=\".\",\".\",SUM($S35:V35))","v":"."},{"$f":"IF(W35=\".\",\".\",SUM($S35:W35))","v":"."},{"$f":"IF(X35=\".\",\".\",SUM($S35:X35))","v":"."},{"$f":"IF(Y35=\".\",\".\",SUM($S35:Y35))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S36=\".\",\".\",SUM($S36:S36))","v":"."},{"$f":"IF(T36=\".\",\".\",SUM($S36:T36))","v":"."},{"$f":"IF(U36=\".\",\".\",SUM($S36:U36))","v":"."},{"$f":"IF(V36=\".\",\".\",SUM($S36:V36))","v":"."},{"$f":"IF(W36=\".\",\".\",SUM($S36:W36))","v":"."},{"$f":"IF(X36=\".\",\".\",SUM($S36:X36))","v":"."},{"$f":"IF(Y36=\".\",\".\",SUM($S36:Y36))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S37=\".\",\".\",SUM($S37:S37))","v":"."},{"$f":"IF(T37=\".\",\".\",SUM($S37:T37))","v":"."},{"$f":"IF(U37=\".\",\".\",SUM($S37:U37))","v":"."},{"$f":"IF(V37=\".\",\".\",SUM($S37:V37))","v":"."},{"$f":"IF(W37=\".\",\".\",SUM($S37:W37))","v":"."},{"$f":"IF(X37=\".\",\".\",SUM($S37:X37))","v":"."},{"$f":"IF(Y37=\".\",\".\",SUM($S37:Y37))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S38=\".\",\".\",SUM($S38:S38))","v":"."},{"$f":"IF(T38=\".\",\".\",SUM($S38:T38))","v":"."},{"$f":"IF(U38=\".\",\".\",SUM($S38:U38))","v":"."},{"$f":"IF(V38=\".\",\".\",SUM($S38:V38))","v":"."},{"$f":"IF(W38=\".\",\".\",SUM($S38:W38))","v":"."},{"$f":"IF(X38=\".\",\".\",SUM($S38:X38))","v":"."},{"$f":"IF(Y38=\".\",\".\",SUM($S38:Y38))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S39=\".\",\".\",SUM($S39:S39))","v":"."},{"$f":"IF(T39=\".\",\".\",SUM($S39:T39))","v":"."},{"$f":"IF(U39=\".\",\".\",SUM($S39:U39))","v":"."},{"$f":"IF(V39=\".\",\".\",SUM($S39:V39))","v":"."},{"$f":"IF(W39=\".\",\".\",SUM($S39:W39))","v":"."},{"$f":"IF(X39=\".\",\".\",SUM($S39:X39))","v":"."},{"$f":"IF(Y39=\".\",\".\",SUM($S39:Y39))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S40=\".\",\".\",SUM($S40:S40))","v":"."},{"$f":"IF(T40=\".\",\".\",SUM($S40:T40))","v":"."},{"$f":"IF(U40=\".\",\".\",SUM($S40:U40))","v":"."},{"$f":"IF(V40=\".\",\".\",SUM($S40:V40))","v":"."},{"$f":"IF(W40=\".\",\".\",SUM($S40:W40))","v":"."},{"$f":"IF(X40=\".\",\".\",SUM($S40:X40))","v":"."},{"$f":"IF(Y40=\".\",\".\",SUM($S40:Y40))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S41=\".\",\".\",SUM($S41:S41))","v":"."},{"$f":"IF(T41=\".\",\".\",SUM($S41:T41))","v":"."},{"$f":"IF(U41=\".\",\".\",SUM($S41:U41))","v":"."},{"$f":"IF(V41=\".\",\".\",SUM($S41:V41))","v":"."},{"$f":"IF(W41=\".\",\".\",SUM($S41:W41))","v":"."},{"$f":"IF(X41=\".\",\".\",SUM($S41:X41))","v":"."},{"$f":"IF(Y41=\".\",\".\",SUM($S41:Y41))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S42=\".\",\".\",SUM($S42:S42))","v":"."},{"$f":"IF(T42=\".\",\".\",SUM($S42:T42))","v":"."},{"$f":"IF(U42=\".\",\".\",SUM($S42:U42))","v":"."},{"$f":"IF(V42=\".\",\".\",SUM($S42:V42))","v":"."},{"$f":"IF(W42=\".\",\".\",SUM($S42:W42))","v":"."},{"$f":"IF(X42=\".\",\".\",SUM($S42:X42))","v":"."},{"$f":"IF(Y42=\".\",\".\",SUM($S42:Y42))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S43=\".\",\".\",SUM($S43:S43))","v":"."},{"$f":"IF(T43=\".\",\".\",SUM($S43:T43))","v":"."},{"$f":"IF(U43=\".\",\".\",SUM($S43:U43))","v":"."},{"$f":"IF(V43=\".\",\".\",SUM($S43:V43))","v":"."},{"$f":"IF(W43=\".\",\".\",SUM($S43:W43))","v":"."},{"$f":"IF(X43=\".\",\".\",SUM($S43:X43))","v":"."},{"$f":"IF(Y43=\".\",\".\",SUM($S43:Y43))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S44=\".\",\".\",SUM($S44:S44))","v":"."},{"$f":"IF(T44=\".\",\".\",SUM($S44:T44))","v":"."},{"$f":"IF(U44=\".\",\".\",SUM($S44:U44))","v":"."},{"$f":"IF(V44=\".\",\".\",SUM($S44:V44))","v":"."},{"$f":"IF(W44=\".\",\".\",SUM($S44:W44))","v":"."},{"$f":"IF(X44=\".\",\".\",SUM($S44:X44))","v":"."},{"$f":"IF(Y44=\".\",\".\",SUM($S44:Y44))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S45=\".\",\".\",SUM($S45:S45))","v":"."},{"$f":"IF(T45=\".\",\".\",SUM($S45:T45))","v":"."},{"$f":"IF(U45=\".\",\".\",SUM($S45:U45))","v":"."},{"$f":"IF(V45=\".\",\".\",SUM($S45:V45))","v":"."},{"$f":"IF(W45=\".\",\".\",SUM($S45:W45))","v":"."},{"$f":"IF(X45=\".\",\".\",SUM($S45:X45))","v":"."},{"$f":"IF(Y45=\".\",\".\",SUM($S45:Y45))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S46=\".\",\".\",SUM($S46:S46))","v":"."},{"$f":"IF(T46=\".\",\".\",SUM($S46:T46))","v":"."},{"$f":"IF(U46=\".\",\".\",SUM($S46:U46))","v":"."},{"$f":"IF(V46=\".\",\".\",SUM($S46:V46))","v":"."},{"$f":"IF(W46=\".\",\".\",SUM($S46:W46))","v":"."},{"$f":"IF(X46=\".\",\".\",SUM($S46:X46))","v":"."},{"$f":"IF(Y46=\".\",\".\",SUM($S46:Y46))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S47=\".\",\".\",SUM($S47:S47))","v":"."},{"$f":"IF(T47=\".\",\".\",SUM($S47:T47))","v":"."},{"$f":"IF(U47=\".\",\".\",SUM($S47:U47))","v":"."},{"$f":"IF(V47=\".\",\".\",SUM($S47:V47))","v":"."},{"$f":"IF(W47=\".\",\".\",SUM($S47:W47))","v":"."},{"$f":"IF(X47=\".\",\".\",SUM($S47:X47))","v":"."},{"$f":"IF(Y47=\".\",\".\",SUM($S47:Y47))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S48=\".\",\".\",SUM($S48:S48))","v":"."},{"$f":"IF(T48=\".\",\".\",SUM($S48:T48))","v":"."},{"$f":"IF(U48=\".\",\".\",SUM($S48:U48))","v":"."},{"$f":"IF(V48=\".\",\".\",SUM($S48:V48))","v":"."},{"$f":"IF(W48=\".\",\".\",SUM($S48:W48))","v":"."},{"$f":"IF(X48=\".\",\".\",SUM($S48:X48))","v":"."},{"$f":"IF(Y48=\".\",\".\",SUM($S48:Y48))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S49=\".\",\".\",SUM($S49:S49))","v":"."},{"$f":"IF(T49=\".\",\".\",SUM($S49:T49))","v":"."},{"$f":"IF(U49=\".\",\".\",SUM($S49:U49))","v":"."},{"$f":"IF(V49=\".\",\".\",SUM($S49:V49))","v":"."},{"$f":"IF(W49=\".\",\".\",SUM($S49:W49))","v":"."},{"$f":"IF(X49=\".\",\".\",SUM($S49:X49))","v":"."},{"$f":"IF(Y49=\".\",\".\",SUM($S49:Y49))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S50=\".\",\".\",SUM($S50:S50))","v":"."},{"$f":"IF(T50=\".\",\".\",SUM($S50:T50))","v":"."},{"$f":"IF(U50=\".\",\".\",SUM($S50:U50))","v":"."},{"$f":"IF(V50=\".\",\".\",SUM($S50:V50))","v":"."},{"$f":"IF(W50=\".\",\".\",SUM($S50:W50))","v":"."},{"$f":"IF(X50=\".\",\".\",SUM($S50:X50))","v":"."},{"$f":"IF(Y50=\".\",\".\",SUM($S50:Y50))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S51=\".\",\".\",SUM($S51:S51))","v":"."},{"$f":"IF(T51=\".\",\".\",SUM($S51:T51))","v":"."},{"$f":"IF(U51=\".\",\".\",SUM($S51:U51))","v":"."},{"$f":"IF(V51=\".\",\".\",SUM($S51:V51))","v":"."},{"$f":"IF(W51=\".\",\".\",SUM($S51:W51))","v":"."},{"$f":"IF(X51=\".\",\".\",SUM($S51:X51))","v":"."},{"$f":"IF(Y51=\".\",\".\",SUM($S51:Y51))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S52=\".\",\".\",SUM($S52:S52))","v":"."},{"$f":"IF(T52=\".\",\".\",SUM($S52:T52))","v":"."},{"$f":"IF(U52=\".\",\".\",SUM($S52:U52))","v":"."},{"$f":"IF(V52=\".\",\".\",SUM($S52:V52))","v":"."},{"$f":"IF(W52=\".\",\".\",SUM($S52:W52))","v":"."},{"$f":"IF(X52=\".\",\".\",SUM($S52:X52))","v":"."},{"$f":"IF(Y52=\".\",\".\",SUM($S52:Y52))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S53=\".\",\".\",SUM($S53:S53))","v":"."},{"$f":"IF(T53=\".\",\".\",SUM($S53:T53))","v":"."},{"$f":"IF(U53=\".\",\".\",SUM($S53:U53))","v":"."},{"$f":"IF(V53=\".\",\".\",SUM($S53:V53))","v":"."},{"$f":"IF(W53=\".\",\".\",SUM($S53:W53))","v":"."},{"$f":"IF(X53=\".\",\".\",SUM($S53:X53))","v":"."},{"$f":"IF(Y53=\".\",\".\",SUM($S53:Y53))","v":"."},null,".",".",".",".",".",".","."]
[]
[]
[]
[null,null,"Average Ordinary and Special Rates - with proposed special variation",null,null,null,null,null,{"$f":"$H$21","v":"$ per year"},null,null,null,null,null,null,null,null,null,{"$f":"S$21","v":"Annual increases (nominal $ per year)"},null,null,null,null,null,null,null,{"$f":"AA$21","v":"Annual increases (%)"},null,null,null,null,null,null,null,{"$f":"AI$21","v":"Cumulative increases (nominal $ per year)"},null,null,null,null,null,null,null,{"$f":"AQ$21","v":"Cumulative increases (%)"}]
[null,null,"Category","Sub-category or Special Rate name","Current Average Rate","Average\nRate\nYear 1","Average\nRate\nYear 2","Average\nRate\nYear 3","Average\nRate\nYear 4","Average\nRate\nYear 5","Average\nRate\nYear 6","Average\nRate\nYear 7",null,null,{"$f":"'WK2 - Notional General Income'!$E18","v":"Number of Assessments"},null,null,null,"Average Rates - with proposed special variation",null,null,null,null,null,null,null,{"$f":"$S58","v":"Average Rates - with proposed special variation"},null,null,null,null,null,null,null,{"$f":"$S58","v":"Average Rates - with proposed special variation"},null,null,null,null,null,null,null,{"$f":"$S58","v":"Average Rates - with proposed special variation"}]
[null,null,null,null,{"$f":"E23","v":"2018-19"},{"$f":"F23","v":"2019-20"},"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26",null,null,{"$f":"E59","v":"2018-19"},{"$f":"F59","v":"2019-20"},null,null,{"$f":"S$23","v":"Year 1"},{"$f":"T$23","v":"Year 2"},"Year 3","Year 4","Year 5","Year 6","Year 7",null,{"$f":"AA$23","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7",null,{"$f":"AI$23","v":"Year 1"},{"$f":"AJ$23","v":"Year 2"},"Year 3","Year 4","Year 5","Year 6","Year 7",null,{"$f":"AQ$23","v":"Year 1"},{"$f":"AR$23","v":"Year 2"},"Year 3","Year 4","Year 5","Year 6","Year 7"]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D19=\"\",\"\",'WK2 - Notional General Income'!D19)","v":""},{"$f":"IF('WK2 - Notional General Income'!M19=\".\",\".\",'WK2 - Notional General Income'!M19/'WK2 - Notional General Income'!E19)","v":1059.6447160607802},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M19=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M19/'WK3 - Notional GI Yr1 YIELD'!E19)","v":1088.2556886151456},{"$f":"F60*1.025","v":1115.4620808305242},{"$f":"G60*1.025","v":1143.3486328512872},1171.9323486725693,1201.2306573893834,1231.2614238241179,1262.0429594197208,null,null,{"$f":"'WK2 - Notional General Income'!$E19","v":910},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E19","v":910},null,null,{"$f":"IF(F60=\".\",\".\",F60-E60)","v":28.610972554365389},{"$f":"IF(G60=\"\",\".\",G60-F60)","v":27.206392215378628},{"$f":"IF(H60=\"\",\".\",H60-G60)","v":27.88655202076302},{"$f":"IF(I60=\"\",\".\",I60-H60)","v":28.583715821282112},{"$f":"IF(J60=\"\",\".\",J60-I60)","v":29.298308716814063},{"$f":"IF(K60=\"\",\".\",K60-J60)","v":30.03076643473446},{"$f":"IF(L60=\"\",\".\",L60-K60)","v":30.781535595602918},null,{"$f":"IF(ISNUMBER(E60),F60/E60-1,\".\")","v":2.7000533405882043E-2},{"$f":"IF(ISNUMBER(F60),G60/F60-1,\".\")","v":2.4999999999999911E-2},{"$f":"IF(ISNUMBER(G60),H60/G60-1,\".\")","v":2.4999999999999911E-2},{"$f":"IF(ISNUMBER(H60),I60/H60-1,\".\")","v":2.4999999999999911E-2},{"$f":"IF(ISNUMBER(I60),J60/I60-1,\".\")","v":2.4999999999999911E-2},{"$f":"IF(ISNUMBER(J60),K60/J60-1,\".\")","v":2.4999999999999911E-2},{"$f":"IF(ISNUMBER(K60),L60/K60-1,\".\")","v":2.4999999999999911E-2},null,{"$f":"IF(S60=\".\",\".\",SUM($S60:S60))","v":28.610972554365389},{"$f":"IF(T60=\".\",\".\",SUM($S60:T60))","v":55.817364769744017},{"$f":"IF(U60=\".\",\".\",SUM($S60:U60))","v":83.703916790507037},{"$f":"IF(V60=\".\",\".\",SUM($S60:V60))","v":112.28763261178915},{"$f":"IF(W60=\".\",\".\",SUM($S60:W60))","v":141.58594132860321},{"$f":"IF(X60=\".\",\".\",SUM($S60:X60))","v":171.61670776333767},{"$f":"IF(Y60=\".\",\".\",SUM($S60:Y60))","v":202.39824335894059},null,{"$f":"IF(ISNUMBER($E60),F60/$E60-1,\".\")","v":2.7000533405882043E-2},{"$f":"IF(ISNUMBER($E60),G60/$E60-1,\".\")","v":5.2675546741028922E-2},{"$f":"IF(ISNUMBER($E60),H60/$E60-1,\".\")","v":7.8992435409554584E-2},{"$f":"IF(ISNUMBER($E60),I60/$E60-1,\".\")","v":0.10596724629479337},{"$f":"IF(ISNUMBER($E60),J60/$E60-1,\".\")","v":0.13361642745216318},{"$f":"IF(ISNUMBER($E60),K60/$E60-1,\".\")","v":0.16195683813846706},{"$f":"IF(ISNUMBER($E60),L60/$E60-1,\".\")","v":0.19100575909192874}]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D20=\"\",\"\",'WK2 - Notional General Income'!D20)","v":"General Residential - Mbrook & Denman"},{"$f":"IF('WK2 - Notional General Income'!M20=\".\",\".\",'WK2 - Notional General Income'!M20/'WK2 - Notional General Income'!E20)","v":750.12610622700549},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M20=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M20/'WK3 - Notional GI Yr1 YIELD'!E20)","v":770.37951109513472},{"$f":"F61*1.025","v":789.63899887251307},{"$f":"G61*1.025","v":809.37997384432583},829.61447319043396,850.35483502019474,871.61370589569958,893.40404854309202,null,null,{"$f":"'WK2 - Notional General Income'!$E20","v":5644},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E20","v":5644},null,null,{"$f":"IF(F61=\".\",\".\",F61-E61)","v":20.253404868129223},19.259487777378354,19.740974971812761,20.234499346108123,20.740361829760786,21.25887087550484,21.790342647392436,null,2.7000000000000135E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,{"$f":"IF(S61=\".\",\".\",SUM($S61:S61))","v":20.253404868129223},{"$f":"IF(T61=\".\",\".\",SUM($S61:T61))","v":39.512892645507577},{"$f":"IF(U61=\".\",\".\",SUM($S61:U61))","v":59.253867617320338},{"$f":"IF(V61=\".\",\".\",SUM($S61:V61))","v":79.488366963428462},{"$f":"IF(W61=\".\",\".\",SUM($S61:W61))","v":100.22872879318925},{"$f":"IF(X61=\".\",\".\",SUM($S61:X61))","v":121.48759966869409},{"$f":"IF(Y61=\".\",\".\",SUM($S61:Y61))","v":143.27794231608652},null,2.7000000000000135E-2,5.2675000000000027E-2,7.8991875000000045E-2,0.10596667187499986,0.13361583867187488,0.16195623463867181,0.19100514050463846]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D21=\"\",\"\",'WK2 - Notional General Income'!D21)","v":""},{"$f":"IF('WK2 - Notional General Income'!M21=\".\",\".\",'WK2 - Notional General Income'!M21/'WK2 - Notional General Income'!E21)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M21=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M21/'WK3 - Notional GI Yr1 YIELD'!E21)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E21","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E21","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S62=\".\",\".\",SUM($S62:S62))","v":"."},{"$f":"IF(T62=\".\",\".\",SUM($S62:T62))","v":"."},{"$f":"IF(U62=\".\",\".\",SUM($S62:U62))","v":"."},{"$f":"IF(V62=\".\",\".\",SUM($S62:V62))","v":"."},{"$f":"IF(W62=\".\",\".\",SUM($S62:W62))","v":"."},{"$f":"IF(X62=\".\",\".\",SUM($S62:X62))","v":"."},{"$f":"IF(Y62=\".\",\".\",SUM($S62:Y62))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D22=\"\",\"\",'WK2 - Notional General Income'!D22)","v":""},{"$f":"IF('WK2 - Notional General Income'!M22=\".\",\".\",'WK2 - Notional General Income'!M22/'WK2 - Notional General Income'!E22)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M22=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M22/'WK3 - Notional GI Yr1 YIELD'!E22)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E22","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E22","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S63=\".\",\".\",SUM($S63:S63))","v":"."},{"$f":"IF(T63=\".\",\".\",SUM($S63:T63))","v":"."},{"$f":"IF(U63=\".\",\".\",SUM($S63:U63))","v":"."},{"$f":"IF(V63=\".\",\".\",SUM($S63:V63))","v":"."},{"$f":"IF(W63=\".\",\".\",SUM($S63:W63))","v":"."},{"$f":"IF(X63=\".\",\".\",SUM($S63:X63))","v":"."},{"$f":"IF(Y63=\".\",\".\",SUM($S63:Y63))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D23=\"\",\"\",'WK2 - Notional General Income'!D23)","v":""},{"$f":"IF('WK2 - Notional General Income'!M23=\".\",\".\",'WK2 - Notional General Income'!M23/'WK2 - Notional General Income'!E23)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M23=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M23/'WK3 - Notional GI Yr1 YIELD'!E23)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E23","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E23","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S64=\".\",\".\",SUM($S64:S64))","v":"."},{"$f":"IF(T64=\".\",\".\",SUM($S64:T64))","v":"."},{"$f":"IF(U64=\".\",\".\",SUM($S64:U64))","v":"."},{"$f":"IF(V64=\".\",\".\",SUM($S64:V64))","v":"."},{"$f":"IF(W64=\".\",\".\",SUM($S64:W64))","v":"."},{"$f":"IF(X64=\".\",\".\",SUM($S64:X64))","v":"."},{"$f":"IF(Y64=\".\",\".\",SUM($S64:Y64))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D24=\"\",\"\",'WK2 - Notional General Income'!D24)","v":""},{"$f":"IF('WK2 - Notional General Income'!M24=\".\",\".\",'WK2 - Notional General Income'!M24/'WK2 - Notional General Income'!E24)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M24=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M24/'WK3 - Notional GI Yr1 YIELD'!E24)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E24","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E24","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S65=\".\",\".\",SUM($S65:S65))","v":"."},{"$f":"IF(T65=\".\",\".\",SUM($S65:T65))","v":"."},{"$f":"IF(U65=\".\",\".\",SUM($S65:U65))","v":"."},{"$f":"IF(V65=\".\",\".\",SUM($S65:V65))","v":"."},{"$f":"IF(W65=\".\",\".\",SUM($S65:W65))","v":"."},{"$f":"IF(X65=\".\",\".\",SUM($S65:X65))","v":"."},{"$f":"IF(Y65=\".\",\".\",SUM($S65:Y65))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D25=\"\",\"\",'WK2 - Notional General Income'!D25)","v":""},{"$f":"IF('WK2 - Notional General Income'!M25=\".\",\".\",'WK2 - Notional General Income'!M25/'WK2 - Notional General Income'!E25)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M25=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M25/'WK3 - Notional GI Yr1 YIELD'!E25)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E25","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E25","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S66=\".\",\".\",SUM($S66:S66))","v":"."},{"$f":"IF(T66=\".\",\".\",SUM($S66:T66))","v":"."},{"$f":"IF(U66=\".\",\".\",SUM($S66:U66))","v":"."},{"$f":"IF(V66=\".\",\".\",SUM($S66:V66))","v":"."},{"$f":"IF(W66=\".\",\".\",SUM($S66:W66))","v":"."},{"$f":"IF(X66=\".\",\".\",SUM($S66:X66))","v":"."},{"$f":"IF(Y66=\".\",\".\",SUM($S66:Y66))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D26=\"\",\"\",'WK2 - Notional General Income'!D26)","v":""},{"$f":"IF('WK2 - Notional General Income'!M26=\".\",\".\",'WK2 - Notional General Income'!M26/'WK2 - Notional General Income'!E26)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M26=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M26/'WK3 - Notional GI Yr1 YIELD'!E26)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E26","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E26","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S67=\".\",\".\",SUM($S67:S67))","v":"."},{"$f":"IF(T67=\".\",\".\",SUM($S67:T67))","v":"."},{"$f":"IF(U67=\".\",\".\",SUM($S67:U67))","v":"."},{"$f":"IF(V67=\".\",\".\",SUM($S67:V67))","v":"."},{"$f":"IF(W67=\".\",\".\",SUM($S67:W67))","v":"."},{"$f":"IF(X67=\".\",\".\",SUM($S67:X67))","v":"."},{"$f":"IF(Y67=\".\",\".\",SUM($S67:Y67))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D27=\"\",\"\",'WK2 - Notional General Income'!D27)","v":""},{"$f":"IF('WK2 - Notional General Income'!M27=\".\",\".\",'WK2 - Notional General Income'!M27/'WK2 - Notional General Income'!E27)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M27=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M27/'WK3 - Notional GI Yr1 YIELD'!E27)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E27","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E27","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S68=\".\",\".\",SUM($S68:S68))","v":"."},{"$f":"IF(T68=\".\",\".\",SUM($S68:T68))","v":"."},{"$f":"IF(U68=\".\",\".\",SUM($S68:U68))","v":"."},{"$f":"IF(V68=\".\",\".\",SUM($S68:V68))","v":"."},{"$f":"IF(W68=\".\",\".\",SUM($S68:W68))","v":"."},{"$f":"IF(X68=\".\",\".\",SUM($S68:X68))","v":"."},{"$f":"IF(Y68=\".\",\".\",SUM($S68:Y68))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D28=\"\",\"\",'WK2 - Notional General Income'!D28)","v":""},{"$f":"IF('WK2 - Notional General Income'!M28=\".\",\".\",'WK2 - Notional General Income'!M28/'WK2 - Notional General Income'!E28)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M28=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M28/'WK3 - Notional GI Yr1 YIELD'!E28)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E28","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E28","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S69=\".\",\".\",SUM($S69:S69))","v":"."},{"$f":"IF(T69=\".\",\".\",SUM($S69:T69))","v":"."},{"$f":"IF(U69=\".\",\".\",SUM($S69:U69))","v":"."},{"$f":"IF(V69=\".\",\".\",SUM($S69:V69))","v":"."},{"$f":"IF(W69=\".\",\".\",SUM($S69:W69))","v":"."},{"$f":"IF(X69=\".\",\".\",SUM($S69:X69))","v":"."},{"$f":"IF(Y69=\".\",\".\",SUM($S69:Y69))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D29=\"\",\"\",'WK2 - Notional General Income'!D29)","v":""},{"$f":"IF('WK2 - Notional General Income'!M29=\".\",\".\",'WK2 - Notional General Income'!M29/'WK2 - Notional General Income'!E29)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M29=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M29/'WK3 - Notional GI Yr1 YIELD'!E29)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E29","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E29","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S70=\".\",\".\",SUM($S70:S70))","v":"."},{"$f":"IF(T70=\".\",\".\",SUM($S70:T70))","v":"."},{"$f":"IF(U70=\".\",\".\",SUM($S70:U70))","v":"."},{"$f":"IF(V70=\".\",\".\",SUM($S70:V70))","v":"."},{"$f":"IF(W70=\".\",\".\",SUM($S70:W70))","v":"."},{"$f":"IF(X70=\".\",\".\",SUM($S70:X70))","v":"."},{"$f":"IF(Y70=\".\",\".\",SUM($S70:Y70))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D30=\"\",\"\",'WK2 - Notional General Income'!D30)","v":""},{"$f":"IF('WK2 - Notional General Income'!M30=\".\",\".\",'WK2 - Notional General Income'!M30/'WK2 - Notional General Income'!E30)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M30=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M30/'WK3 - Notional GI Yr1 YIELD'!E30)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E30","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E30","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S71=\".\",\".\",SUM($S71:S71))","v":"."},{"$f":"IF(T71=\".\",\".\",SUM($S71:T71))","v":"."},{"$f":"IF(U71=\".\",\".\",SUM($S71:U71))","v":"."},{"$f":"IF(V71=\".\",\".\",SUM($S71:V71))","v":"."},{"$f":"IF(W71=\".\",\".\",SUM($S71:W71))","v":"."},{"$f":"IF(X71=\".\",\".\",SUM($S71:X71))","v":"."},{"$f":"IF(Y71=\".\",\".\",SUM($S71:Y71))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D31=\"\",\"\",'WK2 - Notional General Income'!D31)","v":""},{"$f":"IF('WK2 - Notional General Income'!M31=\".\",\".\",'WK2 - Notional General Income'!M31/'WK2 - Notional General Income'!E31)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M31=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M31/'WK3 - Notional GI Yr1 YIELD'!E31)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E31","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E31","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S72=\".\",\".\",SUM($S72:S72))","v":"."},{"$f":"IF(T72=\".\",\".\",SUM($S72:T72))","v":"."},{"$f":"IF(U72=\".\",\".\",SUM($S72:U72))","v":"."},{"$f":"IF(V72=\".\",\".\",SUM($S72:V72))","v":"."},{"$f":"IF(W72=\".\",\".\",SUM($S72:W72))","v":"."},{"$f":"IF(X72=\".\",\".\",SUM($S72:X72))","v":"."},{"$f":"IF(Y72=\".\",\".\",SUM($S72:Y72))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D32=\"\",\"\",'WK2 - Notional General Income'!D32)","v":""},{"$f":"IF('WK2 - Notional General Income'!M32=\".\",\".\",'WK2 - Notional General Income'!M32/'WK2 - Notional General Income'!E32)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M32=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M32/'WK3 - Notional GI Yr1 YIELD'!E32)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E32","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E32","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S73=\".\",\".\",SUM($S73:S73))","v":"."},{"$f":"IF(T73=\".\",\".\",SUM($S73:T73))","v":"."},{"$f":"IF(U73=\".\",\".\",SUM($S73:U73))","v":"."},{"$f":"IF(V73=\".\",\".\",SUM($S73:V73))","v":"."},{"$f":"IF(W73=\".\",\".\",SUM($S73:W73))","v":"."},{"$f":"IF(X73=\".\",\".\",SUM($S73:X73))","v":"."},{"$f":"IF(Y73=\".\",\".\",SUM($S73:Y73))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D33=\"\",\"\",'WK2 - Notional General Income'!D33)","v":""},{"$f":"IF('WK2 - Notional General Income'!M33=\".\",\".\",'WK2 - Notional General Income'!M33/'WK2 - Notional General Income'!E33)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M33=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M33/'WK3 - Notional GI Yr1 YIELD'!E33)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E33","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E33","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S74=\".\",\".\",SUM($S74:S74))","v":"."},{"$f":"IF(T74=\".\",\".\",SUM($S74:T74))","v":"."},{"$f":"IF(U74=\".\",\".\",SUM($S74:U74))","v":"."},{"$f":"IF(V74=\".\",\".\",SUM($S74:V74))","v":"."},{"$f":"IF(W74=\".\",\".\",SUM($S74:W74))","v":"."},{"$f":"IF(X74=\".\",\".\",SUM($S74:X74))","v":"."},{"$f":"IF(Y74=\".\",\".\",SUM($S74:Y74))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D34=\"\",\"\",'WK2 - Notional General Income'!D34)","v":""},{"$f":"IF('WK2 - Notional General Income'!M34=\".\",\".\",'WK2 - Notional General Income'!M34/'WK2 - Notional General Income'!E34)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M34=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M34/'WK3 - Notional GI Yr1 YIELD'!E34)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E34","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E34","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S75=\".\",\".\",SUM($S75:S75))","v":"."},{"$f":"IF(T75=\".\",\".\",SUM($S75:T75))","v":"."},{"$f":"IF(U75=\".\",\".\",SUM($S75:U75))","v":"."},{"$f":"IF(V75=\".\",\".\",SUM($S75:V75))","v":"."},{"$f":"IF(W75=\".\",\".\",SUM($S75:W75))","v":"."},{"$f":"IF(X75=\".\",\".\",SUM($S75:X75))","v":"."},{"$f":"IF(Y75=\".\",\".\",SUM($S75:Y75))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D35=\"\",\"\",'WK2 - Notional General Income'!D35)","v":""},{"$f":"IF('WK2 - Notional General Income'!M35=\".\",\".\",'WK2 - Notional General Income'!M35/'WK2 - Notional General Income'!E35)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M35=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M35/'WK3 - Notional GI Yr1 YIELD'!E35)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E35","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E35","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S76=\".\",\".\",SUM($S76:S76))","v":"."},{"$f":"IF(T76=\".\",\".\",SUM($S76:T76))","v":"."},{"$f":"IF(U76=\".\",\".\",SUM($S76:U76))","v":"."},{"$f":"IF(V76=\".\",\".\",SUM($S76:V76))","v":"."},{"$f":"IF(W76=\".\",\".\",SUM($S76:W76))","v":"."},{"$f":"IF(X76=\".\",\".\",SUM($S76:X76))","v":"."},{"$f":"IF(Y76=\".\",\".\",SUM($S76:Y76))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D36=\"\",\"\",'WK2 - Notional General Income'!D36)","v":""},{"$f":"IF('WK2 - Notional General Income'!M36=\".\",\".\",'WK2 - Notional General Income'!M36/'WK2 - Notional General Income'!E36)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M36=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M36/'WK3 - Notional GI Yr1 YIELD'!E36)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E36","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E36","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S77=\".\",\".\",SUM($S77:S77))","v":"."},{"$f":"IF(T77=\".\",\".\",SUM($S77:T77))","v":"."},{"$f":"IF(U77=\".\",\".\",SUM($S77:U77))","v":"."},{"$f":"IF(V77=\".\",\".\",SUM($S77:V77))","v":"."},{"$f":"IF(W77=\".\",\".\",SUM($S77:W77))","v":"."},{"$f":"IF(X77=\".\",\".\",SUM($S77:X77))","v":"."},{"$f":"IF(Y77=\".\",\".\",SUM($S77:Y77))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D37=\"\",\"\",'WK2 - Notional General Income'!D37)","v":""},{"$f":"IF('WK2 - Notional General Income'!M37=\".\",\".\",'WK2 - Notional General Income'!M37/'WK2 - Notional General Income'!E37)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M37=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M37/'WK3 - Notional GI Yr1 YIELD'!E37)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E37","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E37","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S78=\".\",\".\",SUM($S78:S78))","v":"."},{"$f":"IF(T78=\".\",\".\",SUM($S78:T78))","v":"."},{"$f":"IF(U78=\".\",\".\",SUM($S78:U78))","v":"."},{"$f":"IF(V78=\".\",\".\",SUM($S78:V78))","v":"."},{"$f":"IF(W78=\".\",\".\",SUM($S78:W78))","v":"."},{"$f":"IF(X78=\".\",\".\",SUM($S78:X78))","v":"."},{"$f":"IF(Y78=\".\",\".\",SUM($S78:Y78))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D38=\"\",\"\",'WK2 - Notional General Income'!D38)","v":""},{"$f":"IF('WK2 - Notional General Income'!M38=\".\",\".\",'WK2 - Notional General Income'!M38/'WK2 - Notional General Income'!E38)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M38=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M38/'WK3 - Notional GI Yr1 YIELD'!E38)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E38","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E38","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S79=\".\",\".\",SUM($S79:S79))","v":"."},{"$f":"IF(T79=\".\",\".\",SUM($S79:T79))","v":"."},{"$f":"IF(U79=\".\",\".\",SUM($S79:U79))","v":"."},{"$f":"IF(V79=\".\",\".\",SUM($S79:V79))","v":"."},{"$f":"IF(W79=\".\",\".\",SUM($S79:W79))","v":"."},{"$f":"IF(X79=\".\",\".\",SUM($S79:X79))","v":"."},{"$f":"IF(Y79=\".\",\".\",SUM($S79:Y79))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D94=\"\",\"\",'WK2 - Notional General Income'!D94)","v":""},{"$f":"IF('WK2 - Notional General Income'!M94=\".\",\".\",'WK2 - Notional General Income'!M94/'WK2 - Notional General Income'!E94)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M94=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M94/'WK3 - Notional GI Yr1 YIELD'!E94)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E94","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E94","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S80=\".\",\".\",SUM($S80:S80))","v":"."},{"$f":"IF(T80=\".\",\".\",SUM($S80:T80))","v":"."},{"$f":"IF(U80=\".\",\".\",SUM($S80:U80))","v":"."},{"$f":"IF(V80=\".\",\".\",SUM($S80:V80))","v":"."},{"$f":"IF(W80=\".\",\".\",SUM($S80:W80))","v":"."},{"$f":"IF(X80=\".\",\".\",SUM($S80:X80))","v":"."},{"$f":"IF(Y80=\".\",\".\",SUM($S80:Y80))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D95=\"\",\"\",'WK2 - Notional General Income'!D95)","v":""},{"$f":"IF('WK2 - Notional General Income'!M95=\".\",\".\",'WK2 - Notional General Income'!M95/'WK2 - Notional General Income'!E95)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M95=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M95/'WK3 - Notional GI Yr1 YIELD'!E95)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E95","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E95","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S81=\".\",\".\",SUM($S81:S81))","v":"."},{"$f":"IF(T81=\".\",\".\",SUM($S81:T81))","v":"."},{"$f":"IF(U81=\".\",\".\",SUM($S81:U81))","v":"."},{"$f":"IF(V81=\".\",\".\",SUM($S81:V81))","v":"."},{"$f":"IF(W81=\".\",\".\",SUM($S81:W81))","v":"."},{"$f":"IF(X81=\".\",\".\",SUM($S81:X81))","v":"."},{"$f":"IF(Y81=\".\",\".\",SUM($S81:Y81))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D96=\"\",\"\",'WK2 - Notional General Income'!D96)","v":""},{"$f":"IF('WK2 - Notional General Income'!M96=\".\",\".\",'WK2 - Notional General Income'!M96/'WK2 - Notional General Income'!E96)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M96=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M96/'WK3 - Notional GI Yr1 YIELD'!E96)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E96","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E96","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S82=\".\",\".\",SUM($S82:S82))","v":"."},{"$f":"IF(T82=\".\",\".\",SUM($S82:T82))","v":"."},{"$f":"IF(U82=\".\",\".\",SUM($S82:U82))","v":"."},{"$f":"IF(V82=\".\",\".\",SUM($S82:V82))","v":"."},{"$f":"IF(W82=\".\",\".\",SUM($S82:W82))","v":"."},{"$f":"IF(X82=\".\",\".\",SUM($S82:X82))","v":"."},{"$f":"IF(Y82=\".\",\".\",SUM($S82:Y82))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D97=\"\",\"\",'WK2 - Notional General Income'!D97)","v":""},{"$f":"IF('WK2 - Notional General Income'!M97=\".\",\".\",'WK2 - Notional General Income'!M97/'WK2 - Notional General Income'!E97)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M97=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M97/'WK3 - Notional GI Yr1 YIELD'!E97)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E97","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E97","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S83=\".\",\".\",SUM($S83:S83))","v":"."},{"$f":"IF(T83=\".\",\".\",SUM($S83:T83))","v":"."},{"$f":"IF(U83=\".\",\".\",SUM($S83:U83))","v":"."},{"$f":"IF(V83=\".\",\".\",SUM($S83:V83))","v":"."},{"$f":"IF(W83=\".\",\".\",SUM($S83:W83))","v":"."},{"$f":"IF(X83=\".\",\".\",SUM($S83:X83))","v":"."},{"$f":"IF(Y83=\".\",\".\",SUM($S83:Y83))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D98=\"\",\"\",'WK2 - Notional General Income'!D98)","v":""},{"$f":"IF('WK2 - Notional General Income'!M98=\".\",\".\",'WK2 - Notional General Income'!M98/'WK2 - Notional General Income'!E98)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M98=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M98/'WK3 - Notional GI Yr1 YIELD'!E98)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E98","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E98","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S84=\".\",\".\",SUM($S84:S84))","v":"."},{"$f":"IF(T84=\".\",\".\",SUM($S84:T84))","v":"."},{"$f":"IF(U84=\".\",\".\",SUM($S84:U84))","v":"."},{"$f":"IF(V84=\".\",\".\",SUM($S84:V84))","v":"."},{"$f":"IF(W84=\".\",\".\",SUM($S84:W84))","v":"."},{"$f":"IF(X84=\".\",\".\",SUM($S84:X84))","v":"."},{"$f":"IF(Y84=\".\",\".\",SUM($S84:Y84))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D99=\"\",\"\",'WK2 - Notional General Income'!D99)","v":""},{"$f":"IF('WK2 - Notional General Income'!M99=\".\",\".\",'WK2 - Notional General Income'!M99/'WK2 - Notional General Income'!E99)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M99=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M99/'WK3 - Notional GI Yr1 YIELD'!E99)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E99","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E99","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S85=\".\",\".\",SUM($S85:S85))","v":"."},{"$f":"IF(T85=\".\",\".\",SUM($S85:T85))","v":"."},{"$f":"IF(U85=\".\",\".\",SUM($S85:U85))","v":"."},{"$f":"IF(V85=\".\",\".\",SUM($S85:V85))","v":"."},{"$f":"IF(W85=\".\",\".\",SUM($S85:W85))","v":"."},{"$f":"IF(X85=\".\",\".\",SUM($S85:X85))","v":"."},{"$f":"IF(Y85=\".\",\".\",SUM($S85:Y85))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D100=\"\",\"\",'WK2 - Notional General Income'!D100)","v":""},{"$f":"IF('WK2 - Notional General Income'!M100=\".\",\".\",'WK2 - Notional General Income'!M100/'WK2 - Notional General Income'!E100)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M100=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M100/'WK3 - Notional GI Yr1 YIELD'!E100)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E100","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E100","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S86=\".\",\".\",SUM($S86:S86))","v":"."},{"$f":"IF(T86=\".\",\".\",SUM($S86:T86))","v":"."},{"$f":"IF(U86=\".\",\".\",SUM($S86:U86))","v":"."},{"$f":"IF(V86=\".\",\".\",SUM($S86:V86))","v":"."},{"$f":"IF(W86=\".\",\".\",SUM($S86:W86))","v":"."},{"$f":"IF(X86=\".\",\".\",SUM($S86:X86))","v":"."},{"$f":"IF(Y86=\".\",\".\",SUM($S86:Y86))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D101=\"\",\"\",'WK2 - Notional General Income'!D101)","v":""},{"$f":"IF('WK2 - Notional General Income'!M101=\".\",\".\",'WK2 - Notional General Income'!M101/'WK2 - Notional General Income'!E101)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M101=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M101/'WK3 - Notional GI Yr1 YIELD'!E101)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E101","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E101","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S87=\".\",\".\",SUM($S87:S87))","v":"."},{"$f":"IF(T87=\".\",\".\",SUM($S87:T87))","v":"."},{"$f":"IF(U87=\".\",\".\",SUM($S87:U87))","v":"."},{"$f":"IF(V87=\".\",\".\",SUM($S87:V87))","v":"."},{"$f":"IF(W87=\".\",\".\",SUM($S87:W87))","v":"."},{"$f":"IF(X87=\".\",\".\",SUM($S87:X87))","v":"."},{"$f":"IF(Y87=\".\",\".\",SUM($S87:Y87))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D102=\"\",\"\",'WK2 - Notional General Income'!D102)","v":""},{"$f":"IF('WK2 - Notional General Income'!M102=\".\",\".\",'WK2 - Notional General Income'!M102/'WK2 - Notional General Income'!E102)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M102=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M102/'WK3 - Notional GI Yr1 YIELD'!E102)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E102","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E102","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S88=\".\",\".\",SUM($S88:S88))","v":"."},{"$f":"IF(T88=\".\",\".\",SUM($S88:T88))","v":"."},{"$f":"IF(U88=\".\",\".\",SUM($S88:U88))","v":"."},{"$f":"IF(V88=\".\",\".\",SUM($S88:V88))","v":"."},{"$f":"IF(W88=\".\",\".\",SUM($S88:W88))","v":"."},{"$f":"IF(X88=\".\",\".\",SUM($S88:X88))","v":"."},{"$f":"IF(Y88=\".\",\".\",SUM($S88:Y88))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D103=\"\",\"\",'WK2 - Notional General Income'!D103)","v":""},{"$f":"IF('WK2 - Notional General Income'!M103=\".\",\".\",'WK2 - Notional General Income'!M103/'WK2 - Notional General Income'!E103)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M103=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M103/'WK3 - Notional GI Yr1 YIELD'!E103)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E103","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E103","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S89=\".\",\".\",SUM($S89:S89))","v":"."},{"$f":"IF(T89=\".\",\".\",SUM($S89:T89))","v":"."},{"$f":"IF(U89=\".\",\".\",SUM($S89:U89))","v":"."},{"$f":"IF(V89=\".\",\".\",SUM($S89:V89))","v":"."},{"$f":"IF(W89=\".\",\".\",SUM($S89:W89))","v":"."},{"$f":"IF(X89=\".\",\".\",SUM($S89:X89))","v":"."},{"$f":"IF(Y89=\".\",\".\",SUM($S89:Y89))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,"TOTAL AVERAGE",{"$f":"IF(SUM(E60:E89)=0,\".\",(('WK2 - Notional General Income'!M39+SUM('WK2 - Notional General Income'!M94:M103))/('WK2 - Notional General Income'!E39)))","v":793.10168372910118},{"$f":"IF(SUM(F60:F89)=0,\".\",('WK3 - Notional GI Yr1 YIELD'!M39+SUM('WK3 - Notional GI Yr1 YIELD'!M94:M103))/'WK3 - Notional GI Yr1 YIELD'!E39)","v":814.51550766870969},{"$f":"IF($P90=0,\".\",SUMPRODUCT(G60:G89,$P60:$P89)/$P90)","v":834.87839536042725},855.75035524443797,877.14411412554898,899.07271697868748,921.54953490315461,944.58827327573351,null,null,{"$f":"SUM(O60:O79)","v":6554},{"$f":"SUM(P60:P79)","v":6554},null,null,21.413823939608505,{"$f":"IF(G90=\".\",\".\",G90-F90)","v":20.36288769171756},20.871959884010721,21.393758881111012,21.9286028531385,22.476817924467127,23.038738372578905,null,2.7000098951905471E-2,2.4999999999999689E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999689E-2,2.4999999999999911E-2,2.5000000000000133E-2,null,{"$f":"IF(S90=\".\",\".\",SUM($S90:S90))","v":21.413823939608505},{"$f":"IF(T90=\".\",\".\",SUM($S90:T90))","v":41.776711631326066},{"$f":"IF(U90=\".\",\".\",SUM($S90:U90))","v":62.648671515336787},{"$f":"IF(V90=\".\",\".\",SUM($S90:V90))","v":84.042430396447799},{"$f":"IF(W90=\".\",\".\",SUM($S90:W90))","v":105.9710332495863},{"$f":"IF(X90=\".\",\".\",SUM($S90:X90))","v":128.44785117405343},{"$f":"IF(Y90=\".\",\".\",SUM($S90:Y90))","v":151.48658954663233},null,2.7000098951905471E-2,5.2675101425702753E-2,7.8991978961345355E-2,0.10596677843537905,0.1336159478962633,0.16195634659366975,0.19100525525851153]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D40=\"\",\"\",'WK2 - Notional General Income'!D40)","v":""},{"$f":"IF('WK2 - Notional General Income'!M40=\".\",\".\",'WK2 - Notional General Income'!M40/'WK2 - Notional General Income'!E40)","v":2490.1138684944813},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M40=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M40/'WK3 - Notional GI Yr1 YIELD'!E40)","v":2557.3469429438323},{"$f":"F91*1.025","v":2621.2806165174279},{"$f":"G91*1.025","v":2686.8126319303633},2753.9829477286221,2822.8325214218376,2893.4033344573832,2965.7384178188177,null,null,{"$f":"'WK2 - Notional General Income'!$E40","v":453},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E40","v":453},null,null,67.233074449351079,63.93367357359557,65.53201541293538,67.170315798258798,68.849573693215461,70.570813035545598,72.335083361434499,null,2.7000000000000135E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,{"$f":"IF(S91=\".\",\".\",SUM($S91:S91))","v":67.233074449351079},{"$f":"IF(T91=\".\",\".\",SUM($S91:T91))","v":131.16674802294665},{"$f":"IF(U91=\".\",\".\",SUM($S91:U91))","v":196.69876343588203},{"$f":"IF(V91=\".\",\".\",SUM($S91:V91))","v":263.86907923414083},{"$f":"IF(W91=\".\",\".\",SUM($S91:W91))","v":332.71865292735629},{"$f":"IF(X91=\".\",\".\",SUM($S91:X91))","v":403.28946596290189},{"$f":"IF(Y91=\".\",\".\",SUM($S91:Y91))","v":475.62454932433639},null,2.7000000000000135E-2,5.2675000000000027E-2,7.8991874999999823E-2,0.10596667187499964,0.13361583867187465,0.16195623463867137,0.19100514050463824]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D41=\"\",\"\",'WK2 - Notional General Income'!D41)","v":"General Business - Thomas Mitchell Drive"},{"$f":"IF('WK2 - Notional General Income'!M41=\".\",\".\",'WK2 - Notional General Income'!M41/'WK2 - Notional General Income'!E41)","v":2143.8282730719998},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M41=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M41/'WK3 - Notional GI Yr1 YIELD'!E41)","v":2201.7116364449439},{"$f":"F92*1.025","v":2256.7544273560675},{"$f":"G92*1.025","v":2313.1732880399691},2371.0026202409681,2430.2776857469921,2491.0346278906668,2553.3104935879333,null,null,{"$f":"'WK2 - Notional General Income'!$E41","v":150},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E41","v":150},null,null,57.883363372944132,{"$f":"IF(G92=\"\",\".\",G92-F92)","v":55.042790911123575},{"$f":"IF(H92=\"\",\".\",H92-G92)","v":56.418860683901585},{"$f":"IF(I92=\"\",\".\",I92-H92)","v":57.829332200999033},{"$f":"IF(J92=\"\",\".\",J92-I92)","v":59.275065506024021},{"$f":"IF(K92=\"\",\".\",K92-J92)","v":60.756942143674678},{"$f":"IF(L92=\"\",\".\",L92-K92)","v":62.275865697266454},null,{"$f":"IF(ISNUMBER(E92),F92/E92-1,\".\")","v":2.7000000000000135E-2},{"$f":"IF(ISNUMBER(F92),G92/F92-1,\".\")","v":2.4999999999999911E-2},{"$f":"IF(ISNUMBER(G92),H92/G92-1,\".\")","v":2.4999999999999911E-2},{"$f":"IF(ISNUMBER(H92),I92/H92-1,\".\")","v":2.4999999999999911E-2},{"$f":"IF(ISNUMBER(I92),J92/I92-1,\".\")","v":2.4999999999999911E-2},{"$f":"IF(ISNUMBER(J92),K92/J92-1,\".\")","v":2.4999999999999911E-2},{"$f":"IF(ISNUMBER(K92),L92/K92-1,\".\")","v":2.4999999999999911E-2},null,{"$f":"IF(S92=\".\",\".\",SUM($S92:S92))","v":57.883363372944132},{"$f":"IF(T92=\".\",\".\",SUM($S92:T92))","v":112.92615428406771},{"$f":"IF(U92=\".\",\".\",SUM($S92:U92))","v":169.34501496796929},{"$f":"IF(V92=\".\",\".\",SUM($S92:V92))","v":227.17434716896832},{"$f":"IF(W92=\".\",\".\",SUM($S92:W92))","v":286.44941267499235},{"$f":"IF(X92=\".\",\".\",SUM($S92:X92))","v":347.20635481866702},{"$f":"IF(Y92=\".\",\".\",SUM($S92:Y92))","v":409.48222051593348},null,{"$f":"IF(ISNUMBER($E92),F92/$E92-1,\".\")","v":2.7000000000000135E-2},{"$f":"IF(ISNUMBER($E92),G92/$E92-1,\".\")","v":5.2675000000000027E-2},{"$f":"IF(ISNUMBER($E92),H92/$E92-1,\".\")","v":7.8991875000000045E-2},{"$f":"IF(ISNUMBER($E92),I92/$E92-1,\".\")","v":0.10596667187499986},{"$f":"IF(ISNUMBER($E92),J92/$E92-1,\".\")","v":0.13361583867187488},{"$f":"IF(ISNUMBER($E92),K92/$E92-1,\".\")","v":0.16195623463867159},{"$f":"IF(ISNUMBER($E92),L92/$E92-1,\".\")","v":0.19100514050463824}]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D42=\"\",\"\",'WK2 - Notional General Income'!D42)","v":"General Business - Power Generation"},{"$f":"IF('WK2 - Notional General Income'!M42=\".\",\".\",'WK2 - Notional General Income'!M42/'WK2 - Notional General Income'!E42)","v":125430.24716},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M42=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M42/'WK3 - Notional GI Yr1 YIELD'!E42)","v":128816.86779548597},{"$f":"F93*1.025","v":132037.28949037311},135338.22172763242,138721.67727082322,142189.71920259378,145744.46218265861,149388.07373722506,null,null,{"$f":"'WK2 - Notional General Income'!$E42","v":2},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E42","v":2},null,null,3386.6206354859751,3220.4216948871326,3300.932237259316,3383.4555431907938,3468.0419317705673,3554.7429800648242,3643.6115545664506,null,2.7000031588600537E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,{"$f":"IF(S93=\".\",\".\",SUM($S93:S93))","v":3386.6206354859751},{"$f":"IF(T93=\".\",\".\",SUM($S93:T93))","v":6607.0423303731077},{"$f":"IF(U93=\".\",\".\",SUM($S93:U93))","v":9907.9745676324237},{"$f":"IF(V93=\".\",\".\",SUM($S93:V93))","v":13291.430110823218},{"$f":"IF(W93=\".\",\".\",SUM($S93:W93))","v":16759.472042593785},{"$f":"IF(X93=\".\",\".\",SUM($S93:X93))","v":20314.215022658609},{"$f":"IF(Y93=\".\",\".\",SUM($S93:Y93))","v":23957.82657722506},null,2.7000031588600537E-2,5.267503237831539E-2,7.8991908187773241E-2,0.10596670589246737,0.133615873539779,0.16195627037827331,0.19100517713773013]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D43=\"\",\"\",'WK2 - Notional General Income'!D43)","v":"General Business - Showground Release"},{"$f":"IF('WK2 - Notional General Income'!M43=\".\",\".\",'WK2 - Notional General Income'!M43/'WK2 - Notional General Income'!E43)","v":10596.429339999999},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M43=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M43/'WK3 - Notional GI Yr1 YIELD'!E43)","v":10882.53293218},11154.596255484499,11433.46116187161,11719.2976909184,12012.28013319136,12312.587136521142,12620.40181493417,null,null,{"$f":"'WK2 - Notional General Income'!$E43","v":1},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E43","v":1},null,null,286.10359218000121,272.06332330449914,278.86490638711075,285.83652904679002,292.98244227295982,300.30700332978267,307.81467841302765,null,2.7000000000000135E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,{"$f":"IF(S94=\".\",\".\",SUM($S94:S94))","v":286.10359218000121},{"$f":"IF(T94=\".\",\".\",SUM($S94:T94))","v":558.16691548450035},{"$f":"IF(U94=\".\",\".\",SUM($S94:U94))","v":837.0318218716111},{"$f":"IF(V94=\".\",\".\",SUM($S94:V94))","v":1122.8683509184011},{"$f":"IF(W94=\".\",\".\",SUM($S94:W94))","v":1415.8507931913609},{"$f":"IF(X94=\".\",\".\",SUM($S94:X94))","v":1716.1577965211436},{"$f":"IF(Y94=\".\",\".\",SUM($S94:Y94))","v":2023.9724749341713},null,2.7000000000000135E-2,5.2675000000000027E-2,7.8991874999999823E-2,0.10596667187499986,0.13361583867187488,0.16195623463867159,0.19100514050463824]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D44=\"\",\"\",'WK2 - Notional General Income'!D44)","v":""},{"$f":"IF('WK2 - Notional General Income'!M44=\".\",\".\",'WK2 - Notional General Income'!M44/'WK2 - Notional General Income'!E44)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M44=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M44/'WK3 - Notional GI Yr1 YIELD'!E44)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E44","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E44","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S95=\".\",\".\",SUM($S95:S95))","v":"."},{"$f":"IF(T95=\".\",\".\",SUM($S95:T95))","v":"."},{"$f":"IF(U95=\".\",\".\",SUM($S95:U95))","v":"."},{"$f":"IF(V95=\".\",\".\",SUM($S95:V95))","v":"."},{"$f":"IF(W95=\".\",\".\",SUM($S95:W95))","v":"."},{"$f":"IF(X95=\".\",\".\",SUM($S95:X95))","v":"."},{"$f":"IF(Y95=\".\",\".\",SUM($S95:Y95))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D45=\"\",\"\",'WK2 - Notional General Income'!D45)","v":""},{"$f":"IF('WK2 - Notional General Income'!M45=\".\",\".\",'WK2 - Notional General Income'!M45/'WK2 - Notional General Income'!E45)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M45=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M45/'WK3 - Notional GI Yr1 YIELD'!E45)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E45","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E45","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S96=\".\",\".\",SUM($S96:S96))","v":"."},{"$f":"IF(T96=\".\",\".\",SUM($S96:T96))","v":"."},{"$f":"IF(U96=\".\",\".\",SUM($S96:U96))","v":"."},{"$f":"IF(V96=\".\",\".\",SUM($S96:V96))","v":"."},{"$f":"IF(W96=\".\",\".\",SUM($S96:W96))","v":"."},{"$f":"IF(X96=\".\",\".\",SUM($S96:X96))","v":"."},{"$f":"IF(Y96=\".\",\".\",SUM($S96:Y96))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D46=\"\",\"\",'WK2 - Notional General Income'!D46)","v":""},{"$f":"IF('WK2 - Notional General Income'!M46=\".\",\".\",'WK2 - Notional General Income'!M46/'WK2 - Notional General Income'!E46)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M46=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M46/'WK3 - Notional GI Yr1 YIELD'!E46)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E46","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E46","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S97=\".\",\".\",SUM($S97:S97))","v":"."},{"$f":"IF(T97=\".\",\".\",SUM($S97:T97))","v":"."},{"$f":"IF(U97=\".\",\".\",SUM($S97:U97))","v":"."},{"$f":"IF(V97=\".\",\".\",SUM($S97:V97))","v":"."},{"$f":"IF(W97=\".\",\".\",SUM($S97:W97))","v":"."},{"$f":"IF(X97=\".\",\".\",SUM($S97:X97))","v":"."},{"$f":"IF(Y97=\".\",\".\",SUM($S97:Y97))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D47=\"\",\"\",'WK2 - Notional General Income'!D47)","v":""},{"$f":"IF('WK2 - Notional General Income'!M47=\".\",\".\",'WK2 - Notional General Income'!M47/'WK2 - Notional General Income'!E47)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M47=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M47/'WK3 - Notional GI Yr1 YIELD'!E47)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E47","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E47","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S98=\".\",\".\",SUM($S98:S98))","v":"."},{"$f":"IF(T98=\".\",\".\",SUM($S98:T98))","v":"."},{"$f":"IF(U98=\".\",\".\",SUM($S98:U98))","v":"."},{"$f":"IF(V98=\".\",\".\",SUM($S98:V98))","v":"."},{"$f":"IF(W98=\".\",\".\",SUM($S98:W98))","v":"."},{"$f":"IF(X98=\".\",\".\",SUM($S98:X98))","v":"."},{"$f":"IF(Y98=\".\",\".\",SUM($S98:Y98))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D48=\"\",\"\",'WK2 - Notional General Income'!D48)","v":""},{"$f":"IF('WK2 - Notional General Income'!M48=\".\",\".\",'WK2 - Notional General Income'!M48/'WK2 - Notional General Income'!E48)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M48=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M48/'WK3 - Notional GI Yr1 YIELD'!E48)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E48","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E48","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S99=\".\",\".\",SUM($S99:S99))","v":"."},{"$f":"IF(T99=\".\",\".\",SUM($S99:T99))","v":"."},{"$f":"IF(U99=\".\",\".\",SUM($S99:U99))","v":"."},{"$f":"IF(V99=\".\",\".\",SUM($S99:V99))","v":"."},{"$f":"IF(W99=\".\",\".\",SUM($S99:W99))","v":"."},{"$f":"IF(X99=\".\",\".\",SUM($S99:X99))","v":"."},{"$f":"IF(Y99=\".\",\".\",SUM($S99:Y99))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D49=\"\",\"\",'WK2 - Notional General Income'!D49)","v":""},{"$f":"IF('WK2 - Notional General Income'!M49=\".\",\".\",'WK2 - Notional General Income'!M49/'WK2 - Notional General Income'!E49)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M49=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M49/'WK3 - Notional GI Yr1 YIELD'!E49)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E49","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E49","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S100=\".\",\".\",SUM($S100:S100))","v":"."},{"$f":"IF(T100=\".\",\".\",SUM($S100:T100))","v":"."},{"$f":"IF(U100=\".\",\".\",SUM($S100:U100))","v":"."},{"$f":"IF(V100=\".\",\".\",SUM($S100:V100))","v":"."},{"$f":"IF(W100=\".\",\".\",SUM($S100:W100))","v":"."},{"$f":"IF(X100=\".\",\".\",SUM($S100:X100))","v":"."},{"$f":"IF(Y100=\".\",\".\",SUM($S100:Y100))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D50=\"\",\"\",'WK2 - Notional General Income'!D50)","v":""},{"$f":"IF('WK2 - Notional General Income'!M50=\".\",\".\",'WK2 - Notional General Income'!M50/'WK2 - Notional General Income'!E50)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M50=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M50/'WK3 - Notional GI Yr1 YIELD'!E50)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E50","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E50","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S101=\".\",\".\",SUM($S101:S101))","v":"."},{"$f":"IF(T101=\".\",\".\",SUM($S101:T101))","v":"."},{"$f":"IF(U101=\".\",\".\",SUM($S101:U101))","v":"."},{"$f":"IF(V101=\".\",\".\",SUM($S101:V101))","v":"."},{"$f":"IF(W101=\".\",\".\",SUM($S101:W101))","v":"."},{"$f":"IF(X101=\".\",\".\",SUM($S101:X101))","v":"."},{"$f":"IF(Y101=\".\",\".\",SUM($S101:Y101))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D51=\"\",\"\",'WK2 - Notional General Income'!D51)","v":""},{"$f":"IF('WK2 - Notional General Income'!M51=\".\",\".\",'WK2 - Notional General Income'!M51/'WK2 - Notional General Income'!E51)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M51=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M51/'WK3 - Notional GI Yr1 YIELD'!E51)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E51","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E51","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S102=\".\",\".\",SUM($S102:S102))","v":"."},{"$f":"IF(T102=\".\",\".\",SUM($S102:T102))","v":"."},{"$f":"IF(U102=\".\",\".\",SUM($S102:U102))","v":"."},{"$f":"IF(V102=\".\",\".\",SUM($S102:V102))","v":"."},{"$f":"IF(W102=\".\",\".\",SUM($S102:W102))","v":"."},{"$f":"IF(X102=\".\",\".\",SUM($S102:X102))","v":"."},{"$f":"IF(Y102=\".\",\".\",SUM($S102:Y102))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D52=\"\",\"\",'WK2 - Notional General Income'!D52)","v":""},{"$f":"IF('WK2 - Notional General Income'!M52=\".\",\".\",'WK2 - Notional General Income'!M52/'WK2 - Notional General Income'!E52)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M52=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M52/'WK3 - Notional GI Yr1 YIELD'!E52)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E52","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E52","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S103=\".\",\".\",SUM($S103:S103))","v":"."},{"$f":"IF(T103=\".\",\".\",SUM($S103:T103))","v":"."},{"$f":"IF(U103=\".\",\".\",SUM($S103:U103))","v":"."},{"$f":"IF(V103=\".\",\".\",SUM($S103:V103))","v":"."},{"$f":"IF(W103=\".\",\".\",SUM($S103:W103))","v":"."},{"$f":"IF(X103=\".\",\".\",SUM($S103:X103))","v":"."},{"$f":"IF(Y103=\".\",\".\",SUM($S103:Y103))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D53=\"\",\"\",'WK2 - Notional General Income'!D53)","v":""},{"$f":"IF('WK2 - Notional General Income'!M53=\".\",\".\",'WK2 - Notional General Income'!M53/'WK2 - Notional General Income'!E53)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M53=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M53/'WK3 - Notional GI Yr1 YIELD'!E53)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E53","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E53","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S104=\".\",\".\",SUM($S104:S104))","v":"."},{"$f":"IF(T104=\".\",\".\",SUM($S104:T104))","v":"."},{"$f":"IF(U104=\".\",\".\",SUM($S104:U104))","v":"."},{"$f":"IF(V104=\".\",\".\",SUM($S104:V104))","v":"."},{"$f":"IF(W104=\".\",\".\",SUM($S104:W104))","v":"."},{"$f":"IF(X104=\".\",\".\",SUM($S104:X104))","v":"."},{"$f":"IF(Y104=\".\",\".\",SUM($S104:Y104))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D54=\"\",\"\",'WK2 - Notional General Income'!D54)","v":""},{"$f":"IF('WK2 - Notional General Income'!M54=\".\",\".\",'WK2 - Notional General Income'!M54/'WK2 - Notional General Income'!E54)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M54=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M54/'WK3 - Notional GI Yr1 YIELD'!E54)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E54","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E54","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S105=\".\",\".\",SUM($S105:S105))","v":"."},{"$f":"IF(T105=\".\",\".\",SUM($S105:T105))","v":"."},{"$f":"IF(U105=\".\",\".\",SUM($S105:U105))","v":"."},{"$f":"IF(V105=\".\",\".\",SUM($S105:V105))","v":"."},{"$f":"IF(W105=\".\",\".\",SUM($S105:W105))","v":"."},{"$f":"IF(X105=\".\",\".\",SUM($S105:X105))","v":"."},{"$f":"IF(Y105=\".\",\".\",SUM($S105:Y105))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D55=\"\",\"\",'WK2 - Notional General Income'!D55)","v":""},{"$f":"IF('WK2 - Notional General Income'!M55=\".\",\".\",'WK2 - Notional General Income'!M55/'WK2 - Notional General Income'!E55)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M55=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M55/'WK3 - Notional GI Yr1 YIELD'!E55)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E55","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E55","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S106=\".\",\".\",SUM($S106:S106))","v":"."},{"$f":"IF(T106=\".\",\".\",SUM($S106:T106))","v":"."},{"$f":"IF(U106=\".\",\".\",SUM($S106:U106))","v":"."},{"$f":"IF(V106=\".\",\".\",SUM($S106:V106))","v":"."},{"$f":"IF(W106=\".\",\".\",SUM($S106:W106))","v":"."},{"$f":"IF(X106=\".\",\".\",SUM($S106:X106))","v":"."},{"$f":"IF(Y106=\".\",\".\",SUM($S106:Y106))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D56=\"\",\"\",'WK2 - Notional General Income'!D56)","v":""},{"$f":"IF('WK2 - Notional General Income'!M56=\".\",\".\",'WK2 - Notional General Income'!M56/'WK2 - Notional General Income'!E56)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M56=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M56/'WK3 - Notional GI Yr1 YIELD'!E56)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E56","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E56","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S107=\".\",\".\",SUM($S107:S107))","v":"."},{"$f":"IF(T107=\".\",\".\",SUM($S107:T107))","v":"."},{"$f":"IF(U107=\".\",\".\",SUM($S107:U107))","v":"."},{"$f":"IF(V107=\".\",\".\",SUM($S107:V107))","v":"."},{"$f":"IF(W107=\".\",\".\",SUM($S107:W107))","v":"."},{"$f":"IF(X107=\".\",\".\",SUM($S107:X107))","v":"."},{"$f":"IF(Y107=\".\",\".\",SUM($S107:Y107))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D57=\"\",\"\",'WK2 - Notional General Income'!D57)","v":""},{"$f":"IF('WK2 - Notional General Income'!M57=\".\",\".\",'WK2 - Notional General Income'!M57/'WK2 - Notional General Income'!E57)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M57=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M57/'WK3 - Notional GI Yr1 YIELD'!E57)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E57","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E57","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S108=\".\",\".\",SUM($S108:S108))","v":"."},{"$f":"IF(T108=\".\",\".\",SUM($S108:T108))","v":"."},{"$f":"IF(U108=\".\",\".\",SUM($S108:U108))","v":"."},{"$f":"IF(V108=\".\",\".\",SUM($S108:V108))","v":"."},{"$f":"IF(W108=\".\",\".\",SUM($S108:W108))","v":"."},{"$f":"IF(X108=\".\",\".\",SUM($S108:X108))","v":"."},{"$f":"IF(Y108=\".\",\".\",SUM($S108:Y108))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D58=\"\",\"\",'WK2 - Notional General Income'!D58)","v":""},{"$f":"IF('WK2 - Notional General Income'!M58=\".\",\".\",'WK2 - Notional General Income'!M58/'WK2 - Notional General Income'!E58)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M58=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M58/'WK3 - Notional GI Yr1 YIELD'!E58)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E58","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E58","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S109=\".\",\".\",SUM($S109:S109))","v":"."},{"$f":"IF(T109=\".\",\".\",SUM($S109:T109))","v":"."},{"$f":"IF(U109=\".\",\".\",SUM($S109:U109))","v":"."},{"$f":"IF(V109=\".\",\".\",SUM($S109:V109))","v":"."},{"$f":"IF(W109=\".\",\".\",SUM($S109:W109))","v":"."},{"$f":"IF(X109=\".\",\".\",SUM($S109:X109))","v":"."},{"$f":"IF(Y109=\".\",\".\",SUM($S109:Y109))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D59=\"\",\"\",'WK2 - Notional General Income'!D59)","v":""},{"$f":"IF('WK2 - Notional General Income'!M59=\".\",\".\",'WK2 - Notional General Income'!M59/'WK2 - Notional General Income'!E59)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M59=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M59/'WK3 - Notional GI Yr1 YIELD'!E59)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E59","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E59","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S110=\".\",\".\",SUM($S110:S110))","v":"."},{"$f":"IF(T110=\".\",\".\",SUM($S110:T110))","v":"."},{"$f":"IF(U110=\".\",\".\",SUM($S110:U110))","v":"."},{"$f":"IF(V110=\".\",\".\",SUM($S110:V110))","v":"."},{"$f":"IF(W110=\".\",\".\",SUM($S110:W110))","v":"."},{"$f":"IF(X110=\".\",\".\",SUM($S110:X110))","v":"."},{"$f":"IF(Y110=\".\",\".\",SUM($S110:Y110))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D60=\"\",\"\",'WK2 - Notional General Income'!D60)","v":""},{"$f":"IF('WK2 - Notional General Income'!M60=\".\",\".\",'WK2 - Notional General Income'!M60/'WK2 - Notional General Income'!E60)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M60=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M60/'WK3 - Notional GI Yr1 YIELD'!E60)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E60","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E60","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S111=\".\",\".\",SUM($S111:S111))","v":"."},{"$f":"IF(T111=\".\",\".\",SUM($S111:T111))","v":"."},{"$f":"IF(U111=\".\",\".\",SUM($S111:U111))","v":"."},{"$f":"IF(V111=\".\",\".\",SUM($S111:V111))","v":"."},{"$f":"IF(W111=\".\",\".\",SUM($S111:W111))","v":"."},{"$f":"IF(X111=\".\",\".\",SUM($S111:X111))","v":"."},{"$f":"IF(Y111=\".\",\".\",SUM($S111:Y111))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D61=\"\",\"\",'WK2 - Notional General Income'!D61)","v":""},{"$f":"IF('WK2 - Notional General Income'!M61=\".\",\".\",'WK2 - Notional General Income'!M61/'WK2 - Notional General Income'!E61)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M61=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M61/'WK3 - Notional GI Yr1 YIELD'!E61)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E61","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E61","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S112=\".\",\".\",SUM($S112:S112))","v":"."},{"$f":"IF(T112=\".\",\".\",SUM($S112:T112))","v":"."},{"$f":"IF(U112=\".\",\".\",SUM($S112:U112))","v":"."},{"$f":"IF(V112=\".\",\".\",SUM($S112:V112))","v":"."},{"$f":"IF(W112=\".\",\".\",SUM($S112:W112))","v":"."},{"$f":"IF(X112=\".\",\".\",SUM($S112:X112))","v":"."},{"$f":"IF(Y112=\".\",\".\",SUM($S112:Y112))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D62=\"\",\"\",'WK2 - Notional General Income'!D62)","v":""},{"$f":"IF('WK2 - Notional General Income'!M62=\".\",\".\",'WK2 - Notional General Income'!M62/'WK2 - Notional General Income'!E62)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M62=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M62/'WK3 - Notional GI Yr1 YIELD'!E62)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E62","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E62","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S113=\".\",\".\",SUM($S113:S113))","v":"."},{"$f":"IF(T113=\".\",\".\",SUM($S113:T113))","v":"."},{"$f":"IF(U113=\".\",\".\",SUM($S113:U113))","v":"."},{"$f":"IF(V113=\".\",\".\",SUM($S113:V113))","v":"."},{"$f":"IF(W113=\".\",\".\",SUM($S113:W113))","v":"."},{"$f":"IF(X113=\".\",\".\",SUM($S113:X113))","v":"."},{"$f":"IF(Y113=\".\",\".\",SUM($S113:Y113))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D63=\"\",\"\",'WK2 - Notional General Income'!D63)","v":""},{"$f":"IF('WK2 - Notional General Income'!M63=\".\",\".\",'WK2 - Notional General Income'!M63/'WK2 - Notional General Income'!E63)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M63=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M63/'WK3 - Notional GI Yr1 YIELD'!E63)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E63","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E63","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S114=\".\",\".\",SUM($S114:S114))","v":"."},{"$f":"IF(T114=\".\",\".\",SUM($S114:T114))","v":"."},{"$f":"IF(U114=\".\",\".\",SUM($S114:U114))","v":"."},{"$f":"IF(V114=\".\",\".\",SUM($S114:V114))","v":"."},{"$f":"IF(W114=\".\",\".\",SUM($S114:W114))","v":"."},{"$f":"IF(X114=\".\",\".\",SUM($S114:X114))","v":"."},{"$f":"IF(Y114=\".\",\".\",SUM($S114:Y114))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D64=\"\",\"\",'WK2 - Notional General Income'!D64)","v":""},{"$f":"IF('WK2 - Notional General Income'!M64=\".\",\".\",'WK2 - Notional General Income'!M64/'WK2 - Notional General Income'!E64)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M64=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M64/'WK3 - Notional GI Yr1 YIELD'!E64)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E64","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E64","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S115=\".\",\".\",SUM($S115:S115))","v":"."},{"$f":"IF(T115=\".\",\".\",SUM($S115:T115))","v":"."},{"$f":"IF(U115=\".\",\".\",SUM($S115:U115))","v":"."},{"$f":"IF(V115=\".\",\".\",SUM($S115:V115))","v":"."},{"$f":"IF(W115=\".\",\".\",SUM($S115:W115))","v":"."},{"$f":"IF(X115=\".\",\".\",SUM($S115:X115))","v":"."},{"$f":"IF(Y115=\".\",\".\",SUM($S115:Y115))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D104=\"\",\"\",'WK2 - Notional General Income'!D104)","v":""},{"$f":"IF('WK2 - Notional General Income'!M104=\".\",\".\",'WK2 - Notional General Income'!M104/'WK2 - Notional General Income'!E104)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M104=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M104/'WK3 - Notional GI Yr1 YIELD'!E104)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E104","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E104","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S116=\".\",\".\",SUM($S116:S116))","v":"."},{"$f":"IF(T116=\".\",\".\",SUM($S116:T116))","v":"."},{"$f":"IF(U116=\".\",\".\",SUM($S116:U116))","v":"."},{"$f":"IF(V116=\".\",\".\",SUM($S116:V116))","v":"."},{"$f":"IF(W116=\".\",\".\",SUM($S116:W116))","v":"."},{"$f":"IF(X116=\".\",\".\",SUM($S116:X116))","v":"."},{"$f":"IF(Y116=\".\",\".\",SUM($S116:Y116))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D105=\"\",\"\",'WK2 - Notional General Income'!D105)","v":""},{"$f":"IF('WK2 - Notional General Income'!M105=\".\",\".\",'WK2 - Notional General Income'!M105/'WK2 - Notional General Income'!E105)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M105=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M105/'WK3 - Notional GI Yr1 YIELD'!E105)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E105","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E105","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S117=\".\",\".\",SUM($S117:S117))","v":"."},{"$f":"IF(T117=\".\",\".\",SUM($S117:T117))","v":"."},{"$f":"IF(U117=\".\",\".\",SUM($S117:U117))","v":"."},{"$f":"IF(V117=\".\",\".\",SUM($S117:V117))","v":"."},{"$f":"IF(W117=\".\",\".\",SUM($S117:W117))","v":"."},{"$f":"IF(X117=\".\",\".\",SUM($S117:X117))","v":"."},{"$f":"IF(Y117=\".\",\".\",SUM($S117:Y117))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D106=\"\",\"\",'WK2 - Notional General Income'!D106)","v":""},{"$f":"IF('WK2 - Notional General Income'!M106=\".\",\".\",'WK2 - Notional General Income'!M106/'WK2 - Notional General Income'!E106)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M106=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M106/'WK3 - Notional GI Yr1 YIELD'!E106)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E106","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E106","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S118=\".\",\".\",SUM($S118:S118))","v":"."},{"$f":"IF(T118=\".\",\".\",SUM($S118:T118))","v":"."},{"$f":"IF(U118=\".\",\".\",SUM($S118:U118))","v":"."},{"$f":"IF(V118=\".\",\".\",SUM($S118:V118))","v":"."},{"$f":"IF(W118=\".\",\".\",SUM($S118:W118))","v":"."},{"$f":"IF(X118=\".\",\".\",SUM($S118:X118))","v":"."},{"$f":"IF(Y118=\".\",\".\",SUM($S118:Y118))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D107=\"\",\"\",'WK2 - Notional General Income'!D107)","v":""},{"$f":"IF('WK2 - Notional General Income'!M107=\".\",\".\",'WK2 - Notional General Income'!M107/'WK2 - Notional General Income'!E107)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M107=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M107/'WK3 - Notional GI Yr1 YIELD'!E107)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E107","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E107","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S119=\".\",\".\",SUM($S119:S119))","v":"."},{"$f":"IF(T119=\".\",\".\",SUM($S119:T119))","v":"."},{"$f":"IF(U119=\".\",\".\",SUM($S119:U119))","v":"."},{"$f":"IF(V119=\".\",\".\",SUM($S119:V119))","v":"."},{"$f":"IF(W119=\".\",\".\",SUM($S119:W119))","v":"."},{"$f":"IF(X119=\".\",\".\",SUM($S119:X119))","v":"."},{"$f":"IF(Y119=\".\",\".\",SUM($S119:Y119))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D108=\"\",\"\",'WK2 - Notional General Income'!D108)","v":""},{"$f":"IF('WK2 - Notional General Income'!M108=\".\",\".\",'WK2 - Notional General Income'!M108/'WK2 - Notional General Income'!E108)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M108=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M108/'WK3 - Notional GI Yr1 YIELD'!E108)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E108","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E108","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S120=\".\",\".\",SUM($S120:S120))","v":"."},{"$f":"IF(T120=\".\",\".\",SUM($S120:T120))","v":"."},{"$f":"IF(U120=\".\",\".\",SUM($S120:U120))","v":"."},{"$f":"IF(V120=\".\",\".\",SUM($S120:V120))","v":"."},{"$f":"IF(W120=\".\",\".\",SUM($S120:W120))","v":"."},{"$f":"IF(X120=\".\",\".\",SUM($S120:X120))","v":"."},{"$f":"IF(Y120=\".\",\".\",SUM($S120:Y120))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D109=\"\",\"\",'WK2 - Notional General Income'!D109)","v":""},{"$f":"IF('WK2 - Notional General Income'!M109=\".\",\".\",'WK2 - Notional General Income'!M109/'WK2 - Notional General Income'!E109)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M109=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M109/'WK3 - Notional GI Yr1 YIELD'!E109)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E109","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E109","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S121=\".\",\".\",SUM($S121:S121))","v":"."},{"$f":"IF(T121=\".\",\".\",SUM($S121:T121))","v":"."},{"$f":"IF(U121=\".\",\".\",SUM($S121:U121))","v":"."},{"$f":"IF(V121=\".\",\".\",SUM($S121:V121))","v":"."},{"$f":"IF(W121=\".\",\".\",SUM($S121:W121))","v":"."},{"$f":"IF(X121=\".\",\".\",SUM($S121:X121))","v":"."},{"$f":"IF(Y121=\".\",\".\",SUM($S121:Y121))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D110=\"\",\"\",'WK2 - Notional General Income'!D110)","v":""},{"$f":"IF('WK2 - Notional General Income'!M110=\".\",\".\",'WK2 - Notional General Income'!M110/'WK2 - Notional General Income'!E110)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M110=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M110/'WK3 - Notional GI Yr1 YIELD'!E110)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E110","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E110","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S122=\".\",\".\",SUM($S122:S122))","v":"."},{"$f":"IF(T122=\".\",\".\",SUM($S122:T122))","v":"."},{"$f":"IF(U122=\".\",\".\",SUM($S122:U122))","v":"."},{"$f":"IF(V122=\".\",\".\",SUM($S122:V122))","v":"."},{"$f":"IF(W122=\".\",\".\",SUM($S122:W122))","v":"."},{"$f":"IF(X122=\".\",\".\",SUM($S122:X122))","v":"."},{"$f":"IF(Y122=\".\",\".\",SUM($S122:Y122))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D111=\"\",\"\",'WK2 - Notional General Income'!D111)","v":""},{"$f":"IF('WK2 - Notional General Income'!M111=\".\",\".\",'WK2 - Notional General Income'!M111/'WK2 - Notional General Income'!E111)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M111=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M111/'WK3 - Notional GI Yr1 YIELD'!E111)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E111","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E111","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S123=\".\",\".\",SUM($S123:S123))","v":"."},{"$f":"IF(T123=\".\",\".\",SUM($S123:T123))","v":"."},{"$f":"IF(U123=\".\",\".\",SUM($S123:U123))","v":"."},{"$f":"IF(V123=\".\",\".\",SUM($S123:V123))","v":"."},{"$f":"IF(W123=\".\",\".\",SUM($S123:W123))","v":"."},{"$f":"IF(X123=\".\",\".\",SUM($S123:X123))","v":"."},{"$f":"IF(Y123=\".\",\".\",SUM($S123:Y123))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D112=\"\",\"\",'WK2 - Notional General Income'!D112)","v":""},{"$f":"IF('WK2 - Notional General Income'!M112=\".\",\".\",'WK2 - Notional General Income'!M112/'WK2 - Notional General Income'!E112)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M112=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M112/'WK3 - Notional GI Yr1 YIELD'!E112)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E112","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E112","v":0},null,null,".",{"$f":"IF(G124=\"\",\".\",G124-F124)","v":"."},{"$f":"IF(H124=\"\",\".\",H124-G124)","v":"."},{"$f":"IF(I124=\"\",\".\",I124-H124)","v":"."},{"$f":"IF(J124=\"\",\".\",J124-I124)","v":"."},{"$f":"IF(K124=\"\",\".\",K124-J124)","v":"."},{"$f":"IF(L124=\"\",\".\",L124-K124)","v":"."},null,{"$f":"IF(ISNUMBER(E124),F124/E124-1,\".\")","v":"."},{"$f":"IF(ISNUMBER(F124),G124/F124-1,\".\")","v":"."},{"$f":"IF(ISNUMBER(G124),H124/G124-1,\".\")","v":"."},{"$f":"IF(ISNUMBER(H124),I124/H124-1,\".\")","v":"."},{"$f":"IF(ISNUMBER(I124),J124/I124-1,\".\")","v":"."},{"$f":"IF(ISNUMBER(J124),K124/J124-1,\".\")","v":"."},{"$f":"IF(ISNUMBER(K124),L124/K124-1,\".\")","v":"."},null,{"$f":"IF(S124=\".\",\".\",SUM($S124:S124))","v":"."},{"$f":"IF(T124=\".\",\".\",SUM($S124:T124))","v":"."},{"$f":"IF(U124=\".\",\".\",SUM($S124:U124))","v":"."},{"$f":"IF(V124=\".\",\".\",SUM($S124:V124))","v":"."},{"$f":"IF(W124=\".\",\".\",SUM($S124:W124))","v":"."},{"$f":"IF(X124=\".\",\".\",SUM($S124:X124))","v":"."},{"$f":"IF(Y124=\".\",\".\",SUM($S124:Y124))","v":"."},null,{"$f":"IF(ISNUMBER($E124),F124/$E124-1,\".\")","v":"."},{"$f":"IF(ISNUMBER($E124),G124/$E124-1,\".\")","v":"."},{"$f":"IF(ISNUMBER($E124),H124/$E124-1,\".\")","v":"."},{"$f":"IF(ISNUMBER($E124),I124/$E124-1,\".\")","v":"."},{"$f":"IF(ISNUMBER($E124),J124/$E124-1,\".\")","v":"."},{"$f":"IF(ISNUMBER($E124),K124/$E124-1,\".\")","v":"."},{"$f":"IF(ISNUMBER($E124),L124/$E124-1,\".\")","v":"."}]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D113=\"\",\"\",'WK2 - Notional General Income'!D113)","v":""},{"$f":"IF('WK2 - Notional General Income'!M113=\".\",\".\",'WK2 - Notional General Income'!M113/'WK2 - Notional General Income'!E113)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M113=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M113/'WK3 - Notional GI Yr1 YIELD'!E113)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E113","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E113","v":0},null,null,{"$f":"IF(F125=\".\",\".\",F125-E125)","v":"."},".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S125=\".\",\".\",SUM($S125:S125))","v":"."},{"$f":"IF(T125=\".\",\".\",SUM($S125:T125))","v":"."},{"$f":"IF(U125=\".\",\".\",SUM($S125:U125))","v":"."},{"$f":"IF(V125=\".\",\".\",SUM($S125:V125))","v":"."},{"$f":"IF(W125=\".\",\".\",SUM($S125:W125))","v":"."},{"$f":"IF(X125=\".\",\".\",SUM($S125:X125))","v":"."},{"$f":"IF(Y125=\".\",\".\",SUM($S125:Y125))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D114=\"\",\"\",'WK2 - Notional General Income'!D114)","v":""},{"$f":"IF('WK2 - Notional General Income'!M114=\".\",\".\",'WK2 - Notional General Income'!M114/'WK2 - Notional General Income'!E114)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M114=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M114/'WK3 - Notional GI Yr1 YIELD'!E114)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E114","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E114","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S126=\".\",\".\",SUM($S126:S126))","v":"."},{"$f":"IF(T126=\".\",\".\",SUM($S126:T126))","v":"."},{"$f":"IF(U126=\".\",\".\",SUM($S126:U126))","v":"."},{"$f":"IF(V126=\".\",\".\",SUM($S126:V126))","v":"."},{"$f":"IF(W126=\".\",\".\",SUM($S126:W126))","v":"."},{"$f":"IF(X126=\".\",\".\",SUM($S126:X126))","v":"."},{"$f":"IF(Y126=\".\",\".\",SUM($S126:Y126))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D115=\"\",\"\",'WK2 - Notional General Income'!D115)","v":""},{"$f":"IF('WK2 - Notional General Income'!M115=\".\",\".\",'WK2 - Notional General Income'!M115/'WK2 - Notional General Income'!E115)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M115=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M115/'WK3 - Notional GI Yr1 YIELD'!E115)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E115","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E115","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S127=\".\",\".\",SUM($S127:S127))","v":"."},{"$f":"IF(T127=\".\",\".\",SUM($S127:T127))","v":"."},{"$f":"IF(U127=\".\",\".\",SUM($S127:U127))","v":"."},{"$f":"IF(V127=\".\",\".\",SUM($S127:V127))","v":"."},{"$f":"IF(W127=\".\",\".\",SUM($S127:W127))","v":"."},{"$f":"IF(X127=\".\",\".\",SUM($S127:X127))","v":"."},{"$f":"IF(Y127=\".\",\".\",SUM($S127:Y127))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D116=\"\",\"\",'WK2 - Notional General Income'!D116)","v":""},{"$f":"IF('WK2 - Notional General Income'!M116=\".\",\".\",'WK2 - Notional General Income'!M116/'WK2 - Notional General Income'!E116)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M116=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M116/'WK3 - Notional GI Yr1 YIELD'!E116)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E116","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E116","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S128=\".\",\".\",SUM($S128:S128))","v":"."},{"$f":"IF(T128=\".\",\".\",SUM($S128:T128))","v":"."},{"$f":"IF(U128=\".\",\".\",SUM($S128:U128))","v":"."},{"$f":"IF(V128=\".\",\".\",SUM($S128:V128))","v":"."},{"$f":"IF(W128=\".\",\".\",SUM($S128:W128))","v":"."},{"$f":"IF(X128=\".\",\".\",SUM($S128:X128))","v":"."},{"$f":"IF(Y128=\".\",\".\",SUM($S128:Y128))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D117=\"\",\"\",'WK2 - Notional General Income'!D117)","v":""},{"$f":"IF('WK2 - Notional General Income'!M117=\".\",\".\",'WK2 - Notional General Income'!M117/'WK2 - Notional General Income'!E117)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M117=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M117/'WK3 - Notional GI Yr1 YIELD'!E117)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E117","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E117","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S129=\".\",\".\",SUM($S129:S129))","v":"."},{"$f":"IF(T129=\".\",\".\",SUM($S129:T129))","v":"."},{"$f":"IF(U129=\".\",\".\",SUM($S129:U129))","v":"."},{"$f":"IF(V129=\".\",\".\",SUM($S129:V129))","v":"."},{"$f":"IF(W129=\".\",\".\",SUM($S129:W129))","v":"."},{"$f":"IF(X129=\".\",\".\",SUM($S129:X129))","v":"."},{"$f":"IF(Y129=\".\",\".\",SUM($S129:Y129))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D118=\"\",\"\",'WK2 - Notional General Income'!D118)","v":""},{"$f":"IF('WK2 - Notional General Income'!M118=\".\",\".\",'WK2 - Notional General Income'!M118/'WK2 - Notional General Income'!E118)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M118=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M118/'WK3 - Notional GI Yr1 YIELD'!E118)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E118","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E118","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S130=\".\",\".\",SUM($S130:S130))","v":"."},{"$f":"IF(T130=\".\",\".\",SUM($S130:T130))","v":"."},{"$f":"IF(U130=\".\",\".\",SUM($S130:U130))","v":"."},{"$f":"IF(V130=\".\",\".\",SUM($S130:V130))","v":"."},{"$f":"IF(W130=\".\",\".\",SUM($S130:W130))","v":"."},{"$f":"IF(X130=\".\",\".\",SUM($S130:X130))","v":"."},{"$f":"IF(Y130=\".\",\".\",SUM($S130:Y130))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D119=\"\",\"\",'WK2 - Notional General Income'!D119)","v":""},{"$f":"IF('WK2 - Notional General Income'!M119=\".\",\".\",'WK2 - Notional General Income'!M119/'WK2 - Notional General Income'!E119)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M119=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M119/'WK3 - Notional GI Yr1 YIELD'!E119)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E119","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E119","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S131=\".\",\".\",SUM($S131:S131))","v":"."},{"$f":"IF(T131=\".\",\".\",SUM($S131:T131))","v":"."},{"$f":"IF(U131=\".\",\".\",SUM($S131:U131))","v":"."},{"$f":"IF(V131=\".\",\".\",SUM($S131:V131))","v":"."},{"$f":"IF(W131=\".\",\".\",SUM($S131:W131))","v":"."},{"$f":"IF(X131=\".\",\".\",SUM($S131:X131))","v":"."},{"$f":"IF(Y131=\".\",\".\",SUM($S131:Y131))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D120=\"\",\"\",'WK2 - Notional General Income'!D120)","v":""},{"$f":"IF('WK2 - Notional General Income'!M120=\".\",\".\",'WK2 - Notional General Income'!M120/'WK2 - Notional General Income'!E120)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M120=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M120/'WK3 - Notional GI Yr1 YIELD'!E120)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E120","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E120","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S132=\".\",\".\",SUM($S132:S132))","v":"."},{"$f":"IF(T132=\".\",\".\",SUM($S132:T132))","v":"."},{"$f":"IF(U132=\".\",\".\",SUM($S132:U132))","v":"."},{"$f":"IF(V132=\".\",\".\",SUM($S132:V132))","v":"."},{"$f":"IF(W132=\".\",\".\",SUM($S132:W132))","v":"."},{"$f":"IF(X132=\".\",\".\",SUM($S132:X132))","v":"."},{"$f":"IF(Y132=\".\",\".\",SUM($S132:Y132))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D121=\"\",\"\",'WK2 - Notional General Income'!D121)","v":""},{"$f":"IF('WK2 - Notional General Income'!M121=\".\",\".\",'WK2 - Notional General Income'!M121/'WK2 - Notional General Income'!E121)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M121=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M121/'WK3 - Notional GI Yr1 YIELD'!E121)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E121","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E121","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S133=\".\",\".\",SUM($S133:S133))","v":"."},{"$f":"IF(T133=\".\",\".\",SUM($S133:T133))","v":"."},{"$f":"IF(U133=\".\",\".\",SUM($S133:U133))","v":"."},{"$f":"IF(V133=\".\",\".\",SUM($S133:V133))","v":"."},{"$f":"IF(W133=\".\",\".\",SUM($S133:W133))","v":"."},{"$f":"IF(X133=\".\",\".\",SUM($S133:X133))","v":"."},{"$f":"IF(Y133=\".\",\".\",SUM($S133:Y133))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D122=\"\",\"\",'WK2 - Notional General Income'!D122)","v":""},{"$f":"IF('WK2 - Notional General Income'!M122=\".\",\".\",'WK2 - Notional General Income'!M122/'WK2 - Notional General Income'!E122)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M122=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M122/'WK3 - Notional GI Yr1 YIELD'!E122)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E122","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E122","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S134=\".\",\".\",SUM($S134:S134))","v":"."},{"$f":"IF(T134=\".\",\".\",SUM($S134:T134))","v":"."},{"$f":"IF(U134=\".\",\".\",SUM($S134:U134))","v":"."},{"$f":"IF(V134=\".\",\".\",SUM($S134:V134))","v":"."},{"$f":"IF(W134=\".\",\".\",SUM($S134:W134))","v":"."},{"$f":"IF(X134=\".\",\".\",SUM($S134:X134))","v":"."},{"$f":"IF(Y134=\".\",\".\",SUM($S134:Y134))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D123=\"\",\"\",'WK2 - Notional General Income'!D123)","v":""},{"$f":"IF('WK2 - Notional General Income'!M123=\".\",\".\",'WK2 - Notional General Income'!M123/'WK2 - Notional General Income'!E123)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M123=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M123/'WK3 - Notional GI Yr1 YIELD'!E123)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E123","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E123","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S135=\".\",\".\",SUM($S135:S135))","v":"."},{"$f":"IF(T135=\".\",\".\",SUM($S135:T135))","v":"."},{"$f":"IF(U135=\".\",\".\",SUM($S135:U135))","v":"."},{"$f":"IF(V135=\".\",\".\",SUM($S135:V135))","v":"."},{"$f":"IF(W135=\".\",\".\",SUM($S135:W135))","v":"."},{"$f":"IF(X135=\".\",\".\",SUM($S135:X135))","v":"."},{"$f":"IF(Y135=\".\",\".\",SUM($S135:Y135))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,"TOTAL AVERAGE",{"$f":"IF(SUM(E91:E135)=0,\".\",('WK2 - Notional General Income'!M65+SUM('WK2 - Notional General Income'!M104:M123))/'WK2 - Notional General Income'!E65)","v":2823.5193845689769},{"$f":"IF(SUM(F91:F135)=0,\".\",('WK3 - Notional GI Yr1 YIELD'!M65+SUM('WK3 - Notional GI Yr1 YIELD'!M104:M123))/'WK3 - Notional GI Yr1 YIELD'!E65)","v":2899.7544210287947},{"$f":"IF($P136=0,\".\",SUMPRODUCT(G91:G135,$P91:$P135)/$P136)","v":2972.2482815545145},3046.5544885933768,3122.7183508082112,3200.786309578416,3280.8059673178764,3362.8261165008225,null,null,{"$f":"SUM(O91:O115)","v":606},{"$f":"SUM(P91:P115)","v":606},null,null,76.23503645981782,{"$f":"IF(G136=\".\",\".\",G136-F136)","v":72.493860525719811},74.30620703886234,76.163862214834353,78.067958770204768,80.019657739460399,82.02014918294617,null,2.7000004631261065E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999689E-2,null,{"$f":"IF(S136=\".\",\".\",SUM($S136:S136))","v":76.23503645981782},{"$f":"IF(T136=\".\",\".\",SUM($S136:T136))","v":148.72889698553763},{"$f":"IF(U136=\".\",\".\",SUM($S136:U136))","v":223.03510402439997},{"$f":"IF(V136=\".\",\".\",SUM($S136:V136))","v":299.19896623923432},{"$f":"IF(W136=\".\",\".\",SUM($S136:W136))","v":377.26692500943909},{"$f":"IF(X136=\".\",\".\",SUM($S136:X136))","v":457.28658274889949},{"$f":"IF(Y136=\".\",\".\",SUM($S136:Y136))","v":539.30673193184566},null,2.7000004631261065E-2,5.2675004747042564E-2,7.8991879865718539E-2,0.1059666768623615,0.13361584378392033,0.16195623987851837,0.1910051458754809]
[null,null,"Farmland",{"$f":"IF('WK2 - Notional General Income'!D66=\"\",\"\",'WK2 - Notional General Income'!D66)","v":""},{"$f":"IF('WK2 - Notional General Income'!M66=\".\",\".\",'WK2 - Notional General Income'!M66/'WK2 - Notional General Income'!E66)","v":2742.2503452534161},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M66=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M66/'WK3 - Notional GI Yr1 YIELD'!E66)","v":2816.290416547246},{"$f":"F137*1.025","v":2886.6976769609269},{"$f":"G137*1.025","v":2958.8651188849499},3032.8367468570732,3108.6576655284998,3186.3741071667118,3266.0334598458794,null,null,{"$f":"'WK2 - Notional General Income'!$E66","v":363},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E66","v":363},null,null,74.040071293829897,70.407260413680888,72.167441924023024,73.971627972123315,75.820918671426625,77.716441638212018,79.659352679167569,null,2.6999749100947934E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,{"$f":"IF(S137=\".\",\".\",SUM($S137:S137))","v":74.040071293829897},{"$f":"IF(T137=\".\",\".\",SUM($S137:T137))","v":144.44733170751078},{"$f":"IF(U137=\".\",\".\",SUM($S137:U137))","v":216.61477363153381},{"$f":"IF(V137=\".\",\".\",SUM($S137:V137))","v":290.58640160365712},{"$f":"IF(W137=\".\",\".\",SUM($S137:W137))","v":366.40732027508375},{"$f":"IF(X137=\".\",\".\",SUM($S137:X137))","v":444.12376191329577},{"$f":"IF(Y137=\".\",\".\",SUM($S137:Y137))","v":523.78311459246333},null,2.6999749100947934E-2,5.267474282847151E-2,7.8991611399183093E-2,0.1059664016841626,0.13361556172626665,0.16195595076942304,0.19100484953865871]
[null,null,"Farmland",{"$f":"IF('WK2 - Notional General Income'!D67=\"\",\"\",'WK2 - Notional General Income'!D67)","v":"General Farmland - Affected by Mining"},{"$f":"IF('WK2 - Notional General Income'!M67=\".\",\".\",'WK2 - Notional General Income'!M67/'WK2 - Notional General Income'!E67)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M67=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M67/'WK3 - Notional GI Yr1 YIELD'!E67)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E67","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E67","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S138=\".\",\".\",SUM($S138:S138))","v":"."},{"$f":"IF(T138=\".\",\".\",SUM($S138:T138))","v":"."},{"$f":"IF(U138=\".\",\".\",SUM($S138:U138))","v":"."},{"$f":"IF(V138=\".\",\".\",SUM($S138:V138))","v":"."},{"$f":"IF(W138=\".\",\".\",SUM($S138:W138))","v":"."},{"$f":"IF(X138=\".\",\".\",SUM($S138:X138))","v":"."},{"$f":"IF(Y138=\".\",\".\",SUM($S138:Y138))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Farmland",{"$f":"IF('WK2 - Notional General Income'!D68=\"\",\"\",'WK2 - Notional General Income'!D68)","v":"General Farmland - Irrigable "},{"$f":"IF('WK2 - Notional General Income'!M68=\".\",\".\",'WK2 - Notional General Income'!M68/'WK2 - Notional General Income'!E68)","v":3816.762324226087},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M68=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M68/'WK3 - Notional GI Yr1 YIELD'!E68)","v":3919.8149069801916},{"$f":"F139*1.025","v":4017.8102796546959},{"$f":"G139*1.025","v":4118.2555366460629},4221.2119250622145,4326.7422231887695,4434.9107787684879,4545.7835482376995,null,null,{"$f":"'WK2 - Notional General Income'!$E68","v":115},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E68","v":115},null,null,103.05258275410461,97.995372674504324,100.44525699136693,102.95638841615164,105.53029812655495,108.16855557971849,110.87276946921156,null,2.7000000000000135E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,{"$f":"IF(S139=\".\",\".\",SUM($S139:S139))","v":103.05258275410461},{"$f":"IF(T139=\".\",\".\",SUM($S139:T139))","v":201.04795542860893},{"$f":"IF(U139=\".\",\".\",SUM($S139:U139))","v":301.49321241997586},{"$f":"IF(V139=\".\",\".\",SUM($S139:V139))","v":404.4496008361275},{"$f":"IF(W139=\".\",\".\",SUM($S139:W139))","v":509.97989896268246},{"$f":"IF(X139=\".\",\".\",SUM($S139:X139))","v":618.14845454240094},{"$f":"IF(Y139=\".\",\".\",SUM($S139:Y139))","v":729.0212240116125},null,2.7000000000000135E-2,5.2675000000000027E-2,7.8991874999999823E-2,0.10596667187499986,0.13361583867187465,0.16195623463867137,0.19100514050463802]
[null,null,"Farmland",{"$f":"IF('WK2 - Notional General Income'!D69=\"\",\"\",'WK2 - Notional General Income'!D69)","v":"General Farmland  - Offset"},{"$f":"IF('WK2 - Notional General Income'!M69=\".\",\".\",'WK2 - Notional General Income'!M69/'WK2 - Notional General Income'!E69)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M69=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M69/'WK3 - Notional GI Yr1 YIELD'!E69)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E69","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E69","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S140=\".\",\".\",SUM($S140:S140))","v":"."},{"$f":"IF(T140=\".\",\".\",SUM($S140:T140))","v":"."},{"$f":"IF(U140=\".\",\".\",SUM($S140:U140))","v":"."},{"$f":"IF(V140=\".\",\".\",SUM($S140:V140))","v":"."},{"$f":"IF(W140=\".\",\".\",SUM($S140:W140))","v":"."},{"$f":"IF(X140=\".\",\".\",SUM($S140:X140))","v":"."},{"$f":"IF(Y140=\".\",\".\",SUM($S140:Y140))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Farmland",{"$f":"IF('WK2 - Notional General Income'!D70=\"\",\"\",'WK2 - Notional General Income'!D70)","v":""},{"$f":"IF('WK2 - Notional General Income'!M70=\".\",\".\",'WK2 - Notional General Income'!M70/'WK2 - Notional General Income'!E70)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M70=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M70/'WK3 - Notional GI Yr1 YIELD'!E70)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E70","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E70","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S141=\".\",\".\",SUM($S141:S141))","v":"."},{"$f":"IF(T141=\".\",\".\",SUM($S141:T141))","v":"."},{"$f":"IF(U141=\".\",\".\",SUM($S141:U141))","v":"."},{"$f":"IF(V141=\".\",\".\",SUM($S141:V141))","v":"."},{"$f":"IF(W141=\".\",\".\",SUM($S141:W141))","v":"."},{"$f":"IF(X141=\".\",\".\",SUM($S141:X141))","v":"."},{"$f":"IF(Y141=\".\",\".\",SUM($S141:Y141))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Farmland",{"$f":"IF('WK2 - Notional General Income'!D71=\"\",\"\",'WK2 - Notional General Income'!D71)","v":""},{"$f":"IF('WK2 - Notional General Income'!M71=\".\",\".\",'WK2 - Notional General Income'!M71/'WK2 - Notional General Income'!E71)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M71=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M71/'WK3 - Notional GI Yr1 YIELD'!E71)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E71","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E71","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S142=\".\",\".\",SUM($S142:S142))","v":"."},{"$f":"IF(T142=\".\",\".\",SUM($S142:T142))","v":"."},{"$f":"IF(U142=\".\",\".\",SUM($S142:U142))","v":"."},{"$f":"IF(V142=\".\",\".\",SUM($S142:V142))","v":"."},{"$f":"IF(W142=\".\",\".\",SUM($S142:W142))","v":"."},{"$f":"IF(X142=\".\",\".\",SUM($S142:X142))","v":"."},{"$f":"IF(Y142=\".\",\".\",SUM($S142:Y142))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Farmland",{"$f":"IF('WK2 - Notional General Income'!D72=\"\",\"\",'WK2 - Notional General Income'!D72)","v":""},{"$f":"IF('WK2 - Notional General Income'!M72=\".\",\".\",'WK2 - Notional General Income'!M72/'WK2 - Notional General Income'!E72)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M72=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M72/'WK3 - Notional GI Yr1 YIELD'!E72)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E72","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E72","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S143=\".\",\".\",SUM($S143:S143))","v":"."},{"$f":"IF(T143=\".\",\".\",SUM($S143:T143))","v":"."},{"$f":"IF(U143=\".\",\".\",SUM($S143:U143))","v":"."},{"$f":"IF(V143=\".\",\".\",SUM($S143:V143))","v":"."},{"$f":"IF(W143=\".\",\".\",SUM($S143:W143))","v":"."},{"$f":"IF(X143=\".\",\".\",SUM($S143:X143))","v":"."},{"$f":"IF(Y143=\".\",\".\",SUM($S143:Y143))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Farmland",{"$f":"IF('WK2 - Notional General Income'!D73=\"\",\"\",'WK2 - Notional General Income'!D73)","v":""},{"$f":"IF('WK2 - Notional General Income'!M73=\".\",\".\",'WK2 - Notional General Income'!M73/'WK2 - Notional General Income'!E73)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M73=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M73/'WK3 - Notional GI Yr1 YIELD'!E73)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E73","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E73","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S144=\".\",\".\",SUM($S144:S144))","v":"."},{"$f":"IF(T144=\".\",\".\",SUM($S144:T144))","v":"."},{"$f":"IF(U144=\".\",\".\",SUM($S144:U144))","v":"."},{"$f":"IF(V144=\".\",\".\",SUM($S144:V144))","v":"."},{"$f":"IF(W144=\".\",\".\",SUM($S144:W144))","v":"."},{"$f":"IF(X144=\".\",\".\",SUM($S144:X144))","v":"."},{"$f":"IF(Y144=\".\",\".\",SUM($S144:Y144))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Farmland",{"$f":"IF('WK2 - Notional General Income'!D74=\"\",\"\",'WK2 - Notional General Income'!D74)","v":""},{"$f":"IF('WK2 - Notional General Income'!M74=\".\",\".\",'WK2 - Notional General Income'!M74/'WK2 - Notional General Income'!E74)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M74=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M74/'WK3 - Notional GI Yr1 YIELD'!E74)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E74","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E74","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S145=\".\",\".\",SUM($S145:S145))","v":"."},{"$f":"IF(T145=\".\",\".\",SUM($S145:T145))","v":"."},{"$f":"IF(U145=\".\",\".\",SUM($S145:U145))","v":"."},{"$f":"IF(V145=\".\",\".\",SUM($S145:V145))","v":"."},{"$f":"IF(W145=\".\",\".\",SUM($S145:W145))","v":"."},{"$f":"IF(X145=\".\",\".\",SUM($S145:X145))","v":"."},{"$f":"IF(Y145=\".\",\".\",SUM($S145:Y145))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Farmland",{"$f":"IF('WK2 - Notional General Income'!D75=\"\",\"\",'WK2 - Notional General Income'!D75)","v":""},{"$f":"IF('WK2 - Notional General Income'!M75=\".\",\".\",'WK2 - Notional General Income'!M75/'WK2 - Notional General Income'!E75)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M75=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M75/'WK3 - Notional GI Yr1 YIELD'!E75)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E75","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E75","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S146=\".\",\".\",SUM($S146:S146))","v":"."},{"$f":"IF(T146=\".\",\".\",SUM($S146:T146))","v":"."},{"$f":"IF(U146=\".\",\".\",SUM($S146:U146))","v":"."},{"$f":"IF(V146=\".\",\".\",SUM($S146:V146))","v":"."},{"$f":"IF(W146=\".\",\".\",SUM($S146:W146))","v":"."},{"$f":"IF(X146=\".\",\".\",SUM($S146:X146))","v":"."},{"$f":"IF(Y146=\".\",\".\",SUM($S146:Y146))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D124=\"\",\"\",'WK2 - Notional General Income'!D124)","v":""},{"$f":"IF('WK2 - Notional General Income'!M124=\".\",\".\",'WK2 - Notional General Income'!M124/'WK2 - Notional General Income'!E124)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M124=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M124/'WK3 - Notional GI Yr1 YIELD'!E124)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E124","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E124","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S147=\".\",\".\",SUM($S147:S147))","v":"."},{"$f":"IF(T147=\".\",\".\",SUM($S147:T147))","v":"."},{"$f":"IF(U147=\".\",\".\",SUM($S147:U147))","v":"."},{"$f":"IF(V147=\".\",\".\",SUM($S147:V147))","v":"."},{"$f":"IF(W147=\".\",\".\",SUM($S147:W147))","v":"."},{"$f":"IF(X147=\".\",\".\",SUM($S147:X147))","v":"."},{"$f":"IF(Y147=\".\",\".\",SUM($S147:Y147))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D125=\"\",\"\",'WK2 - Notional General Income'!D125)","v":""},{"$f":"IF('WK2 - Notional General Income'!M125=\".\",\".\",'WK2 - Notional General Income'!M125/'WK2 - Notional General Income'!E125)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M125=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M125/'WK3 - Notional GI Yr1 YIELD'!E125)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E125","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E125","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S148=\".\",\".\",SUM($S148:S148))","v":"."},{"$f":"IF(T148=\".\",\".\",SUM($S148:T148))","v":"."},{"$f":"IF(U148=\".\",\".\",SUM($S148:U148))","v":"."},{"$f":"IF(V148=\".\",\".\",SUM($S148:V148))","v":"."},{"$f":"IF(W148=\".\",\".\",SUM($S148:W148))","v":"."},{"$f":"IF(X148=\".\",\".\",SUM($S148:X148))","v":"."},{"$f":"IF(Y148=\".\",\".\",SUM($S148:Y148))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D126=\"\",\"\",'WK2 - Notional General Income'!D126)","v":""},{"$f":"IF('WK2 - Notional General Income'!M126=\".\",\".\",'WK2 - Notional General Income'!M126/'WK2 - Notional General Income'!E126)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M126=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M126/'WK3 - Notional GI Yr1 YIELD'!E126)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E126","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E126","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S149=\".\",\".\",SUM($S149:S149))","v":"."},{"$f":"IF(T149=\".\",\".\",SUM($S149:T149))","v":"."},{"$f":"IF(U149=\".\",\".\",SUM($S149:U149))","v":"."},{"$f":"IF(V149=\".\",\".\",SUM($S149:V149))","v":"."},{"$f":"IF(W149=\".\",\".\",SUM($S149:W149))","v":"."},{"$f":"IF(X149=\".\",\".\",SUM($S149:X149))","v":"."},{"$f":"IF(Y149=\".\",\".\",SUM($S149:Y149))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D127=\"\",\"\",'WK2 - Notional General Income'!D127)","v":""},{"$f":"IF('WK2 - Notional General Income'!M127=\".\",\".\",'WK2 - Notional General Income'!M127/'WK2 - Notional General Income'!E127)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M127=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M127/'WK3 - Notional GI Yr1 YIELD'!E127)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E127","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E127","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S150=\".\",\".\",SUM($S150:S150))","v":"."},{"$f":"IF(T150=\".\",\".\",SUM($S150:T150))","v":"."},{"$f":"IF(U150=\".\",\".\",SUM($S150:U150))","v":"."},{"$f":"IF(V150=\".\",\".\",SUM($S150:V150))","v":"."},{"$f":"IF(W150=\".\",\".\",SUM($S150:W150))","v":"."},{"$f":"IF(X150=\".\",\".\",SUM($S150:X150))","v":"."},{"$f":"IF(Y150=\".\",\".\",SUM($S150:Y150))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D128=\"\",\"\",'WK2 - Notional General Income'!D128)","v":""},{"$f":"IF('WK2 - Notional General Income'!M128=\".\",\".\",'WK2 - Notional General Income'!M128/'WK2 - Notional General Income'!E128)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M128=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M128/'WK3 - Notional GI Yr1 YIELD'!E128)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E128","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E128","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S151=\".\",\".\",SUM($S151:S151))","v":"."},{"$f":"IF(T151=\".\",\".\",SUM($S151:T151))","v":"."},{"$f":"IF(U151=\".\",\".\",SUM($S151:U151))","v":"."},{"$f":"IF(V151=\".\",\".\",SUM($S151:V151))","v":"."},{"$f":"IF(W151=\".\",\".\",SUM($S151:W151))","v":"."},{"$f":"IF(X151=\".\",\".\",SUM($S151:X151))","v":"."},{"$f":"IF(Y151=\".\",\".\",SUM($S151:Y151))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D129=\"\",\"\",'WK2 - Notional General Income'!D129)","v":""},{"$f":"IF('WK2 - Notional General Income'!M129=\".\",\".\",'WK2 - Notional General Income'!M129/'WK2 - Notional General Income'!E129)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M129=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M129/'WK3 - Notional GI Yr1 YIELD'!E129)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E129","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E129","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S152=\".\",\".\",SUM($S152:S152))","v":"."},{"$f":"IF(T152=\".\",\".\",SUM($S152:T152))","v":"."},{"$f":"IF(U152=\".\",\".\",SUM($S152:U152))","v":"."},{"$f":"IF(V152=\".\",\".\",SUM($S152:V152))","v":"."},{"$f":"IF(W152=\".\",\".\",SUM($S152:W152))","v":"."},{"$f":"IF(X152=\".\",\".\",SUM($S152:X152))","v":"."},{"$f":"IF(Y152=\".\",\".\",SUM($S152:Y152))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D130=\"\",\"\",'WK2 - Notional General Income'!D130)","v":""},{"$f":"IF('WK2 - Notional General Income'!M130=\".\",\".\",'WK2 - Notional General Income'!M130/'WK2 - Notional General Income'!E130)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M130=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M130/'WK3 - Notional GI Yr1 YIELD'!E130)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E130","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E130","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S153=\".\",\".\",SUM($S153:S153))","v":"."},{"$f":"IF(T153=\".\",\".\",SUM($S153:T153))","v":"."},{"$f":"IF(U153=\".\",\".\",SUM($S153:U153))","v":"."},{"$f":"IF(V153=\".\",\".\",SUM($S153:V153))","v":"."},{"$f":"IF(W153=\".\",\".\",SUM($S153:W153))","v":"."},{"$f":"IF(X153=\".\",\".\",SUM($S153:X153))","v":"."},{"$f":"IF(Y153=\".\",\".\",SUM($S153:Y153))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D131=\"\",\"\",'WK2 - Notional General Income'!D131)","v":""},{"$f":"IF('WK2 - Notional General Income'!M131=\".\",\".\",'WK2 - Notional General Income'!M131/'WK2 - Notional General Income'!E131)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M131=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M131/'WK3 - Notional GI Yr1 YIELD'!E131)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E131","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E131","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S154=\".\",\".\",SUM($S154:S154))","v":"."},{"$f":"IF(T154=\".\",\".\",SUM($S154:T154))","v":"."},{"$f":"IF(U154=\".\",\".\",SUM($S154:U154))","v":"."},{"$f":"IF(V154=\".\",\".\",SUM($S154:V154))","v":"."},{"$f":"IF(W154=\".\",\".\",SUM($S154:W154))","v":"."},{"$f":"IF(X154=\".\",\".\",SUM($S154:X154))","v":"."},{"$f":"IF(Y154=\".\",\".\",SUM($S154:Y154))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D132=\"\",\"\",'WK2 - Notional General Income'!D132)","v":""},{"$f":"IF('WK2 - Notional General Income'!M132=\".\",\".\",'WK2 - Notional General Income'!M132/'WK2 - Notional General Income'!E132)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M132=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M132/'WK3 - Notional GI Yr1 YIELD'!E132)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E132","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E132","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S155=\".\",\".\",SUM($S155:S155))","v":"."},{"$f":"IF(T155=\".\",\".\",SUM($S155:T155))","v":"."},{"$f":"IF(U155=\".\",\".\",SUM($S155:U155))","v":"."},{"$f":"IF(V155=\".\",\".\",SUM($S155:V155))","v":"."},{"$f":"IF(W155=\".\",\".\",SUM($S155:W155))","v":"."},{"$f":"IF(X155=\".\",\".\",SUM($S155:X155))","v":"."},{"$f":"IF(Y155=\".\",\".\",SUM($S155:Y155))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D133=\"\",\"\",'WK2 - Notional General Income'!D133)","v":""},{"$f":"IF('WK2 - Notional General Income'!M133=\".\",\".\",'WK2 - Notional General Income'!M133/'WK2 - Notional General Income'!E133)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M133=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M133/'WK3 - Notional GI Yr1 YIELD'!E133)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E133","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E133","v":0},null,null,".",{"$f":"IF(G156=\"\",\".\",G156-F156)","v":"."},{"$f":"IF(H156=\"\",\".\",H156-G156)","v":"."},{"$f":"IF(I156=\"\",\".\",I156-H156)","v":"."},{"$f":"IF(J156=\"\",\".\",J156-I156)","v":"."},{"$f":"IF(K156=\"\",\".\",K156-J156)","v":"."},{"$f":"IF(L156=\"\",\".\",L156-K156)","v":"."},null,{"$f":"IF(ISNUMBER(E156),F156/E156-1,\".\")","v":"."},{"$f":"IF(ISNUMBER(F156),G156/F156-1,\".\")","v":"."},{"$f":"IF(ISNUMBER(G156),H156/G156-1,\".\")","v":"."},{"$f":"IF(ISNUMBER(H156),I156/H156-1,\".\")","v":"."},{"$f":"IF(ISNUMBER(I156),J156/I156-1,\".\")","v":"."},{"$f":"IF(ISNUMBER(J156),K156/J156-1,\".\")","v":"."},{"$f":"IF(ISNUMBER(K156),L156/K156-1,\".\")","v":"."},null,{"$f":"IF(S156=\".\",\".\",SUM($S156:S156))","v":"."},{"$f":"IF(T156=\".\",\".\",SUM($S156:T156))","v":"."},{"$f":"IF(U156=\".\",\".\",SUM($S156:U156))","v":"."},{"$f":"IF(V156=\".\",\".\",SUM($S156:V156))","v":"."},{"$f":"IF(W156=\".\",\".\",SUM($S156:W156))","v":"."},{"$f":"IF(X156=\".\",\".\",SUM($S156:X156))","v":"."},{"$f":"IF(Y156=\".\",\".\",SUM($S156:Y156))","v":"."},null,{"$f":"IF(ISNUMBER($E156),F156/$E156-1,\".\")","v":"."},{"$f":"IF(ISNUMBER($E156),G156/$E156-1,\".\")","v":"."},{"$f":"IF(ISNUMBER($E156),H156/$E156-1,\".\")","v":"."},{"$f":"IF(ISNUMBER($E156),I156/$E156-1,\".\")","v":"."},{"$f":"IF(ISNUMBER($E156),J156/$E156-1,\".\")","v":"."},{"$f":"IF(ISNUMBER($E156),K156/$E156-1,\".\")","v":"."},{"$f":"IF(ISNUMBER($E156),L156/$E156-1,\".\")","v":"."}]
[null,null,null,"TOTAL AVERAGE",{"$f":"IF(SUM(E137:E156)=0,\".\",('WK2 - Notional General Income'!M76+SUM('WK2 - Notional General Income'!M124:M127))/'WK2 - Notional General Income'!E76)","v":3000.7626414497695},{"$f":"IF(SUM(F137:F156)=0,\".\",('WK3 - Notional GI Yr1 YIELD'!M76+SUM('WK3 - Notional GI Yr1 YIELD'!M124:M133))/'WK3 - Notional GI Yr1 YIELD'!E76)","v":3081.7827102706533},{"$f":"IF($P157=0,\".\",SUMPRODUCT(G137:G156,$P137:$P156)/$P157)","v":3158.8272780274197},3237.7979599781047,3318.7429089775565,3401.7114817019956,3486.7542687445448,3573.9231254631586,null,null,{"$f":"SUM(O137:O146)","v":478},{"$f":"SUM(P137:P146)","v":478},null,null,81.020068820883807,{"$f":"IF(G157=\".\",\".\",G157-F157)","v":77.044567756766355},78.970681950685048,80.944948999451753,82.968572724439127,85.042787042549207,87.168856718613824,null,2.6999825878177619E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999689E-2,2.5000000000000133E-2,2.4999999999999689E-2,2.5000000000000133E-2,null,{"$f":"IF(S157=\".\",\".\",SUM($S157:S157))","v":81.020068820883807},{"$f":"IF(T157=\".\",\".\",SUM($S157:T157))","v":158.06463657765016},{"$f":"IF(U157=\".\",\".\",SUM($S157:U157))","v":237.03531852833521},{"$f":"IF(V157=\".\",\".\",SUM($S157:V157))","v":317.98026752778696},{"$f":"IF(W157=\".\",\".\",SUM($S157:W157))","v":400.94884025222609},{"$f":"IF(X157=\".\",\".\",SUM($S157:X157))","v":485.9916272947753},{"$f":"IF(Y157=\".\",\".\",SUM($S157:Y157))","v":573.16048401338912},null,2.6999825878177619E-2,5.2674821525132032E-2,7.8991692063260066E-2,0.10596648436484135,0.1336156464739624,0.16195603763581135,0.19100493857670653]
[null,null,"Mining",{"$f":"IF('WK2 - Notional General Income'!D77=\"\",\"\",'WK2 - Notional General Income'!D77)","v":""},{"$f":"IF('WK2 - Notional General Income'!M77=\".\",\".\",'WK2 - Notional General Income'!M77/'WK2 - Notional General Income'!E77)","v":407812.89710687002},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M77=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M77/'WK3 - Notional GI Yr1 YIELD'!E77)","v":418823.8453287555},{"$f":"F158*1.025","v":429294.44146197435},{"$f":"G158*1.025","v":440026.80249852367},451027.4725609867,462303.15937501134,473860.73835938657,485707.25681837118,null,null,{"$f":"'WK2 - Notional General Income'!$E77","v":18},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E77","v":18},null,null,11010.948221885483,10470.596133218845,10732.361036549322,11000.670062463032,11275.686814024637,11557.578984375228,11846.518458984618,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,{"$f":"IF(S158=\".\",\".\",SUM($S158:S158))","v":11010.948221885483},{"$f":"IF(T158=\".\",\".\",SUM($S158:T158))","v":21481.544355104328},{"$f":"IF(U158=\".\",\".\",SUM($S158:U158))","v":32213.90539165365},{"$f":"IF(V158=\".\",\".\",SUM($S158:V158))","v":43214.575454116683},{"$f":"IF(W158=\".\",\".\",SUM($S158:W158))","v":54490.26226814132},{"$f":"IF(X158=\".\",\".\",SUM($S158:X158))","v":66047.841252516548},{"$f":"IF(Y158=\".\",\".\",SUM($S158:Y158))","v":77894.359711501165},null,2.6999999999999913E-2,5.2674999999999805E-2,7.8991874999999823E-2,0.10596667187499964,0.13361583867187465,0.16195623463867137,0.19100514050463802]
[null,null,"Mining",{"$f":"IF('WK2 - Notional General Income'!D78=\"\",\"\",'WK2 - Notional General Income'!D78)","v":"General Mining - Underground Coal Mining"},{"$f":"IF('WK2 - Notional General Income'!M78=\".\",\".\",'WK2 - Notional General Income'!M78/'WK2 - Notional General Income'!E78)","v":445658.22880000004},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M78=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M78/'WK3 - Notional GI Yr1 YIELD'!E78)","v":457691.00097759999},{"$f":"F159*1.025","v":469133.27600203996},{"$f":"G159*1.025","v":480861.60790209094},492883.14809964318,505205.22680213419,517835.35747218749,530781.24140899209,null,null,{"$f":"'WK2 - Notional General Income'!$E78","v":1},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E78","v":1},null,null,12032.772177599953,11442.275024439965,11728.33190005098,12021.54019755224,12322.07870249101,12630.130670053302,12945.883936804603,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,{"$f":"IF(S159=\".\",\".\",SUM($S159:S159))","v":12032.772177599953},{"$f":"IF(T159=\".\",\".\",SUM($S159:T159))","v":23475.047202039917},{"$f":"IF(U159=\".\",\".\",SUM($S159:U159))","v":35203.379102090898},{"$f":"IF(V159=\".\",\".\",SUM($S159:V159))","v":47224.919299643137},{"$f":"IF(W159=\".\",\".\",SUM($S159:W159))","v":59546.998002134147},{"$f":"IF(X159=\".\",\".\",SUM($S159:X159))","v":72177.128672187449},{"$f":"IF(Y159=\".\",\".\",SUM($S159:Y159))","v":85123.012608992052},null,2.6999999999999913E-2,5.2674999999999805E-2,7.8991874999999823E-2,0.10596667187499964,0.13361583867187443,0.16195623463867137,0.19100514050463779]
[null,null,"Mining",{"$f":"IF('WK2 - Notional General Income'!D79=\"\",\"\",'WK2 - Notional General Income'!D79)","v":""},{"$f":"IF('WK2 - Notional General Income'!M79=\".\",\".\",'WK2 - Notional General Income'!M79/'WK2 - Notional General Income'!E79)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M79=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M79/'WK3 - Notional GI Yr1 YIELD'!E79)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E79","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E79","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S160=\".\",\".\",SUM($S160:S160))","v":"."},{"$f":"IF(T160=\".\",\".\",SUM($S160:T160))","v":"."},{"$f":"IF(U160=\".\",\".\",SUM($S160:U160))","v":"."},{"$f":"IF(V160=\".\",\".\",SUM($S160:V160))","v":"."},{"$f":"IF(W160=\".\",\".\",SUM($S160:W160))","v":"."},{"$f":"IF(X160=\".\",\".\",SUM($S160:X160))","v":"."},{"$f":"IF(Y160=\".\",\".\",SUM($S160:Y160))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Mining",{"$f":"IF('WK2 - Notional General Income'!D80=\"\",\"\",'WK2 - Notional General Income'!D80)","v":""},{"$f":"IF('WK2 - Notional General Income'!M80=\".\",\".\",'WK2 - Notional General Income'!M80/'WK2 - Notional General Income'!E80)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M80=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M80/'WK3 - Notional GI Yr1 YIELD'!E80)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E80","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E80","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S161=\".\",\".\",SUM($S161:S161))","v":"."},{"$f":"IF(T161=\".\",\".\",SUM($S161:T161))","v":"."},{"$f":"IF(U161=\".\",\".\",SUM($S161:U161))","v":"."},{"$f":"IF(V161=\".\",\".\",SUM($S161:V161))","v":"."},{"$f":"IF(W161=\".\",\".\",SUM($S161:W161))","v":"."},{"$f":"IF(X161=\".\",\".\",SUM($S161:X161))","v":"."},{"$f":"IF(Y161=\".\",\".\",SUM($S161:Y161))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Mining",{"$f":"IF('WK2 - Notional General Income'!D81=\"\",\"\",'WK2 - Notional General Income'!D81)","v":""},{"$f":"IF('WK2 - Notional General Income'!M81=\".\",\".\",'WK2 - Notional General Income'!M81/'WK2 - Notional General Income'!E81)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M81=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M81/'WK3 - Notional GI Yr1 YIELD'!E81)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E81","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E81","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S162=\".\",\".\",SUM($S162:S162))","v":"."},{"$f":"IF(T162=\".\",\".\",SUM($S162:T162))","v":"."},{"$f":"IF(U162=\".\",\".\",SUM($S162:U162))","v":"."},{"$f":"IF(V162=\".\",\".\",SUM($S162:V162))","v":"."},{"$f":"IF(W162=\".\",\".\",SUM($S162:W162))","v":"."},{"$f":"IF(X162=\".\",\".\",SUM($S162:X162))","v":"."},{"$f":"IF(Y162=\".\",\".\",SUM($S162:Y162))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Mining",{"$f":"IF('WK2 - Notional General Income'!D82=\"\",\"\",'WK2 - Notional General Income'!D82)","v":""},{"$f":"IF('WK2 - Notional General Income'!M82=\".\",\".\",'WK2 - Notional General Income'!M82/'WK2 - Notional General Income'!E82)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M82=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M82/'WK3 - Notional GI Yr1 YIELD'!E82)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E82","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E82","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S163=\".\",\".\",SUM($S163:S163))","v":"."},{"$f":"IF(T163=\".\",\".\",SUM($S163:T163))","v":"."},{"$f":"IF(U163=\".\",\".\",SUM($S163:U163))","v":"."},{"$f":"IF(V163=\".\",\".\",SUM($S163:V163))","v":"."},{"$f":"IF(W163=\".\",\".\",SUM($S163:W163))","v":"."},{"$f":"IF(X163=\".\",\".\",SUM($S163:X163))","v":"."},{"$f":"IF(Y163=\".\",\".\",SUM($S163:Y163))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Mining",{"$f":"IF('WK2 - Notional General Income'!D83=\"\",\"\",'WK2 - Notional General Income'!D83)","v":""},{"$f":"IF('WK2 - Notional General Income'!M83=\".\",\".\",'WK2 - Notional General Income'!M83/'WK2 - Notional General Income'!E83)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M83=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M83/'WK3 - Notional GI Yr1 YIELD'!E83)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E83","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E83","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S164=\".\",\".\",SUM($S164:S164))","v":"."},{"$f":"IF(T164=\".\",\".\",SUM($S164:T164))","v":"."},{"$f":"IF(U164=\".\",\".\",SUM($S164:U164))","v":"."},{"$f":"IF(V164=\".\",\".\",SUM($S164:V164))","v":"."},{"$f":"IF(W164=\".\",\".\",SUM($S164:W164))","v":"."},{"$f":"IF(X164=\".\",\".\",SUM($S164:X164))","v":"."},{"$f":"IF(Y164=\".\",\".\",SUM($S164:Y164))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Mining",{"$f":"IF('WK2 - Notional General Income'!D84=\"\",\"\",'WK2 - Notional General Income'!D84)","v":""},{"$f":"IF('WK2 - Notional General Income'!M84=\".\",\".\",'WK2 - Notional General Income'!M84/'WK2 - Notional General Income'!E84)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M84=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M84/'WK3 - Notional GI Yr1 YIELD'!E84)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E84","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E84","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S165=\".\",\".\",SUM($S165:S165))","v":"."},{"$f":"IF(T165=\".\",\".\",SUM($S165:T165))","v":"."},{"$f":"IF(U165=\".\",\".\",SUM($S165:U165))","v":"."},{"$f":"IF(V165=\".\",\".\",SUM($S165:V165))","v":"."},{"$f":"IF(W165=\".\",\".\",SUM($S165:W165))","v":"."},{"$f":"IF(X165=\".\",\".\",SUM($S165:X165))","v":"."},{"$f":"IF(Y165=\".\",\".\",SUM($S165:Y165))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Mining",{"$f":"IF('WK2 - Notional General Income'!D85=\"\",\"\",'WK2 - Notional General Income'!D85)","v":""},{"$f":"IF('WK2 - Notional General Income'!M85=\".\",\".\",'WK2 - Notional General Income'!M85/'WK2 - Notional General Income'!E85)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M85=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M85/'WK3 - Notional GI Yr1 YIELD'!E85)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E85","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E85","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S166=\".\",\".\",SUM($S166:S166))","v":"."},{"$f":"IF(T166=\".\",\".\",SUM($S166:T166))","v":"."},{"$f":"IF(U166=\".\",\".\",SUM($S166:U166))","v":"."},{"$f":"IF(V166=\".\",\".\",SUM($S166:V166))","v":"."},{"$f":"IF(W166=\".\",\".\",SUM($S166:W166))","v":"."},{"$f":"IF(X166=\".\",\".\",SUM($S166:X166))","v":"."},{"$f":"IF(Y166=\".\",\".\",SUM($S166:Y166))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Mining",{"$f":"IF('WK2 - Notional General Income'!D86=\"\",\"\",'WK2 - Notional General Income'!D86)","v":""},{"$f":"IF('WK2 - Notional General Income'!M86=\".\",\".\",'WK2 - Notional General Income'!M86/'WK2 - Notional General Income'!E86)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M86=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M86/'WK3 - Notional GI Yr1 YIELD'!E86)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E86","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E86","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S167=\".\",\".\",SUM($S167:S167))","v":"."},{"$f":"IF(T167=\".\",\".\",SUM($S167:T167))","v":"."},{"$f":"IF(U167=\".\",\".\",SUM($S167:U167))","v":"."},{"$f":"IF(V167=\".\",\".\",SUM($S167:V167))","v":"."},{"$f":"IF(W167=\".\",\".\",SUM($S167:W167))","v":"."},{"$f":"IF(X167=\".\",\".\",SUM($S167:X167))","v":"."},{"$f":"IF(Y167=\".\",\".\",SUM($S167:Y167))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D134=\"\",\"\",'WK2 - Notional General Income'!D134)","v":""},{"$f":"IF('WK2 - Notional General Income'!M134=\".\",\".\",'WK2 - Notional General Income'!M134/'WK2 - Notional General Income'!E134)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M134=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M134/'WK3 - Notional GI Yr1 YIELD'!E134)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E134","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E134","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S168=\".\",\".\",SUM($S168:S168))","v":"."},{"$f":"IF(T168=\".\",\".\",SUM($S168:T168))","v":"."},{"$f":"IF(U168=\".\",\".\",SUM($S168:U168))","v":"."},{"$f":"IF(V168=\".\",\".\",SUM($S168:V168))","v":"."},{"$f":"IF(W168=\".\",\".\",SUM($S168:W168))","v":"."},{"$f":"IF(X168=\".\",\".\",SUM($S168:X168))","v":"."},{"$f":"IF(Y168=\".\",\".\",SUM($S168:Y168))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D135=\"\",\"\",'WK2 - Notional General Income'!D135)","v":""},{"$f":"IF('WK2 - Notional General Income'!M135=\".\",\".\",'WK2 - Notional General Income'!M135/'WK2 - Notional General Income'!E135)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M135=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M135/'WK3 - Notional GI Yr1 YIELD'!E135)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E135","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E135","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S169=\".\",\".\",SUM($S169:S169))","v":"."},{"$f":"IF(T169=\".\",\".\",SUM($S169:T169))","v":"."},{"$f":"IF(U169=\".\",\".\",SUM($S169:U169))","v":"."},{"$f":"IF(V169=\".\",\".\",SUM($S169:V169))","v":"."},{"$f":"IF(W169=\".\",\".\",SUM($S169:W169))","v":"."},{"$f":"IF(X169=\".\",\".\",SUM($S169:X169))","v":"."},{"$f":"IF(Y169=\".\",\".\",SUM($S169:Y169))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D136=\"\",\"\",'WK2 - Notional General Income'!D136)","v":""},{"$f":"IF('WK2 - Notional General Income'!M136=\".\",\".\",'WK2 - Notional General Income'!M136/'WK2 - Notional General Income'!E136)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M136=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M136/'WK3 - Notional GI Yr1 YIELD'!E136)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E136","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E136","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S170=\".\",\".\",SUM($S170:S170))","v":"."},{"$f":"IF(T170=\".\",\".\",SUM($S170:T170))","v":"."},{"$f":"IF(U170=\".\",\".\",SUM($S170:U170))","v":"."},{"$f":"IF(V170=\".\",\".\",SUM($S170:V170))","v":"."},{"$f":"IF(W170=\".\",\".\",SUM($S170:W170))","v":"."},{"$f":"IF(X170=\".\",\".\",SUM($S170:X170))","v":"."},{"$f":"IF(Y170=\".\",\".\",SUM($S170:Y170))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D137=\"\",\"\",'WK2 - Notional General Income'!D137)","v":""},{"$f":"IF('WK2 - Notional General Income'!M137=\".\",\".\",'WK2 - Notional General Income'!M137/'WK2 - Notional General Income'!E137)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M137=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M137/'WK3 - Notional GI Yr1 YIELD'!E137)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E137","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E137","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S171=\".\",\".\",SUM($S171:S171))","v":"."},{"$f":"IF(T171=\".\",\".\",SUM($S171:T171))","v":"."},{"$f":"IF(U171=\".\",\".\",SUM($S171:U171))","v":"."},{"$f":"IF(V171=\".\",\".\",SUM($S171:V171))","v":"."},{"$f":"IF(W171=\".\",\".\",SUM($S171:W171))","v":"."},{"$f":"IF(X171=\".\",\".\",SUM($S171:X171))","v":"."},{"$f":"IF(Y171=\".\",\".\",SUM($S171:Y171))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D138=\"\",\"\",'WK2 - Notional General Income'!D138)","v":""},{"$f":"IF('WK2 - Notional General Income'!M138=\".\",\".\",'WK2 - Notional General Income'!M138/'WK2 - Notional General Income'!E138)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M138=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M138/'WK3 - Notional GI Yr1 YIELD'!E138)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E138","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E138","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S172=\".\",\".\",SUM($S172:S172))","v":"."},{"$f":"IF(T172=\".\",\".\",SUM($S172:T172))","v":"."},{"$f":"IF(U172=\".\",\".\",SUM($S172:U172))","v":"."},{"$f":"IF(V172=\".\",\".\",SUM($S172:V172))","v":"."},{"$f":"IF(W172=\".\",\".\",SUM($S172:W172))","v":"."},{"$f":"IF(X172=\".\",\".\",SUM($S172:X172))","v":"."},{"$f":"IF(Y172=\".\",\".\",SUM($S172:Y172))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D139=\"\",\"\",'WK2 - Notional General Income'!D139)","v":""},{"$f":"IF('WK2 - Notional General Income'!M139=\".\",\".\",'WK2 - Notional General Income'!M139/'WK2 - Notional General Income'!E139)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M139=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M139/'WK3 - Notional GI Yr1 YIELD'!E139)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E139","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E139","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S173=\".\",\".\",SUM($S173:S173))","v":"."},{"$f":"IF(T173=\".\",\".\",SUM($S173:T173))","v":"."},{"$f":"IF(U173=\".\",\".\",SUM($S173:U173))","v":"."},{"$f":"IF(V173=\".\",\".\",SUM($S173:V173))","v":"."},{"$f":"IF(W173=\".\",\".\",SUM($S173:W173))","v":"."},{"$f":"IF(X173=\".\",\".\",SUM($S173:X173))","v":"."},{"$f":"IF(Y173=\".\",\".\",SUM($S173:Y173))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D140=\"\",\"\",'WK2 - Notional General Income'!D140)","v":""},{"$f":"IF('WK2 - Notional General Income'!M140=\".\",\".\",'WK2 - Notional General Income'!M140/'WK2 - Notional General Income'!E140)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M140=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M140/'WK3 - Notional GI Yr1 YIELD'!E140)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E140","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E140","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S174=\".\",\".\",SUM($S174:S174))","v":"."},{"$f":"IF(T174=\".\",\".\",SUM($S174:T174))","v":"."},{"$f":"IF(U174=\".\",\".\",SUM($S174:U174))","v":"."},{"$f":"IF(V174=\".\",\".\",SUM($S174:V174))","v":"."},{"$f":"IF(W174=\".\",\".\",SUM($S174:W174))","v":"."},{"$f":"IF(X174=\".\",\".\",SUM($S174:X174))","v":"."},{"$f":"IF(Y174=\".\",\".\",SUM($S174:Y174))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D141=\"\",\"\",'WK2 - Notional General Income'!D141)","v":""},{"$f":"IF('WK2 - Notional General Income'!M141=\".\",\".\",'WK2 - Notional General Income'!M141/'WK2 - Notional General Income'!E141)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M141=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M141/'WK3 - Notional GI Yr1 YIELD'!E141)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E141","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E141","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S175=\".\",\".\",SUM($S175:S175))","v":"."},{"$f":"IF(T175=\".\",\".\",SUM($S175:T175))","v":"."},{"$f":"IF(U175=\".\",\".\",SUM($S175:U175))","v":"."},{"$f":"IF(V175=\".\",\".\",SUM($S175:V175))","v":"."},{"$f":"IF(W175=\".\",\".\",SUM($S175:W175))","v":"."},{"$f":"IF(X175=\".\",\".\",SUM($S175:X175))","v":"."},{"$f":"IF(Y175=\".\",\".\",SUM($S175:Y175))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D142=\"\",\"\",'WK2 - Notional General Income'!D142)","v":""},{"$f":"IF('WK2 - Notional General Income'!M142=\".\",\".\",'WK2 - Notional General Income'!M142/'WK2 - Notional General Income'!E142)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M142=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M142/'WK3 - Notional GI Yr1 YIELD'!E142)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E142","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E142","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S176=\".\",\".\",SUM($S176:S176))","v":"."},{"$f":"IF(T176=\".\",\".\",SUM($S176:T176))","v":"."},{"$f":"IF(U176=\".\",\".\",SUM($S176:U176))","v":"."},{"$f":"IF(V176=\".\",\".\",SUM($S176:V176))","v":"."},{"$f":"IF(W176=\".\",\".\",SUM($S176:W176))","v":"."},{"$f":"IF(X176=\".\",\".\",SUM($S176:X176))","v":"."},{"$f":"IF(Y176=\".\",\".\",SUM($S176:Y176))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$f":"IF('WK2 - Notional General Income'!D143=\"\",\"\",'WK2 - Notional General Income'!D143)","v":""},{"$f":"IF('WK2 - Notional General Income'!M143=\".\",\".\",'WK2 - Notional General Income'!M143/'WK2 - Notional General Income'!E143)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M143=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M143/'WK3 - Notional GI Yr1 YIELD'!E143)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E143","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E143","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S177=\".\",\".\",SUM($S177:S177))","v":"."},{"$f":"IF(T177=\".\",\".\",SUM($S177:T177))","v":"."},{"$f":"IF(U177=\".\",\".\",SUM($S177:U177))","v":"."},{"$f":"IF(V177=\".\",\".\",SUM($S177:V177))","v":"."},{"$f":"IF(W177=\".\",\".\",SUM($S177:W177))","v":"."},{"$f":"IF(X177=\".\",\".\",SUM($S177:X177))","v":"."},{"$f":"IF(Y177=\".\",\".\",SUM($S177:Y177))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,"TOTAL AVERAGE",{"$f":"IF(SUM(E158:E177)=0,\".\",('WK2 - Notional General Income'!M87+SUM('WK2 - Notional General Income'!M134:M143))/'WK2 - Notional General Income'!E87)","v":409804.75666966633},{"$f":"IF(SUM(F158:F177)=0,\".\",('WK3 - Notional GI Yr1 YIELD'!M87+SUM('WK3 - Notional GI Yr1 YIELD'!M134:M143))/'WK3 - Notional GI Yr1 YIELD'!E87)","v":420869.48509974731},{"$f":"IF($P178=0,\".\",SUMPRODUCT(G158:G177,$P158:$P177)/$P178)","v":431391.22222724097},442176.00278292195,453230.40285249497,464561.16292380728,476175.19199690234,488079.57179682498,null,null,{"$f":"SUM(O158:O167)","v":19},{"$f":"SUM(P158:P167)","v":19},null,null,11064.728430080984,{"$f":"IF(G178=\".\",\".\",G178-F178)","v":10521.73712749366},10784.780555680976,11054.400069573021,11330.76007131231,11614.029073095066,11904.379799922637,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999689E-2,2.5000000000000133E-2,null,{"$f":"IF(S178=\".\",\".\",SUM($S178:S178))","v":11064.728430080984},{"$f":"IF(T178=\".\",\".\",SUM($S178:T178))","v":21586.465557574644},{"$f":"IF(U178=\".\",\".\",SUM($S178:U178))","v":32371.24611325562},{"$f":"IF(V178=\".\",\".\",SUM($S178:V178))","v":43425.646182828641},{"$f":"IF(W178=\".\",\".\",SUM($S178:W178))","v":54756.406254140951},{"$f":"IF(X178=\".\",\".\",SUM($S178:X178))","v":66370.435327236017},{"$f":"IF(Y178=\".\",\".\",SUM($S178:Y178))","v":78274.815127158654},null,2.6999999999999913E-2,5.2675000000000027E-2,7.8991874999999823E-2,0.10596667187499964,0.13361583867187465,0.16195623463867115,0.19100514050463802]
[]
[]
[]
[null,null,"Average Ordinary and Special Rates - without proposed special variation (assumed rate peg only)",null,null,null,null,null,null,null,{"$f":"$H$21","v":"$ per year"},null,null,null,{"$f":"O58","v":"Number of Assessments"},null,null,null,{"$f":"S$21","v":"Annual increases (nominal $ per year)"},null,null,null,null,null,null,null,{"$f":"AA$21","v":"Annual increases (%)"},null,null,null,null,null,null,null,{"$f":"AI$21","v":"Cumulative increases (nominal $ per year)"},null,null,null,null,null,null,null,{"$f":"AQ$21","v":"Cumulative increases (%)"}]
[null,null,"Category","Sub-category or Special Rate name","Current Average Rate","Average\nRate\nYear 1","Average\nRate\nYear 2","Average\nRate\nYear 3","Average\nRate\nYear 4","Average\nRate\nYear 5","Average\nRate\nYear 6","Average\nRate\nYear 7",null,null,null,null,null,null,"Average Rates - without proposed special variation ",null,null,null,null,null,null,null,{"$f":"$S183","v":"Average Rates - without proposed special variation "},null,null,null,null,null,null,null,{"$f":"$S183","v":"Average Rates - without proposed special variation "},null,null,null,null,null,null,null,{"$f":"$S183","v":"Average Rates - without proposed special variation "}]
[null,null,null,null,{"$f":"E59","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26",null,null,{"$f":"O59","v":"2018-19"},"2019-20",null,null,{"$f":"S$23","v":"Year 1"},{"$f":"T$23","v":"Year 2"},"Year 3","Year 4","Year 5","Year 6","Year 7",null,{"$f":"AA$23","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7",null,{"$f":"AI$23","v":"Year 1"},{"$f":"AJ$23","v":"Year 2"},"Year 3","Year 4","Year 5","Year 6","Year 7",null,{"$f":"AQ$23","v":"Year 1"},{"$f":"AR$23","v":"Year 2"},"Year 3","Year 4","Year 5","Year 6","Year 7"]
[null,null,{"$f":"C60","v":"Residential"},"",1059.6447160607802,{"$f":"E185*1.027","v":1088.2551233944212},{"$f":"F185*1.025","v":1115.4615014792817},{"$f":"G185*1.025","v":1143.3480390162636},1171.9317399916702,1201.2300334914619,1231.2607843287483,1262.0423039369668,null,null,910,910,null,null,{"$f":"IF(F185=\"\",\".\",F185-E185)","v":28.610407333640978},{"$f":"IF(G185=\"\",\".\",G185-F185)","v":27.206378084860489},{"$f":"IF(H185=\"\",\".\",H185-G185)","v":27.886537536981905},{"$f":"IF(I185=\"\",\".\",I185-H185)","v":28.5837009754066},{"$f":"IF(J185=\"\",\".\",J185-I185)","v":29.298293499791725},{"$f":"IF(K185=\"\",\".\",K185-J185)","v":30.030750837286405},{"$f":"IF(L185=\"\",\".\",L185-K185)","v":30.781519608218559},null,{"$f":"IF(ISNUMBER(E185),F185/E185-1,\".\")","v":2.6999999999999913E-2},{"$f":"IF(ISNUMBER(F185),G185/F185-1,\".\")","v":2.4999999999999911E-2},{"$f":"IF(ISNUMBER(G185),H185/G185-1,\".\")","v":2.4999999999999911E-2},{"$f":"IF(ISNUMBER(H185),I185/H185-1,\".\")","v":2.4999999999999911E-2},{"$f":"IF(ISNUMBER(I185),J185/I185-1,\".\")","v":2.4999999999999911E-2},{"$f":"IF(ISNUMBER(J185),K185/J185-1,\".\")","v":2.4999999999999911E-2},{"$f":"IF(ISNUMBER(K185),L185/K185-1,\".\")","v":2.4999999999999911E-2},null,{"$f":"IF(S185=\".\",\".\",SUM($S185:S185))","v":28.610407333640978},{"$f":"IF(T185=\".\",\".\",SUM($S185:T185))","v":55.816785418501468},{"$f":"IF(U185=\".\",\".\",SUM($S185:U185))","v":83.703322955483372},{"$f":"IF(V185=\".\",\".\",SUM($S185:V185))","v":112.28702393088997},{"$f":"IF(W185=\".\",\".\",SUM($S185:W185))","v":141.5853174306817},{"$f":"IF(X185=\".\",\".\",SUM($S185:X185))","v":171.6160682679681},{"$f":"IF(Y185=\".\",\".\",SUM($S185:Y185))","v":202.39758787618666},null,{"$f":"IF(ISNUMBER($E185),F185/$E185-1,\".\")","v":2.6999999999999913E-2},{"$f":"IF(ISNUMBER($E185),G185/$E185-1,\".\")","v":5.2674999999999805E-2},{"$f":"IF(ISNUMBER($E185),H185/$E185-1,\".\")","v":7.8991874999999823E-2},{"$f":"IF(ISNUMBER($E185),I185/$E185-1,\".\")","v":0.10596667187499964},{"$f":"IF(ISNUMBER($E185),J185/$E185-1,\".\")","v":0.13361583867187465},{"$f":"IF(ISNUMBER($E185),K185/$E185-1,\".\")","v":0.16195623463867137},{"$f":"IF(ISNUMBER($E185),L185/$E185-1,\".\")","v":0.19100514050463802}]
[null,null,"Residential","General Residential - Mbrook & Denman",750.12610622700549,{"$f":"E186*1.027","v":770.3795110951346},{"$f":"F186*1.025","v":789.63899887251284},{"$f":"G186*1.025","v":809.3799738443256},829.61447319043373,850.35483502019451,871.61370589569935,893.40404854309179,null,null,5644,5644,null,null,20.25340486812911,19.25948777737824,19.740974971812761,20.234499346108123,20.740361829760786,21.25887087550484,21.790342647392436,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,{"$f":"IF(S186=\".\",\".\",SUM($S186:S186))","v":20.25340486812911},{"$f":"IF(T186=\".\",\".\",SUM($S186:T186))","v":39.51289264550735},{"$f":"IF(U186=\".\",\".\",SUM($S186:U186))","v":59.253867617320111},{"$f":"IF(V186=\".\",\".\",SUM($S186:V186))","v":79.488366963428234},{"$f":"IF(W186=\".\",\".\",SUM($S186:W186))","v":100.22872879318902},{"$f":"IF(X186=\".\",\".\",SUM($S186:X186))","v":121.48759966869386},{"$f":"IF(Y186=\".\",\".\",SUM($S186:Y186))","v":143.2779423160863},null,2.6999999999999913E-2,5.2674999999999805E-2,7.8991874999999601E-2,0.10596667187499964,0.13361583867187465,0.16195623463867137,0.19100514050463824]
[null,null,"Residential","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S187=\".\",\".\",SUM($S187:S187))","v":"."},{"$f":"IF(T187=\".\",\".\",SUM($S187:T187))","v":"."},{"$f":"IF(U187=\".\",\".\",SUM($S187:U187))","v":"."},{"$f":"IF(V187=\".\",\".\",SUM($S187:V187))","v":"."},{"$f":"IF(W187=\".\",\".\",SUM($S187:W187))","v":"."},{"$f":"IF(X187=\".\",\".\",SUM($S187:X187))","v":"."},{"$f":"IF(Y187=\".\",\".\",SUM($S187:Y187))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S188=\".\",\".\",SUM($S188:S188))","v":"."},{"$f":"IF(T188=\".\",\".\",SUM($S188:T188))","v":"."},{"$f":"IF(U188=\".\",\".\",SUM($S188:U188))","v":"."},{"$f":"IF(V188=\".\",\".\",SUM($S188:V188))","v":"."},{"$f":"IF(W188=\".\",\".\",SUM($S188:W188))","v":"."},{"$f":"IF(X188=\".\",\".\",SUM($S188:X188))","v":"."},{"$f":"IF(Y188=\".\",\".\",SUM($S188:Y188))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S189=\".\",\".\",SUM($S189:S189))","v":"."},{"$f":"IF(T189=\".\",\".\",SUM($S189:T189))","v":"."},{"$f":"IF(U189=\".\",\".\",SUM($S189:U189))","v":"."},{"$f":"IF(V189=\".\",\".\",SUM($S189:V189))","v":"."},{"$f":"IF(W189=\".\",\".\",SUM($S189:W189))","v":"."},{"$f":"IF(X189=\".\",\".\",SUM($S189:X189))","v":"."},{"$f":"IF(Y189=\".\",\".\",SUM($S189:Y189))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S190=\".\",\".\",SUM($S190:S190))","v":"."},{"$f":"IF(T190=\".\",\".\",SUM($S190:T190))","v":"."},{"$f":"IF(U190=\".\",\".\",SUM($S190:U190))","v":"."},{"$f":"IF(V190=\".\",\".\",SUM($S190:V190))","v":"."},{"$f":"IF(W190=\".\",\".\",SUM($S190:W190))","v":"."},{"$f":"IF(X190=\".\",\".\",SUM($S190:X190))","v":"."},{"$f":"IF(Y190=\".\",\".\",SUM($S190:Y190))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S191=\".\",\".\",SUM($S191:S191))","v":"."},{"$f":"IF(T191=\".\",\".\",SUM($S191:T191))","v":"."},{"$f":"IF(U191=\".\",\".\",SUM($S191:U191))","v":"."},{"$f":"IF(V191=\".\",\".\",SUM($S191:V191))","v":"."},{"$f":"IF(W191=\".\",\".\",SUM($S191:W191))","v":"."},{"$f":"IF(X191=\".\",\".\",SUM($S191:X191))","v":"."},{"$f":"IF(Y191=\".\",\".\",SUM($S191:Y191))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S192=\".\",\".\",SUM($S192:S192))","v":"."},{"$f":"IF(T192=\".\",\".\",SUM($S192:T192))","v":"."},{"$f":"IF(U192=\".\",\".\",SUM($S192:U192))","v":"."},{"$f":"IF(V192=\".\",\".\",SUM($S192:V192))","v":"."},{"$f":"IF(W192=\".\",\".\",SUM($S192:W192))","v":"."},{"$f":"IF(X192=\".\",\".\",SUM($S192:X192))","v":"."},{"$f":"IF(Y192=\".\",\".\",SUM($S192:Y192))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S193=\".\",\".\",SUM($S193:S193))","v":"."},{"$f":"IF(T193=\".\",\".\",SUM($S193:T193))","v":"."},{"$f":"IF(U193=\".\",\".\",SUM($S193:U193))","v":"."},{"$f":"IF(V193=\".\",\".\",SUM($S193:V193))","v":"."},{"$f":"IF(W193=\".\",\".\",SUM($S193:W193))","v":"."},{"$f":"IF(X193=\".\",\".\",SUM($S193:X193))","v":"."},{"$f":"IF(Y193=\".\",\".\",SUM($S193:Y193))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S194=\".\",\".\",SUM($S194:S194))","v":"."},{"$f":"IF(T194=\".\",\".\",SUM($S194:T194))","v":"."},{"$f":"IF(U194=\".\",\".\",SUM($S194:U194))","v":"."},{"$f":"IF(V194=\".\",\".\",SUM($S194:V194))","v":"."},{"$f":"IF(W194=\".\",\".\",SUM($S194:W194))","v":"."},{"$f":"IF(X194=\".\",\".\",SUM($S194:X194))","v":"."},{"$f":"IF(Y194=\".\",\".\",SUM($S194:Y194))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S195=\".\",\".\",SUM($S195:S195))","v":"."},{"$f":"IF(T195=\".\",\".\",SUM($S195:T195))","v":"."},{"$f":"IF(U195=\".\",\".\",SUM($S195:U195))","v":"."},{"$f":"IF(V195=\".\",\".\",SUM($S195:V195))","v":"."},{"$f":"IF(W195=\".\",\".\",SUM($S195:W195))","v":"."},{"$f":"IF(X195=\".\",\".\",SUM($S195:X195))","v":"."},{"$f":"IF(Y195=\".\",\".\",SUM($S195:Y195))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S196=\".\",\".\",SUM($S196:S196))","v":"."},{"$f":"IF(T196=\".\",\".\",SUM($S196:T196))","v":"."},{"$f":"IF(U196=\".\",\".\",SUM($S196:U196))","v":"."},{"$f":"IF(V196=\".\",\".\",SUM($S196:V196))","v":"."},{"$f":"IF(W196=\".\",\".\",SUM($S196:W196))","v":"."},{"$f":"IF(X196=\".\",\".\",SUM($S196:X196))","v":"."},{"$f":"IF(Y196=\".\",\".\",SUM($S196:Y196))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S197=\".\",\".\",SUM($S197:S197))","v":"."},{"$f":"IF(T197=\".\",\".\",SUM($S197:T197))","v":"."},{"$f":"IF(U197=\".\",\".\",SUM($S197:U197))","v":"."},{"$f":"IF(V197=\".\",\".\",SUM($S197:V197))","v":"."},{"$f":"IF(W197=\".\",\".\",SUM($S197:W197))","v":"."},{"$f":"IF(X197=\".\",\".\",SUM($S197:X197))","v":"."},{"$f":"IF(Y197=\".\",\".\",SUM($S197:Y197))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S198=\".\",\".\",SUM($S198:S198))","v":"."},{"$f":"IF(T198=\".\",\".\",SUM($S198:T198))","v":"."},{"$f":"IF(U198=\".\",\".\",SUM($S198:U198))","v":"."},{"$f":"IF(V198=\".\",\".\",SUM($S198:V198))","v":"."},{"$f":"IF(W198=\".\",\".\",SUM($S198:W198))","v":"."},{"$f":"IF(X198=\".\",\".\",SUM($S198:X198))","v":"."},{"$f":"IF(Y198=\".\",\".\",SUM($S198:Y198))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S199=\".\",\".\",SUM($S199:S199))","v":"."},{"$f":"IF(T199=\".\",\".\",SUM($S199:T199))","v":"."},{"$f":"IF(U199=\".\",\".\",SUM($S199:U199))","v":"."},{"$f":"IF(V199=\".\",\".\",SUM($S199:V199))","v":"."},{"$f":"IF(W199=\".\",\".\",SUM($S199:W199))","v":"."},{"$f":"IF(X199=\".\",\".\",SUM($S199:X199))","v":"."},{"$f":"IF(Y199=\".\",\".\",SUM($S199:Y199))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S200=\".\",\".\",SUM($S200:S200))","v":"."},{"$f":"IF(T200=\".\",\".\",SUM($S200:T200))","v":"."},{"$f":"IF(U200=\".\",\".\",SUM($S200:U200))","v":"."},{"$f":"IF(V200=\".\",\".\",SUM($S200:V200))","v":"."},{"$f":"IF(W200=\".\",\".\",SUM($S200:W200))","v":"."},{"$f":"IF(X200=\".\",\".\",SUM($S200:X200))","v":"."},{"$f":"IF(Y200=\".\",\".\",SUM($S200:Y200))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S201=\".\",\".\",SUM($S201:S201))","v":"."},{"$f":"IF(T201=\".\",\".\",SUM($S201:T201))","v":"."},{"$f":"IF(U201=\".\",\".\",SUM($S201:U201))","v":"."},{"$f":"IF(V201=\".\",\".\",SUM($S201:V201))","v":"."},{"$f":"IF(W201=\".\",\".\",SUM($S201:W201))","v":"."},{"$f":"IF(X201=\".\",\".\",SUM($S201:X201))","v":"."},{"$f":"IF(Y201=\".\",\".\",SUM($S201:Y201))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S202=\".\",\".\",SUM($S202:S202))","v":"."},{"$f":"IF(T202=\".\",\".\",SUM($S202:T202))","v":"."},{"$f":"IF(U202=\".\",\".\",SUM($S202:U202))","v":"."},{"$f":"IF(V202=\".\",\".\",SUM($S202:V202))","v":"."},{"$f":"IF(W202=\".\",\".\",SUM($S202:W202))","v":"."},{"$f":"IF(X202=\".\",\".\",SUM($S202:X202))","v":"."},{"$f":"IF(Y202=\".\",\".\",SUM($S202:Y202))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S203=\".\",\".\",SUM($S203:S203))","v":"."},{"$f":"IF(T203=\".\",\".\",SUM($S203:T203))","v":"."},{"$f":"IF(U203=\".\",\".\",SUM($S203:U203))","v":"."},{"$f":"IF(V203=\".\",\".\",SUM($S203:V203))","v":"."},{"$f":"IF(W203=\".\",\".\",SUM($S203:W203))","v":"."},{"$f":"IF(X203=\".\",\".\",SUM($S203:X203))","v":"."},{"$f":"IF(Y203=\".\",\".\",SUM($S203:Y203))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential","",".",null,null,null,null,null,null,null,null,null,{"$f":"O79","v":0},0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S204=\".\",\".\",SUM($S204:S204))","v":"."},{"$f":"IF(T204=\".\",\".\",SUM($S204:T204))","v":"."},{"$f":"IF(U204=\".\",\".\",SUM($S204:U204))","v":"."},{"$f":"IF(V204=\".\",\".\",SUM($S204:V204))","v":"."},{"$f":"IF(W204=\".\",\".\",SUM($S204:W204))","v":"."},{"$f":"IF(X204=\".\",\".\",SUM($S204:X204))","v":"."},{"$f":"IF(Y204=\".\",\".\",SUM($S204:Y204))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S205=\".\",\".\",SUM($S205:S205))","v":"."},{"$f":"IF(T205=\".\",\".\",SUM($S205:T205))","v":"."},{"$f":"IF(U205=\".\",\".\",SUM($S205:U205))","v":"."},{"$f":"IF(V205=\".\",\".\",SUM($S205:V205))","v":"."},{"$f":"IF(W205=\".\",\".\",SUM($S205:W205))","v":"."},{"$f":"IF(X205=\".\",\".\",SUM($S205:X205))","v":"."},{"$f":"IF(Y205=\".\",\".\",SUM($S205:Y205))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S206=\".\",\".\",SUM($S206:S206))","v":"."},{"$f":"IF(T206=\".\",\".\",SUM($S206:T206))","v":"."},{"$f":"IF(U206=\".\",\".\",SUM($S206:U206))","v":"."},{"$f":"IF(V206=\".\",\".\",SUM($S206:V206))","v":"."},{"$f":"IF(W206=\".\",\".\",SUM($S206:W206))","v":"."},{"$f":"IF(X206=\".\",\".\",SUM($S206:X206))","v":"."},{"$f":"IF(Y206=\".\",\".\",SUM($S206:Y206))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S207=\".\",\".\",SUM($S207:S207))","v":"."},{"$f":"IF(T207=\".\",\".\",SUM($S207:T207))","v":"."},{"$f":"IF(U207=\".\",\".\",SUM($S207:U207))","v":"."},{"$f":"IF(V207=\".\",\".\",SUM($S207:V207))","v":"."},{"$f":"IF(W207=\".\",\".\",SUM($S207:W207))","v":"."},{"$f":"IF(X207=\".\",\".\",SUM($S207:X207))","v":"."},{"$f":"IF(Y207=\".\",\".\",SUM($S207:Y207))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S208=\".\",\".\",SUM($S208:S208))","v":"."},{"$f":"IF(T208=\".\",\".\",SUM($S208:T208))","v":"."},{"$f":"IF(U208=\".\",\".\",SUM($S208:U208))","v":"."},{"$f":"IF(V208=\".\",\".\",SUM($S208:V208))","v":"."},{"$f":"IF(W208=\".\",\".\",SUM($S208:W208))","v":"."},{"$f":"IF(X208=\".\",\".\",SUM($S208:X208))","v":"."},{"$f":"IF(Y208=\".\",\".\",SUM($S208:Y208))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S209=\".\",\".\",SUM($S209:S209))","v":"."},{"$f":"IF(T209=\".\",\".\",SUM($S209:T209))","v":"."},{"$f":"IF(U209=\".\",\".\",SUM($S209:U209))","v":"."},{"$f":"IF(V209=\".\",\".\",SUM($S209:V209))","v":"."},{"$f":"IF(W209=\".\",\".\",SUM($S209:W209))","v":"."},{"$f":"IF(X209=\".\",\".\",SUM($S209:X209))","v":"."},{"$f":"IF(Y209=\".\",\".\",SUM($S209:Y209))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S210=\".\",\".\",SUM($S210:S210))","v":"."},{"$f":"IF(T210=\".\",\".\",SUM($S210:T210))","v":"."},{"$f":"IF(U210=\".\",\".\",SUM($S210:U210))","v":"."},{"$f":"IF(V210=\".\",\".\",SUM($S210:V210))","v":"."},{"$f":"IF(W210=\".\",\".\",SUM($S210:W210))","v":"."},{"$f":"IF(X210=\".\",\".\",SUM($S210:X210))","v":"."},{"$f":"IF(Y210=\".\",\".\",SUM($S210:Y210))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S211=\".\",\".\",SUM($S211:S211))","v":"."},{"$f":"IF(T211=\".\",\".\",SUM($S211:T211))","v":"."},{"$f":"IF(U211=\".\",\".\",SUM($S211:U211))","v":"."},{"$f":"IF(V211=\".\",\".\",SUM($S211:V211))","v":"."},{"$f":"IF(W211=\".\",\".\",SUM($S211:W211))","v":"."},{"$f":"IF(X211=\".\",\".\",SUM($S211:X211))","v":"."},{"$f":"IF(Y211=\".\",\".\",SUM($S211:Y211))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S212=\".\",\".\",SUM($S212:S212))","v":"."},{"$f":"IF(T212=\".\",\".\",SUM($S212:T212))","v":"."},{"$f":"IF(U212=\".\",\".\",SUM($S212:U212))","v":"."},{"$f":"IF(V212=\".\",\".\",SUM($S212:V212))","v":"."},{"$f":"IF(W212=\".\",\".\",SUM($S212:W212))","v":"."},{"$f":"IF(X212=\".\",\".\",SUM($S212:X212))","v":"."},{"$f":"IF(Y212=\".\",\".\",SUM($S212:Y212))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S213=\".\",\".\",SUM($S213:S213))","v":"."},{"$f":"IF(T213=\".\",\".\",SUM($S213:T213))","v":"."},{"$f":"IF(U213=\".\",\".\",SUM($S213:U213))","v":"."},{"$f":"IF(V213=\".\",\".\",SUM($S213:V213))","v":"."},{"$f":"IF(W213=\".\",\".\",SUM($S213:W213))","v":"."},{"$f":"IF(X213=\".\",\".\",SUM($S213:X213))","v":"."},{"$f":"IF(Y213=\".\",\".\",SUM($S213:Y213))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S214=\".\",\".\",SUM($S214:S214))","v":"."},{"$f":"IF(T214=\".\",\".\",SUM($S214:T214))","v":"."},{"$f":"IF(U214=\".\",\".\",SUM($S214:U214))","v":"."},{"$f":"IF(V214=\".\",\".\",SUM($S214:V214))","v":"."},{"$f":"IF(W214=\".\",\".\",SUM($S214:W214))","v":"."},{"$f":"IF(X214=\".\",\".\",SUM($S214:X214))","v":"."},{"$f":"IF(Y214=\".\",\".\",SUM($S214:Y214))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,"TOTAL AVERAGE",{"$f":"E90","v":793.10168372910118},{"$f":"IF($P215=0,\".\",SUMPRODUCT(F185:F214,$P185:$P214)/$P215)","v":814.5154291897868},{"$f":"IF($P215=0,\".\",SUMPRODUCT(G185:G214,$P185:$P214)/$P215)","v":834.87831491953148},855.75027279251958,877.14402961233247,899.07263035264089,921.54944611145686,944.58818226424319,null,null,6554,6554,null,null,{"$f":"IF(F215=\".\",\".\",F215-E215)","v":21.413745460685618},20.362885729744676,20.871957872988105,21.393756819812893,21.928600740308411,22.476815758815974,23.038736152786328,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999689E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,{"$f":"IF(S215=\".\",\".\",SUM($S215:S215))","v":21.413745460685618},{"$f":"IF(T215=\".\",\".\",SUM($S215:T215))","v":41.776631190430294},{"$f":"IF(U215=\".\",\".\",SUM($S215:U215))","v":62.648589063418399},{"$f":"IF(V215=\".\",\".\",SUM($S215:V215))","v":84.042345883231292},{"$f":"IF(W215=\".\",\".\",SUM($S215:W215))","v":105.9709466235397},{"$f":"IF(X215=\".\",\".\",SUM($S215:X215))","v":128.44776238235568},{"$f":"IF(Y215=\".\",\".\",SUM($S215:Y215))","v":151.486498535142},null,2.6999999999999913E-2,5.2674999999999805E-2,7.8991874999999601E-2,0.10596667187499942,0.13361583867187465,0.16195623463867137,0.19100514050463802]
[null,null,{"$f":"C91","v":"Business"},"",2490.1138684944813,{"$f":"E216*1.027","v":2557.3469429438319},{"$f":"F216*1.025","v":2621.2806165174275},{"$f":"G216*1.025","v":2686.8126319303628},2753.9829477286216,2822.8325214218371,2893.4033344573827,2965.7384178188172,null,null,453,453,null,null,67.233074449350624,63.93367357359557,65.53201541293538,67.170315798258798,68.849573693215461,70.570813035545598,72.335083361434499,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,{"$f":"IF(S216=\".\",\".\",SUM($S216:S216))","v":67.233074449350624},{"$f":"IF(T216=\".\",\".\",SUM($S216:T216))","v":131.16674802294619},{"$f":"IF(U216=\".\",\".\",SUM($S216:U216))","v":196.69876343588157},{"$f":"IF(V216=\".\",\".\",SUM($S216:V216))","v":263.86907923414037},{"$f":"IF(W216=\".\",\".\",SUM($S216:W216))","v":332.71865292735583},{"$f":"IF(X216=\".\",\".\",SUM($S216:X216))","v":403.28946596290143},{"$f":"IF(Y216=\".\",\".\",SUM($S216:Y216))","v":475.62454932433593},null,2.6999999999999913E-2,5.2674999999999805E-2,7.8991874999999601E-2,0.10596667187499942,0.13361583867187443,0.16195623463867115,0.19100514050463802]
[null,null,"Business","General Business - Thomas Mitchell Drive",2143.8282730719998,{"$f":"E217*1.027","v":2201.7116364449435},{"$f":"F217*1.025","v":2256.754427356067},{"$f":"G217*1.025","v":2313.1732880399686},2371.0026202409676,2430.2776857469917,2491.0346278906663,2553.3104935879328,null,null,150,150,null,null,{"$f":"IF(F217=\"\",\".\",F217-E217)","v":57.883363372943677},{"$f":"IF(G217=\"\",\".\",G217-F217)","v":55.042790911123575},{"$f":"IF(H217=\"\",\".\",H217-G217)","v":56.418860683901585},{"$f":"IF(I217=\"\",\".\",I217-H217)","v":57.829332200999033},{"$f":"IF(J217=\"\",\".\",J217-I217)","v":59.275065506024021},{"$f":"IF(K217=\"\",\".\",K217-J217)","v":60.756942143674678},{"$f":"IF(L217=\"\",\".\",L217-K217)","v":62.275865697266454},null,{"$f":"IF(ISNUMBER(E217),F217/E217-1,\".\")","v":2.6999999999999913E-2},{"$f":"IF(ISNUMBER(F217),G217/F217-1,\".\")","v":2.4999999999999911E-2},{"$f":"IF(ISNUMBER(G217),H217/G217-1,\".\")","v":2.4999999999999911E-2},{"$f":"IF(ISNUMBER(H217),I217/H217-1,\".\")","v":2.4999999999999911E-2},{"$f":"IF(ISNUMBER(I217),J217/I217-1,\".\")","v":2.4999999999999911E-2},{"$f":"IF(ISNUMBER(J217),K217/J217-1,\".\")","v":2.4999999999999911E-2},{"$f":"IF(ISNUMBER(K217),L217/K217-1,\".\")","v":2.4999999999999911E-2},null,{"$f":"IF(S217=\".\",\".\",SUM($S217:S217))","v":57.883363372943677},{"$f":"IF(T217=\".\",\".\",SUM($S217:T217))","v":112.92615428406725},{"$f":"IF(U217=\".\",\".\",SUM($S217:U217))","v":169.34501496796884},{"$f":"IF(V217=\".\",\".\",SUM($S217:V217))","v":227.17434716896787},{"$f":"IF(W217=\".\",\".\",SUM($S217:W217))","v":286.44941267499189},{"$f":"IF(X217=\".\",\".\",SUM($S217:X217))","v":347.20635481866657},{"$f":"IF(Y217=\".\",\".\",SUM($S217:Y217))","v":409.48222051593302},null,{"$f":"IF(ISNUMBER($E217),F217/$E217-1,\".\")","v":2.6999999999999913E-2},{"$f":"IF(ISNUMBER($E217),G217/$E217-1,\".\")","v":5.2674999999999805E-2},{"$f":"IF(ISNUMBER($E217),H217/$E217-1,\".\")","v":7.8991874999999823E-2},{"$f":"IF(ISNUMBER($E217),I217/$E217-1,\".\")","v":0.10596667187499964},{"$f":"IF(ISNUMBER($E217),J217/$E217-1,\".\")","v":0.13361583867187465},{"$f":"IF(ISNUMBER($E217),K217/$E217-1,\".\")","v":0.16195623463867137},{"$f":"IF(ISNUMBER($E217),L217/$E217-1,\".\")","v":0.19100514050463802}]
[null,null,"Business","General Business - Power Generation",125430.24716,{"$f":"E218*1.027","v":128816.86383331999},{"$f":"F218*1.025","v":132037.28542915298},{"$f":"G218*1.025","v":135338.21756488178},138721.67300400382,142189.7148291039,145744.45769983149,149388.06914232727,null,null,2,2,null,null,3386.6166733199934,3220.4215958329878,3300.932135728799,3383.4554391220445,3468.041825100081,3554.7428707275831,3643.6114424957777,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,{"$f":"IF(S218=\".\",\".\",SUM($S218:S218))","v":3386.6166733199934},{"$f":"IF(T218=\".\",\".\",SUM($S218:T218))","v":6607.0382691529812},{"$f":"IF(U218=\".\",\".\",SUM($S218:U218))","v":9907.9704048817803},{"$f":"IF(V218=\".\",\".\",SUM($S218:V218))","v":13291.425844003825},{"$f":"IF(W218=\".\",\".\",SUM($S218:W218))","v":16759.467669103906},{"$f":"IF(X218=\".\",\".\",SUM($S218:X218))","v":20314.210539831489},{"$f":"IF(Y218=\".\",\".\",SUM($S218:Y218))","v":23957.821982327267},null,2.6999999999999913E-2,5.2674999999999805E-2,7.8991874999999601E-2,0.10596667187499964,0.13361583867187443,0.16195623463867115,0.19100514050463802]
[null,null,"Business","General Business - Showground Release",10596.429339999999,{"$f":"E219*1.027","v":10882.532932179998},{"$f":"F219*1.025","v":11154.596255484497},{"$f":"G219*1.025","v":11433.461161871608},11719.297690918398,12012.280133191358,12312.587136521141,12620.401814934168,null,null,1,1,null,null,286.1035921799994,272.06332330449914,278.86490638711075,285.83652904679002,292.98244227295982,300.30700332978267,307.81467841302765,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,{"$f":"IF(S219=\".\",\".\",SUM($S219:S219))","v":286.1035921799994},{"$f":"IF(T219=\".\",\".\",SUM($S219:T219))","v":558.16691548449853},{"$f":"IF(U219=\".\",\".\",SUM($S219:U219))","v":837.03182187160928},{"$f":"IF(V219=\".\",\".\",SUM($S219:V219))","v":1122.8683509183993},{"$f":"IF(W219=\".\",\".\",SUM($S219:W219))","v":1415.8507931913591},{"$f":"IF(X219=\".\",\".\",SUM($S219:X219))","v":1716.1577965211418},{"$f":"IF(Y219=\".\",\".\",SUM($S219:Y219))","v":2023.9724749341694},null,2.6999999999999913E-2,5.2674999999999805E-2,7.8991874999999601E-2,0.10596667187499964,0.13361583867187465,0.16195623463867137,0.19100514050463802]
[null,null,"Business","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S220=\".\",\".\",SUM($S220:S220))","v":"."},{"$f":"IF(T220=\".\",\".\",SUM($S220:T220))","v":"."},{"$f":"IF(U220=\".\",\".\",SUM($S220:U220))","v":"."},{"$f":"IF(V220=\".\",\".\",SUM($S220:V220))","v":"."},{"$f":"IF(W220=\".\",\".\",SUM($S220:W220))","v":"."},{"$f":"IF(X220=\".\",\".\",SUM($S220:X220))","v":"."},{"$f":"IF(Y220=\".\",\".\",SUM($S220:Y220))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S221=\".\",\".\",SUM($S221:S221))","v":"."},{"$f":"IF(T221=\".\",\".\",SUM($S221:T221))","v":"."},{"$f":"IF(U221=\".\",\".\",SUM($S221:U221))","v":"."},{"$f":"IF(V221=\".\",\".\",SUM($S221:V221))","v":"."},{"$f":"IF(W221=\".\",\".\",SUM($S221:W221))","v":"."},{"$f":"IF(X221=\".\",\".\",SUM($S221:X221))","v":"."},{"$f":"IF(Y221=\".\",\".\",SUM($S221:Y221))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S222=\".\",\".\",SUM($S222:S222))","v":"."},{"$f":"IF(T222=\".\",\".\",SUM($S222:T222))","v":"."},{"$f":"IF(U222=\".\",\".\",SUM($S222:U222))","v":"."},{"$f":"IF(V222=\".\",\".\",SUM($S222:V222))","v":"."},{"$f":"IF(W222=\".\",\".\",SUM($S222:W222))","v":"."},{"$f":"IF(X222=\".\",\".\",SUM($S222:X222))","v":"."},{"$f":"IF(Y222=\".\",\".\",SUM($S222:Y222))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S223=\".\",\".\",SUM($S223:S223))","v":"."},{"$f":"IF(T223=\".\",\".\",SUM($S223:T223))","v":"."},{"$f":"IF(U223=\".\",\".\",SUM($S223:U223))","v":"."},{"$f":"IF(V223=\".\",\".\",SUM($S223:V223))","v":"."},{"$f":"IF(W223=\".\",\".\",SUM($S223:W223))","v":"."},{"$f":"IF(X223=\".\",\".\",SUM($S223:X223))","v":"."},{"$f":"IF(Y223=\".\",\".\",SUM($S223:Y223))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business","",".",null,null,null,null,null,null,null,null,null,{"$f":"O99","v":0},0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S224=\".\",\".\",SUM($S224:S224))","v":"."},{"$f":"IF(T224=\".\",\".\",SUM($S224:T224))","v":"."},{"$f":"IF(U224=\".\",\".\",SUM($S224:U224))","v":"."},{"$f":"IF(V224=\".\",\".\",SUM($S224:V224))","v":"."},{"$f":"IF(W224=\".\",\".\",SUM($S224:W224))","v":"."},{"$f":"IF(X224=\".\",\".\",SUM($S224:X224))","v":"."},{"$f":"IF(Y224=\".\",\".\",SUM($S224:Y224))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S225=\".\",\".\",SUM($S225:S225))","v":"."},{"$f":"IF(T225=\".\",\".\",SUM($S225:T225))","v":"."},{"$f":"IF(U225=\".\",\".\",SUM($S225:U225))","v":"."},{"$f":"IF(V225=\".\",\".\",SUM($S225:V225))","v":"."},{"$f":"IF(W225=\".\",\".\",SUM($S225:W225))","v":"."},{"$f":"IF(X225=\".\",\".\",SUM($S225:X225))","v":"."},{"$f":"IF(Y225=\".\",\".\",SUM($S225:Y225))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S226=\".\",\".\",SUM($S226:S226))","v":"."},{"$f":"IF(T226=\".\",\".\",SUM($S226:T226))","v":"."},{"$f":"IF(U226=\".\",\".\",SUM($S226:U226))","v":"."},{"$f":"IF(V226=\".\",\".\",SUM($S226:V226))","v":"."},{"$f":"IF(W226=\".\",\".\",SUM($S226:W226))","v":"."},{"$f":"IF(X226=\".\",\".\",SUM($S226:X226))","v":"."},{"$f":"IF(Y226=\".\",\".\",SUM($S226:Y226))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S227=\".\",\".\",SUM($S227:S227))","v":"."},{"$f":"IF(T227=\".\",\".\",SUM($S227:T227))","v":"."},{"$f":"IF(U227=\".\",\".\",SUM($S227:U227))","v":"."},{"$f":"IF(V227=\".\",\".\",SUM($S227:V227))","v":"."},{"$f":"IF(W227=\".\",\".\",SUM($S227:W227))","v":"."},{"$f":"IF(X227=\".\",\".\",SUM($S227:X227))","v":"."},{"$f":"IF(Y227=\".\",\".\",SUM($S227:Y227))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S228=\".\",\".\",SUM($S228:S228))","v":"."},{"$f":"IF(T228=\".\",\".\",SUM($S228:T228))","v":"."},{"$f":"IF(U228=\".\",\".\",SUM($S228:U228))","v":"."},{"$f":"IF(V228=\".\",\".\",SUM($S228:V228))","v":"."},{"$f":"IF(W228=\".\",\".\",SUM($S228:W228))","v":"."},{"$f":"IF(X228=\".\",\".\",SUM($S228:X228))","v":"."},{"$f":"IF(Y228=\".\",\".\",SUM($S228:Y228))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S229=\".\",\".\",SUM($S229:S229))","v":"."},{"$f":"IF(T229=\".\",\".\",SUM($S229:T229))","v":"."},{"$f":"IF(U229=\".\",\".\",SUM($S229:U229))","v":"."},{"$f":"IF(V229=\".\",\".\",SUM($S229:V229))","v":"."},{"$f":"IF(W229=\".\",\".\",SUM($S229:W229))","v":"."},{"$f":"IF(X229=\".\",\".\",SUM($S229:X229))","v":"."},{"$f":"IF(Y229=\".\",\".\",SUM($S229:Y229))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S230=\".\",\".\",SUM($S230:S230))","v":"."},{"$f":"IF(T230=\".\",\".\",SUM($S230:T230))","v":"."},{"$f":"IF(U230=\".\",\".\",SUM($S230:U230))","v":"."},{"$f":"IF(V230=\".\",\".\",SUM($S230:V230))","v":"."},{"$f":"IF(W230=\".\",\".\",SUM($S230:W230))","v":"."},{"$f":"IF(X230=\".\",\".\",SUM($S230:X230))","v":"."},{"$f":"IF(Y230=\".\",\".\",SUM($S230:Y230))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S231=\".\",\".\",SUM($S231:S231))","v":"."},{"$f":"IF(T231=\".\",\".\",SUM($S231:T231))","v":"."},{"$f":"IF(U231=\".\",\".\",SUM($S231:U231))","v":"."},{"$f":"IF(V231=\".\",\".\",SUM($S231:V231))","v":"."},{"$f":"IF(W231=\".\",\".\",SUM($S231:W231))","v":"."},{"$f":"IF(X231=\".\",\".\",SUM($S231:X231))","v":"."},{"$f":"IF(Y231=\".\",\".\",SUM($S231:Y231))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S232=\".\",\".\",SUM($S232:S232))","v":"."},{"$f":"IF(T232=\".\",\".\",SUM($S232:T232))","v":"."},{"$f":"IF(U232=\".\",\".\",SUM($S232:U232))","v":"."},{"$f":"IF(V232=\".\",\".\",SUM($S232:V232))","v":"."},{"$f":"IF(W232=\".\",\".\",SUM($S232:W232))","v":"."},{"$f":"IF(X232=\".\",\".\",SUM($S232:X232))","v":"."},{"$f":"IF(Y232=\".\",\".\",SUM($S232:Y232))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S233=\".\",\".\",SUM($S233:S233))","v":"."},{"$f":"IF(T233=\".\",\".\",SUM($S233:T233))","v":"."},{"$f":"IF(U233=\".\",\".\",SUM($S233:U233))","v":"."},{"$f":"IF(V233=\".\",\".\",SUM($S233:V233))","v":"."},{"$f":"IF(W233=\".\",\".\",SUM($S233:W233))","v":"."},{"$f":"IF(X233=\".\",\".\",SUM($S233:X233))","v":"."},{"$f":"IF(Y233=\".\",\".\",SUM($S233:Y233))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S234=\".\",\".\",SUM($S234:S234))","v":"."},{"$f":"IF(T234=\".\",\".\",SUM($S234:T234))","v":"."},{"$f":"IF(U234=\".\",\".\",SUM($S234:U234))","v":"."},{"$f":"IF(V234=\".\",\".\",SUM($S234:V234))","v":"."},{"$f":"IF(W234=\".\",\".\",SUM($S234:W234))","v":"."},{"$f":"IF(X234=\".\",\".\",SUM($S234:X234))","v":"."},{"$f":"IF(Y234=\".\",\".\",SUM($S234:Y234))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S235=\".\",\".\",SUM($S235:S235))","v":"."},{"$f":"IF(T235=\".\",\".\",SUM($S235:T235))","v":"."},{"$f":"IF(U235=\".\",\".\",SUM($S235:U235))","v":"."},{"$f":"IF(V235=\".\",\".\",SUM($S235:V235))","v":"."},{"$f":"IF(W235=\".\",\".\",SUM($S235:W235))","v":"."},{"$f":"IF(X235=\".\",\".\",SUM($S235:X235))","v":"."},{"$f":"IF(Y235=\".\",\".\",SUM($S235:Y235))","v":"."},null,".",".",".",".",".",".","."]
[null,null,{"$f":"C111","v":"Business"},"",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S236=\".\",\".\",SUM($S236:S236))","v":"."},{"$f":"IF(T236=\".\",\".\",SUM($S236:T236))","v":"."},{"$f":"IF(U236=\".\",\".\",SUM($S236:U236))","v":"."},{"$f":"IF(V236=\".\",\".\",SUM($S236:V236))","v":"."},{"$f":"IF(W236=\".\",\".\",SUM($S236:W236))","v":"."},{"$f":"IF(X236=\".\",\".\",SUM($S236:X236))","v":"."},{"$f":"IF(Y236=\".\",\".\",SUM($S236:Y236))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S237=\".\",\".\",SUM($S237:S237))","v":"."},{"$f":"IF(T237=\".\",\".\",SUM($S237:T237))","v":"."},{"$f":"IF(U237=\".\",\".\",SUM($S237:U237))","v":"."},{"$f":"IF(V237=\".\",\".\",SUM($S237:V237))","v":"."},{"$f":"IF(W237=\".\",\".\",SUM($S237:W237))","v":"."},{"$f":"IF(X237=\".\",\".\",SUM($S237:X237))","v":"."},{"$f":"IF(Y237=\".\",\".\",SUM($S237:Y237))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S238=\".\",\".\",SUM($S238:S238))","v":"."},{"$f":"IF(T238=\".\",\".\",SUM($S238:T238))","v":"."},{"$f":"IF(U238=\".\",\".\",SUM($S238:U238))","v":"."},{"$f":"IF(V238=\".\",\".\",SUM($S238:V238))","v":"."},{"$f":"IF(W238=\".\",\".\",SUM($S238:W238))","v":"."},{"$f":"IF(X238=\".\",\".\",SUM($S238:X238))","v":"."},{"$f":"IF(Y238=\".\",\".\",SUM($S238:Y238))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S239=\".\",\".\",SUM($S239:S239))","v":"."},{"$f":"IF(T239=\".\",\".\",SUM($S239:T239))","v":"."},{"$f":"IF(U239=\".\",\".\",SUM($S239:U239))","v":"."},{"$f":"IF(V239=\".\",\".\",SUM($S239:V239))","v":"."},{"$f":"IF(W239=\".\",\".\",SUM($S239:W239))","v":"."},{"$f":"IF(X239=\".\",\".\",SUM($S239:X239))","v":"."},{"$f":"IF(Y239=\".\",\".\",SUM($S239:Y239))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S240=\".\",\".\",SUM($S240:S240))","v":"."},{"$f":"IF(T240=\".\",\".\",SUM($S240:T240))","v":"."},{"$f":"IF(U240=\".\",\".\",SUM($S240:U240))","v":"."},{"$f":"IF(V240=\".\",\".\",SUM($S240:V240))","v":"."},{"$f":"IF(W240=\".\",\".\",SUM($S240:W240))","v":"."},{"$f":"IF(X240=\".\",\".\",SUM($S240:X240))","v":"."},{"$f":"IF(Y240=\".\",\".\",SUM($S240:Y240))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S241=\".\",\".\",SUM($S241:S241))","v":"."},{"$f":"IF(T241=\".\",\".\",SUM($S241:T241))","v":"."},{"$f":"IF(U241=\".\",\".\",SUM($S241:U241))","v":"."},{"$f":"IF(V241=\".\",\".\",SUM($S241:V241))","v":"."},{"$f":"IF(W241=\".\",\".\",SUM($S241:W241))","v":"."},{"$f":"IF(X241=\".\",\".\",SUM($S241:X241))","v":"."},{"$f":"IF(Y241=\".\",\".\",SUM($S241:Y241))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S242=\".\",\".\",SUM($S242:S242))","v":"."},{"$f":"IF(T242=\".\",\".\",SUM($S242:T242))","v":"."},{"$f":"IF(U242=\".\",\".\",SUM($S242:U242))","v":"."},{"$f":"IF(V242=\".\",\".\",SUM($S242:V242))","v":"."},{"$f":"IF(W242=\".\",\".\",SUM($S242:W242))","v":"."},{"$f":"IF(X242=\".\",\".\",SUM($S242:X242))","v":"."},{"$f":"IF(Y242=\".\",\".\",SUM($S242:Y242))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S243=\".\",\".\",SUM($S243:S243))","v":"."},{"$f":"IF(T243=\".\",\".\",SUM($S243:T243))","v":"."},{"$f":"IF(U243=\".\",\".\",SUM($S243:U243))","v":"."},{"$f":"IF(V243=\".\",\".\",SUM($S243:V243))","v":"."},{"$f":"IF(W243=\".\",\".\",SUM($S243:W243))","v":"."},{"$f":"IF(X243=\".\",\".\",SUM($S243:X243))","v":"."},{"$f":"IF(Y243=\".\",\".\",SUM($S243:Y243))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,{"$f":"O119","v":0},0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S244=\".\",\".\",SUM($S244:S244))","v":"."},{"$f":"IF(T244=\".\",\".\",SUM($S244:T244))","v":"."},{"$f":"IF(U244=\".\",\".\",SUM($S244:U244))","v":"."},{"$f":"IF(V244=\".\",\".\",SUM($S244:V244))","v":"."},{"$f":"IF(W244=\".\",\".\",SUM($S244:W244))","v":"."},{"$f":"IF(X244=\".\",\".\",SUM($S244:X244))","v":"."},{"$f":"IF(Y244=\".\",\".\",SUM($S244:Y244))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S245=\".\",\".\",SUM($S245:S245))","v":"."},{"$f":"IF(T245=\".\",\".\",SUM($S245:T245))","v":"."},{"$f":"IF(U245=\".\",\".\",SUM($S245:U245))","v":"."},{"$f":"IF(V245=\".\",\".\",SUM($S245:V245))","v":"."},{"$f":"IF(W245=\".\",\".\",SUM($S245:W245))","v":"."},{"$f":"IF(X245=\".\",\".\",SUM($S245:X245))","v":"."},{"$f":"IF(Y245=\".\",\".\",SUM($S245:Y245))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S246=\".\",\".\",SUM($S246:S246))","v":"."},{"$f":"IF(T246=\".\",\".\",SUM($S246:T246))","v":"."},{"$f":"IF(U246=\".\",\".\",SUM($S246:U246))","v":"."},{"$f":"IF(V246=\".\",\".\",SUM($S246:V246))","v":"."},{"$f":"IF(W246=\".\",\".\",SUM($S246:W246))","v":"."},{"$f":"IF(X246=\".\",\".\",SUM($S246:X246))","v":"."},{"$f":"IF(Y246=\".\",\".\",SUM($S246:Y246))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",{"$f":"E122","v":"."},null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S247=\".\",\".\",SUM($S247:S247))","v":"."},{"$f":"IF(T247=\".\",\".\",SUM($S247:T247))","v":"."},{"$f":"IF(U247=\".\",\".\",SUM($S247:U247))","v":"."},{"$f":"IF(V247=\".\",\".\",SUM($S247:V247))","v":"."},{"$f":"IF(W247=\".\",\".\",SUM($S247:W247))","v":"."},{"$f":"IF(X247=\".\",\".\",SUM($S247:X247))","v":"."},{"$f":"IF(Y247=\".\",\".\",SUM($S247:Y247))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S248=\".\",\".\",SUM($S248:S248))","v":"."},{"$f":"IF(T248=\".\",\".\",SUM($S248:T248))","v":"."},{"$f":"IF(U248=\".\",\".\",SUM($S248:U248))","v":"."},{"$f":"IF(V248=\".\",\".\",SUM($S248:V248))","v":"."},{"$f":"IF(W248=\".\",\".\",SUM($S248:W248))","v":"."},{"$f":"IF(X248=\".\",\".\",SUM($S248:X248))","v":"."},{"$f":"IF(Y248=\".\",\".\",SUM($S248:Y248))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"IF(F249=\"\",\".\",F249-E249)","v":"."},{"$f":"IF(G249=\"\",\".\",G249-F249)","v":"."},{"$f":"IF(H249=\"\",\".\",H249-G249)","v":"."},{"$f":"IF(I249=\"\",\".\",I249-H249)","v":"."},{"$f":"IF(J249=\"\",\".\",J249-I249)","v":"."},{"$f":"IF(K249=\"\",\".\",K249-J249)","v":"."},{"$f":"IF(L249=\"\",\".\",L249-K249)","v":"."},null,{"$f":"IF(ISNUMBER(E249),F249/E249-1,\".\")","v":"."},{"$f":"IF(ISNUMBER(F249),G249/F249-1,\".\")","v":"."},{"$f":"IF(ISNUMBER(G249),H249/G249-1,\".\")","v":"."},{"$f":"IF(ISNUMBER(H249),I249/H249-1,\".\")","v":"."},{"$f":"IF(ISNUMBER(I249),J249/I249-1,\".\")","v":"."},{"$f":"IF(ISNUMBER(J249),K249/J249-1,\".\")","v":"."},{"$f":"IF(ISNUMBER(K249),L249/K249-1,\".\")","v":"."},null,{"$f":"IF(S249=\".\",\".\",SUM($S249:S249))","v":"."},{"$f":"IF(T249=\".\",\".\",SUM($S249:T249))","v":"."},{"$f":"IF(U249=\".\",\".\",SUM($S249:U249))","v":"."},{"$f":"IF(V249=\".\",\".\",SUM($S249:V249))","v":"."},{"$f":"IF(W249=\".\",\".\",SUM($S249:W249))","v":"."},{"$f":"IF(X249=\".\",\".\",SUM($S249:X249))","v":"."},{"$f":"IF(Y249=\".\",\".\",SUM($S249:Y249))","v":"."},null,{"$f":"IF(ISNUMBER($E249),F249/$E249-1,\".\")","v":"."},{"$f":"IF(ISNUMBER($E249),G249/$E249-1,\".\")","v":"."},{"$f":"IF(ISNUMBER($E249),H249/$E249-1,\".\")","v":"."},{"$f":"IF(ISNUMBER($E249),I249/$E249-1,\".\")","v":"."},{"$f":"IF(ISNUMBER($E249),J249/$E249-1,\".\")","v":"."},{"$f":"IF(ISNUMBER($E249),K249/$E249-1,\".\")","v":"."},{"$f":"IF(ISNUMBER($E249),L249/$E249-1,\".\")","v":"."}]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S250=\".\",\".\",SUM($S250:S250))","v":"."},{"$f":"IF(T250=\".\",\".\",SUM($S250:T250))","v":"."},{"$f":"IF(U250=\".\",\".\",SUM($S250:U250))","v":"."},{"$f":"IF(V250=\".\",\".\",SUM($S250:V250))","v":"."},{"$f":"IF(W250=\".\",\".\",SUM($S250:W250))","v":"."},{"$f":"IF(X250=\".\",\".\",SUM($S250:X250))","v":"."},{"$f":"IF(Y250=\".\",\".\",SUM($S250:Y250))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S251=\".\",\".\",SUM($S251:S251))","v":"."},{"$f":"IF(T251=\".\",\".\",SUM($S251:T251))","v":"."},{"$f":"IF(U251=\".\",\".\",SUM($S251:U251))","v":"."},{"$f":"IF(V251=\".\",\".\",SUM($S251:V251))","v":"."},{"$f":"IF(W251=\".\",\".\",SUM($S251:W251))","v":"."},{"$f":"IF(X251=\".\",\".\",SUM($S251:X251))","v":"."},{"$f":"IF(Y251=\".\",\".\",SUM($S251:Y251))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S252=\".\",\".\",SUM($S252:S252))","v":"."},{"$f":"IF(T252=\".\",\".\",SUM($S252:T252))","v":"."},{"$f":"IF(U252=\".\",\".\",SUM($S252:U252))","v":"."},{"$f":"IF(V252=\".\",\".\",SUM($S252:V252))","v":"."},{"$f":"IF(W252=\".\",\".\",SUM($S252:W252))","v":"."},{"$f":"IF(X252=\".\",\".\",SUM($S252:X252))","v":"."},{"$f":"IF(Y252=\".\",\".\",SUM($S252:Y252))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S253=\".\",\".\",SUM($S253:S253))","v":"."},{"$f":"IF(T253=\".\",\".\",SUM($S253:T253))","v":"."},{"$f":"IF(U253=\".\",\".\",SUM($S253:U253))","v":"."},{"$f":"IF(V253=\".\",\".\",SUM($S253:V253))","v":"."},{"$f":"IF(W253=\".\",\".\",SUM($S253:W253))","v":"."},{"$f":"IF(X253=\".\",\".\",SUM($S253:X253))","v":"."},{"$f":"IF(Y253=\".\",\".\",SUM($S253:Y253))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S254=\".\",\".\",SUM($S254:S254))","v":"."},{"$f":"IF(T254=\".\",\".\",SUM($S254:T254))","v":"."},{"$f":"IF(U254=\".\",\".\",SUM($S254:U254))","v":"."},{"$f":"IF(V254=\".\",\".\",SUM($S254:V254))","v":"."},{"$f":"IF(W254=\".\",\".\",SUM($S254:W254))","v":"."},{"$f":"IF(X254=\".\",\".\",SUM($S254:X254))","v":"."},{"$f":"IF(Y254=\".\",\".\",SUM($S254:Y254))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S255=\".\",\".\",SUM($S255:S255))","v":"."},{"$f":"IF(T255=\".\",\".\",SUM($S255:T255))","v":"."},{"$f":"IF(U255=\".\",\".\",SUM($S255:U255))","v":"."},{"$f":"IF(V255=\".\",\".\",SUM($S255:V255))","v":"."},{"$f":"IF(W255=\".\",\".\",SUM($S255:W255))","v":"."},{"$f":"IF(X255=\".\",\".\",SUM($S255:X255))","v":"."},{"$f":"IF(Y255=\".\",\".\",SUM($S255:Y255))","v":"."},null,".",".",".",".",".",".","."]
[null,null,{"$f":"C131","v":"Special rate"},"",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S256=\".\",\".\",SUM($S256:S256))","v":"."},{"$f":"IF(T256=\".\",\".\",SUM($S256:T256))","v":"."},{"$f":"IF(U256=\".\",\".\",SUM($S256:U256))","v":"."},{"$f":"IF(V256=\".\",\".\",SUM($S256:V256))","v":"."},{"$f":"IF(W256=\".\",\".\",SUM($S256:W256))","v":"."},{"$f":"IF(X256=\".\",\".\",SUM($S256:X256))","v":"."},{"$f":"IF(Y256=\".\",\".\",SUM($S256:Y256))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S257=\".\",\".\",SUM($S257:S257))","v":"."},{"$f":"IF(T257=\".\",\".\",SUM($S257:T257))","v":"."},{"$f":"IF(U257=\".\",\".\",SUM($S257:U257))","v":"."},{"$f":"IF(V257=\".\",\".\",SUM($S257:V257))","v":"."},{"$f":"IF(W257=\".\",\".\",SUM($S257:W257))","v":"."},{"$f":"IF(X257=\".\",\".\",SUM($S257:X257))","v":"."},{"$f":"IF(Y257=\".\",\".\",SUM($S257:Y257))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S258=\".\",\".\",SUM($S258:S258))","v":"."},{"$f":"IF(T258=\".\",\".\",SUM($S258:T258))","v":"."},{"$f":"IF(U258=\".\",\".\",SUM($S258:U258))","v":"."},{"$f":"IF(V258=\".\",\".\",SUM($S258:V258))","v":"."},{"$f":"IF(W258=\".\",\".\",SUM($S258:W258))","v":"."},{"$f":"IF(X258=\".\",\".\",SUM($S258:X258))","v":"."},{"$f":"IF(Y258=\".\",\".\",SUM($S258:Y258))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S259=\".\",\".\",SUM($S259:S259))","v":"."},{"$f":"IF(T259=\".\",\".\",SUM($S259:T259))","v":"."},{"$f":"IF(U259=\".\",\".\",SUM($S259:U259))","v":"."},{"$f":"IF(V259=\".\",\".\",SUM($S259:V259))","v":"."},{"$f":"IF(W259=\".\",\".\",SUM($S259:W259))","v":"."},{"$f":"IF(X259=\".\",\".\",SUM($S259:X259))","v":"."},{"$f":"IF(Y259=\".\",\".\",SUM($S259:Y259))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S260=\".\",\".\",SUM($S260:S260))","v":"."},{"$f":"IF(T260=\".\",\".\",SUM($S260:T260))","v":"."},{"$f":"IF(U260=\".\",\".\",SUM($S260:U260))","v":"."},{"$f":"IF(V260=\".\",\".\",SUM($S260:V260))","v":"."},{"$f":"IF(W260=\".\",\".\",SUM($S260:W260))","v":"."},{"$f":"IF(X260=\".\",\".\",SUM($S260:X260))","v":"."},{"$f":"IF(Y260=\".\",\".\",SUM($S260:Y260))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,"TOTAL AVERAGE",2823.5193845689769,{"$f":"IF($P261=0,\".\",SUMPRODUCT(F216:F260,$P216:$P260)/$P261)","v":2899.7544079523386},2972.2482681511469,3046.5544748549255,3122.7183367262983,3200.7862951444554,3280.8059525230665,3362.826101336143,null,null,606,606,null,null,{"$f":"IF(F261=\".\",\".\",F261-E261)","v":76.235023383361749},72.493860198808306,74.306206703778571,76.163861871372774,78.067958418157104,80.0196573786111,82.020148813076503,null,2.6999999999999691E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,{"$f":"IF(S261=\".\",\".\",SUM($S261:S261))","v":76.235023383361749},{"$f":"IF(T261=\".\",\".\",SUM($S261:T261))","v":148.72888358217006},{"$f":"IF(U261=\".\",\".\",SUM($S261:U261))","v":223.03509028594863},{"$f":"IF(V261=\".\",\".\",SUM($S261:V261))","v":299.1989521573214},{"$f":"IF(W261=\".\",\".\",SUM($S261:W261))","v":377.26691057547851},{"$f":"IF(X261=\".\",\".\",SUM($S261:X261))","v":457.28656795408961},{"$f":"IF(Y261=\".\",\".\",SUM($S261:Y261))","v":539.30671676716611},null,2.6999999999999691E-2,5.2674999999999805E-2,7.8991874999999601E-2,0.10596667187499964,0.13361583867187443,0.16195623463867115,0.19100514050463779]
[null,null,{"$f":"C137","v":"Farmland"},"",2742.2503452534161,{"$f":"E262*1.027","v":2816.291104575258},{"$f":"F262*1.025","v":2886.6983821896392},{"$f":"G262*1.025","v":2958.8658417443798},3032.8374877879892,3108.6584249826888,3186.3748856072557,3266.0342577474366,null,null,363,363,null,null,74.040759321841961,70.407277614381201,72.167459554740617,73.971646043609326,75.820937194699582,77.716460624566935,79.659372140180949,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,{"$f":"IF(S262=\".\",\".\",SUM($S262:S262))","v":74.040759321841961},{"$f":"IF(T262=\".\",\".\",SUM($S262:T262))","v":144.44803693622316},{"$f":"IF(U262=\".\",\".\",SUM($S262:U262))","v":216.61549649096378},{"$f":"IF(V262=\".\",\".\",SUM($S262:V262))","v":290.5871425345731},{"$f":"IF(W262=\".\",\".\",SUM($S262:W262))","v":366.40807972927269},{"$f":"IF(X262=\".\",\".\",SUM($S262:X262))","v":444.12454035383962},{"$f":"IF(Y262=\".\",\".\",SUM($S262:Y262))","v":523.78391249402057},null,2.6999999999999913E-2,5.2674999999999805E-2,7.8991874999999601E-2,0.10596667187499964,0.13361583867187443,0.16195623463867137,0.19100514050463802]
[null,null,"Farmland","General Farmland - Affected by Mining",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S263=\".\",\".\",SUM($S263:S263))","v":"."},{"$f":"IF(T263=\".\",\".\",SUM($S263:T263))","v":"."},{"$f":"IF(U263=\".\",\".\",SUM($S263:U263))","v":"."},{"$f":"IF(V263=\".\",\".\",SUM($S263:V263))","v":"."},{"$f":"IF(W263=\".\",\".\",SUM($S263:W263))","v":"."},{"$f":"IF(X263=\".\",\".\",SUM($S263:X263))","v":"."},{"$f":"IF(Y263=\".\",\".\",SUM($S263:Y263))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Farmland","General Farmland - Irrigable ",3816.762324226087,{"$f":"E264*1.027","v":3919.8149069801912},{"$f":"F264*1.025","v":4017.8102796546955},{"$f":"G264*1.025","v":4118.2555366460629},4221.2119250622145,4326.7422231887695,4434.9107787684879,4545.7835482376995,null,null,{"$f":"O139","v":115},115,null,null,103.05258275410415,97.995372674504324,100.44525699136739,102.95638841615164,105.53029812655495,108.16855557971849,110.87276946921156,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,{"$f":"IF(S264=\".\",\".\",SUM($S264:S264))","v":103.05258275410415},{"$f":"IF(T264=\".\",\".\",SUM($S264:T264))","v":201.04795542860847},{"$f":"IF(U264=\".\",\".\",SUM($S264:U264))","v":301.49321241997586},{"$f":"IF(V264=\".\",\".\",SUM($S264:V264))","v":404.4496008361275},{"$f":"IF(W264=\".\",\".\",SUM($S264:W264))","v":509.97989896268246},{"$f":"IF(X264=\".\",\".\",SUM($S264:X264))","v":618.14845454240094},{"$f":"IF(Y264=\".\",\".\",SUM($S264:Y264))","v":729.0212240116125},null,2.6999999999999913E-2,5.2674999999999805E-2,7.8991874999999823E-2,0.10596667187499986,0.13361583867187465,0.16195623463867137,0.19100514050463802]
[null,null,"Farmland","General Farmland  - Offset",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S265=\".\",\".\",SUM($S265:S265))","v":"."},{"$f":"IF(T265=\".\",\".\",SUM($S265:T265))","v":"."},{"$f":"IF(U265=\".\",\".\",SUM($S265:U265))","v":"."},{"$f":"IF(V265=\".\",\".\",SUM($S265:V265))","v":"."},{"$f":"IF(W265=\".\",\".\",SUM($S265:W265))","v":"."},{"$f":"IF(X265=\".\",\".\",SUM($S265:X265))","v":"."},{"$f":"IF(Y265=\".\",\".\",SUM($S265:Y265))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Farmland","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S266=\".\",\".\",SUM($S266:S266))","v":"."},{"$f":"IF(T266=\".\",\".\",SUM($S266:T266))","v":"."},{"$f":"IF(U266=\".\",\".\",SUM($S266:U266))","v":"."},{"$f":"IF(V266=\".\",\".\",SUM($S266:V266))","v":"."},{"$f":"IF(W266=\".\",\".\",SUM($S266:W266))","v":"."},{"$f":"IF(X266=\".\",\".\",SUM($S266:X266))","v":"."},{"$f":"IF(Y266=\".\",\".\",SUM($S266:Y266))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Farmland","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S267=\".\",\".\",SUM($S267:S267))","v":"."},{"$f":"IF(T267=\".\",\".\",SUM($S267:T267))","v":"."},{"$f":"IF(U267=\".\",\".\",SUM($S267:U267))","v":"."},{"$f":"IF(V267=\".\",\".\",SUM($S267:V267))","v":"."},{"$f":"IF(W267=\".\",\".\",SUM($S267:W267))","v":"."},{"$f":"IF(X267=\".\",\".\",SUM($S267:X267))","v":"."},{"$f":"IF(Y267=\".\",\".\",SUM($S267:Y267))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Farmland","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S268=\".\",\".\",SUM($S268:S268))","v":"."},{"$f":"IF(T268=\".\",\".\",SUM($S268:T268))","v":"."},{"$f":"IF(U268=\".\",\".\",SUM($S268:U268))","v":"."},{"$f":"IF(V268=\".\",\".\",SUM($S268:V268))","v":"."},{"$f":"IF(W268=\".\",\".\",SUM($S268:W268))","v":"."},{"$f":"IF(X268=\".\",\".\",SUM($S268:X268))","v":"."},{"$f":"IF(Y268=\".\",\".\",SUM($S268:Y268))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Farmland","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S269=\".\",\".\",SUM($S269:S269))","v":"."},{"$f":"IF(T269=\".\",\".\",SUM($S269:T269))","v":"."},{"$f":"IF(U269=\".\",\".\",SUM($S269:U269))","v":"."},{"$f":"IF(V269=\".\",\".\",SUM($S269:V269))","v":"."},{"$f":"IF(W269=\".\",\".\",SUM($S269:W269))","v":"."},{"$f":"IF(X269=\".\",\".\",SUM($S269:X269))","v":"."},{"$f":"IF(Y269=\".\",\".\",SUM($S269:Y269))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Farmland","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S270=\".\",\".\",SUM($S270:S270))","v":"."},{"$f":"IF(T270=\".\",\".\",SUM($S270:T270))","v":"."},{"$f":"IF(U270=\".\",\".\",SUM($S270:U270))","v":"."},{"$f":"IF(V270=\".\",\".\",SUM($S270:V270))","v":"."},{"$f":"IF(W270=\".\",\".\",SUM($S270:W270))","v":"."},{"$f":"IF(X270=\".\",\".\",SUM($S270:X270))","v":"."},{"$f":"IF(Y270=\".\",\".\",SUM($S270:Y270))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Farmland","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S271=\".\",\".\",SUM($S271:S271))","v":"."},{"$f":"IF(T271=\".\",\".\",SUM($S271:T271))","v":"."},{"$f":"IF(U271=\".\",\".\",SUM($S271:U271))","v":"."},{"$f":"IF(V271=\".\",\".\",SUM($S271:V271))","v":"."},{"$f":"IF(W271=\".\",\".\",SUM($S271:W271))","v":"."},{"$f":"IF(X271=\".\",\".\",SUM($S271:X271))","v":"."},{"$f":"IF(Y271=\".\",\".\",SUM($S271:Y271))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S272=\".\",\".\",SUM($S272:S272))","v":"."},{"$f":"IF(T272=\".\",\".\",SUM($S272:T272))","v":"."},{"$f":"IF(U272=\".\",\".\",SUM($S272:U272))","v":"."},{"$f":"IF(V272=\".\",\".\",SUM($S272:V272))","v":"."},{"$f":"IF(W272=\".\",\".\",SUM($S272:W272))","v":"."},{"$f":"IF(X272=\".\",\".\",SUM($S272:X272))","v":"."},{"$f":"IF(Y272=\".\",\".\",SUM($S272:Y272))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S273=\".\",\".\",SUM($S273:S273))","v":"."},{"$f":"IF(T273=\".\",\".\",SUM($S273:T273))","v":"."},{"$f":"IF(U273=\".\",\".\",SUM($S273:U273))","v":"."},{"$f":"IF(V273=\".\",\".\",SUM($S273:V273))","v":"."},{"$f":"IF(W273=\".\",\".\",SUM($S273:W273))","v":"."},{"$f":"IF(X273=\".\",\".\",SUM($S273:X273))","v":"."},{"$f":"IF(Y273=\".\",\".\",SUM($S273:Y273))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S274=\".\",\".\",SUM($S274:S274))","v":"."},{"$f":"IF(T274=\".\",\".\",SUM($S274:T274))","v":"."},{"$f":"IF(U274=\".\",\".\",SUM($S274:U274))","v":"."},{"$f":"IF(V274=\".\",\".\",SUM($S274:V274))","v":"."},{"$f":"IF(W274=\".\",\".\",SUM($S274:W274))","v":"."},{"$f":"IF(X274=\".\",\".\",SUM($S274:X274))","v":"."},{"$f":"IF(Y274=\".\",\".\",SUM($S274:Y274))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S275=\".\",\".\",SUM($S275:S275))","v":"."},{"$f":"IF(T275=\".\",\".\",SUM($S275:T275))","v":"."},{"$f":"IF(U275=\".\",\".\",SUM($S275:U275))","v":"."},{"$f":"IF(V275=\".\",\".\",SUM($S275:V275))","v":"."},{"$f":"IF(W275=\".\",\".\",SUM($S275:W275))","v":"."},{"$f":"IF(X275=\".\",\".\",SUM($S275:X275))","v":"."},{"$f":"IF(Y275=\".\",\".\",SUM($S275:Y275))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S276=\".\",\".\",SUM($S276:S276))","v":"."},{"$f":"IF(T276=\".\",\".\",SUM($S276:T276))","v":"."},{"$f":"IF(U276=\".\",\".\",SUM($S276:U276))","v":"."},{"$f":"IF(V276=\".\",\".\",SUM($S276:V276))","v":"."},{"$f":"IF(W276=\".\",\".\",SUM($S276:W276))","v":"."},{"$f":"IF(X276=\".\",\".\",SUM($S276:X276))","v":"."},{"$f":"IF(Y276=\".\",\".\",SUM($S276:Y276))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S277=\".\",\".\",SUM($S277:S277))","v":"."},{"$f":"IF(T277=\".\",\".\",SUM($S277:T277))","v":"."},{"$f":"IF(U277=\".\",\".\",SUM($S277:U277))","v":"."},{"$f":"IF(V277=\".\",\".\",SUM($S277:V277))","v":"."},{"$f":"IF(W277=\".\",\".\",SUM($S277:W277))","v":"."},{"$f":"IF(X277=\".\",\".\",SUM($S277:X277))","v":"."},{"$f":"IF(Y277=\".\",\".\",SUM($S277:Y277))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S278=\".\",\".\",SUM($S278:S278))","v":"."},{"$f":"IF(T278=\".\",\".\",SUM($S278:T278))","v":"."},{"$f":"IF(U278=\".\",\".\",SUM($S278:U278))","v":"."},{"$f":"IF(V278=\".\",\".\",SUM($S278:V278))","v":"."},{"$f":"IF(W278=\".\",\".\",SUM($S278:W278))","v":"."},{"$f":"IF(X278=\".\",\".\",SUM($S278:X278))","v":"."},{"$f":"IF(Y278=\".\",\".\",SUM($S278:Y278))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",{"$f":"E154","v":"."},null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S279=\".\",\".\",SUM($S279:S279))","v":"."},{"$f":"IF(T279=\".\",\".\",SUM($S279:T279))","v":"."},{"$f":"IF(U279=\".\",\".\",SUM($S279:U279))","v":"."},{"$f":"IF(V279=\".\",\".\",SUM($S279:V279))","v":"."},{"$f":"IF(W279=\".\",\".\",SUM($S279:W279))","v":"."},{"$f":"IF(X279=\".\",\".\",SUM($S279:X279))","v":"."},{"$f":"IF(Y279=\".\",\".\",SUM($S279:Y279))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S280=\".\",\".\",SUM($S280:S280))","v":"."},{"$f":"IF(T280=\".\",\".\",SUM($S280:T280))","v":"."},{"$f":"IF(U280=\".\",\".\",SUM($S280:U280))","v":"."},{"$f":"IF(V280=\".\",\".\",SUM($S280:V280))","v":"."},{"$f":"IF(W280=\".\",\".\",SUM($S280:W280))","v":"."},{"$f":"IF(X280=\".\",\".\",SUM($S280:X280))","v":"."},{"$f":"IF(Y280=\".\",\".\",SUM($S280:Y280))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"IF(F281=\"\",\".\",F281-E281)","v":"."},{"$f":"IF(G281=\"\",\".\",G281-F281)","v":"."},{"$f":"IF(H281=\"\",\".\",H281-G281)","v":"."},{"$f":"IF(I281=\"\",\".\",I281-H281)","v":"."},{"$f":"IF(J281=\"\",\".\",J281-I281)","v":"."},{"$f":"IF(K281=\"\",\".\",K281-J281)","v":"."},{"$f":"IF(L281=\"\",\".\",L281-K281)","v":"."},null,{"$f":"IF(ISNUMBER(E281),F281/E281-1,\".\")","v":"."},{"$f":"IF(ISNUMBER(F281),G281/F281-1,\".\")","v":"."},{"$f":"IF(ISNUMBER(G281),H281/G281-1,\".\")","v":"."},{"$f":"IF(ISNUMBER(H281),I281/H281-1,\".\")","v":"."},{"$f":"IF(ISNUMBER(I281),J281/I281-1,\".\")","v":"."},{"$f":"IF(ISNUMBER(J281),K281/J281-1,\".\")","v":"."},{"$f":"IF(ISNUMBER(K281),L281/K281-1,\".\")","v":"."},null,{"$f":"IF(S281=\".\",\".\",SUM($S281:S281))","v":"."},{"$f":"IF(T281=\".\",\".\",SUM($S281:T281))","v":"."},{"$f":"IF(U281=\".\",\".\",SUM($S281:U281))","v":"."},{"$f":"IF(V281=\".\",\".\",SUM($S281:V281))","v":"."},{"$f":"IF(W281=\".\",\".\",SUM($S281:W281))","v":"."},{"$f":"IF(X281=\".\",\".\",SUM($S281:X281))","v":"."},{"$f":"IF(Y281=\".\",\".\",SUM($S281:Y281))","v":"."},null,{"$f":"IF(ISNUMBER($E281),F281/$E281-1,\".\")","v":"."},{"$f":"IF(ISNUMBER($E281),G281/$E281-1,\".\")","v":"."},{"$f":"IF(ISNUMBER($E281),H281/$E281-1,\".\")","v":"."},{"$f":"IF(ISNUMBER($E281),I281/$E281-1,\".\")","v":"."},{"$f":"IF(ISNUMBER($E281),J281/$E281-1,\".\")","v":"."},{"$f":"IF(ISNUMBER($E281),K281/$E281-1,\".\")","v":"."},{"$f":"IF(ISNUMBER($E281),L281/$E281-1,\".\")","v":"."}]
[null,null,null,"TOTAL AVERAGE",3000.7626414497695,{"$f":"IF($P282=0,\".\",SUMPRODUCT(F262:F281,$P262:$P281)/$P282)","v":3081.7832327689134},3158.827813588136,3237.7985089278386,3318.7434716510352,3401.7120584423105,3486.754859903368,3573.923731400952,null,null,478,478,null,null,{"$f":"IF(F282=\".\",\".\",F282-E282)","v":81.020591319143932},77.044580819222574,78.970695339702615,80.944962723196568,82.968586791275357,85.042801461057479,87.16887149758395,null,2.7000000000000135E-2,2.4999999999999911E-2,2.4999999999999689E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,{"$f":"IF(S282=\".\",\".\",SUM($S282:S282))","v":81.020591319143932},{"$f":"IF(T282=\".\",\".\",SUM($S282:T282))","v":158.06517213836651},{"$f":"IF(U282=\".\",\".\",SUM($S282:U282))","v":237.03586747806912},{"$f":"IF(V282=\".\",\".\",SUM($S282:V282))","v":317.98083020126569},{"$f":"IF(W282=\".\",\".\",SUM($S282:W282))","v":400.94941699254105},{"$f":"IF(X282=\".\",\".\",SUM($S282:X282))","v":485.99221845359853},{"$f":"IF(Y282=\".\",\".\",SUM($S282:Y282))","v":573.16108995118248},null,2.7000000000000135E-2,5.2675000000000027E-2,7.8991874999999601E-2,0.10596667187499986,0.13361583867187465,0.16195623463867159,0.19100514050463824]
[null,null,{"$f":"C158","v":"Mining"},"",407812.89710687002,{"$f":"E283*1.027","v":418823.8453287555},{"$f":"F283*1.025","v":429294.44146197435},{"$f":"G283*1.025","v":440026.80249852367},451027.4725609867,462303.15937501134,473860.73835938657,485707.25681837118,null,null,18,18,null,null,11010.948221885483,10470.596133218845,10732.361036549322,11000.670062463032,11275.686814024637,11557.578984375228,11846.518458984618,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,{"$f":"IF(S283=\".\",\".\",SUM($S283:S283))","v":11010.948221885483},{"$f":"IF(T283=\".\",\".\",SUM($S283:T283))","v":21481.544355104328},{"$f":"IF(U283=\".\",\".\",SUM($S283:U283))","v":32213.90539165365},{"$f":"IF(V283=\".\",\".\",SUM($S283:V283))","v":43214.575454116683},{"$f":"IF(W283=\".\",\".\",SUM($S283:W283))","v":54490.26226814132},{"$f":"IF(X283=\".\",\".\",SUM($S283:X283))","v":66047.841252516548},{"$f":"IF(Y283=\".\",\".\",SUM($S283:Y283))","v":77894.359711501165},null,2.6999999999999913E-2,5.2674999999999805E-2,7.8991874999999823E-2,0.10596667187499964,0.13361583867187465,0.16195623463867137,0.19100514050463802]
[null,null,"Mining","General Mining - Underground Coal Mining",445658.22880000004,{"$f":"E284*1.027","v":457691.00097759999},{"$f":"F284*1.025","v":469133.27600203996},{"$f":"G284*1.025","v":480861.60790209094},492883.14809964318,505205.22680213419,517835.35747218749,530781.24140899209,null,null,{"$f":"O159","v":1},1,null,null,12032.772177599953,11442.275024439965,11728.33190005098,12021.54019755224,12322.07870249101,12630.130670053302,12945.883936804603,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,{"$f":"IF(S284=\".\",\".\",SUM($S284:S284))","v":12032.772177599953},{"$f":"IF(T284=\".\",\".\",SUM($S284:T284))","v":23475.047202039917},{"$f":"IF(U284=\".\",\".\",SUM($S284:U284))","v":35203.379102090898},{"$f":"IF(V284=\".\",\".\",SUM($S284:V284))","v":47224.919299643137},{"$f":"IF(W284=\".\",\".\",SUM($S284:W284))","v":59546.998002134147},{"$f":"IF(X284=\".\",\".\",SUM($S284:X284))","v":72177.128672187449},{"$f":"IF(Y284=\".\",\".\",SUM($S284:Y284))","v":85123.012608992052},null,2.6999999999999913E-2,5.2674999999999805E-2,7.8991874999999823E-2,0.10596667187499964,0.13361583867187443,0.16195623463867137,0.19100514050463779]
[null,null,"Mining","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S285=\".\",\".\",SUM($S285:S285))","v":"."},{"$f":"IF(T285=\".\",\".\",SUM($S285:T285))","v":"."},{"$f":"IF(U285=\".\",\".\",SUM($S285:U285))","v":"."},{"$f":"IF(V285=\".\",\".\",SUM($S285:V285))","v":"."},{"$f":"IF(W285=\".\",\".\",SUM($S285:W285))","v":"."},{"$f":"IF(X285=\".\",\".\",SUM($S285:X285))","v":"."},{"$f":"IF(Y285=\".\",\".\",SUM($S285:Y285))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Mining","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S286=\".\",\".\",SUM($S286:S286))","v":"."},{"$f":"IF(T286=\".\",\".\",SUM($S286:T286))","v":"."},{"$f":"IF(U286=\".\",\".\",SUM($S286:U286))","v":"."},{"$f":"IF(V286=\".\",\".\",SUM($S286:V286))","v":"."},{"$f":"IF(W286=\".\",\".\",SUM($S286:W286))","v":"."},{"$f":"IF(X286=\".\",\".\",SUM($S286:X286))","v":"."},{"$f":"IF(Y286=\".\",\".\",SUM($S286:Y286))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Mining","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S287=\".\",\".\",SUM($S287:S287))","v":"."},{"$f":"IF(T287=\".\",\".\",SUM($S287:T287))","v":"."},{"$f":"IF(U287=\".\",\".\",SUM($S287:U287))","v":"."},{"$f":"IF(V287=\".\",\".\",SUM($S287:V287))","v":"."},{"$f":"IF(W287=\".\",\".\",SUM($S287:W287))","v":"."},{"$f":"IF(X287=\".\",\".\",SUM($S287:X287))","v":"."},{"$f":"IF(Y287=\".\",\".\",SUM($S287:Y287))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Mining","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S288=\".\",\".\",SUM($S288:S288))","v":"."},{"$f":"IF(T288=\".\",\".\",SUM($S288:T288))","v":"."},{"$f":"IF(U288=\".\",\".\",SUM($S288:U288))","v":"."},{"$f":"IF(V288=\".\",\".\",SUM($S288:V288))","v":"."},{"$f":"IF(W288=\".\",\".\",SUM($S288:W288))","v":"."},{"$f":"IF(X288=\".\",\".\",SUM($S288:X288))","v":"."},{"$f":"IF(Y288=\".\",\".\",SUM($S288:Y288))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Mining","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S289=\".\",\".\",SUM($S289:S289))","v":"."},{"$f":"IF(T289=\".\",\".\",SUM($S289:T289))","v":"."},{"$f":"IF(U289=\".\",\".\",SUM($S289:U289))","v":"."},{"$f":"IF(V289=\".\",\".\",SUM($S289:V289))","v":"."},{"$f":"IF(W289=\".\",\".\",SUM($S289:W289))","v":"."},{"$f":"IF(X289=\".\",\".\",SUM($S289:X289))","v":"."},{"$f":"IF(Y289=\".\",\".\",SUM($S289:Y289))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Mining","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S290=\".\",\".\",SUM($S290:S290))","v":"."},{"$f":"IF(T290=\".\",\".\",SUM($S290:T290))","v":"."},{"$f":"IF(U290=\".\",\".\",SUM($S290:U290))","v":"."},{"$f":"IF(V290=\".\",\".\",SUM($S290:V290))","v":"."},{"$f":"IF(W290=\".\",\".\",SUM($S290:W290))","v":"."},{"$f":"IF(X290=\".\",\".\",SUM($S290:X290))","v":"."},{"$f":"IF(Y290=\".\",\".\",SUM($S290:Y290))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Mining","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S291=\".\",\".\",SUM($S291:S291))","v":"."},{"$f":"IF(T291=\".\",\".\",SUM($S291:T291))","v":"."},{"$f":"IF(U291=\".\",\".\",SUM($S291:U291))","v":"."},{"$f":"IF(V291=\".\",\".\",SUM($S291:V291))","v":"."},{"$f":"IF(W291=\".\",\".\",SUM($S291:W291))","v":"."},{"$f":"IF(X291=\".\",\".\",SUM($S291:X291))","v":"."},{"$f":"IF(Y291=\".\",\".\",SUM($S291:Y291))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Mining","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S292=\".\",\".\",SUM($S292:S292))","v":"."},{"$f":"IF(T292=\".\",\".\",SUM($S292:T292))","v":"."},{"$f":"IF(U292=\".\",\".\",SUM($S292:U292))","v":"."},{"$f":"IF(V292=\".\",\".\",SUM($S292:V292))","v":"."},{"$f":"IF(W292=\".\",\".\",SUM($S292:W292))","v":"."},{"$f":"IF(X292=\".\",\".\",SUM($S292:X292))","v":"."},{"$f":"IF(Y292=\".\",\".\",SUM($S292:Y292))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S293=\".\",\".\",SUM($S293:S293))","v":"."},{"$f":"IF(T293=\".\",\".\",SUM($S293:T293))","v":"."},{"$f":"IF(U293=\".\",\".\",SUM($S293:U293))","v":"."},{"$f":"IF(V293=\".\",\".\",SUM($S293:V293))","v":"."},{"$f":"IF(W293=\".\",\".\",SUM($S293:W293))","v":"."},{"$f":"IF(X293=\".\",\".\",SUM($S293:X293))","v":"."},{"$f":"IF(Y293=\".\",\".\",SUM($S293:Y293))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S294=\".\",\".\",SUM($S294:S294))","v":"."},{"$f":"IF(T294=\".\",\".\",SUM($S294:T294))","v":"."},{"$f":"IF(U294=\".\",\".\",SUM($S294:U294))","v":"."},{"$f":"IF(V294=\".\",\".\",SUM($S294:V294))","v":"."},{"$f":"IF(W294=\".\",\".\",SUM($S294:W294))","v":"."},{"$f":"IF(X294=\".\",\".\",SUM($S294:X294))","v":"."},{"$f":"IF(Y294=\".\",\".\",SUM($S294:Y294))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S295=\".\",\".\",SUM($S295:S295))","v":"."},{"$f":"IF(T295=\".\",\".\",SUM($S295:T295))","v":"."},{"$f":"IF(U295=\".\",\".\",SUM($S295:U295))","v":"."},{"$f":"IF(V295=\".\",\".\",SUM($S295:V295))","v":"."},{"$f":"IF(W295=\".\",\".\",SUM($S295:W295))","v":"."},{"$f":"IF(X295=\".\",\".\",SUM($S295:X295))","v":"."},{"$f":"IF(Y295=\".\",\".\",SUM($S295:Y295))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S296=\".\",\".\",SUM($S296:S296))","v":"."},{"$f":"IF(T296=\".\",\".\",SUM($S296:T296))","v":"."},{"$f":"IF(U296=\".\",\".\",SUM($S296:U296))","v":"."},{"$f":"IF(V296=\".\",\".\",SUM($S296:V296))","v":"."},{"$f":"IF(W296=\".\",\".\",SUM($S296:W296))","v":"."},{"$f":"IF(X296=\".\",\".\",SUM($S296:X296))","v":"."},{"$f":"IF(Y296=\".\",\".\",SUM($S296:Y296))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S297=\".\",\".\",SUM($S297:S297))","v":"."},{"$f":"IF(T297=\".\",\".\",SUM($S297:T297))","v":"."},{"$f":"IF(U297=\".\",\".\",SUM($S297:U297))","v":"."},{"$f":"IF(V297=\".\",\".\",SUM($S297:V297))","v":"."},{"$f":"IF(W297=\".\",\".\",SUM($S297:W297))","v":"."},{"$f":"IF(X297=\".\",\".\",SUM($S297:X297))","v":"."},{"$f":"IF(Y297=\".\",\".\",SUM($S297:Y297))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S298=\".\",\".\",SUM($S298:S298))","v":"."},{"$f":"IF(T298=\".\",\".\",SUM($S298:T298))","v":"."},{"$f":"IF(U298=\".\",\".\",SUM($S298:U298))","v":"."},{"$f":"IF(V298=\".\",\".\",SUM($S298:V298))","v":"."},{"$f":"IF(W298=\".\",\".\",SUM($S298:W298))","v":"."},{"$f":"IF(X298=\".\",\".\",SUM($S298:X298))","v":"."},{"$f":"IF(Y298=\".\",\".\",SUM($S298:Y298))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S299=\".\",\".\",SUM($S299:S299))","v":"."},{"$f":"IF(T299=\".\",\".\",SUM($S299:T299))","v":"."},{"$f":"IF(U299=\".\",\".\",SUM($S299:U299))","v":"."},{"$f":"IF(V299=\".\",\".\",SUM($S299:V299))","v":"."},{"$f":"IF(W299=\".\",\".\",SUM($S299:W299))","v":"."},{"$f":"IF(X299=\".\",\".\",SUM($S299:X299))","v":"."},{"$f":"IF(Y299=\".\",\".\",SUM($S299:Y299))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S300=\".\",\".\",SUM($S300:S300))","v":"."},{"$f":"IF(T300=\".\",\".\",SUM($S300:T300))","v":"."},{"$f":"IF(U300=\".\",\".\",SUM($S300:U300))","v":"."},{"$f":"IF(V300=\".\",\".\",SUM($S300:V300))","v":"."},{"$f":"IF(W300=\".\",\".\",SUM($S300:W300))","v":"."},{"$f":"IF(X300=\".\",\".\",SUM($S300:X300))","v":"."},{"$f":"IF(Y300=\".\",\".\",SUM($S300:Y300))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S301=\".\",\".\",SUM($S301:S301))","v":"."},{"$f":"IF(T301=\".\",\".\",SUM($S301:T301))","v":"."},{"$f":"IF(U301=\".\",\".\",SUM($S301:U301))","v":"."},{"$f":"IF(V301=\".\",\".\",SUM($S301:V301))","v":"."},{"$f":"IF(W301=\".\",\".\",SUM($S301:W301))","v":"."},{"$f":"IF(X301=\".\",\".\",SUM($S301:X301))","v":"."},{"$f":"IF(Y301=\".\",\".\",SUM($S301:Y301))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S302=\".\",\".\",SUM($S302:S302))","v":"."},{"$f":"IF(T302=\".\",\".\",SUM($S302:T302))","v":"."},{"$f":"IF(U302=\".\",\".\",SUM($S302:U302))","v":"."},{"$f":"IF(V302=\".\",\".\",SUM($S302:V302))","v":"."},{"$f":"IF(W302=\".\",\".\",SUM($S302:W302))","v":"."},{"$f":"IF(X302=\".\",\".\",SUM($S302:X302))","v":"."},{"$f":"IF(Y302=\".\",\".\",SUM($S302:Y302))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,"TOTAL AVERAGE",409804.75666966633,{"$f":"IF($P303=0,\".\",SUMPRODUCT(F283:F302,$P283:$P302)/$P303)","v":420869.48509974731},{"$f":"IF($P303=0,\".\",SUMPRODUCT(G283:G302,$P283:$P302)/$P303)","v":431391.22222724097},{"$f":"IF($P303=0,\".\",SUMPRODUCT(H283:H302,$P283:$P302)/$P303)","v":442176.00278292195},453230.40285249497,464561.16292380728,476175.19199690234,488079.57179682498,null,null,19,19,null,null,{"$f":"IF(F303=\".\",\".\",F303-E303)","v":11064.728430080984},{"$f":"IF(G303=\".\",\".\",G303-F303)","v":10521.73712749366},10784.780555680976,11054.400069573021,11330.76007131231,11614.029073095066,11904.379799922637,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999689E-2,2.5000000000000133E-2,null,{"$f":"IF(S303=\".\",\".\",SUM($S303:S303))","v":11064.728430080984},{"$f":"IF(T303=\".\",\".\",SUM($S303:T303))","v":21586.465557574644},{"$f":"IF(U303=\".\",\".\",SUM($S303:U303))","v":32371.24611325562},{"$f":"IF(V303=\".\",\".\",SUM($S303:V303))","v":43425.646182828641},{"$f":"IF(W303=\".\",\".\",SUM($S303:W303))","v":54756.406254140951},{"$f":"IF(X303=\".\",\".\",SUM($S303:X303))","v":66370.435327236017},{"$f":"IF(Y303=\".\",\".\",SUM($S303:Y303))","v":78274.815127158654},null,2.6999999999999913E-2,5.2675000000000027E-2,7.8991874999999823E-2,0.10596667187499964,0.13361583867187465,0.16195623463867115,0.19100514050463802]
[]
[]
[]
[]
[]
[null,null,"Domestic Waste Management Services - Annual Charge",null,null,null,null,{"$f":"$H$21","v":"$ per year"}]
[null,null,"(Enter the current annual charge and the proposed annual charge for each year of the application.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$21","v":"Annual increases (nominal $ per year)"},null,null,null,null,null,null,null,{"$f":"AA$21","v":"Annual increases (%)"},null,null,null,null,null,null,null,{"$f":"AI$21","v":"Cumulative increases (nominal $ per year)"},null,null,null,null,null,null,null,{"$f":"AQ$21","v":"Cumulative increases (%)"}]
[null,null,"Description",null,"Current Average Charge","Annual\nCharge\nYear 1","Annual\nCharge\nYear 2","Annual\nCharge\nYear 3","Annual\nCharge\nYear 4","Annual\nCharge\nYear 5","Annual\nCharge\nYear 6","Annual\nCharge\nYear 7",null,null,null,null,null,null,{"$f":"C309","v":"Domestic Waste Management Services - Annual Charge"},null,null,null,null,null,null,null,{"$f":"$S311","v":"Domestic Waste Management Services - Annual Charge"},null,null,null,null,null,null,null,{"$f":"$S311","v":"Domestic Waste Management Services - Annual Charge"},null,null,null,null,null,null,null,{"$f":"$S311","v":"Domestic Waste Management Services - Annual Charge"}]
[null,null,null,null,{"$f":"E184","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26",null,null,null,null,null,null,{"$f":"S$23","v":"Year 1"},{"$f":"T$23","v":"Year 2"},"Year 3","Year 4","Year 5","Year 6","Year 7",null,{"$f":"AA$23","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7",null,{"$f":"AI$23","v":"Year 1"},{"$f":"AJ$23","v":"Year 2"},"Year 3","Year 4","Year 5","Year 6","Year 7",null,{"$f":"AQ$23","v":"Year 1"},{"$f":"AR$23","v":"Year 2"},"Year 3","Year 4","Year 5","Year 6","Year 7"]
[null,null,"Urban domestic waste management charge",null,390,{"$f":"E313*1.029","v":401.30999999999995},{"$f":"F313*1.03","v":413.34929999999997},{"$f":"G313*1.03","v":425.74977899999999},{"$f":"H313*1.025","v":436.39352347499994},{"$f":"I313*1.028","v":448.61254213229995},{"$f":"J313*1.028","v":461.17369331200433},474.08655672474049,null,null,null,null,null,null,{"$f":"IF(F313=\"\",\".\",F313-E313)","v":11.309999999999945},{"$f":"IF(G313=\"\",\".\",G313-F313)","v":12.039300000000026},{"$f":"IF(H313=\"\",\".\",H313-G313)","v":12.400479000000018},{"$f":"IF(I313=\"\",\".\",I313-H313)","v":10.643744474999949},{"$f":"IF(J313=\"\",\".\",J313-I313)","v":12.219018657300012},{"$f":"IF(K313=\"\",\".\",K313-J313)","v":12.561151179704382},{"$f":"IF(L313=\"\",\".\",L313-K313)","v":12.912863412736158},null,{"$f":"IF(ISNUMBER(E313),F313/E313-1,\".\")","v":2.8999999999999915E-2},{"$f":"IF(ISNUMBER(F313),G313/F313-1,\".\")","v":3.0000000000000027E-2},{"$f":"IF(ISNUMBER(G313),H313/G313-1,\".\")","v":3.0000000000000027E-2},{"$f":"IF(ISNUMBER(H313),I313/H313-1,\".\")","v":2.4999999999999911E-2},{"$f":"IF(ISNUMBER(I313),J313/I313-1,\".\")","v":2.8000000000000025E-2},{"$f":"IF(ISNUMBER(J313),K313/J313-1,\".\")","v":2.8000000000000025E-2},{"$f":"IF(ISNUMBER(K313),L313/K313-1,\".\")","v":2.8000000000000025E-2},null,{"$f":"IF(S313=\".\",\".\",SUM($S313:S313))","v":11.309999999999945},{"$f":"IF(T313=\".\",\".\",SUM($S313:T313))","v":23.349299999999971},{"$f":"IF(U313=\".\",\".\",SUM($S313:U313))","v":35.74977899999999},{"$f":"IF(V313=\".\",\".\",SUM($S313:V313))","v":46.393523474999938},{"$f":"IF(W313=\".\",\".\",SUM($S313:W313))","v":58.61254213229995},{"$f":"IF(X313=\".\",\".\",SUM($S313:X313))","v":71.173693312004332},{"$f":"IF(Y313=\".\",\".\",SUM($S313:Y313))","v":84.08655672474049},null,{"$f":"IF(ISNUMBER($E313),F313/$E313-1,\".\")","v":2.8999999999999915E-2},{"$f":"IF(ISNUMBER($E313),G313/$E313-1,\".\")","v":5.9869999999999868E-2},{"$f":"IF(ISNUMBER($E313),H313/$E313-1,\".\")","v":9.1666100000000084E-2},{"$f":"IF(ISNUMBER($E313),I313/$E313-1,\".\")","v":0.11895775249999985},{"$f":"IF(ISNUMBER($E313),J313/$E313-1,\".\")","v":0.15028856956999981},{"$f":"IF(ISNUMBER($E313),K313/$E313-1,\".\")","v":0.18249664951795985},{"$f":"IF(ISNUMBER($E313),L313/$E313-1,\".\")","v":0.21560655570446285}]
[null,null,"Rural domestic waste management charge",null,360,{"$f":"E314*1.029","v":370.43999999999994},{"$f":"F314*1.03","v":381.55319999999995},{"$f":"G314*1.03","v":392.99979599999995},{"$f":"H314*1.025","v":402.82479089999993},{"$f":"I314*1.028","v":414.10388504519995},{"$f":"J314*1.028","v":425.69879382646553},437.61836005360658,null,null,null,null,null,null,10.439999999999941,11.113200000000006,11.446596,9.8249948999999788,11.27909414520002,11.594908781265588,11.919566227141047,null,2.8999999999999915E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.4999999999999911E-2,2.8000000000000025E-2,2.8000000000000025E-2,2.8000000000000025E-2,null,{"$f":"IF(S314=\".\",\".\",SUM($S314:S314))","v":10.439999999999941},{"$f":"IF(T314=\".\",\".\",SUM($S314:T314))","v":21.553199999999947},{"$f":"IF(U314=\".\",\".\",SUM($S314:U314))","v":32.999795999999947},{"$f":"IF(V314=\".\",\".\",SUM($S314:V314))","v":42.824790899999925},{"$f":"IF(W314=\".\",\".\",SUM($S314:W314))","v":54.103885045199945},{"$f":"IF(X314=\".\",\".\",SUM($S314:X314))","v":65.698793826465533},{"$f":"IF(Y314=\".\",\".\",SUM($S314:Y314))","v":77.61836005360658},null,2.8999999999999915E-2,5.9869999999999868E-2,9.1666099999999862E-2,0.11895775249999985,0.15028856956999981,0.18249664951795985,0.21560655570446263]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S315=\".\",\".\",SUM($S315:S315))","v":"."},{"$f":"IF(T315=\".\",\".\",SUM($S315:T315))","v":"."},{"$f":"IF(U315=\".\",\".\",SUM($S315:U315))","v":"."},{"$f":"IF(V315=\".\",\".\",SUM($S315:V315))","v":"."},{"$f":"IF(W315=\".\",\".\",SUM($S315:W315))","v":"."},{"$f":"IF(X315=\".\",\".\",SUM($S315:X315))","v":"."},{"$f":"IF(Y315=\".\",\".\",SUM($S315:Y315))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S316=\".\",\".\",SUM($S316:S316))","v":"."},{"$f":"IF(T316=\".\",\".\",SUM($S316:T316))","v":"."},{"$f":"IF(U316=\".\",\".\",SUM($S316:U316))","v":"."},{"$f":"IF(V316=\".\",\".\",SUM($S316:V316))","v":"."},{"$f":"IF(W316=\".\",\".\",SUM($S316:W316))","v":"."},{"$f":"IF(X316=\".\",\".\",SUM($S316:X316))","v":"."},{"$f":"IF(Y316=\".\",\".\",SUM($S316:Y316))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S317=\".\",\".\",SUM($S317:S317))","v":"."},{"$f":"IF(T317=\".\",\".\",SUM($S317:T317))","v":"."},{"$f":"IF(U317=\".\",\".\",SUM($S317:U317))","v":"."},{"$f":"IF(V317=\".\",\".\",SUM($S317:V317))","v":"."},{"$f":"IF(W317=\".\",\".\",SUM($S317:W317))","v":"."},{"$f":"IF(X317=\".\",\".\",SUM($S317:X317))","v":"."},{"$f":"IF(Y317=\".\",\".\",SUM($S317:Y317))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S318=\".\",\".\",SUM($S318:S318))","v":"."},{"$f":"IF(T318=\".\",\".\",SUM($S318:T318))","v":"."},{"$f":"IF(U318=\".\",\".\",SUM($S318:U318))","v":"."},{"$f":"IF(V318=\".\",\".\",SUM($S318:V318))","v":"."},{"$f":"IF(W318=\".\",\".\",SUM($S318:W318))","v":"."},{"$f":"IF(X318=\".\",\".\",SUM($S318:X318))","v":"."},{"$f":"IF(Y318=\".\",\".\",SUM($S318:Y318))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S319=\".\",\".\",SUM($S319:S319))","v":"."},{"$f":"IF(T319=\".\",\".\",SUM($S319:T319))","v":"."},{"$f":"IF(U319=\".\",\".\",SUM($S319:U319))","v":"."},{"$f":"IF(V319=\".\",\".\",SUM($S319:V319))","v":"."},{"$f":"IF(W319=\".\",\".\",SUM($S319:W319))","v":"."},{"$f":"IF(X319=\".\",\".\",SUM($S319:X319))","v":"."},{"$f":"IF(Y319=\".\",\".\",SUM($S319:Y319))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S320=\".\",\".\",SUM($S320:S320))","v":"."},{"$f":"IF(T320=\".\",\".\",SUM($S320:T320))","v":"."},{"$f":"IF(U320=\".\",\".\",SUM($S320:U320))","v":"."},{"$f":"IF(V320=\".\",\".\",SUM($S320:V320))","v":"."},{"$f":"IF(W320=\".\",\".\",SUM($S320:W320))","v":"."},{"$f":"IF(X320=\".\",\".\",SUM($S320:X320))","v":"."},{"$f":"IF(Y320=\".\",\".\",SUM($S320:Y320))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S321=\".\",\".\",SUM($S321:S321))","v":"."},{"$f":"IF(T321=\".\",\".\",SUM($S321:T321))","v":"."},{"$f":"IF(U321=\".\",\".\",SUM($S321:U321))","v":"."},{"$f":"IF(V321=\".\",\".\",SUM($S321:V321))","v":"."},{"$f":"IF(W321=\".\",\".\",SUM($S321:W321))","v":"."},{"$f":"IF(X321=\".\",\".\",SUM($S321:X321))","v":"."},{"$f":"IF(Y321=\".\",\".\",SUM($S321:Y321))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S322=\".\",\".\",SUM($S322:S322))","v":"."},{"$f":"IF(T322=\".\",\".\",SUM($S322:T322))","v":"."},{"$f":"IF(U322=\".\",\".\",SUM($S322:U322))","v":"."},{"$f":"IF(V322=\".\",\".\",SUM($S322:V322))","v":"."},{"$f":"IF(W322=\".\",\".\",SUM($S322:W322))","v":"."},{"$f":"IF(X322=\".\",\".\",SUM($S322:X322))","v":"."},{"$f":"IF(Y322=\".\",\".\",SUM($S322:Y322))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S323=\".\",\".\",SUM($S323:S323))","v":"."},{"$f":"IF(T323=\".\",\".\",SUM($S323:T323))","v":"."},{"$f":"IF(U323=\".\",\".\",SUM($S323:U323))","v":"."},{"$f":"IF(V323=\".\",\".\",SUM($S323:V323))","v":"."},{"$f":"IF(W323=\".\",\".\",SUM($S323:W323))","v":"."},{"$f":"IF(X323=\".\",\".\",SUM($S323:X323))","v":"."},{"$f":"IF(Y323=\".\",\".\",SUM($S323:Y323))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S324=\".\",\".\",SUM($S324:S324))","v":"."},{"$f":"IF(T324=\".\",\".\",SUM($S324:T324))","v":"."},{"$f":"IF(U324=\".\",\".\",SUM($S324:U324))","v":"."},{"$f":"IF(V324=\".\",\".\",SUM($S324:V324))","v":"."},{"$f":"IF(W324=\".\",\".\",SUM($S324:W324))","v":"."},{"$f":"IF(X324=\".\",\".\",SUM($S324:X324))","v":"."},{"$f":"IF(Y324=\".\",\".\",SUM($S324:Y324))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S325=\".\",\".\",SUM($S325:S325))","v":"."},{"$f":"IF(T325=\".\",\".\",SUM($S325:T325))","v":"."},{"$f":"IF(U325=\".\",\".\",SUM($S325:U325))","v":"."},{"$f":"IF(V325=\".\",\".\",SUM($S325:V325))","v":"."},{"$f":"IF(W325=\".\",\".\",SUM($S325:W325))","v":"."},{"$f":"IF(X325=\".\",\".\",SUM($S325:X325))","v":"."},{"$f":"IF(Y325=\".\",\".\",SUM($S325:Y325))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S326=\".\",\".\",SUM($S326:S326))","v":"."},{"$f":"IF(T326=\".\",\".\",SUM($S326:T326))","v":"."},{"$f":"IF(U326=\".\",\".\",SUM($S326:U326))","v":"."},{"$f":"IF(V326=\".\",\".\",SUM($S326:V326))","v":"."},{"$f":"IF(W326=\".\",\".\",SUM($S326:W326))","v":"."},{"$f":"IF(X326=\".\",\".\",SUM($S326:X326))","v":"."},{"$f":"IF(Y326=\".\",\".\",SUM($S326:Y326))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S327=\".\",\".\",SUM($S327:S327))","v":"."},{"$f":"IF(T327=\".\",\".\",SUM($S327:T327))","v":"."},{"$f":"IF(U327=\".\",\".\",SUM($S327:U327))","v":"."},{"$f":"IF(V327=\".\",\".\",SUM($S327:V327))","v":"."},{"$f":"IF(W327=\".\",\".\",SUM($S327:W327))","v":"."},{"$f":"IF(X327=\".\",\".\",SUM($S327:X327))","v":"."},{"$f":"IF(Y327=\".\",\".\",SUM($S327:Y327))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S328=\".\",\".\",SUM($S328:S328))","v":"."},{"$f":"IF(T328=\".\",\".\",SUM($S328:T328))","v":"."},{"$f":"IF(U328=\".\",\".\",SUM($S328:U328))","v":"."},{"$f":"IF(V328=\".\",\".\",SUM($S328:V328))","v":"."},{"$f":"IF(W328=\".\",\".\",SUM($S328:W328))","v":"."},{"$f":"IF(X328=\".\",\".\",SUM($S328:X328))","v":"."},{"$f":"IF(Y328=\".\",\".\",SUM($S328:Y328))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S329=\".\",\".\",SUM($S329:S329))","v":"."},{"$f":"IF(T329=\".\",\".\",SUM($S329:T329))","v":"."},{"$f":"IF(U329=\".\",\".\",SUM($S329:U329))","v":"."},{"$f":"IF(V329=\".\",\".\",SUM($S329:V329))","v":"."},{"$f":"IF(W329=\".\",\".\",SUM($S329:W329))","v":"."},{"$f":"IF(X329=\".\",\".\",SUM($S329:X329))","v":"."},{"$f":"IF(Y329=\".\",\".\",SUM($S329:Y329))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S330=\".\",\".\",SUM($S330:S330))","v":"."},{"$f":"IF(T330=\".\",\".\",SUM($S330:T330))","v":"."},{"$f":"IF(U330=\".\",\".\",SUM($S330:U330))","v":"."},{"$f":"IF(V330=\".\",\".\",SUM($S330:V330))","v":"."},{"$f":"IF(W330=\".\",\".\",SUM($S330:W330))","v":"."},{"$f":"IF(X330=\".\",\".\",SUM($S330:X330))","v":"."},{"$f":"IF(Y330=\".\",\".\",SUM($S330:Y330))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S331=\".\",\".\",SUM($S331:S331))","v":"."},{"$f":"IF(T331=\".\",\".\",SUM($S331:T331))","v":"."},{"$f":"IF(U331=\".\",\".\",SUM($S331:U331))","v":"."},{"$f":"IF(V331=\".\",\".\",SUM($S331:V331))","v":"."},{"$f":"IF(W331=\".\",\".\",SUM($S331:W331))","v":"."},{"$f":"IF(X331=\".\",\".\",SUM($S331:X331))","v":"."},{"$f":"IF(Y331=\".\",\".\",SUM($S331:Y331))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S332=\".\",\".\",SUM($S332:S332))","v":"."},{"$f":"IF(T332=\".\",\".\",SUM($S332:T332))","v":"."},{"$f":"IF(U332=\".\",\".\",SUM($S332:U332))","v":"."},{"$f":"IF(V332=\".\",\".\",SUM($S332:V332))","v":"."},{"$f":"IF(W332=\".\",\".\",SUM($S332:W332))","v":"."},{"$f":"IF(X332=\".\",\".\",SUM($S332:X332))","v":"."},{"$f":"IF(Y332=\".\",\".\",SUM($S332:Y332))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S333=\".\",\".\",SUM($S333:S333))","v":"."},{"$f":"IF(T333=\".\",\".\",SUM($S333:T333))","v":"."},{"$f":"IF(U333=\".\",\".\",SUM($S333:U333))","v":"."},{"$f":"IF(V333=\".\",\".\",SUM($S333:V333))","v":"."},{"$f":"IF(W333=\".\",\".\",SUM($S333:W333))","v":"."},{"$f":"IF(X333=\".\",\".\",SUM($S333:X333))","v":"."},{"$f":"IF(Y333=\".\",\".\",SUM($S333:Y333))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S334=\".\",\".\",SUM($S334:S334))","v":"."},{"$f":"IF(T334=\".\",\".\",SUM($S334:T334))","v":"."},{"$f":"IF(U334=\".\",\".\",SUM($S334:U334))","v":"."},{"$f":"IF(V334=\".\",\".\",SUM($S334:V334))","v":"."},{"$f":"IF(W334=\".\",\".\",SUM($S334:W334))","v":"."},{"$f":"IF(X334=\".\",\".\",SUM($S334:X334))","v":"."},{"$f":"IF(Y334=\".\",\".\",SUM($S334:Y334))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S335=\".\",\".\",SUM($S335:S335))","v":"."},{"$f":"IF(T335=\".\",\".\",SUM($S335:T335))","v":"."},{"$f":"IF(U335=\".\",\".\",SUM($S335:U335))","v":"."},{"$f":"IF(V335=\".\",\".\",SUM($S335:V335))","v":"."},{"$f":"IF(W335=\".\",\".\",SUM($S335:W335))","v":"."},{"$f":"IF(X335=\".\",\".\",SUM($S335:X335))","v":"."},{"$f":"IF(Y335=\".\",\".\",SUM($S335:Y335))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S336=\".\",\".\",SUM($S336:S336))","v":"."},{"$f":"IF(T336=\".\",\".\",SUM($S336:T336))","v":"."},{"$f":"IF(U336=\".\",\".\",SUM($S336:U336))","v":"."},{"$f":"IF(V336=\".\",\".\",SUM($S336:V336))","v":"."},{"$f":"IF(W336=\".\",\".\",SUM($S336:W336))","v":"."},{"$f":"IF(X336=\".\",\".\",SUM($S336:X336))","v":"."},{"$f":"IF(Y336=\".\",\".\",SUM($S336:Y336))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S337=\".\",\".\",SUM($S337:S337))","v":"."},{"$f":"IF(T337=\".\",\".\",SUM($S337:T337))","v":"."},{"$f":"IF(U337=\".\",\".\",SUM($S337:U337))","v":"."},{"$f":"IF(V337=\".\",\".\",SUM($S337:V337))","v":"."},{"$f":"IF(W337=\".\",\".\",SUM($S337:W337))","v":"."},{"$f":"IF(X337=\".\",\".\",SUM($S337:X337))","v":"."},{"$f":"IF(Y337=\".\",\".\",SUM($S337:Y337))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S338=\".\",\".\",SUM($S338:S338))","v":"."},{"$f":"IF(T338=\".\",\".\",SUM($S338:T338))","v":"."},{"$f":"IF(U338=\".\",\".\",SUM($S338:U338))","v":"."},{"$f":"IF(V338=\".\",\".\",SUM($S338:V338))","v":"."},{"$f":"IF(W338=\".\",\".\",SUM($S338:W338))","v":"."},{"$f":"IF(X338=\".\",\".\",SUM($S338:X338))","v":"."},{"$f":"IF(Y338=\".\",\".\",SUM($S338:Y338))","v":"."},null,".",".",".",".",".",".","."]
[]
[]
[null,null,"Water Supply Services - Annual Charge"]
[]
[null,null,"Water Supply Services - Annual Charge",null,null,{"$f":"$H$21","v":"$ per year"}]
[null,null,"(Enter the current annual charge and the proposed annual charge for each year of the application.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$21","v":"Annual increases (nominal $ per year)"},null,null,null,null,null,null,null,{"$f":"AA$21","v":"Annual increases (%)"},null,null,null,null,null,null,null,{"$f":"AI$21","v":"Cumulative increases (nominal $ per year)"},null,null,null,null,null,null,null,{"$f":"AQ$21","v":"Cumulative increases (%)"}]
[null,null,"Description",null,"Current Average Charge","Annual\nCharge\nYear 1","Annual\nCharge\nYear 2","Annual\nCharge\nYear 3","Annual\nCharge\nYear 4","Annual\nCharge\nYear 5","Annual\nCharge\nYear 6","Annual\nCharge\nYear 7",null,null,null,null,null,null,{"$f":"C343","v":"Water Supply Services - Annual Charge"},null,null,null,null,null,null,null,{"$f":"$S345","v":"Water Supply Services - Annual Charge"},null,null,null,null,null,null,null,{"$f":"$S345","v":"Water Supply Services - Annual Charge"},null,null,null,null,null,null,null,{"$f":"$S345","v":"Water Supply Services - Annual Charge"}]
[null,null,null,null,{"$f":"E312","v":"2018-19"},{"$f":"F312","v":"2019-20"},{"$f":"G312","v":"2020-21"},"2021-22","2022-23","2023-24","2024-25","2025-26",null,null,null,null,null,null,{"$f":"S$23","v":"Year 1"},{"$f":"T$23","v":"Year 2"},"Year 3","Year 4","Year 5","Year 6","Year 7",null,{"$f":"AA$23","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7",null,{"$f":"AI$23","v":"Year 1"},{"$f":"AJ$23","v":"Year 2"},"Year 3","Year 4","Year 5","Year 6","Year 7",null,{"$f":"AQ$23","v":"Year 1"},{"$f":"AR$23","v":"Year 2"},"Year 3","Year 4","Year 5","Year 6","Year 7"]
[null,null,"Vacant",null,186,{"$f":"E347*1.025","v":190.64999999999998},{"$f":"F347*1.025","v":195.41624999999996},200.30165624999995,205.30919765624992,{"$f":"I347*1.035","v":212.49501957421865},{"$f":"J347*1.035","v":219.93234525931629},227.62997734339234,null,null,null,null,null,null,{"$f":"IF(F347=\"\",\".\",F347-E347)","v":4.6499999999999773},{"$f":"IF(G347=\"\",\".\",G347-F347)","v":4.7662499999999852},{"$f":"IF(H347=\"\",\".\",H347-G347)","v":4.8854062499999884},{"$f":"IF(I347=\"\",\".\",I347-H347)","v":5.0075414062499704},{"$f":"IF(J347=\"\",\".\",J347-I347)","v":7.1858219179687239},{"$f":"IF(K347=\"\",\".\",K347-J347)","v":7.4373256850976475},{"$f":"IF(L347=\"\",\".\",L347-K347)","v":7.6976320840760479},null,{"$f":"IF(ISNUMBER(E347),F347/E347-1,\".\")","v":2.4999999999999911E-2},{"$f":"IF(ISNUMBER(F347),G347/F347-1,\".\")","v":2.4999999999999911E-2},{"$f":"IF(ISNUMBER(G347),H347/G347-1,\".\")","v":2.4999999999999911E-2},{"$f":"IF(ISNUMBER(H347),I347/H347-1,\".\")","v":2.4999999999999911E-2},{"$f":"IF(ISNUMBER(I347),J347/I347-1,\".\")","v":3.499999999999992E-2},{"$f":"IF(ISNUMBER(J347),K347/J347-1,\".\")","v":3.499999999999992E-2},{"$f":"IF(ISNUMBER(K347),L347/K347-1,\".\")","v":3.499999999999992E-2},null,{"$f":"IF(S347=\".\",\".\",SUM($S347:S347))","v":4.6499999999999773},{"$f":"IF(T347=\".\",\".\",SUM($S347:T347))","v":9.4162499999999625},{"$f":"IF(U347=\".\",\".\",SUM($S347:U347))","v":14.301656249999951},{"$f":"IF(V347=\".\",\".\",SUM($S347:V347))","v":19.309197656249921},{"$f":"IF(W347=\".\",\".\",SUM($S347:W347))","v":26.495019574218645},{"$f":"IF(X347=\".\",\".\",SUM($S347:X347))","v":33.932345259316293},{"$f":"IF(Y347=\".\",\".\",SUM($S347:Y347))","v":41.629977343392341},null,{"$f":"IF(ISNUMBER($E347),F347/$E347-1,\".\")","v":2.4999999999999911E-2},{"$f":"IF(ISNUMBER($E347),G347/$E347-1,\".\")","v":5.0624999999999698E-2},{"$f":"IF(ISNUMBER($E347),H347/$E347-1,\".\")","v":7.6890624999999657E-2},{"$f":"IF(ISNUMBER($E347),I347/$E347-1,\".\")","v":0.10381289062499954},{"$f":"IF(ISNUMBER($E347),J347/$E347-1,\".\")","v":0.14244634179687443},{"$f":"IF(ISNUMBER($E347),K347/$E347-1,\".\")","v":0.18243196375976511},{"$f":"IF(ISNUMBER($E347),L347/$E347-1,\".\")","v":0.22381708249135657}]
[null,null,"20 mm",null,186,{"$f":"E348*1.025","v":190.64999999999998},{"$f":"F348*1.025","v":195.41624999999996},200.30165624999995,205.30919765624992,{"$f":"I348*1.035","v":212.49501957421865},{"$f":"J348*1.035","v":219.93234525931629},227.62997734339234,null,null,null,null,null,null,4.6499999999999773,4.7662499999999852,4.8854062499999884,5.0075414062499704,7.1858219179687239,7.4373256850976475,7.6976320840760479,null,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,null,{"$f":"IF(S348=\".\",\".\",SUM($S348:S348))","v":4.6499999999999773},{"$f":"IF(T348=\".\",\".\",SUM($S348:T348))","v":9.4162499999999625},{"$f":"IF(U348=\".\",\".\",SUM($S348:U348))","v":14.301656249999951},{"$f":"IF(V348=\".\",\".\",SUM($S348:V348))","v":19.309197656249921},{"$f":"IF(W348=\".\",\".\",SUM($S348:W348))","v":26.495019574218645},{"$f":"IF(X348=\".\",\".\",SUM($S348:X348))","v":33.932345259316293},{"$f":"IF(Y348=\".\",\".\",SUM($S348:Y348))","v":41.629977343392341},null,2.4999999999999911E-2,5.0624999999999698E-2,7.6890624999999657E-2,0.10381289062499954,0.14244634179687443,0.18243196375976511,0.22381708249135657]
[null,null,"25 mm",null,291,{"$f":"E349*1.025","v":298.27499999999998},305.73187499999995,313.37517187499992,321.20955117187486,{"$f":"I349*1.035","v":332.45188546289046},344.08770145409159,356.13077100498475,null,null,null,null,null,null,7.2749999999999773,7.4568749999999682,7.6432968749999759,7.8343792968749426,11.242334291015595,11.635815991201127,12.043069550893165,null,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,null,{"$f":"IF(S349=\".\",\".\",SUM($S349:S349))","v":7.2749999999999773},{"$f":"IF(T349=\".\",\".\",SUM($S349:T349))","v":14.731874999999945},{"$f":"IF(U349=\".\",\".\",SUM($S349:U349))","v":22.375171874999921},{"$f":"IF(V349=\".\",\".\",SUM($S349:V349))","v":30.209551171874864},{"$f":"IF(W349=\".\",\".\",SUM($S349:W349))","v":41.451885462890459},{"$f":"IF(X349=\".\",\".\",SUM($S349:X349))","v":53.087701454091587},{"$f":"IF(Y349=\".\",\".\",SUM($S349:Y349))","v":65.130771004984751},null,2.4999999999999911E-2,5.062499999999992E-2,7.6890624999999657E-2,0.10381289062499954,0.14244634179687443,0.18243196375976489,0.22381708249135657]
[null,null,"32 mm",null,476,487.9,500.09749999999991,512.5999374999999,525.41493593749988,543.80445869531229,562.8376147496482,582.53693126588587,null,null,null,null,null,null,11.899999999999977,12.197499999999934,12.502437499999985,12.81499843749998,18.389522757812415,19.033156054335905,19.699316516237673,null,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,null,{"$f":"IF(S350=\".\",\".\",SUM($S350:S350))","v":11.899999999999977},{"$f":"IF(T350=\".\",\".\",SUM($S350:T350))","v":24.097499999999911},{"$f":"IF(U350=\".\",\".\",SUM($S350:U350))","v":36.599937499999896},{"$f":"IF(V350=\".\",\".\",SUM($S350:V350))","v":49.414935937499877},{"$f":"IF(W350=\".\",\".\",SUM($S350:W350))","v":67.804458695312292},{"$f":"IF(X350=\".\",\".\",SUM($S350:X350))","v":86.837614749648196},{"$f":"IF(Y350=\".\",\".\",SUM($S350:Y350))","v":106.53693126588587},null,2.4999999999999911E-2,5.062499999999992E-2,7.6890624999999879E-2,0.10381289062499977,0.14244634179687465,0.18243196375976511,0.22381708249135679]
[null,null,"40 mm",null,744,762.59999999999991,781.66499999999985,801.2066249999998,821.23679062499968,849.98007829687458,879.72938103726517,910.51990937356936,null,null,null,null,null,null,18.599999999999909,19.064999999999941,19.541624999999954,20.030165624999881,28.743287671874896,29.74930274039059,30.790528336304192,null,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,null,{"$f":"IF(S351=\".\",\".\",SUM($S351:S351))","v":18.599999999999909},{"$f":"IF(T351=\".\",\".\",SUM($S351:T351))","v":37.66499999999985},{"$f":"IF(U351=\".\",\".\",SUM($S351:U351))","v":57.206624999999804},{"$f":"IF(V351=\".\",\".\",SUM($S351:V351))","v":77.236790624999685},{"$f":"IF(W351=\".\",\".\",SUM($S351:W351))","v":105.98007829687458},{"$f":"IF(X351=\".\",\".\",SUM($S351:X351))","v":135.72938103726517},{"$f":"IF(Y351=\".\",\".\",SUM($S351:Y351))","v":166.51990937356936},null,2.4999999999999911E-2,5.0624999999999698E-2,7.6890624999999657E-2,0.10381289062499954,0.14244634179687443,0.18243196375976511,0.22381708249135657]
[null,null,"50 mm",null,1163,1192.0749999999998,1221.8768749999997,1252.4237968749997,1283.7343917968744,1328.665095509765,1375.1683738526067,1423.2992669374478,null,null,null,null,null,null,29.074999999999818,29.801874999999882,30.546921874999953,31.310594921874781,44.93070371289059,46.503278342841668,48.130893084841091,null,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,null,{"$f":"IF(S352=\".\",\".\",SUM($S352:S352))","v":29.074999999999818},{"$f":"IF(T352=\".\",\".\",SUM($S352:T352))","v":58.8768749999997},{"$f":"IF(U352=\".\",\".\",SUM($S352:U352))","v":89.423796874999653},{"$f":"IF(V352=\".\",\".\",SUM($S352:V352))","v":120.73439179687443},{"$f":"IF(W352=\".\",\".\",SUM($S352:W352))","v":165.66509550976502},{"$f":"IF(X352=\".\",\".\",SUM($S352:X352))","v":212.16837385260669},{"$f":"IF(Y352=\".\",\".\",SUM($S352:Y352))","v":260.29926693744778},null,2.4999999999999911E-2,5.0624999999999698E-2,7.6890624999999657E-2,0.10381289062499954,0.14244634179687443,0.18243196375976489,0.22381708249135657]
[null,null,"65 mm",null,1965,2014.1249999999998,2064.4781249999996,2116.0900781249993,2168.9923300781243,2244.9070616308586,2323.4788087879383,2404.8005670955158,null,null,null,null,null,null,49.124999999999773,50.353124999999864,51.611953124999673,52.90225195312496,75.914731552734338,78.571747157079699,81.321758307577511,null,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,null,{"$f":"IF(S353=\".\",\".\",SUM($S353:S353))","v":49.124999999999773},{"$f":"IF(T353=\".\",\".\",SUM($S353:T353))","v":99.478124999999636},{"$f":"IF(U353=\".\",\".\",SUM($S353:U353))","v":151.09007812499931},{"$f":"IF(V353=\".\",\".\",SUM($S353:V353))","v":203.99233007812427},{"$f":"IF(W353=\".\",\".\",SUM($S353:W353))","v":279.90706163085861},{"$f":"IF(X353=\".\",\".\",SUM($S353:X353))","v":358.47880878793831},{"$f":"IF(Y353=\".\",\".\",SUM($S353:Y353))","v":439.80056709551582},null,2.4999999999999911E-2,5.062499999999992E-2,7.6890624999999657E-2,0.10381289062499954,0.14244634179687465,0.18243196375976511,0.22381708249135657]
[null,null,"80 mm",null,2976,3050.3999999999996,3126.6599999999994,3204.8264999999992,3284.9471624999987,3399.9203131874983,3518.9175241490607,3642.0796374942774,null,null,null,null,null,null,74.399999999999636,76.259999999999764,78.166499999999814,80.120662499999526,114.97315068749958,118.99721096156236,123.16211334521677,null,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,null,{"$f":"IF(S354=\".\",\".\",SUM($S354:S354))","v":74.399999999999636},{"$f":"IF(T354=\".\",\".\",SUM($S354:T354))","v":150.6599999999994},{"$f":"IF(U354=\".\",\".\",SUM($S354:U354))","v":228.82649999999921},{"$f":"IF(V354=\".\",\".\",SUM($S354:V354))","v":308.94716249999874},{"$f":"IF(W354=\".\",\".\",SUM($S354:W354))","v":423.92031318749832},{"$f":"IF(X354=\".\",\".\",SUM($S354:X354))","v":542.91752414906068},{"$f":"IF(Y354=\".\",\".\",SUM($S354:Y354))","v":666.07963749427745},null,2.4999999999999911E-2,5.0624999999999698E-2,7.6890624999999657E-2,0.10381289062499954,0.14244634179687443,0.18243196375976511,0.22381708249135657]
[null,null,"100 mm",null,4650,4766.25,4885.40625,5007.5414062499995,5132.7299414062491,5312.3754893554669,5498.3086314829079,5690.7494335848096,null,null,null,null,null,null,116.25,119.15625,122.13515624999945,125.1885351562496,179.64554794921787,185.93314212744099,192.44080210190168,null,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,null,{"$f":"IF(S355=\".\",\".\",SUM($S355:S355))","v":116.25},{"$f":"IF(T355=\".\",\".\",SUM($S355:T355))","v":235.40625},{"$f":"IF(U355=\".\",\".\",SUM($S355:U355))","v":357.54140624999945},{"$f":"IF(V355=\".\",\".\",SUM($S355:V355))","v":482.72994140624905},{"$f":"IF(W355=\".\",\".\",SUM($S355:W355))","v":662.37548935546693},{"$f":"IF(X355=\".\",\".\",SUM($S355:X355))","v":848.30863148290791},{"$f":"IF(Y355=\".\",\".\",SUM($S355:Y355))","v":1040.7494335848096},null,2.4999999999999911E-2,5.062499999999992E-2,7.6890624999999879E-2,0.10381289062499977,0.14244634179687465,0.18243196375976511,0.22381708249135701]
[null,null,"150 mm",null,10463,10724.574999999999,10992.689374999998,11267.506609374997,11549.194274609372,11953.416074220699,12371.785636818422,12804.798134107066,null,null,null,null,null,null,261.57499999999891,268.1143749999992,274.81723437499932,281.68766523437444,404.22179961132679,418.36956259772342,433.01249728864423,null,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,null,{"$f":"IF(S356=\".\",\".\",SUM($S356:S356))","v":261.57499999999891},{"$f":"IF(T356=\".\",\".\",SUM($S356:T356))","v":529.68937499999811},{"$f":"IF(U356=\".\",\".\",SUM($S356:U356))","v":804.50660937499742},{"$f":"IF(V356=\".\",\".\",SUM($S356:V356))","v":1086.1942746093719},{"$f":"IF(W356=\".\",\".\",SUM($S356:W356))","v":1490.4160742206986},{"$f":"IF(X356=\".\",\".\",SUM($S356:X356))","v":1908.7856368184221},{"$f":"IF(Y356=\".\",\".\",SUM($S356:Y356))","v":2341.7981341070663},null,2.4999999999999911E-2,5.062499999999992E-2,7.6890624999999657E-2,0.10381289062499977,0.14244634179687465,0.18243196375976511,0.22381708249135679]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S357=\".\",\".\",SUM($S357:S357))","v":"."},{"$f":"IF(T357=\".\",\".\",SUM($S357:T357))","v":"."},{"$f":"IF(U357=\".\",\".\",SUM($S357:U357))","v":"."},{"$f":"IF(V357=\".\",\".\",SUM($S357:V357))","v":"."},{"$f":"IF(W357=\".\",\".\",SUM($S357:W357))","v":"."},{"$f":"IF(X357=\".\",\".\",SUM($S357:X357))","v":"."},{"$f":"IF(Y357=\".\",\".\",SUM($S357:Y357))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S358=\".\",\".\",SUM($S358:S358))","v":"."},{"$f":"IF(T358=\".\",\".\",SUM($S358:T358))","v":"."},{"$f":"IF(U358=\".\",\".\",SUM($S358:U358))","v":"."},{"$f":"IF(V358=\".\",\".\",SUM($S358:V358))","v":"."},{"$f":"IF(W358=\".\",\".\",SUM($S358:W358))","v":"."},{"$f":"IF(X358=\".\",\".\",SUM($S358:X358))","v":"."},{"$f":"IF(Y358=\".\",\".\",SUM($S358:Y358))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S359=\".\",\".\",SUM($S359:S359))","v":"."},{"$f":"IF(T359=\".\",\".\",SUM($S359:T359))","v":"."},{"$f":"IF(U359=\".\",\".\",SUM($S359:U359))","v":"."},{"$f":"IF(V359=\".\",\".\",SUM($S359:V359))","v":"."},{"$f":"IF(W359=\".\",\".\",SUM($S359:W359))","v":"."},{"$f":"IF(X359=\".\",\".\",SUM($S359:X359))","v":"."},{"$f":"IF(Y359=\".\",\".\",SUM($S359:Y359))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S360=\".\",\".\",SUM($S360:S360))","v":"."},{"$f":"IF(T360=\".\",\".\",SUM($S360:T360))","v":"."},{"$f":"IF(U360=\".\",\".\",SUM($S360:U360))","v":"."},{"$f":"IF(V360=\".\",\".\",SUM($S360:V360))","v":"."},{"$f":"IF(W360=\".\",\".\",SUM($S360:W360))","v":"."},{"$f":"IF(X360=\".\",\".\",SUM($S360:X360))","v":"."},{"$f":"IF(Y360=\".\",\".\",SUM($S360:Y360))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S361=\".\",\".\",SUM($S361:S361))","v":"."},{"$f":"IF(T361=\".\",\".\",SUM($S361:T361))","v":"."},{"$f":"IF(U361=\".\",\".\",SUM($S361:U361))","v":"."},{"$f":"IF(V361=\".\",\".\",SUM($S361:V361))","v":"."},{"$f":"IF(W361=\".\",\".\",SUM($S361:W361))","v":"."},{"$f":"IF(X361=\".\",\".\",SUM($S361:X361))","v":"."},{"$f":"IF(Y361=\".\",\".\",SUM($S361:Y361))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S362=\".\",\".\",SUM($S362:S362))","v":"."},{"$f":"IF(T362=\".\",\".\",SUM($S362:T362))","v":"."},{"$f":"IF(U362=\".\",\".\",SUM($S362:U362))","v":"."},{"$f":"IF(V362=\".\",\".\",SUM($S362:V362))","v":"."},{"$f":"IF(W362=\".\",\".\",SUM($S362:W362))","v":"."},{"$f":"IF(X362=\".\",\".\",SUM($S362:X362))","v":"."},{"$f":"IF(Y362=\".\",\".\",SUM($S362:Y362))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S363=\".\",\".\",SUM($S363:S363))","v":"."},{"$f":"IF(T363=\".\",\".\",SUM($S363:T363))","v":"."},{"$f":"IF(U363=\".\",\".\",SUM($S363:U363))","v":"."},{"$f":"IF(V363=\".\",\".\",SUM($S363:V363))","v":"."},{"$f":"IF(W363=\".\",\".\",SUM($S363:W363))","v":"."},{"$f":"IF(X363=\".\",\".\",SUM($S363:X363))","v":"."},{"$f":"IF(Y363=\".\",\".\",SUM($S363:Y363))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S364=\".\",\".\",SUM($S364:S364))","v":"."},{"$f":"IF(T364=\".\",\".\",SUM($S364:T364))","v":"."},{"$f":"IF(U364=\".\",\".\",SUM($S364:U364))","v":"."},{"$f":"IF(V364=\".\",\".\",SUM($S364:V364))","v":"."},{"$f":"IF(W364=\".\",\".\",SUM($S364:W364))","v":"."},{"$f":"IF(X364=\".\",\".\",SUM($S364:X364))","v":"."},{"$f":"IF(Y364=\".\",\".\",SUM($S364:Y364))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S365=\".\",\".\",SUM($S365:S365))","v":"."},{"$f":"IF(T365=\".\",\".\",SUM($S365:T365))","v":"."},{"$f":"IF(U365=\".\",\".\",SUM($S365:U365))","v":"."},{"$f":"IF(V365=\".\",\".\",SUM($S365:V365))","v":"."},{"$f":"IF(W365=\".\",\".\",SUM($S365:W365))","v":"."},{"$f":"IF(X365=\".\",\".\",SUM($S365:X365))","v":"."},{"$f":"IF(Y365=\".\",\".\",SUM($S365:Y365))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S366=\".\",\".\",SUM($S366:S366))","v":"."},{"$f":"IF(T366=\".\",\".\",SUM($S366:T366))","v":"."},{"$f":"IF(U366=\".\",\".\",SUM($S366:U366))","v":"."},{"$f":"IF(V366=\".\",\".\",SUM($S366:V366))","v":"."},{"$f":"IF(W366=\".\",\".\",SUM($S366:W366))","v":"."},{"$f":"IF(X366=\".\",\".\",SUM($S366:X366))","v":"."},{"$f":"IF(Y366=\".\",\".\",SUM($S366:Y366))","v":"."},null,".",".",".",".",".",".","."]
[]
[]
[]
[]
[null,null,"Sewerage Services - Annual Charge",null,null,{"$f":"$H$21","v":"$ per year"}]
[null,null,"(Enter the current annual charge and the proposed annual charge for each year of the application.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$21","v":"Annual increases (nominal $ per year)"},null,null,null,null,null,null,null,{"$f":"AA$21","v":"Annual increases (%)"},null,null,null,null,null,null,null,{"$f":"AI$21","v":"Cumulative increases (nominal $ per year)"},null,null,null,null,null,null,null,{"$f":"AQ$21","v":"Cumulative increases (%)"}]
[null,null,"Description",null,"Current Average Charge","Annual\nCharge\nYear 1","Annual\nCharge\nYear 2","Annual\nCharge\nYear 3","Annual\nCharge\nYear 4","Annual\nCharge\nYear 5","Annual\nCharge\nYear 6","Annual\nCharge\nYear 7",null,null,null,null,null,null,{"$f":"C371","v":"Sewerage Services - Annual Charge"},null,null,null,null,null,null,null,{"$f":"$S373","v":"Sewerage Services - Annual Charge"},null,null,null,null,null,null,null,{"$f":"$S373","v":"Sewerage Services - Annual Charge"},null,null,null,null,null,null,null,{"$f":"$S373","v":"Sewerage Services - Annual Charge"}]
[null,null,null,null,{"$f":"E346","v":"2018-19"},{"$f":"F346","v":"2019-20"},"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26",null,null,null,null,null,null,{"$f":"S$23","v":"Year 1"},{"$f":"T$23","v":"Year 2"},"Year 3","Year 4","Year 5","Year 6","Year 7",null,{"$f":"AA$23","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7",null,{"$f":"AI$23","v":"Year 1"},{"$f":"AJ$23","v":"Year 2"},"Year 3","Year 4","Year 5","Year 6","Year 7",null,{"$f":"AQ$23","v":"Year 1"},{"$f":"AR$23","v":"Year 2"},"Year 3","Year 4","Year 5","Year 6","Year 7"]
[null,null,"Vacant",null,270,{"$f":"E375*1.027","v":277.28999999999996},{"$f":"F375*1.025","v":284.22224999999992},{"$f":"G375*1.025","v":291.32780624999987},298.61100140624984,{"$f":"I375*1.035","v":309.06238645546858},{"$f":"J375*1.035","v":319.87956998140999},331.07535493075932,null,null,null,null,null,null,{"$f":"IF(F375=\"\",\".\",F375-E375)","v":7.2899999999999636},{"$f":"IF(G375=\"\",\".\",G375-F375)","v":6.9322499999999536},{"$f":"IF(H375=\"\",\".\",H375-G375)","v":7.1055562499999496},{"$f":"IF(I375=\"\",\".\",I375-H375)","v":7.2831951562499739},{"$f":"IF(J375=\"\",\".\",J375-I375)","v":10.451385049218743},{"$f":"IF(K375=\"\",\".\",K375-J375)","v":10.817183525941402},{"$f":"IF(L375=\"\",\".\",L375-K375)","v":11.195784949349331},null,{"$f":"IF(ISNUMBER(E375),F375/E375-1,\".\")","v":2.6999999999999913E-2},{"$f":"IF(ISNUMBER(F375),G375/F375-1,\".\")","v":2.4999999999999911E-2},{"$f":"IF(ISNUMBER(G375),H375/G375-1,\".\")","v":2.4999999999999911E-2},{"$f":"IF(ISNUMBER(H375),I375/H375-1,\".\")","v":2.4999999999999911E-2},{"$f":"IF(ISNUMBER(I375),J375/I375-1,\".\")","v":3.499999999999992E-2},{"$f":"IF(ISNUMBER(J375),K375/J375-1,\".\")","v":3.499999999999992E-2},{"$f":"IF(ISNUMBER(K375),L375/K375-1,\".\")","v":3.499999999999992E-2},null,{"$f":"IF(S375=\".\",\".\",SUM($S375:S375))","v":7.2899999999999636},{"$f":"IF(T375=\".\",\".\",SUM($S375:T375))","v":14.222249999999917},{"$f":"IF(U375=\".\",\".\",SUM($S375:U375))","v":21.327806249999867},{"$f":"IF(V375=\".\",\".\",SUM($S375:V375))","v":28.611001406249841},{"$f":"IF(W375=\".\",\".\",SUM($S375:W375))","v":39.062386455468584},{"$f":"IF(X375=\".\",\".\",SUM($S375:X375))","v":49.879569981409986},{"$f":"IF(Y375=\".\",\".\",SUM($S375:Y375))","v":61.075354930759318},null,{"$f":"IF(ISNUMBER($E375),F375/$E375-1,\".\")","v":2.6999999999999913E-2},{"$f":"IF(ISNUMBER($E375),G375/$E375-1,\".\")","v":5.2674999999999583E-2},{"$f":"IF(ISNUMBER($E375),H375/$E375-1,\".\")","v":7.8991874999999601E-2},{"$f":"IF(ISNUMBER($E375),I375/$E375-1,\".\")","v":0.10596667187499942},{"$f":"IF(ISNUMBER($E375),J375/$E375-1,\".\")","v":0.14467550539062435},{"$f":"IF(ISNUMBER($E375),K375/$E375-1,\".\")","v":0.18473914807929614},{"$f":"IF(ISNUMBER($E375),L375/$E375-1,\".\")","v":0.22620501826207162}]
[null,null,"Occupied",null,675,{"$f":"E376*1.027","v":693.22499999999991},{"$f":"F376*1.025","v":710.55562499999985},{"$f":"G376*1.025","v":728.31951562499978},746.52750351562474,{"$f":"I376*1.035","v":772.6559661386716},{"$f":"J376*1.035","v":799.69892495352508},827.68838732689835,null,null,null,null,null,null,18.224999999999909,17.330624999999941,17.763890624999931,18.207987890624963,26.128462623046858,27.042958814853478,27.989462373373271,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,3.499999999999992E-2,3.499999999999992E-2,3.499999999999992E-2,null,{"$f":"IF(S376=\".\",\".\",SUM($S376:S376))","v":18.224999999999909},{"$f":"IF(T376=\".\",\".\",SUM($S376:T376))","v":35.55562499999985},{"$f":"IF(U376=\".\",\".\",SUM($S376:U376))","v":53.319515624999781},{"$f":"IF(V376=\".\",\".\",SUM($S376:V376))","v":71.527503515624744},{"$f":"IF(W376=\".\",\".\",SUM($S376:W376))","v":97.655966138671602},{"$f":"IF(X376=\".\",\".\",SUM($S376:X376))","v":124.69892495352508},{"$f":"IF(Y376=\".\",\".\",SUM($S376:Y376))","v":152.68838732689835},null,2.6999999999999913E-2,5.2674999999999805E-2,7.8991874999999601E-2,0.10596667187499964,0.14467550539062457,0.18473914807929637,0.22620501826207162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S377=\".\",\".\",SUM($S377:S377))","v":"."},{"$f":"IF(T377=\".\",\".\",SUM($S377:T377))","v":"."},{"$f":"IF(U377=\".\",\".\",SUM($S377:U377))","v":"."},{"$f":"IF(V377=\".\",\".\",SUM($S377:V377))","v":"."},{"$f":"IF(W377=\".\",\".\",SUM($S377:W377))","v":"."},{"$f":"IF(X377=\".\",\".\",SUM($S377:X377))","v":"."},{"$f":"IF(Y377=\".\",\".\",SUM($S377:Y377))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S378=\".\",\".\",SUM($S378:S378))","v":"."},{"$f":"IF(T378=\".\",\".\",SUM($S378:T378))","v":"."},{"$f":"IF(U378=\".\",\".\",SUM($S378:U378))","v":"."},{"$f":"IF(V378=\".\",\".\",SUM($S378:V378))","v":"."},{"$f":"IF(W378=\".\",\".\",SUM($S378:W378))","v":"."},{"$f":"IF(X378=\".\",\".\",SUM($S378:X378))","v":"."},{"$f":"IF(Y378=\".\",\".\",SUM($S378:Y378))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S379=\".\",\".\",SUM($S379:S379))","v":"."},{"$f":"IF(T379=\".\",\".\",SUM($S379:T379))","v":"."},{"$f":"IF(U379=\".\",\".\",SUM($S379:U379))","v":"."},{"$f":"IF(V379=\".\",\".\",SUM($S379:V379))","v":"."},{"$f":"IF(W379=\".\",\".\",SUM($S379:W379))","v":"."},{"$f":"IF(X379=\".\",\".\",SUM($S379:X379))","v":"."},{"$f":"IF(Y379=\".\",\".\",SUM($S379:Y379))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S380=\".\",\".\",SUM($S380:S380))","v":"."},{"$f":"IF(T380=\".\",\".\",SUM($S380:T380))","v":"."},{"$f":"IF(U380=\".\",\".\",SUM($S380:U380))","v":"."},{"$f":"IF(V380=\".\",\".\",SUM($S380:V380))","v":"."},{"$f":"IF(W380=\".\",\".\",SUM($S380:W380))","v":"."},{"$f":"IF(X380=\".\",\".\",SUM($S380:X380))","v":"."},{"$f":"IF(Y380=\".\",\".\",SUM($S380:Y380))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S381=\".\",\".\",SUM($S381:S381))","v":"."},{"$f":"IF(T381=\".\",\".\",SUM($S381:T381))","v":"."},{"$f":"IF(U381=\".\",\".\",SUM($S381:U381))","v":"."},{"$f":"IF(V381=\".\",\".\",SUM($S381:V381))","v":"."},{"$f":"IF(W381=\".\",\".\",SUM($S381:W381))","v":"."},{"$f":"IF(X381=\".\",\".\",SUM($S381:X381))","v":"."},{"$f":"IF(Y381=\".\",\".\",SUM($S381:Y381))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S382=\".\",\".\",SUM($S382:S382))","v":"."},{"$f":"IF(T382=\".\",\".\",SUM($S382:T382))","v":"."},{"$f":"IF(U382=\".\",\".\",SUM($S382:U382))","v":"."},{"$f":"IF(V382=\".\",\".\",SUM($S382:V382))","v":"."},{"$f":"IF(W382=\".\",\".\",SUM($S382:W382))","v":"."},{"$f":"IF(X382=\".\",\".\",SUM($S382:X382))","v":"."},{"$f":"IF(Y382=\".\",\".\",SUM($S382:Y382))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S383=\".\",\".\",SUM($S383:S383))","v":"."},{"$f":"IF(T383=\".\",\".\",SUM($S383:T383))","v":"."},{"$f":"IF(U383=\".\",\".\",SUM($S383:U383))","v":"."},{"$f":"IF(V383=\".\",\".\",SUM($S383:V383))","v":"."},{"$f":"IF(W383=\".\",\".\",SUM($S383:W383))","v":"."},{"$f":"IF(X383=\".\",\".\",SUM($S383:X383))","v":"."},{"$f":"IF(Y383=\".\",\".\",SUM($S383:Y383))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S384=\".\",\".\",SUM($S384:S384))","v":"."},{"$f":"IF(T384=\".\",\".\",SUM($S384:T384))","v":"."},{"$f":"IF(U384=\".\",\".\",SUM($S384:U384))","v":"."},{"$f":"IF(V384=\".\",\".\",SUM($S384:V384))","v":"."},{"$f":"IF(W384=\".\",\".\",SUM($S384:W384))","v":"."},{"$f":"IF(X384=\".\",\".\",SUM($S384:X384))","v":"."},{"$f":"IF(Y384=\".\",\".\",SUM($S384:Y384))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S385=\".\",\".\",SUM($S385:S385))","v":"."},{"$f":"IF(T385=\".\",\".\",SUM($S385:T385))","v":"."},{"$f":"IF(U385=\".\",\".\",SUM($S385:U385))","v":"."},{"$f":"IF(V385=\".\",\".\",SUM($S385:V385))","v":"."},{"$f":"IF(W385=\".\",\".\",SUM($S385:W385))","v":"."},{"$f":"IF(X385=\".\",\".\",SUM($S385:X385))","v":"."},{"$f":"IF(Y385=\".\",\".\",SUM($S385:Y385))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S386=\".\",\".\",SUM($S386:S386))","v":"."},{"$f":"IF(T386=\".\",\".\",SUM($S386:T386))","v":"."},{"$f":"IF(U386=\".\",\".\",SUM($S386:U386))","v":"."},{"$f":"IF(V386=\".\",\".\",SUM($S386:V386))","v":"."},{"$f":"IF(W386=\".\",\".\",SUM($S386:W386))","v":"."},{"$f":"IF(X386=\".\",\".\",SUM($S386:X386))","v":"."},{"$f":"IF(Y386=\".\",\".\",SUM($S386:Y386))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S387=\".\",\".\",SUM($S387:S387))","v":"."},{"$f":"IF(T387=\".\",\".\",SUM($S387:T387))","v":"."},{"$f":"IF(U387=\".\",\".\",SUM($S387:U387))","v":"."},{"$f":"IF(V387=\".\",\".\",SUM($S387:V387))","v":"."},{"$f":"IF(W387=\".\",\".\",SUM($S387:W387))","v":"."},{"$f":"IF(X387=\".\",\".\",SUM($S387:X387))","v":"."},{"$f":"IF(Y387=\".\",\".\",SUM($S387:Y387))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S388=\".\",\".\",SUM($S388:S388))","v":"."},{"$f":"IF(T388=\".\",\".\",SUM($S388:T388))","v":"."},{"$f":"IF(U388=\".\",\".\",SUM($S388:U388))","v":"."},{"$f":"IF(V388=\".\",\".\",SUM($S388:V388))","v":"."},{"$f":"IF(W388=\".\",\".\",SUM($S388:W388))","v":"."},{"$f":"IF(X388=\".\",\".\",SUM($S388:X388))","v":"."},{"$f":"IF(Y388=\".\",\".\",SUM($S388:Y388))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S389=\".\",\".\",SUM($S389:S389))","v":"."},{"$f":"IF(T389=\".\",\".\",SUM($S389:T389))","v":"."},{"$f":"IF(U389=\".\",\".\",SUM($S389:U389))","v":"."},{"$f":"IF(V389=\".\",\".\",SUM($S389:V389))","v":"."},{"$f":"IF(W389=\".\",\".\",SUM($S389:W389))","v":"."},{"$f":"IF(X389=\".\",\".\",SUM($S389:X389))","v":"."},{"$f":"IF(Y389=\".\",\".\",SUM($S389:Y389))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S390=\".\",\".\",SUM($S390:S390))","v":"."},{"$f":"IF(T390=\".\",\".\",SUM($S390:T390))","v":"."},{"$f":"IF(U390=\".\",\".\",SUM($S390:U390))","v":"."},{"$f":"IF(V390=\".\",\".\",SUM($S390:V390))","v":"."},{"$f":"IF(W390=\".\",\".\",SUM($S390:W390))","v":"."},{"$f":"IF(X390=\".\",\".\",SUM($S390:X390))","v":"."},{"$f":"IF(Y390=\".\",\".\",SUM($S390:Y390))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S391=\".\",\".\",SUM($S391:S391))","v":"."},{"$f":"IF(T391=\".\",\".\",SUM($S391:T391))","v":"."},{"$f":"IF(U391=\".\",\".\",SUM($S391:U391))","v":"."},{"$f":"IF(V391=\".\",\".\",SUM($S391:V391))","v":"."},{"$f":"IF(W391=\".\",\".\",SUM($S391:W391))","v":"."},{"$f":"IF(X391=\".\",\".\",SUM($S391:X391))","v":"."},{"$f":"IF(Y391=\".\",\".\",SUM($S391:Y391))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S392=\".\",\".\",SUM($S392:S392))","v":"."},{"$f":"IF(T392=\".\",\".\",SUM($S392:T392))","v":"."},{"$f":"IF(U392=\".\",\".\",SUM($S392:U392))","v":"."},{"$f":"IF(V392=\".\",\".\",SUM($S392:V392))","v":"."},{"$f":"IF(W392=\".\",\".\",SUM($S392:W392))","v":"."},{"$f":"IF(X392=\".\",\".\",SUM($S392:X392))","v":"."},{"$f":"IF(Y392=\".\",\".\",SUM($S392:Y392))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S393=\".\",\".\",SUM($S393:S393))","v":"."},{"$f":"IF(T393=\".\",\".\",SUM($S393:T393))","v":"."},{"$f":"IF(U393=\".\",\".\",SUM($S393:U393))","v":"."},{"$f":"IF(V393=\".\",\".\",SUM($S393:V393))","v":"."},{"$f":"IF(W393=\".\",\".\",SUM($S393:W393))","v":"."},{"$f":"IF(X393=\".\",\".\",SUM($S393:X393))","v":"."},{"$f":"IF(Y393=\".\",\".\",SUM($S393:Y393))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S394=\".\",\".\",SUM($S394:S394))","v":"."},{"$f":"IF(T394=\".\",\".\",SUM($S394:T394))","v":"."},{"$f":"IF(U394=\".\",\".\",SUM($S394:U394))","v":"."},{"$f":"IF(V394=\".\",\".\",SUM($S394:V394))","v":"."},{"$f":"IF(W394=\".\",\".\",SUM($S394:W394))","v":"."},{"$f":"IF(X394=\".\",\".\",SUM($S394:X394))","v":"."},{"$f":"IF(Y394=\".\",\".\",SUM($S394:Y394))","v":"."},null,".",".",".",".",".",".","."]
[]
[]
[]
[]
[null,null,"Other Annual Charges",null,{"$f":"$H$21","v":"$ per year"}]
[null,null,"(Enter the current annual charge and the proposed annual charge for each year of the application.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$21","v":"Annual increases (nominal $ per year)"},null,null,null,null,null,null,null,{"$f":"AA$21","v":"Annual increases (%)"},null,null,null,null,null,null,null,{"$f":"AI$21","v":"Cumulative increases (nominal $ per year)"},null,null,null,null,null,null,null,{"$f":"AQ$21","v":"Cumulative increases (%)"}]
[null,null,"Description",null,"Current Average Charge","Annual\nCharge\nYear 1","Annual\nCharge\nYear 2","Annual\nCharge\nYear 3","Annual\nCharge\nYear 4","Annual\nCharge\nYear 5","Annual\nCharge\nYear 6","Annual\nCharge\nYear 7",null,null,null,null,null,null,{"$f":"C399","v":"Other Annual Charges"},null,null,null,null,null,null,null,{"$f":"$S401","v":"Other Annual Charges"},null,null,null,null,null,null,null,{"$f":"$S401","v":"Other Annual Charges"},null,null,null,null,null,null,null,{"$f":"$S401","v":"Other Annual Charges"}]
[null,null,null,null,{"$f":"E374","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26",null,null,null,null,null,null,{"$f":"S$23","v":"Year 1"},{"$f":"T$23","v":"Year 2"},"Year 3","Year 4","Year 5","Year 6","Year 7",null,{"$f":"AA$23","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7",null,{"$f":"AI$23","v":"Year 1"},{"$f":"AJ$23","v":"Year 2"},"Year 3","Year 4","Year 5","Year 6","Year 7",null,{"$f":"AQ$23","v":"Year 1"},{"$f":"AR$23","v":"Year 2"},"Year 3","Year 4","Year 5","Year 6","Year 7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F403=\"\",\".\",F403-E403)","v":"."},{"$f":"IF(G403=\"\",\".\",G403-F403)","v":"."},{"$f":"IF(H403=\"\",\".\",H403-G403)","v":"."},{"$f":"IF(I403=\"\",\".\",I403-H403)","v":"."},{"$f":"IF(J403=\"\",\".\",J403-I403)","v":"."},{"$f":"IF(K403=\"\",\".\",K403-J403)","v":"."},{"$f":"IF(L403=\"\",\".\",L403-K403)","v":"."},null,{"$f":"IF(ISNUMBER(E403),F403/E403-1,\".\")","v":"."},{"$f":"IF(ISNUMBER(F403),G403/F403-1,\".\")","v":"."},{"$f":"IF(ISNUMBER(G403),H403/G403-1,\".\")","v":"."},{"$f":"IF(ISNUMBER(H403),I403/H403-1,\".\")","v":"."},{"$f":"IF(ISNUMBER(I403),J403/I403-1,\".\")","v":"."},{"$f":"IF(ISNUMBER(J403),K403/J403-1,\".\")","v":"."},{"$f":"IF(ISNUMBER(K403),L403/K403-1,\".\")","v":"."},null,{"$f":"IF(S403=\".\",\".\",SUM($S403:S403))","v":"."},{"$f":"IF(T403=\".\",\".\",SUM($S403:T403))","v":"."},{"$f":"IF(U403=\".\",\".\",SUM($S403:U403))","v":"."},{"$f":"IF(V403=\".\",\".\",SUM($S403:V403))","v":"."},{"$f":"IF(W403=\".\",\".\",SUM($S403:W403))","v":"."},{"$f":"IF(X403=\".\",\".\",SUM($S403:X403))","v":"."},{"$f":"IF(Y403=\".\",\".\",SUM($S403:Y403))","v":"."},null,{"$f":"IF(ISNUMBER($E403),F403/$E403-1,\".\")","v":"."},{"$f":"IF(ISNUMBER($E403),G403/$E403-1,\".\")","v":"."},{"$f":"IF(ISNUMBER($E403),H403/$E403-1,\".\")","v":"."},{"$f":"IF(ISNUMBER($E403),I403/$E403-1,\".\")","v":"."},{"$f":"IF(ISNUMBER($E403),J403/$E403-1,\".\")","v":"."},{"$f":"IF(ISNUMBER($E403),K403/$E403-1,\".\")","v":"."},{"$f":"IF(ISNUMBER($E403),L403/$E403-1,\".\")","v":"."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S404=\".\",\".\",SUM($S404:S404))","v":"."},{"$f":"IF(T404=\".\",\".\",SUM($S404:T404))","v":"."},{"$f":"IF(U404=\".\",\".\",SUM($S404:U404))","v":"."},{"$f":"IF(V404=\".\",\".\",SUM($S404:V404))","v":"."},{"$f":"IF(W404=\".\",\".\",SUM($S404:W404))","v":"."},{"$f":"IF(X404=\".\",\".\",SUM($S404:X404))","v":"."},{"$f":"IF(Y404=\".\",\".\",SUM($S404:Y404))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S405=\".\",\".\",SUM($S405:S405))","v":"."},{"$f":"IF(T405=\".\",\".\",SUM($S405:T405))","v":"."},{"$f":"IF(U405=\".\",\".\",SUM($S405:U405))","v":"."},{"$f":"IF(V405=\".\",\".\",SUM($S405:V405))","v":"."},{"$f":"IF(W405=\".\",\".\",SUM($S405:W405))","v":"."},{"$f":"IF(X405=\".\",\".\",SUM($S405:X405))","v":"."},{"$f":"IF(Y405=\".\",\".\",SUM($S405:Y405))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S406=\".\",\".\",SUM($S406:S406))","v":"."},{"$f":"IF(T406=\".\",\".\",SUM($S406:T406))","v":"."},{"$f":"IF(U406=\".\",\".\",SUM($S406:U406))","v":"."},{"$f":"IF(V406=\".\",\".\",SUM($S406:V406))","v":"."},{"$f":"IF(W406=\".\",\".\",SUM($S406:W406))","v":"."},{"$f":"IF(X406=\".\",\".\",SUM($S406:X406))","v":"."},{"$f":"IF(Y406=\".\",\".\",SUM($S406:Y406))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S407=\".\",\".\",SUM($S407:S407))","v":"."},{"$f":"IF(T407=\".\",\".\",SUM($S407:T407))","v":"."},{"$f":"IF(U407=\".\",\".\",SUM($S407:U407))","v":"."},{"$f":"IF(V407=\".\",\".\",SUM($S407:V407))","v":"."},{"$f":"IF(W407=\".\",\".\",SUM($S407:W407))","v":"."},{"$f":"IF(X407=\".\",\".\",SUM($S407:X407))","v":"."},{"$f":"IF(Y407=\".\",\".\",SUM($S407:Y407))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S408=\".\",\".\",SUM($S408:S408))","v":"."},{"$f":"IF(T408=\".\",\".\",SUM($S408:T408))","v":"."},{"$f":"IF(U408=\".\",\".\",SUM($S408:U408))","v":"."},{"$f":"IF(V408=\".\",\".\",SUM($S408:V408))","v":"."},{"$f":"IF(W408=\".\",\".\",SUM($S408:W408))","v":"."},{"$f":"IF(X408=\".\",\".\",SUM($S408:X408))","v":"."},{"$f":"IF(Y408=\".\",\".\",SUM($S408:Y408))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S409=\".\",\".\",SUM($S409:S409))","v":"."},{"$f":"IF(T409=\".\",\".\",SUM($S409:T409))","v":"."},{"$f":"IF(U409=\".\",\".\",SUM($S409:U409))","v":"."},{"$f":"IF(V409=\".\",\".\",SUM($S409:V409))","v":"."},{"$f":"IF(W409=\".\",\".\",SUM($S409:W409))","v":"."},{"$f":"IF(X409=\".\",\".\",SUM($S409:X409))","v":"."},{"$f":"IF(Y409=\".\",\".\",SUM($S409:Y409))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S410=\".\",\".\",SUM($S410:S410))","v":"."},{"$f":"IF(T410=\".\",\".\",SUM($S410:T410))","v":"."},{"$f":"IF(U410=\".\",\".\",SUM($S410:U410))","v":"."},{"$f":"IF(V410=\".\",\".\",SUM($S410:V410))","v":"."},{"$f":"IF(W410=\".\",\".\",SUM($S410:W410))","v":"."},{"$f":"IF(X410=\".\",\".\",SUM($S410:X410))","v":"."},{"$f":"IF(Y410=\".\",\".\",SUM($S410:Y410))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S411=\".\",\".\",SUM($S411:S411))","v":"."},{"$f":"IF(T411=\".\",\".\",SUM($S411:T411))","v":"."},{"$f":"IF(U411=\".\",\".\",SUM($S411:U411))","v":"."},{"$f":"IF(V411=\".\",\".\",SUM($S411:V411))","v":"."},{"$f":"IF(W411=\".\",\".\",SUM($S411:W411))","v":"."},{"$f":"IF(X411=\".\",\".\",SUM($S411:X411))","v":"."},{"$f":"IF(Y411=\".\",\".\",SUM($S411:Y411))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S412=\".\",\".\",SUM($S412:S412))","v":"."},{"$f":"IF(T412=\".\",\".\",SUM($S412:T412))","v":"."},{"$f":"IF(U412=\".\",\".\",SUM($S412:U412))","v":"."},{"$f":"IF(V412=\".\",\".\",SUM($S412:V412))","v":"."},{"$f":"IF(W412=\".\",\".\",SUM($S412:W412))","v":"."},{"$f":"IF(X412=\".\",\".\",SUM($S412:X412))","v":"."},{"$f":"IF(Y412=\".\",\".\",SUM($S412:Y412))","v":"."},null,".",".",".",".",".",".","."]

{"sheet":"WK5b - Impact on Rates","index":10,"n_rows":140,"n_cols":48,"rows_kept":140,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,{"$f":"'WK2 - Notional General Income'!$C$3","v":"Muswellbrook Shire Council"}]
[]
[null,null,null,null,null,"WORKSHEET 5b"]
[]
[null,null,null,null,null,"IMPACT ON RATES BY LAND VALUE"]
[null,null,null,null,null,"  All dollars in nominal terms"]
[]
[null,null,"         The aim of this sheet is to show the impact of the proposed special variation on Ordinary Rates by land value for the residential, business"]
[null,null,"         and farmland categories - as applicable."]
[]
[null,null,"         1. Enter the number of property assessments within each of the specified land value ranges."]
[]
[null,null,"         2. Include the estimated rate levels for the specified land values (eg $50,000) over the period of the proposed special variation - both with and without the variation."]
[]
[null,null,"         Rate estimates should reflect expected actual rates, inclusive of any expiring variations. Figures should not include special rates."]
[]
[null,null,null,null,"Has the council had a general land revaluation in Year 0?  ","Yes",null,null,null,null,null,null,null,null,null,null,"Annual and cumulative increases"]
[]
[]
[null,null,"Ordinary Residential Rates - with proposed special variation",null,null,null,{"$f":"'WK0 - Input data'!$C$63","v":"$ nominal per year"},null,null,null,null,null,null,null,null,null,null,"Annual increases (nominal $ per year)",null,null,null,null,null,null,null,"Annual increases (%)",null,null,null,null,null,null,null,"Cumulative increases (nominal $ per year)",null,null,null,null,null,null,null,"Cumulative increases (%)"]
[null,null,"Land Value","Number of property assessments in this valuation range as per Worksheet 3","Land value (for calculation of rates)","Year 0 (Current Rate)","Rate Year 1","Rate Year 2","Rate Year 3","Rate Year 4","Rate Year 5","Rate Year 6","Rate Year 7",null,null,null,{"$f":"C23","v":"Land Value"},{"$f":"C22","v":"Ordinary Residential Rates - with proposed special variation"},null,null,null,null,null,null,null,{"$f":"$R23","v":"Ordinary Residential Rates - with proposed special variation"},null,null,null,null,null,null,null,{"$f":"$R23","v":"Ordinary Residential Rates - with proposed special variation"},null,null,null,null,null,null,null,{"$f":"$R23","v":"Ordinary Residential Rates - with proposed special variation"}]
[null,null,null,null,"$",{"$f":"'WK5a - Impact on Rates'!E59","v":"2018-19"},{"$f":"'WK5a - Impact on Rates'!F59","v":"2019-20"},{"$f":"'WK5a - Impact on Rates'!G59","v":"2020-21"},{"$f":"'WK5a - Impact on Rates'!H59","v":"2021-22"},{"$f":"'WK5a - Impact on Rates'!I59","v":"2022-23"},{"$f":"'WK5a - Impact on Rates'!J59","v":"2023-24"},{"$f":"'WK5a - Impact on Rates'!K59","v":"2024-25"},{"$f":"'WK5a - Impact on Rates'!L59","v":"2025-26"},null,null,null,{"$f":"$E24","v":"$"},{"$f":"'WK0 - Input data'!G55","v":"Year 1"},{"$f":"'WK0 - Input data'!H55","v":"Year 2"},{"$f":"'WK0 - Input data'!I55","v":"Year 3"},{"$f":"'WK0 - Input data'!J55","v":"Year 4"},{"$f":"'WK0 - Input data'!K55","v":"Year 5"},{"$f":"'WK0 - Input data'!L55","v":"Year 6"},{"$f":"'WK0 - Input data'!M55","v":"Year 7"},null,{"$f":"R24","v":"Year 1"},{"$f":"S24","v":"Year 2"},"Year 3","Year 4","Year 5","Year 6","Year 7",null,{"$f":"R24","v":"Year 1"},{"$f":"S24","v":"Year 2"},"Year 3","Year 4","Year 5","Year 6","Year 7",null,{"$f":"R24","v":"Year 1"},{"$f":"S24","v":"Year 2"},"Year 3","Year 4","Year 5",{"$f":"W24","v":"Year 6"},{"$f":"X24","v":"Year 7"}]
[null,null,"$0 to $99,999",4990,50000,580.0176733466933,{"$f":"F25*1.027","v":595.67815052705396},{"$f":"G25*1.025","v":610.57010429023023},{"$f":"H25*1.025","v":625.83435689748592},{"$f":"I25*1.025","v":641.48021581992305},657.51722121542105,673.95515174580646,690.80403053945156,null,null,null,{"$f":"$E25","v":50000},{"$f":"IF(G25=\".\",\".\",IF(F25=0,\".\",G25-F25))","v":15.660477180360658},{"$f":"IF(H25=\".\",\".\",IF(G25=0,\".\",H25-G25))","v":14.891953763176275},{"$f":"IF(I25=\".\",\".\",IF(H25=0,\".\",I25-H25))","v":15.264252607255685},{"$f":"IF(J25=\".\",\".\",IF(I25=0,\".\",J25-I25))","v":15.645858922437128},{"$f":"IF(K25=\".\",\".\",IF(J25=0,\".\",K25-J25))","v":16.037005395497999},{"$f":"IF(L25=\".\",\".\",IF(K25=0,\".\",L25-K25))","v":16.437930530385415},{"$f":"IF(M25=\".\",\".\",IF(L25=0,\".\",M25-L25))","v":16.848878793645099},null,{"$f":"IF(G25=\".\",\".\",IF(F25=0,\".\",G25/F25-1))","v":2.6999999999999913E-2},{"$f":"IF(H25=\".\",\".\",IF(G25=0,\".\",H25/G25-1))","v":2.4999999999999911E-2},{"$f":"IF(I25=\".\",\".\",IF(H25=0,\".\",I25/H25-1))","v":2.4999999999999911E-2},{"$f":"IF(J25=\".\",\".\",IF(I25=0,\".\",J25/I25-1))","v":2.4999999999999911E-2},{"$f":"IF(K25=\".\",\".\",IF(J25=0,\".\",K25/J25-1))","v":2.4999999999999911E-2},{"$f":"IF(L25=\".\",\".\",IF(K25=0,\".\",L25/K25-1))","v":2.4999999999999911E-2},{"$f":"IF(M25=\".\",\".\",IF(L25=0,\".\",M25/L25-1))","v":2.4999999999999911E-2},null,{"$f":"IF(G25=\".\",\".\",IF($F25=0,\".\",G25-$F25))","v":15.660477180360658},{"$f":"IF(H25=\".\",\".\",IF($F25=0,\".\",H25-$F25))","v":30.552430943536933},{"$f":"IF(I25=\".\",\".\",IF($F25=0,\".\",I25-$F25))","v":45.816683550792618},{"$f":"IF(J25=\".\",\".\",IF($F25=0,\".\",J25-$F25))","v":61.462542473229746},{"$f":"IF(K25=\".\",\".\",IF($F25=0,\".\",K25-$F25))","v":77.499547868727745},{"$f":"IF(L25=\".\",\".\",IF($F25=0,\".\",L25-$F25))","v":93.937478399113161},{"$f":"IF(M25=\".\",\".\",IF($F25=0,\".\",M25-$F25))","v":110.78635719275826},null,{"$f":"IF(G25=\".\",\".\",IF($F25=0,\".\",G25/$F25-1))","v":2.6999999999999913E-2},{"$f":"IF(H25=\".\",\".\",IF($F25=0,\".\",H25/$F25-1))","v":5.2674999999999805E-2},{"$f":"IF(I25=\".\",\".\",IF($F25=0,\".\",I25/$F25-1))","v":7.8991874999999601E-2},{"$f":"IF(J25=\".\",\".\",IF($F25=0,\".\",J25/$F25-1))","v":0.10596667187499964},{"$f":"IF(K25=\".\",\".\",IF($F25=0,\".\",K25/$F25-1))","v":0.13361583867187443},{"$f":"IF(L25=\".\",\".\",IF($F25=0,\".\",L25/$F25-1))","v":0.16195623463867115},{"$f":"IF(M25=\".\",\".\",IF($F25=0,\".\",M25/$F25-1))","v":0.19100514050463779}]
[null,null,"$100,000 to $199,999",1155,150000,1116.0416216450217,{"$f":"F26*1.027","v":1146.1747454294371},{"$f":"G26*1.025","v":1174.8291140651729},{"$f":"H26*1.025","v":1204.1998419168021},1234.3048379647221,1265.1624589138401,1296.791520386686,1329.2113083963529,null,null,null,150000,30.133123784415375,28.654368635735864,29.370727851629226,30.10499604791994,30.857620949117972,31.629061472845933,32.419788009666945,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,30.133123784415375,58.787492420151239,88.158220271780465,118.2632163197004,149.12083726881838,180.74989874166431,213.16968675133126,null,2.6999999999999913E-2,5.2674999999999805E-2,7.8991874999999601E-2,0.10596667187499964,0.13361583867187443,0.16195623463867137,0.19100514050463779]
[null,null,"$200,000 to $299,999",261,250000,1406.4319731800763,{"$f":"F27*1.027","v":1444.4056364559383},{"$f":"G27*1.025","v":1480.5157773673366},1517.5286718015197,1555.4668885965575,1594.3535608114712,1634.2123998317579,1675.0677098275517,null,null,null,250000,37.973663275862009,36.110140911398275,37.012894434183181,37.938216795037761,38.886672214913688,39.858839020286723,40.855309995793732,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,37.973663275862009,74.083804187260284,111.09669862144347,149.03491541648123,187.92158763139491,227.78042665168164,268.63573664747537,null,2.6999999999999913E-2,5.2674999999999805E-2,7.8991874999999601E-2,0.10596667187499942,0.13361583867187421,0.16195623463867115,0.19100514050463779]
[null,null,"$300,000 to $399,999",108,350000,1829.8191481481481,1879.2242651481479,1926.2048717768514,1974.3599935712725,2023.7189934105543,2074.3119682458178,2126.1697674519628,2179.3240116382617,null,null,null,350000,49.405116999999791,46.980606628703526,48.15512179442112,49.358999839281751,50.592974835263476,51.857799206145046,53.154244186298911,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,49.405116999999791,96.385723628703317,144.54084542312444,193.89984526240619,244.49282009766966,296.35061930381471,349.50486349011362,null,2.6999999999999913E-2,5.2674999999999805E-2,7.8991874999999601E-2,0.10596667187499964,0.13361583867187443,0.16195623463867115,0.19100514050463779]
[null,null,"$400,000 to $499,999",22,450000,2379.5668181818182,2443.815122272727,2504.9105003295449,2567.5332628377832,2631.7215944087275,2697.5146342689454,2764.9525001256688,2834.0763126288102,null,null,null,450000,64.248304090908732,61.095378056817935,62.622762508238338,64.188331570944229,65.793039860217959,67.43786585672342,69.12381250314138,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,64.248304090908732,125.34368214772667,187.96644465596501,252.15477622690923,317.94781608712719,385.38568194385061,454.50949444699199,null,2.6999999999999913E-2,5.2674999999999805E-2,7.8991874999999601E-2,0.10596667187499942,0.13361583867187443,0.16195623463867115,0.19100514050463779]
[null,null,"$500,000 to $599,999",6,550000,2982.7416666666663,3063.2756916666663,3139.8575839583327,3218.3540235572909,3298.8128741462228,3381.283195999878,3465.8152758998745,3552.4606577973709,null,null,null,550000,80.534024999999929,76.581892291666463,78.496439598958204,80.458850588931909,82.47032185365515,84.532079899996461,86.645381897496463,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,80.534024999999929,157.11591729166639,235.6123568906246,316.07120747955651,398.54152933321166,483.07360923320812,569.71899113070458,null,2.6999999999999913E-2,5.2674999999999805E-2,7.8991874999999823E-2,0.10596667187499964,0.13361583867187465,0.16195623463867137,0.19100514050463802]
[null,null,"$600,000 to $699,999",2,650000,3144.1089999999999,3228.9999429999998,3309.7249415749993,3392.468065114374,3477.2797667422328,3564.2117609107881,3653.3170549335578,3744.6499813068963,null,null,null,650000,84.890942999999879,80.724998574999518,82.743123539374665,84.811701627858838,86.93199416855532,89.105294022769613,91.332926373338523,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,84.890942999999879,165.6159415749994,248.35906511437406,333.1707667422329,420.10276091078822,509.20805493355783,600.54098130689636,null,2.6999999999999913E-2,5.2674999999999805E-2,7.8991874999999601E-2,0.10596667187499964,0.13361583867187443,0.16195623463867115,0.19100514050463779]
[null,null,"$700,000 to $799,999",4,750000,3590.895,3687.8491649999996,3780.0453941249993,3874.5465289781241,3971.410192202577,4070.6954470076412,4172.4628331828317,4276.7744040124016,null,null,null,750000,96.954164999999648,92.196229124999718,94.501134853124768,96.863663224452921,99.285254805064142,101.7673861751905,104.31157082956997,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,96.954164999999648,189.15039412499937,283.65152897812413,380.51519220257705,479.8004470076412,581.56783318283169,685.87940401240166,null,2.6999999999999913E-2,5.2674999999999805E-2,7.8991874999999823E-2,0.10596667187499964,0.13361583867187465,0.16195623463867137,0.19100514050463779]
[null,null,"$800,000 to $899,999",1,850000,4037.6809999999996,4146.6983869999995,4250.3658466749994,4356.6249928418738,4465.5406176629203,4577.1791331044933,4691.6086114321051,4808.8988267179075,null,null,null,850000,109.01738699999987,103.66745967499992,106.25914616687442,108.91562482104655,111.63851544157296,114.42947832761183,117.29021528580233,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,109.01738699999987,212.68484667499979,318.94399284187421,427.85961766292075,539.49813310449372,653.92761143210555,771.21782671790788,null,2.6999999999999913E-2,5.2675000000000027E-2,7.8991874999999823E-2,0.10596667187499964,0.13361583867187465,0.16195623463867137,0.19100514050463824]
[null,null,"$900,000 to $999,999",1,950000,4484.4669999999996,4605.5476089999993,4720.6862992249989,4838.7034567056235,4959.6710431232632,5083.6628192013441,5210.7543896813768,5341.0232494234106,null,null,null,950000,121.08060899999964,115.13869022499966,118.01715748062452,120.96758641763972,123.99177607808087,127.09157048003271,130.26885974203378,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,121.08060899999964,236.2192992249993,354.23645670562382,475.20404312326355,599.19581920134442,726.28738968137714,856.55624942341092,null,2.6999999999999913E-2,5.2674999999999805E-2,7.8991874999999823E-2,0.10596667187499964,0.13361583867187443,0.16195623463867115,0.19100514050463757]
[null,null,"$1,000,000 to $1,499,999",3,1250000,6452.291666666667,6626.503541666666,6792.1661302083321,6961.97028346354,7136.0195405501281,7314.420029063881,7497.280529790477,7684.712543035238,null,null,null,1250000,174.21187499999905,165.66258854166608,169.80415325520789,174.04925708658811,178.40048851375286,182.860500726596,187.43201324476104,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,174.21187499999905,339.87446354166514,509.67861679687303,683.72787388346114,862.128362397214,1044.98886312381,1232.420876368571,null,2.6999999999999913E-2,5.2674999999999805E-2,7.8991874999999601E-2,0.10596667187499964,0.13361583867187465,0.16195623463867137,0.19100514050463802]
[null,null,"$1,500,000 to $1,999,999",1,1750000,8058.7549999999992,8276.3413849999979,8483.2499196249973,8695.3311676156209,8912.7144468060105,9135.5323079761602,9363.9206156755627,9598.0186310674508,null,null,null,1750000,217.5863849999987,206.90853462499945,212.08124799062352,217.38327919038966,222.81786117014963,228.3883076994025,234.09801539188811,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,217.5863849999987,424.49491962499815,636.57616761562167,853.95944680601133,1076.777307976161,1305.1656156755635,1539.2636310674516,null,2.6999999999999913E-2,5.2674999999999805E-2,7.8991874999999601E-2,0.10596667187499942,0.13361583867187443,0.16195623463867115,0.19100514050463779]
[null,null,"$2,000,000 to $2,999,999",0,2500000,0,0,0,0,0,0,0,0,null,null,null,2500000,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,".",".",".",".",".",".","."]
[null,null,"$3,000,000 and greater",0,3000000,0,{"$f":"F38*1.027","v":0},{"$f":"G38*1.025","v":0},{"$f":"H38*1.025","v":0},0,0,0,0,null,null,null,3000000,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,".",".",".",".",".",".","."]
[]
[]
[]
[null,null,"Ordinary Residential Rates - without proposed special variation",null,null,null,{"$f":"$G$22","v":"$ nominal per year"},null,null,null,null,null,null,null,null,null,null,{"$f":"R$22","v":"Annual increases (nominal $ per year)"},null,null,null,null,null,null,null,"Annual increases (%)",null,null,null,null,null,null,null,"Cumulative increases (nominal $ per year)",null,null,null,null,null,null,null,"Cumulative increases (%)"]
[null,null,"Land Value","Number of property assessments in this valuation range as per Worksheet 3","Land value (for calculation of rates)","Year 0 (Current Rate)","Rate Year 1","Rate Year 2","Rate Year 3","Rate Year 4","Rate Year 5","Rate Year 6","Rate Year 7",null,null,null,{"$f":"Q$23","v":"Land Value"},{"$f":"C42","v":"Ordinary Residential Rates - without proposed special variation"},null,null,null,null,null,null,null,{"$f":"$R43","v":"Ordinary Residential Rates - without proposed special variation"},null,null,null,null,null,null,null,{"$f":"$R43","v":"Ordinary Residential Rates - without proposed special variation"},null,null,null,null,null,null,null,{"$f":"$R43","v":"Ordinary Residential Rates - without proposed special variation"}]
[null,null,null,null,null,{"$f":"F24","v":"2018-19"},{"$f":"G24","v":"2019-20"},"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26",null,null,null,null,{"$f":"R$24","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7",null,{"$f":"R44","v":"Year 1"},{"$f":"S44","v":"Year 2"},{"$f":"T44","v":"Year 3"},{"$f":"U44","v":"Year 4"},{"$f":"V44","v":"Year 5"},{"$f":"W44","v":"Year 6"},{"$f":"X44","v":"Year 7"},null,{"$f":"R44","v":"Year 1"},{"$f":"S44","v":"Year 2"},{"$f":"T44","v":"Year 3"},{"$f":"U44","v":"Year 4"},{"$f":"V44","v":"Year 5"},{"$f":"W44","v":"Year 6"},{"$f":"X44","v":"Year 7"},null,{"$f":"R44","v":"Year 1"},{"$f":"S44","v":"Year 2"},{"$f":"T44","v":"Year 3"},{"$f":"U44","v":"Year 4"},{"$f":"V44","v":"Year 5"},{"$f":"W44","v":"Year 6"},{"$f":"X44","v":"Year 7"}]
[null,null,{"$f":"C25","v":"$0 to $99,999"},{"$f":"IF(D25=\".\",\".\",D25)","v":4990},{"$f":"E25","v":50000},580.0176733466933,567.9205479861846,{"$f":"G45*1.025","v":582.11856168583915},{"$f":"H45*1.025","v":596.67152572798511},611.58831387118471,626.87802171796432,642.54997226091336,658.61372156743619,null,null,null,{"$f":"$E45","v":50000},{"$f":"IF(G45=\".\",\".\",IF(F45=0,\".\",G45-F45))","v":-12.097125360508699},{"$f":"IF(H45=\".\",\".\",IF(G45=0,\".\",H45-G45))","v":14.198013699654553},{"$f":"IF(I45=\".\",\".\",IF(H45=0,\".\",I45-H45))","v":14.552964042145959},{"$f":"IF(J45=\".\",\".\",IF(I45=0,\".\",J45-I45))","v":14.916788143199597},{"$f":"IF(K45=\".\",\".\",IF(J45=0,\".\",K45-J45))","v":15.289707846779606},{"$f":"IF(L45=\".\",\".\",IF(K45=0,\".\",L45-K45))","v":15.671950542949048},{"$f":"IF(M45=\".\",\".\",IF(L45=0,\".\",M45-L45))","v":16.063749306522823},null,{"$f":"IF(G45=\".\",\".\",IF(F45=0,\".\",G45/F45-1))","v":-2.0856477166822263E-2},{"$f":"IF(H45=\".\",\".\",IF(G45=0,\".\",H45/G45-1))","v":2.4999999999999911E-2},{"$f":"IF(I45=\".\",\".\",IF(H45=0,\".\",I45/H45-1))","v":2.4999999999999911E-2},{"$f":"IF(J45=\".\",\".\",IF(I45=0,\".\",J45/I45-1))","v":2.4999999999999911E-2},{"$f":"IF(K45=\".\",\".\",IF(J45=0,\".\",K45/J45-1))","v":2.4999999999999911E-2},{"$f":"IF(L45=\".\",\".\",IF(K45=0,\".\",L45/K45-1))","v":2.4999999999999911E-2},{"$f":"IF(M45=\".\",\".\",IF(L45=0,\".\",M45/L45-1))","v":2.4999999999999911E-2},null,{"$f":"IF(G45=\".\",\".\",IF($F45=0,\".\",G45-$F45))","v":-12.097125360508699},{"$f":"IF(H45=\".\",\".\",IF($F45=0,\".\",H45-$F45))","v":2.1008883391458539},{"$f":"IF(I45=\".\",\".\",IF($F45=0,\".\",I45-$F45))","v":16.653852381291813},{"$f":"IF(J45=\".\",\".\",IF($F45=0,\".\",J45-$F45))","v":31.570640524491409},{"$f":"IF(K45=\".\",\".\",IF($F45=0,\".\",K45-$F45))","v":46.860348371271016},{"$f":"IF(L45=\".\",\".\",IF($F45=0,\".\",L45-$F45))","v":62.532298914220064},{"$f":"IF(M45=\".\",\".\",IF($F45=0,\".\",M45-$F45))","v":78.596048220742887},null,{"$f":"IF(G45=\".\",\".\",IF($F45=0,\".\",G45/$F45-1))","v":-2.0856477166822263E-2},{"$f":"IF(H45=\".\",\".\",IF($F45=0,\".\",H45/$F45-1))","v":3.6221109040071031E-3},{"$f":"IF(I45=\".\",\".\",IF($F45=0,\".\",I45/$F45-1))","v":2.8712663676607297E-2},{"$f":"IF(J45=\".\",\".\",IF($F45=0,\".\",J45/$F45-1))","v":5.4430480268522263E-2},{"$f":"IF(K45=\".\",\".\",IF($F45=0,\".\",K45/$F45-1))","v":8.0791242275235264E-2},{"$f":"IF(L45=\".\",\".\",IF($F45=0,\".\",L45/$F45-1))","v":0.10781102333211612},{"$f":"IF(M45=\".\",\".\",IF($F45=0,\".\",M45/$F45-1))","v":0.13550629891541899}]
[null,null,{"$f":"C26","v":"$100,000 to $199,999"},1155,{"$f":"E26","v":150000},1116.0416216450217,1092.7649250459592,{"$f":"G46*1.025","v":1120.0840481721082},{"$f":"H46*1.025","v":1148.0861493764107},1176.7883031108208,1206.2080106885912,1236.3632109558059,1267.2722912297011,null,null,null,150000,-23.276696599062461,27.319123126148952,28.002101204302562,28.702153734410103,29.419707577770396,30.155200267214695,30.909080273895142,null,-2.0856477166822041E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,-23.276696599062461,4.0424265270864908,32.044527731389053,60.746681465799156,90.166389043569552,120.32158931078425,151.23066958467939,null,-2.0856477166822041E-2,3.6221109040073252E-3,2.8712663676607519E-2,5.4430480268522485E-2,8.0791242275235486E-2,0.10781102333211612,0.13550629891541921]
[null,null,"$200,000 to $299,999",261,250000,1406.4319731800763,1377.0987568447576,{"$f":"G47*1.025","v":1411.5262257658765},1446.8143814100233,1482.9847409452739,1520.0593594689055,1558.0608434556279,1597.0123645420185,null,null,null,250000,-29.333216335318639,34.427468921118816,35.288155644146855,36.170359535250554,37.074618523631671,38.001483986722405,38.951521086390585,null,-2.085647716682193E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,-29.333216335318639,5.0942525858001773,40.382408229947032,76.552767765197586,113.62738628882926,151.62887027555166,190.58039136194225,null,-2.085647716682193E-2,3.6221109040073252E-3,2.8712663676607519E-2,5.4430480268522707E-2,8.0791242275235708E-2,0.10781102333211634,0.13550629891541921]
[null,null,"$300,000 to $399,999",108,350000,1829.8191481481481,1791.6555668653825,1836.4469560370169,1882.3581299379421,1929.4170831863905,1977.6525102660501,2027.0938230227011,2077.7711685982686,null,null,null,350000,-38.163581282765563,44.791389171634364,45.911173900925178,47.058953248448461,48.23542707965953,49.441312756651087,50.677345575567415,null,-2.0856477166822041E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,-38.163581282765563,6.6278078888688015,52.538981789793979,99.59793503824244,147.83336211790197,197.27467487455306,247.95202045012047,null,-2.0856477166822041E-2,3.6221109040073252E-3,2.8712663676607297E-2,5.4430480268522485E-2,8.0791242275235486E-2,0.10781102333211634,0.13550629891541899]
[null,null,"$400,000 to $499,999",22,450000,2379.5668181818182,2329.9374371714816,2388.1858731007683,2447.8905199282872,2509.0877829264941,2571.8149774996564,2636.1103519371477,2702.013110735576,null,null,null,450000,-49.629381010336601,58.248435929286643,59.7046468275189,61.197262998206952,62.727194573162251,64.295374437491319,65.902758798428295,null,-2.0856477166822152E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,-49.629381010336601,8.6190549189500416,68.323701746468942,129.52096474467589,192.24815931783814,256.54353375532946,322.44629255375776,null,-2.0856477166822152E-2,3.6221109040071031E-3,2.8712663676607297E-2,5.4430480268522263E-2,8.0791242275235264E-2,0.10781102333211612,0.13550629891541899]
[null,null,"$500,000 to $599,999",6,550000,2982.7416666666663,2920.5321832013042,2993.5454877813363,3068.3841249758693,3145.0937281002657,3223.7210713027721,3304.3140980853409,3386.921950537474,null,null,null,550000,-62.209483465362155,73.013304580032127,74.838637194533021,76.709603124396381,78.627343202506381,80.593026782568813,82.607852452133102,null,-2.0856477166822041E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,-62.209483465362155,10.803821114669972,85.642458309202993,162.35206143359937,240.97940463610576,321.57243141867457,404.18028387080767,null,-2.0856477166822041E-2,3.6221109040071031E-3,2.8712663676607297E-2,5.4430480268522263E-2,8.0791242275235264E-2,0.10781102333211612,0.13550629891541877]
[null,null,"$600,000 to $699,999",2,650000,3144.1089999999999,3078.5339624314997,3155.4973114922868,3234.3847442795936,3315.2443628865831,3398.1254719587473,3483.0786087577158,3570.1555739766582,null,null,null,650000,-65.575037568500193,76.963349060787095,78.887432787306807,80.859618606989443,82.881109072164236,84.953136798968444,87.076965218942405,null,-2.0856477166822152E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,-65.575037568500193,11.388311492286903,90.27574427959371,171.13536288658315,254.01647195874739,338.96960875771583,426.04657397665824,null,-2.0856477166822152E-2,3.6221109040071031E-3,2.8712663676607075E-2,5.4430480268522263E-2,8.0791242275235264E-2,0.1078110233321159,0.13550629891541877]
[null,null,"$700,000 to $799,999",4,750000,3590.895,3516.0015804240443,3603.9016199346452,3693.9991604330112,3786.3491394438361,3881.0078679299318,3978.0330646281795,4077.4838912438836,null,null,null,750000,-74.893419575955704,87.900039510600891,90.097540498366016,92.349979010824882,94.658728486095697,97.025196698247782,99.450826615704045,null,-2.0856477166822152E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,-74.893419575955704,13.006619934645187,103.1041604330112,195.45413944383608,290.11286792993178,387.13806462817956,486.58889124388361,null,-2.0856477166822152E-2,3.6221109040073252E-3,2.8712663676607519E-2,5.4430480268522485E-2,8.0791242275235486E-2,0.10781102333211634,0.13550629891541899]
[null,null,"$800,000 to $899,999",1,850000,4037.6809999999996,3953.4691984165884,4052.3059283770026,4153.6135765864274,4257.4539160010872,4363.8902639011139,4472.9875204986411,4584.8122085111063,null,null,null,850000,-84.211801583411216,98.836729960414232,101.30764820942477,103.84033941465987,106.4363479000267,109.09725659752712,111.82468801246523,null,-2.0856477166822041E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,-84.211801583411216,14.624928377003016,115.93257658642779,219.77291600108765,326.20926390111435,435.30652049864148,547.13120851110671,null,-2.0856477166822041E-2,3.6221109040073252E-3,2.8712663676607297E-2,5.4430480268522263E-2,8.0791242275235264E-2,0.10781102333211612,0.13550629891541877]
[null,null,"$900,000 to $999,999",1,950000,4484.4669999999996,4390.936816409132,4500.71023681936,4613.227992739844,4728.5586925583393,4846.7726598722975,4967.9419763691049,5092.1405257783317,null,null,null,950000,-93.530183590867637,109.77342041022803,112.51775592048398,115.3306998184953,118.21396731395816,121.16931649680737,124.19854940922687,null,-2.0856477166822152E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,-93.530183590867637,16.243236819360391,128.76099273984437,244.09169255833967,362.30565987229784,483.47497636910521,607.67352577833208,null,-2.0856477166822152E-2,3.6221109040071031E-3,2.8712663676607297E-2,5.4430480268522263E-2,8.0791242275235264E-2,0.10781102333211612,0.13550629891541899]
[null,null,"$1,000,000 to $1,499,999",3,1250000,6452.291666666667,6317.7195928471574,6475.6625826683357,6637.5541472350433,6803.4930009159189,6973.5803259388158,7147.9198340872854,7326.6178299394669,null,null,null,1250000,-134.57207381950957,157.94298982117834,161.89156456670753,165.93885368087558,170.08732502289695,174.33950814846958,178.69799585218152,null,-2.0856477166822041E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,-134.57207381950957,23.370916001668775,185.2624805683763,351.20133424925189,521.28865927214883,695.62816742061841,874.32616327279993,null,-2.0856477166822041E-2,3.6221109040073252E-3,2.8712663676607297E-2,5.4430480268522485E-2,8.0791242275235264E-2,0.10781102333211612,0.13550629891541899]
[null,null,"$1,500,000 to $1,999,999",1,1750000,8058.7549999999992,7890.6777603494857,8087.9447043582222,8290.1433219671762,8497.3969050163541,8709.8318276417631,8927.577623332807,9150.7670639161261,null,null,null,1750000,-168.07723965051355,197.26694400873657,202.19861760895401,207.25358304917791,212.43492262540894,217.7457956910439,223.18944058331908,null,-2.0856477166822152E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,-168.07723965051355,29.189704358223025,231.38832196717703,438.64190501635494,651.07682764176388,868.82262333280778,1092.0120639161269,null,-2.0856477166822152E-2,3.6221109040073252E-3,2.8712663676607297E-2,5.4430480268522263E-2,8.0791242275235264E-2,0.10781102333211612,0.13550629891541899]
[null,null,"$2,000,000 to $2,999,999",0,2500000,0,0,0,0,0,0,0,0,null,null,null,2500000,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,".",".",".",".",".",".","."]
[null,null,"$3,000,000 and greater",0,3000000,0,0,{"$f":"G58*1.025","v":0},{"$f":"H58*1.025","v":0},0,0,0,0,null,null,null,3000000,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,".",".",".",".",".",".","."]
[]
[]
[]
[]
[null,null,"Ordinary Business Rates - with proposed special variation",null,null,null,{"$f":"$G$22","v":"$ nominal per year"},null,null,null,null,null,null,null,null,null,null,{"$f":"R$22","v":"Annual increases (nominal $ per year)"},null,null,null,null,null,null,null,"Annual increases (%)",null,null,null,null,null,null,null,"Cumulative increases (nominal $ per year)",null,null,null,null,null,null,null,"Cumulative increases (%)"]
[null,null,"Land Value","Number of property assessments in this valuation range as per Worksheet 3","Land value (for calculation of rates)","Year 0 (Current Rate)","Rate Year 1","Rate Year 2","Rate Year 3","Rate Year 4","Rate Year 5","Rate Year 6","Rate Year 7",null,null,null,{"$f":"Q$23","v":"Land Value"},{"$f":"C63","v":"Ordinary Business Rates - with proposed special variation"},null,null,null,null,null,null,null,{"$f":"$R64","v":"Ordinary Business Rates - with proposed special variation"},null,null,null,null,null,null,null,{"$f":"$R64","v":"Ordinary Business Rates - with proposed special variation"},null,null,null,null,null,null,null,{"$f":"$R64","v":"Ordinary Business Rates - with proposed special variation"}]
[null,null,null,null,null,{"$f":"'WK5a - Impact on Rates'!E59","v":"2018-19"},{"$f":"'WK5a - Impact on Rates'!F59","v":"2019-20"},{"$f":"'WK5a - Impact on Rates'!G59","v":"2020-21"},{"$f":"'WK5a - Impact on Rates'!H59","v":"2021-22"},{"$f":"'WK5a - Impact on Rates'!I59","v":"2022-23"},{"$f":"'WK5a - Impact on Rates'!J59","v":"2023-24"},{"$f":"'WK5a - Impact on Rates'!K59","v":"2024-25"},{"$f":"'WK5a - Impact on Rates'!L59","v":"2025-26"},null,null,null,null,{"$f":"R$24","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7",null,{"$f":"R65","v":"Year 1"},{"$f":"S65","v":"Year 2"},{"$f":"T65","v":"Year 3"},{"$f":"U65","v":"Year 4"},{"$f":"V65","v":"Year 5"},{"$f":"W65","v":"Year 6"},{"$f":"X65","v":"Year 7"},null,{"$f":"R65","v":"Year 1"},{"$f":"S65","v":"Year 2"},{"$f":"T65","v":"Year 3"},{"$f":"U65","v":"Year 4"},{"$f":"V65","v":"Year 5"},{"$f":"W65","v":"Year 6"},{"$f":"X65","v":"Year 7"},null,{"$f":"R65","v":"Year 1"},{"$f":"S65","v":"Year 2"},{"$f":"T65","v":"Year 3"},{"$f":"U65","v":"Year 4"},{"$f":"V65","v":"Year 5"},{"$f":"W65","v":"Year 6"},{"$f":"X65","v":"Year 7"}]
[null,null,{"$f":"C25","v":"$0 to $99,999"},246,{"$f":"E25","v":50000},837.49629878048779,{"$f":"F66*1.027","v":860.10869884756085},{"$f":"G66*1.025","v":881.61141631874978},{"$f":"H66*1.025","v":903.65170172671844},926.24299426988637,949.39906912663344,973.13404585479918,997.46239700116905,null,null,null,{"$f":"$E66","v":50000},{"$f":"IF(G66=\".\",\".\",IF(F66=0,\".\",G66-F66))","v":22.612400067073054},{"$f":"IF(H66=\".\",\".\",IF(G66=0,\".\",H66-G66))","v":21.50271747118893},{"$f":"IF(I66=\".\",\".\",IF(H66=0,\".\",I66-H66))","v":22.040285407968668},{"$f":"IF(J66=\".\",\".\",IF(I66=0,\".\",J66-I66))","v":22.591292543167924},{"$f":"IF(K66=\".\",\".\",IF(J66=0,\".\",K66-J66))","v":23.156074856747068},{"$f":"IF(L66=\".\",\".\",IF(K66=0,\".\",L66-K66))","v":23.734976728165748},{"$f":"IF(M66=\".\",\".\",IF(L66=0,\".\",M66-L66))","v":24.328351146369869},null,{"$f":"IF(G66=\".\",\".\",IF(F66=0,\".\",G66/F66-1))","v":2.6999999999999913E-2},{"$f":"IF(H66=\".\",\".\",IF(G66=0,\".\",H66/G66-1))","v":2.4999999999999911E-2},{"$f":"IF(I66=\".\",\".\",IF(H66=0,\".\",I66/H66-1))","v":2.4999999999999911E-2},{"$f":"IF(J66=\".\",\".\",IF(I66=0,\".\",J66/I66-1))","v":2.4999999999999911E-2},{"$f":"IF(K66=\".\",\".\",IF(J66=0,\".\",K66/J66-1))","v":2.4999999999999911E-2},{"$f":"IF(L66=\".\",\".\",IF(K66=0,\".\",L66/K66-1))","v":2.4999999999999911E-2},{"$f":"IF(M66=\".\",\".\",IF(L66=0,\".\",M66/L66-1))","v":2.4999999999999911E-2},null,{"$f":"IF(G66=\".\",\".\",IF($F66=0,\".\",G66-$F66))","v":22.612400067073054},{"$f":"IF(H66=\".\",\".\",IF($F66=0,\".\",H66-$F66))","v":44.115117538261984},{"$f":"IF(I66=\".\",\".\",IF($F66=0,\".\",I66-$F66))","v":66.155402946230652},{"$f":"IF(J66=\".\",\".\",IF($F66=0,\".\",J66-$F66))","v":88.746695489398576},{"$f":"IF(K66=\".\",\".\",IF($F66=0,\".\",K66-$F66))","v":111.90277034614564},{"$f":"IF(L66=\".\",\".\",IF($F66=0,\".\",L66-$F66))","v":135.63774707431139},{"$f":"IF(M66=\".\",\".\",IF($F66=0,\".\",M66-$F66))","v":159.96609822068126},null,{"$f":"IF(G66=\".\",\".\",IF($F66=0,\".\",G66/$F66-1))","v":2.6999999999999913E-2},{"$f":"IF(H66=\".\",\".\",IF($F66=0,\".\",H66/$F66-1))","v":5.2674999999999805E-2},{"$f":"IF(I66=\".\",\".\",IF($F66=0,\".\",I66/$F66-1))","v":7.8991874999999601E-2},{"$f":"IF(J66=\".\",\".\",IF($F66=0,\".\",J66/$F66-1))","v":0.10596667187499964},{"$f":"IF(K66=\".\",\".\",IF($F66=0,\".\",K66/$F66-1))","v":0.13361583867187443},{"$f":"IF(L66=\".\",\".\",IF($F66=0,\".\",L66/$F66-1))","v":0.16195623463867115},{"$f":"IF(M66=\".\",\".\",IF($F66=0,\".\",M66/$F66-1))","v":0.19100514050463779}]
[null,null,{"$f":"C26","v":"$100,000 to $199,999"},198,150000,2020.0580404040402,{"$f":"F67*1.027","v":2074.5996074949489},{"$f":"G67*1.025","v":2126.4645976823226},{"$f":"H67*1.025","v":2179.6262126243805},2234.1168679399898,2289.9697896384891,2347.2190343794514,2405.8995102389376,null,null,null,150000,54.541567090908757,51.864990187373678,53.161614942057895,54.490655315609274,55.852921698499358,57.24924474096224,58.680475859486251,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,54.541567090908757,106.40655727828243,159.56817222034033,214.0588275359496,269.91174923444896,327.1609939754112,385.84146983489745,null,2.6999999999999913E-2,5.2674999999999805E-2,7.8991874999999823E-2,0.10596667187499964,0.13361583867187443,0.16195623463867137,0.19100514050463802]
[null,null,"$200,000 to $299,999",72,250000,3184.6286458333334,{"$f":"F68*1.027","v":3270.6136192708332},{"$f":"G68*1.025","v":3352.3789597526038},3436.1884337464185,3522.0931445900787,3610.1454732048305,3700.3991100349508,3792.9090877858243,null,null,null,250000,85.984973437499775,81.765340481770636,83.809473993814663,85.904710843660268,88.052328614751787,90.253636830120286,92.509977750873531,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,85.984973437499775,167.75031391927041,251.55978791308507,337.46449875674534,425.51682737149713,515.77046420161741,608.28044195249095,null,2.6999999999999913E-2,5.2674999999999805E-2,7.8991874999999823E-2,0.10596667187499964,0.13361583867187465,0.16195623463867137,0.19100514050463802]
[null,null,"$300,000 to $399,999",36,350000,4347.5405416666654,4464.9241362916646,4576.5472396989562,4690.9609206914301,4808.234943708715,4928.4408173014326,5051.651837733968,5177.9431336773168,null,null,null,350000,117.3835946249992,111.62310340729164,114.41368099247393,117.27402301728489,120.20587359271758,123.21102043253541,126.29129594334881,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,117.3835946249992,229.00669803229084,343.42037902476477,460.69440204204966,580.90027563476724,704.11129606730265,830.40259201065146,null,2.6999999999999913E-2,5.2674999999999805E-2,7.8991874999999823E-2,0.10596667187499964,0.13361583867187465,0.16195623463867137,0.19100514050463802]
[null,null,"$400,000 to $499,999",15,450000,5520.9639000000006,5670.0299253000003,5811.7806734324995,5957.0751902683114,6106.0020700250188,6258.6521217756435,6415.1184248200343,6575.4963854405341,null,null,null,450000,149.06602529999964,141.75074813249921,145.29451683581192,148.92687975670742,152.6500517506247,156.46630304439077,160.37796062049983,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,149.06602529999964,290.81677343249885,436.11129026831077,585.03817002501819,737.68822177564289,894.15452482003366,1054.5324854405335,null,2.6999999999999913E-2,5.2674999999999805E-2,7.8991874999999601E-2,0.10596667187499964,0.13361583867187443,0.16195623463867115,0.19100514050463779]
[null,null,"$500,000 to $599,999",9,550000,6692.6944444444443,6873.3971944444438,7045.232124305554,7221.3629274131918,7401.8970005985211,7586.9444256134839,7776.6180362538207,7971.0334871601654,null,null,null,550000,180.70274999999947,171.83492986111014,176.1308031076378,180.53407318532936,185.04742501496276,189.67361064033685,194.41545090634463,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,180.70274999999947,352.53767986110961,528.66848296874741,709.20255615407677,894.24998116903953,1083.9235918093764,1278.339042715721,null,2.6999999999999913E-2,5.2674999999999805E-2,7.8991874999999601E-2,0.10596667187499964,0.13361583867187443,0.16195623463867137,0.19100514050463802]
[null,null,"$600,000 to $699,999",8,650000,7846.1729999999998,8058.0196709999991,8259.4701627749982,8465.9569168443722,8677.6058397654815,8894.5459857596179,9116.9096354036083,9344.8323762886976,null,null,null,650000,211.84667099999933,201.45049177499914,206.486754069374,211.64892292110926,216.9401459941364,222.36364964399036,227.9227408850893,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,211.84667099999933,413.29716277499847,619.78391684437247,831.43283976548173,1048.3729857596181,1270.7366354036085,1498.6593762886978,null,2.6999999999999913E-2,5.2674999999999805E-2,7.8991874999999601E-2,0.10596667187499964,0.13361583867187465,0.16195623463867137,0.19100514050463802]
[null,null,"$700,000 to $799,999",2,750000,9014.8149999999987,9258.2150049999982,9489.6703801249969,9726.9121396281207,9970.0849431188235,10219.337066696793,10474.820493364212,10736.691005698316,null,null,null,750000,243.40000499999951,231.45537512499868,237.24175950312383,243.17280349070279,249.25212357796954,255.48342666741883,261.87051233410421,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,243.40000499999951,474.85538012499819,712.09713962812202,955.26994311882481,1204.5220666967944,1460.0054933642132,1721.8760056983174,null,2.6999999999999913E-2,5.2674999999999805E-2,7.8991874999999601E-2,0.10596667187499964,0.13361583867187443,0.16195623463867137,0.19100514050463802]
[null,null,"$800,000 to $899,999",9,850000,19205.384111111111,19723.929482111107,20217.027719163882,20722.453412142975,21240.514747446548,21771.527616132709,22315.815806536026,22873.711201699425,null,null,null,850000,518.54537099999652,493.09823705277449,505.42569297909358,518.06133530357329,531.0128686861608,544.28819040331655,557.89539516339937,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,518.54537099999652,1011.643608052771,1517.0693010318646,2035.1306363354379,2566.1435050215987,3110.4316954249152,3668.3270905883146,null,2.6999999999999913E-2,5.2674999999999583E-2,7.8991874999999379E-2,0.10596667187499942,0.13361583867187421,0.16195623463867093,0.19100514050463779]
[null,null,"$900,000 to $999,999",1,950000,11352.099,11658.605673,11950.070814825,12248.822585195623,12555.043149825513,12868.919228571149,13190.642209285426,13520.40826451756,null,null,null,950000,306.50667299999986,291.46514182499959,298.75177037062349,306.22056462988985,313.87607874563582,321.72298071427758,329.76605523213402,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,306.50667299999986,597.97181482499946,896.72358519562295,1202.9441498255128,1516.8202285711486,1838.5432092854262,2168.3092645175602,null,2.6999999999999913E-2,5.2675000000000027E-2,7.8991874999999823E-2,0.10596667187499964,0.13361583867187465,0.16195623463867137,0.19100514050463802]
[null,null,"$1,000,000 to $1,499,999",3,1250000,14858.025,15259.191674999998,15640.671466874997,16031.68825354687,16432.480459885541,16843.292471382676,17264.374783167241,17695.98415274642,null,null,null,1250000,401.16667499999858,381.47979187499914,391.01678667187298,400.79220633867044,410.81201149713525,421.08231178456481,431.60936957917875,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,401.16667499999858,782.64646687499771,1173.6632535468707,1574.4554598855411,1985.2674713826764,2406.3497831672412,2837.9591527464199,null,2.6999999999999913E-2,5.2674999999999805E-2,7.8991874999999823E-2,0.10596667187499964,0.13361583867187443,0.16195623463867115,0.19100514050463779]
[null,null,"$1,500,000 to $1,999,999",5,1750000,48894.258999999998,50214.403992999993,51469.764092824989,52756.508195145609,54075.420900024241,55427.306422524845,56812.989083087959,58233.313810165157,null,null,null,1750000,1320.1449929999944,1255.3600998249967,1286.7441023206193,1318.9127048786322,1351.8855225006046,1385.682660563114,1420.3247270771972,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,1320.1449929999944,2575.5050928249912,3862.2491951456104,5181.1619000242426,6533.0474225248472,7918.7300830879612,9339.0548101651584,null,2.6999999999999913E-2,5.2674999999999805E-2,7.8991874999999601E-2,0.10596667187499964,0.13361583867187443,0.16195623463867115,0.19100514050463802]
[null,null,"$2,000,000 to $2,999,999",1,2500000,29466.05,30261.633349999996,31018.174183749994,31793.628538343743,32588.469251802333,33403.180983097387,34238.260507674822,35094.21702036669,null,null,null,2500000,795.58334999999715,756.54083374999755,775.45435459374858,794.84071345859047,814.71173129505405,835.07952457743522,855.95651269186783,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,795.58334999999715,1552.1241837499947,2327.5785383437433,3122.4192518023337,3937.1309830973878,4772.210507674823,5628.1670203666908,null,2.6999999999999913E-2,5.2674999999999805E-2,7.8991874999999823E-2,0.10596667187499964,0.13361583867187443,0.16195623463867137,0.19100514050463802]
[null,null,"$3,000,000 and greater",1,3000000,6798.37,{"$f":"F79*1.027","v":6981.9259899999997},{"$f":"G79*1.025","v":7156.4741397499993},{"$f":"H79*1.025","v":7335.385993243749},7518.7706430748422,7706.7399091517127,7899.408406880505,8096.8936170525167,null,null,null,3000000,183.55598999999984,174.54814974999954,178.91185349374973,183.38464983109316,187.96926607687055,192.66849772879232,197.48521017201165,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,183.55598999999984,358.10413974999938,537.01599324374911,720.40064307484226,908.36990915171282,1101.0384068805051,1298.5236170525168,null,2.6999999999999913E-2,5.2674999999999805E-2,7.8991874999999823E-2,0.10596667187499986,0.13361583867187465,0.16195623463867159,0.19100514050463824]
[]
[]
[]
[null,null,"Ordinary Business Rates - without proposed special variation",null,null,null,{"$f":"$G$22","v":"$ nominal per year"},null,null,null,null,null,null,null,null,null,null,{"$f":"R$22","v":"Annual increases (nominal $ per year)"},null,null,null,null,null,null,null,"Annual increases (%)",null,null,null,null,null,null,null,"Cumulative increases (nominal $ per year)",null,null,null,null,null,null,null,"Cumulative increases (%)"]
[null,null,"Land Value","Number of property assessments in this valuation range as per Worksheet 3","Land value (for calculation of rates)","Year 0 (Current Rate)","Rate Year 1","Rate Year 2","Rate Year 3","Rate Year 4","Rate Year 5","Rate Year 6","Rate Year 7",null,null,null,{"$f":"Q$23","v":"Land Value"},{"$f":"C83","v":"Ordinary Business Rates - without proposed special variation"},null,null,null,null,null,null,null,{"$f":"$R84","v":"Ordinary Business Rates - without proposed special variation"},null,null,null,null,null,null,null,{"$f":"$R84","v":"Ordinary Business Rates - without proposed special variation"},null,null,null,null,null,null,null,{"$f":"$R84","v":"Ordinary Business Rates - without proposed special variation"}]
[null,null,null,null,null,{"$f":"F65","v":"2018-19"},{"$f":"G65","v":"2019-20"},"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26",null,null,null,null,{"$f":"R$24","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7",null,{"$f":"R85","v":"Year 1"},{"$f":"S85","v":"Year 2"},{"$f":"T85","v":"Year 3"},{"$f":"U85","v":"Year 4"},{"$f":"V85","v":"Year 5"},{"$f":"W85","v":"Year 6"},{"$f":"X85","v":"Year 7"},null,{"$f":"R85","v":"Year 1"},{"$f":"S85","v":"Year 2"},{"$f":"T85","v":"Year 3"},{"$f":"U85","v":"Year 4"},{"$f":"V85","v":"Year 5"},{"$f":"W85","v":"Year 6"},{"$f":"X85","v":"Year 7"},null,{"$f":"R85","v":"Year 1"},{"$f":"S85","v":"Year 2"},{"$f":"T85","v":"Year 3"},{"$f":"U85","v":"Year 4"},{"$f":"V85","v":"Year 5"},{"$f":"W85","v":"Year 6"},{"$f":"X85","v":"Year 7"}]
[null,null,{"$f":"C25","v":"$0 to $99,999"},{"$f":"IF(D66=\".\",\".\",D66)","v":246},{"$f":"E25","v":50000},837.49629878048779,789.58356447473921,{"$f":"G86*1.025","v":809.32315358660765},{"$f":"H86*1.025","v":829.5562324262728},850.29513823692957,871.55251669285269,893.34132961017394,915.67486285042821,null,null,null,{"$f":"$E86","v":50000},{"$f":"IF(G86=\".\",\".\",IF(F86=0,\".\",G86-F86))","v":-47.912734305748586},{"$f":"IF(H86=\".\",\".\",IF(G86=0,\".\",H86-G86))","v":19.73958911186844},{"$f":"IF(I86=\".\",\".\",IF(H86=0,\".\",I86-H86))","v":20.233078839665154},{"$f":"IF(J86=\".\",\".\",IF(I86=0,\".\",J86-I86))","v":20.738905810656775},{"$f":"IF(K86=\".\",\".\",IF(J86=0,\".\",K86-J86))","v":21.257378455923117},{"$f":"IF(L86=\".\",\".\",IF(K86=0,\".\",L86-K86))","v":21.788812917321252},{"$f":"IF(M86=\".\",\".\",IF(L86=0,\".\",M86-L86))","v":22.333533240254269},null,{"$f":"IF(G86=\".\",\".\",IF(F86=0,\".\",G86/F86-1))","v":-5.7209487821637262E-2},{"$f":"IF(H86=\".\",\".\",IF(G86=0,\".\",H86/G86-1))","v":2.4999999999999911E-2},{"$f":"IF(I86=\".\",\".\",IF(H86=0,\".\",I86/H86-1))","v":2.4999999999999911E-2},{"$f":"IF(J86=\".\",\".\",IF(I86=0,\".\",J86/I86-1))","v":2.4999999999999911E-2},{"$f":"IF(K86=\".\",\".\",IF(J86=0,\".\",K86/J86-1))","v":2.4999999999999911E-2},{"$f":"IF(L86=\".\",\".\",IF(K86=0,\".\",L86/K86-1))","v":2.4999999999999911E-2},{"$f":"IF(M86=\".\",\".\",IF(L86=0,\".\",M86/L86-1))","v":2.4999999999999911E-2},null,{"$f":"IF(G86=\".\",\".\",IF($F86=0,\".\",G86-$F86))","v":-47.912734305748586},{"$f":"IF(H86=\".\",\".\",IF($F86=0,\".\",H86-$F86))","v":-28.173145193880146},{"$f":"IF(I86=\".\",\".\",IF($F86=0,\".\",I86-$F86))","v":-7.9400663542149914},{"$f":"IF(J86=\".\",\".\",IF($F86=0,\".\",J86-$F86))","v":12.798839456441783},{"$f":"IF(K86=\".\",\".\",IF($F86=0,\".\",K86-$F86))","v":34.0562179123649},{"$f":"IF(L86=\".\",\".\",IF($F86=0,\".\",L86-$F86))","v":55.845030829686152},{"$f":"IF(M86=\".\",\".\",IF($F86=0,\".\",M86-$F86))","v":78.178564069940421},null,{"$f":"IF(G86=\".\",\".\",IF($F86=0,\".\",G86/$F86-1))","v":-5.7209487821637262E-2},{"$f":"IF(H86=\".\",\".\",IF($F86=0,\".\",H86/$F86-1))","v":-3.3639725017178268E-2},{"$f":"IF(I86=\".\",\".\",IF($F86=0,\".\",I86/$F86-1))","v":-9.480718142607758E-3},{"$f":"IF(J86=\".\",\".\",IF($F86=0,\".\",J86/$F86-1))","v":1.5282263903827031E-2},{"$f":"IF(K86=\".\",\".\",IF($F86=0,\".\",K86/$F86-1))","v":4.0664320501422546E-2},{"$f":"IF(L86=\".\",\".\",IF($F86=0,\".\",L86/$F86-1))","v":6.6680928513958015E-2},{"$f":"IF(M86=\".\",\".\",IF($F86=0,\".\",M86/$F86-1))","v":9.3347951726806988E-2}]
[null,null,{"$f":"C26","v":"$100,000 to $199,999"},198,150000,2020.0580404040402,1870.0123744668497,{"$f":"G87*1.025","v":1916.7626838285207},{"$f":"H87*1.025","v":1964.6817509242335},2013.7987946973392,2064.1437645647725,2115.7473586788915,2168.6410426458638,null,null,null,150000,-150.04566593719051,46.750309361671043,47.919067095712762,49.117043773105706,50.344969867433292,51.603594114119005,52.893683966972276,null,-7.4277898424730093E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,-150.04566593719051,-103.29535657551946,-55.376289479806701,-6.2592457067009946,44.085724160732298,95.689318274851303,148.58300224182358,null,-7.4277898424730093E-2,-5.1134845885348335E-2,-2.7413217032482229E-2,-3.0985474582942985E-3,2.1823988855248277E-2,4.7369588576629207E-2,7.3553828291045065E-2]
[null,null,"$200,000 to $299,999",72,250000,3184.6286458333334,2974.7389175607204,{"$f":"G88*1.025","v":3049.1073904997384},3125.3350752622314,3203.4684521437871,3283.5551634473813,3365.6440425335654,3449.7851435969042,null,null,null,250000,-209.88972827261296,74.36847293901792,76.227684762493027,78.133376881555705,80.086711303594257,82.088879086184079,84.141101063338738,null,-6.5907128150475613E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,-209.88972827261296,-135.52125533359504,-59.293570571102009,18.839806310453696,98.926517614047953,181.01539670023203,265.15649776357077,null,-6.5907128150475613E-2,-4.2554806354237473E-2,-1.8618676513093568E-2,5.9158565740791147E-3,3.1063752988431004E-2,5.684034681314154E-2,8.3261355483470023E-2]
[null,null,"$300,000 to $399,999",36,350000,4347.5405416666654,4093.1506150376581,4195.4793804135988,4300.3663649239388,4407.8755240470373,4518.0724121482126,4631.0242224519179,4746.7998280132151,null,null,null,350000,-254.38992662900728,102.32876537594075,104.88698451033997,107.50915912309847,110.19688810117532,112.95181030370532,115.7756055612972,null,-5.851352602487403E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,-254.38992662900728,-152.06116125306653,-47.174176742726559,60.334982380371912,170.53187048154723,283.48368078525255,399.25928634654974,null,-5.851352602487403E-2,-3.4976364175495989E-2,-1.0850773279883374E-2,1.3877957388119588E-2,3.9224906322822273E-2,6.5205528980892824E-2,9.1835667205415028E-2]
[null,null,"$400,000 to $499,999",15,450000,5520.9639000000006,5181.6579049894981,5311.1993526142351,5443.9793364295901,5580.0788198403297,5719.5807903363375,5862.5703100947458,6009.1345678471143,null,null,null,450000,-339.30599501050256,129.54144762473697,132.77998381535508,136.09948341073959,139.50197049600774,142.98951975840828,146.56425775236858,null,-6.145774563215356E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,-339.30599501050256,-209.76454738576558,-76.984563570410501,59.114919840329094,198.61689033633684,341.60641009474512,488.17066784711369,null,-6.145774563215356E-2,-3.7994189272957501E-2,-1.3944044004781553E-2,1.0707354895098886E-2,3.5975038767476208E-2,6.1874414736663219E-2,8.8421275105079689E-2]
[null,null,"$500,000 to $599,999",9,550000,6692.6944444444443,6274.2427412425013,6431.0988097735635,6591.876280017902,6756.6731870183494,6925.5900166938072,7098.7297671111519,7276.1980112889305,null,null,null,550000,-418.45170320194302,156.85606853106219,160.77747024433847,164.79690700044739,168.91682967545785,173.13975041734466,177.46824417777862,null,-6.2523652719465916E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,-418.45170320194302,-261.59563467088083,-100.81816442654235,63.978742573905038,232.89557224936289,406.03532266670754,583.50356684448616,null,-6.2523652719465916E-2,-3.9086744037452603E-2,-1.5063912638389021E-2,9.559489545651223E-3,3.4798476784292376E-2,6.0668438703899596E-2,8.7185149671497042E-2]
[null,null,"$600,000 to $699,999",8,650000,7846.1729999999998,7439.850291907037,7625.8465492047126,7816.4927129348298,8011.9050307582002,8212.2026565271553,8417.5077229403341,8627.9454160138412,null,null,null,650000,-406.32270809296278,185.99625729767558,190.64616373011722,195.41231782337036,200.29762576895519,205.30506641317879,210.43769307350703,null,-5.1786101083032832E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,-406.32270809296278,-220.3264507952872,-29.680287065169978,165.73203075820038,366.02965652715557,571.33472294033436,781.77241601384139,null,-5.1786101083032832E-2,-2.8080753610108644E-2,-3.7827724503615157E-3,2.1122658238379444E-2,4.6650724694339063E-2,7.2816992811697512E-2,9.9637417631989633E-2]
[null,null,"$700,000 to $799,999",2,750000,9014.8149999999987,8547.9728791651596,8761.6722011442871,8980.7140061728933,9205.2318563272147,9435.3626527353936,9671.2467190537773,9913.0278870301208,null,null,null,750000,-466.84212083483908,213.69932197912749,219.04180502860618,224.51785015432142,230.13079640817887,235.8840663183837,241.78116797634357,null,-5.1786101083032721E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,-466.84212083483908,-253.14279885571159,-34.100993827105412,190.41685632721601,420.54765273539488,656.43171905377858,898.21288703012215,null,-5.1786101083032721E-2,-2.8080753610108644E-2,-3.7827724503615157E-3,2.1122658238379444E-2,4.6650724694338619E-2,7.2816992811697068E-2,9.9637417631989411E-2]
[null,null,"$800,000 to $899,999",9,850000,19205.384111111111,17724.068913829262,18167.170636674993,18621.349902591868,19086.883650156662,19564.055741410575,20053.157134945839,20554.486063319484,null,null,null,850000,-1481.3151972818487,443.10172284573127,454.17926591687501,465.53374756479388,477.17209125391309,489.10139353526392,501.32892837364489,null,-7.7130204150660409E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,-1481.3151972818487,-1038.2134744361174,-584.03420851924238,-118.5004609544485,358.6716302994646,847.77302383472852,1349.1019522083734,null,-7.7130204150660409E-2,-5.4058459254426872E-2,-3.0409920735787521E-2,-6.1701687541824146E-3,1.8675577026962875E-2,4.4142466452636864E-2,7.0246028113952752E-2]
[null,null,"$900,000 to $999,999",1,950000,11352.099,10764.218053681405,11033.32350502344,11309.156592649026,11591.885507465251,11881.682645151881,12178.724711280676,12483.192829062693,null,null,null,950000,-587.88094631859531,269.10545134203494,275.8330876255859,282.72891481622537,289.79713768662987,297.04206612879534,304.46811778201663,null,-5.1786101083032832E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,-587.88094631859531,-318.77549497656037,-42.942407350974463,239.78650746525091,529.58364515188077,826.62571128067611,1131.0938290626927,null,-5.1786101083032832E-2,-2.8080753610108644E-2,-3.7827724503612936E-3,2.1122658238379666E-2,4.6650724694339063E-2,7.281699281169729E-2,9.9637417631989633E-2]
[null,null,"$1,000,000 to $1,499,999",3,1250000,14858.025,14088.585815455774,14440.800460842167,14801.820472363221,15171.8659841723,15551.162633776607,15939.94169962102,16338.440242111545,null,null,null,1250000,-769.43918454422601,352.21464538639339,361.02001152105368,370.04551180907947,379.29664960430637,388.77906584441371,398.49854249052441,null,-5.178610108303261E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,-769.43918454422601,-417.22453915783262,-56.204527636778948,313.84098417230052,693.13763377660689,1081.9166996210206,1480.415242111545,null,-5.178610108303261E-2,-2.8080753610108533E-2,-3.7827724503612936E-3,2.1122658238379666E-2,4.6650724694339063E-2,7.2816992811697512E-2,9.9637417631989855E-2]
[null,null,"$1,500,000 to $1,999,999",5,1750000,48894.258999999998,44812.196628895814,45932.501544618208,47080.814083233658,48257.834435314493,49464.28029619735,50700.887303602278,51968.409486192329,null,null,null,1750000,-4082.0623711041844,1120.3049157223941,1148.3125386154497,1177.0203520808354,1206.4458608828572,1236.6070074049276,1267.5221825900517,null,-8.3487559778831821E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,-4082.0623711041844,-2961.7574553817904,-1813.4449167663406,-636.42456468550517,570.02129619735206,1806.6283036022796,3074.1504861923313,null,-8.3487559778831821E-2,-6.05747487733026E-2,-3.7089117492635326E-2,-1.3016345429951337E-2,1.165824593429976E-2,3.6949702082657243E-2,6.2873444634723441E-2]
[null,null,"$2,000,000 to $2,999,999",1,2500000,29466.05,27940.1181561823,28638.621110086853,29354.586637839024,30088.451303784997,30840.662586379618,31611.679151039105,32401.97112981508,null,null,null,2500000,-1525.9318438176997,698.50295390455358,715.9655277521706,733.86466594597368,752.21128259462057,771.0165646594869,790.29197877597471,null,-5.1786101083032832E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,-1525.9318438176997,-827.42888991314612,-111.46336216097552,622.40130378499816,1374.6125863796187,2145.6291510391056,2935.9211298150803,null,-5.1786101083032832E-2,-2.8080753610108755E-2,-3.7827724503615157E-3,2.1122658238379444E-2,4.6650724694338619E-2,7.2816992811697068E-2,9.9637417631989411E-2]
[null,null,"$3,000,000 and greater",1,3000000,6798.37,6656.5799513233915,{"$f":"G99*1.025","v":6822.9944501064756},{"$f":"H99*1.025","v":6993.5693113591369},7168.4085441431143,7347.6187577466917,7531.3092266903586,7719.5919573576166,null,null,null,3000000,-141.79004867660842,166.41449878308413,170.57486125266132,174.83923278397742,179.21021360357736,183.69046894366693,188.28273066725797,null,-2.0856477166822152E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,-141.79004867660842,24.624450106475706,195.19931135913703,370.03854414311445,549.24875774669181,732.93922669035874,921.2219573576167,null,-2.0856477166822152E-2,3.6221109040073252E-3,2.8712663676607297E-2,5.4430480268522485E-2,8.0791242275235264E-2,0.10781102333211612,0.13550629891541899]
[]
[]
[]
[]
[null,null,"Ordinary Farmland Rates - with proposed special variation",null,null,null,{"$f":"$G$22","v":"$ nominal per year"},null,null,null,null,null,null,null,null,null,null,{"$f":"R$22","v":"Annual increases (nominal $ per year)"},null,null,null,null,null,null,null,"Annual increases (%)",null,null,null,null,null,null,null,"Cumulative increases (nominal $ per year)",null,null,null,null,null,null,null,"Cumulative increases (%)"]
[null,null,"Land Value","Number of property assessments in this valuation range as per Worksheet 3","Land value (for calculation of rates)","Year 0 (Current Rate)","Rate Year 1","Rate Year 2","Rate Year 3","Rate Year 4","Rate Year 5","Rate Year 6","Rate Year 7",null,null,null,{"$f":"Q$23","v":"Land Value"},{"$f":"C104","v":"Ordinary Farmland Rates - with proposed special variation"},null,null,null,null,null,null,null,{"$f":"$R105","v":"Ordinary Farmland Rates - with proposed special variation"},null,null,null,null,null,null,null,{"$f":"$R105","v":"Ordinary Farmland Rates - with proposed special variation"},null,null,null,null,null,null,null,{"$f":"$R105","v":"Ordinary Farmland Rates - with proposed special variation"}]
[null,null,null,null,null,{"$f":"'WK5a - Impact on Rates'!E59","v":"2018-19"},{"$f":"'WK5a - Impact on Rates'!F59","v":"2019-20"},{"$f":"'WK5a - Impact on Rates'!G59","v":"2020-21"},{"$f":"'WK5a - Impact on Rates'!H59","v":"2021-22"},{"$f":"'WK5a - Impact on Rates'!I59","v":"2022-23"},{"$f":"'WK5a - Impact on Rates'!J59","v":"2023-24"},{"$f":"'WK5a - Impact on Rates'!K59","v":"2024-25"},{"$f":"'WK5a - Impact on Rates'!L59","v":"2025-26"},null,null,null,null,{"$f":"R$24","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7",null,{"$f":"R106","v":"Year 1"},{"$f":"S106","v":"Year 2"},{"$f":"T106","v":"Year 3"},{"$f":"U106","v":"Year 4"},{"$f":"V106","v":"Year 5"},{"$f":"W106","v":"Year 6"},{"$f":"X106","v":"Year 7"},null,{"$f":"R106","v":"Year 1"},{"$f":"S106","v":"Year 2"},{"$f":"T106","v":"Year 3"},{"$f":"U106","v":"Year 4"},{"$f":"V106","v":"Year 5"},{"$f":"W106","v":"Year 6"},{"$f":"X106","v":"Year 7"},null,{"$f":"R106","v":"Year 1"},{"$f":"S106","v":"Year 2"},{"$f":"T106","v":"Year 3"},{"$f":"U106","v":"Year 4"},{"$f":"V106","v":"Year 5"},{"$f":"W106","v":"Year 6"},{"$f":"X106","v":"Year 7"}]
[null,null,{"$f":"C25","v":"$0 to $99,999"},15,{"$f":"E25","v":50000},578.45169999999996,{"$f":"F107*1.027","v":594.06989589999989},{"$f":"G107*1.025","v":608.92164329749983},{"$f":"H107*1.025","v":624.1446843799373},639.74830148943568,655.74200902667155,672.13555925233834,688.93894823364678,null,null,null,{"$f":"$E107","v":50000},{"$f":"IF(G107=\".\",\".\",IF(F107=0,\".\",G107-F107))","v":15.618195899999932},{"$f":"IF(H107=\".\",\".\",IF(G107=0,\".\",H107-G107))","v":14.851747397499935},{"$f":"IF(I107=\".\",\".\",IF(H107=0,\".\",I107-H107))","v":15.223041082437476},{"$f":"IF(J107=\".\",\".\",IF(I107=0,\".\",J107-I107))","v":15.603617109498373},{"$f":"IF(K107=\".\",\".\",IF(J107=0,\".\",K107-J107))","v":15.993707537235878},{"$f":"IF(L107=\".\",\".\",IF(K107=0,\".\",L107-K107))","v":16.393550225666786},{"$f":"IF(M107=\".\",\".\",IF(L107=0,\".\",M107-L107))","v":16.803388981308444},null,{"$f":"IF(G107=\".\",\".\",IF(F107=0,\".\",G107/F107-1))","v":2.6999999999999913E-2},{"$f":"IF(H107=\".\",\".\",IF(G107=0,\".\",H107/G107-1))","v":2.4999999999999911E-2},{"$f":"IF(I107=\".\",\".\",IF(H107=0,\".\",I107/H107-1))","v":2.4999999999999911E-2},{"$f":"IF(J107=\".\",\".\",IF(I107=0,\".\",J107/I107-1))","v":2.4999999999999911E-2},{"$f":"IF(K107=\".\",\".\",IF(J107=0,\".\",K107/J107-1))","v":2.4999999999999911E-2},{"$f":"IF(L107=\".\",\".\",IF(K107=0,\".\",L107/K107-1))","v":2.4999999999999911E-2},{"$f":"IF(M107=\".\",\".\",IF(L107=0,\".\",M107/L107-1))","v":2.4999999999999911E-2},null,{"$f":"IF(G107=\".\",\".\",IF($F107=0,\".\",G107-$F107))","v":15.618195899999932},{"$f":"IF(H107=\".\",\".\",IF($F107=0,\".\",H107-$F107))","v":30.469943297499867},{"$f":"IF(I107=\".\",\".\",IF($F107=0,\".\",I107-$F107))","v":45.692984379937343},{"$f":"IF(J107=\".\",\".\",IF($F107=0,\".\",J107-$F107))","v":61.296601489435716},{"$f":"IF(K107=\".\",\".\",IF($F107=0,\".\",K107-$F107))","v":77.290309026671594},{"$f":"IF(L107=\".\",\".\",IF($F107=0,\".\",L107-$F107))","v":93.68385925233838},{"$f":"IF(M107=\".\",\".\",IF($F107=0,\".\",M107-$F107))","v":110.48724823364682},null,{"$f":"IF(G107=\".\",\".\",IF($F107=0,\".\",G107/$F107-1))","v":2.6999999999999913E-2},{"$f":"IF(H107=\".\",\".\",IF($F107=0,\".\",H107/$F107-1))","v":5.2674999999999805E-2},{"$f":"IF(I107=\".\",\".\",IF($F107=0,\".\",I107/$F107-1))","v":7.8991874999999823E-2},{"$f":"IF(J107=\".\",\".\",IF($F107=0,\".\",J107/$F107-1))","v":0.10596667187499964},{"$f":"IF(K107=\".\",\".\",IF($F107=0,\".\",K107/$F107-1))","v":0.13361583867187465},{"$f":"IF(L107=\".\",\".\",IF($F107=0,\".\",L107/$F107-1))","v":0.16195623463867137},{"$f":"IF(M107=\".\",\".\",IF($F107=0,\".\",M107/$F107-1))","v":0.19100514050463824}]
[null,null,{"$f":"C26","v":"$100,000 to $199,999"},14,150000,930.42107142857151,{"$f":"F108*1.027","v":955.54244035714282},{"$f":"G108*1.025","v":979.43100136607131},{"$f":"H108*1.025","v":1003.9167764002231},1029.0146958102284,1054.7400632054841,1081.1085647856212,1108.1362789052616,null,null,null,150000,25.121368928571314,23.888561008928491,24.485775034151743,25.097919410005375,25.725367395255716,26.368501580137035,27.02771411964045,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999689E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,25.121368928571314,49.009929937499805,73.495704971651548,98.593624381656923,124.31899177691264,150.68749335704968,177.71520747669013,null,2.6999999999999913E-2,5.2674999999999805E-2,7.8991874999999823E-2,0.10596667187499942,0.13361583867187443,0.16195623463867137,0.19100514050463802]
[null,null,"$200,000 to $299,999",39,250000,1297.2504487179488,{"$f":"F109*1.027","v":1332.2762108333332},{"$f":"G109*1.025","v":1365.5831161041663},1399.7226940067703,1434.7157613569395,1470.583655390863,1507.3482467756344,1545.0319529450251,null,null,null,250000,35.025762115384396,33.306905270833113,34.13957790260406,34.993067350169213,35.867894033923449,36.764591384771393,37.683706169390689,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,35.025762115384396,68.332667386217508,102.47224528882157,137.46531263899078,173.33320667291423,210.09779805768562,247.78150422707631,null,2.6999999999999913E-2,5.2674999999999583E-2,7.8991874999999601E-2,0.10596667187499964,0.13361583867187443,0.16195623463867115,0.19100514050463779]
[null,null,"$300,000 to $399,999",104,350000,1646.9383269230771,1691.40566175,1733.6908032937499,1777.0330733760936,1821.4589002104958,1866.9953727157581,1913.670257033652,1961.5120134594931,null,null,null,350000,44.467334826922979,42.285141543749887,43.342270082343703,44.425826834402187,45.536472505262282,46.674884317893884,47.84175642584114,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,44.467334826922979,86.752476370672866,130.09474645301657,174.52057328741876,220.05704579268104,266.73193011057492,314.57368653641606,null,2.6999999999999913E-2,5.2674999999999805E-2,7.8991874999999823E-2,0.10596667187499964,0.13361583867187465,0.16195623463867159,0.19100514050463824]
[null,null,"$400,000 to $499,999",70,450000,2027.2139857142856,2081.9487633285712,2133.9974824117853,2187.3474194720798,2242.0311049588818,2298.0818825828537,2355.5339296474249,2414.4222778886101,null,null,null,450000,54.734777614285576,52.04871908321411,53.349937060294451,54.683685486802005,56.050777623971953,57.452047064571161,58.888348241185213,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,54.734777614285576,106.78349669749969,160.13343375779414,214.81711924459614,270.8678968685681,328.31994393313926,387.20829217432447,null,2.6999999999999913E-2,5.2674999999999805E-2,7.8991874999999823E-2,0.10596667187499986,0.13361583867187465,0.16195623463867137,0.19100514050463802]
[null,null,"$500,000 to $599,999",45,550000,2358.6129222222221,2422.2954711222219,2482.8528579002773,2544.924179347784,2608.5472838314786,2673.7609659272653,2740.6049900754465,2809.1201148273326,null,null,null,550000,63.682548899999802,60.557386778055388,62.071321447506762,63.623104483694533,65.21368209578668,66.844024148181234,68.515124751886106,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,63.682548899999802,124.23993567805519,186.31125712556195,249.93436160925648,315.14804370504316,381.9920678532244,450.5071926051105,null,2.6999999999999913E-2,5.2674999999999805E-2,7.8991874999999823E-2,0.10596667187499964,0.13361583867187465,0.16195623463867137,0.19100514050463802]
[null,null,"$600,000 to $699,999",41,650000,2728.6423536585366,2802.315697207317,2872.3735896374997,2944.1829293784367,3017.7875026128972,3093.2321901782193,3170.5629949326744,3249.827069805991,null,null,null,650000,73.673343548780394,70.057892430182619,71.809339740937048,73.604573234460531,75.444687565322056,77.33080475445513,79.264074873316531,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,73.673343548780394,143.73123597896301,215.54057571990006,289.14514895436059,364.58983651968265,441.92064127413778,521.18471614745431,null,2.6999999999999913E-2,5.2674999999999805E-2,7.8991874999999601E-2,0.10596667187499964,0.13361583867187443,0.16195623463867115,0.19100514050463779]
[null,null,"$700,000 to $799,999",38,750000,3138.1467105263155,3222.8766717105259,3303.4485885032886,3386.0348032158704,3470.6856732962669,3557.4528151286731,3646.3891355068895,3737.5488638945612,null,null,null,750000,84.729961184210424,80.57191679276275,82.58621471258175,84.650870080396544,86.767141832406196,88.936320378216351,91.159728387671748,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,84.729961184210424,165.30187797697317,247.88809268955492,332.53896276995147,419.30610460235766,508.24242498057401,599.40215336824576,null,2.6999999999999913E-2,5.2674999999999805E-2,7.8991874999999601E-2,0.10596667187499964,0.13361583867187443,0.16195623463867115,0.19100514050463779]
[null,null,"$800,000 to $899,999",14,850000,3433.6012142857139,3526.308447071428,3614.4661582482136,3704.8278122044185,3797.4485075095286,3892.3847201972662,3989.6943382021977,4089.4366966572525,null,null,null,850000,92.707232785714041,88.157711176785597,90.361653956204918,92.620695305110075,94.93621268773768,97.309618004931508,99.742358455054728,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,92.707232785714041,180.86494396249964,271.22659791870456,363.84729322381463,458.78350591155231,556.09312391648382,655.83548237153855,null,2.6999999999999913E-2,5.2674999999999805E-2,7.8991874999999823E-2,0.10596667187499964,0.13361583867187443,0.16195623463867137,0.19100514050463802]
[null,null,"$900,000 to $999,999",21,950000,3781.9217857142858,3884.0336739285713,3981.1345157767851,4080.6628786712045,4182.6794506379838,4287.2464369039326,4394.4275978265305,4504.2882877721931,null,null,null,950000,102.1118882142855,97.100841848213804,99.528362894419388,102.01657196677934,104.5669862659488,107.18116092259788,109.86068994566267,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,102.1118882142855,199.2127300624993,298.74109295691869,400.75766492369803,505.32465118964683,612.50581211224471,722.36650205790738,null,2.6999999999999913E-2,5.2674999999999805E-2,7.8991874999999823E-2,0.10596667187499964,0.13361583867187421,0.16195623463867115,0.19100514050463757]
[null,null,"$1,000,000 to $1,499,999",32,1250000,4896.9656249999998,5029.1836968749994,5154.9132892968737,5283.7861215292951,5415.8807745675267,5551.2777939317148,5690.0597387800071,5832.3112322495072,null,null,null,1250000,132.21807187499962,125.72959242187426,128.87283223242139,132.09465303823163,135.39701936418805,138.78194484829237,142.25149346950002,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,132.21807187499962,257.94766429687388,386.82049652929527,518.9151495675269,654.31216893171495,793.09411378000732,935.34560724950734,null,2.6999999999999913E-2,5.2674999999999805E-2,7.8991874999999601E-2,0.10596667187499942,0.13361583867187443,0.16195623463867115,0.19100514050463802]
[null,null,"$1,500,000 to $1,999,999",21,1750000,6675.9760714285712,6856.2274253571422,7027.6331109910698,7203.3239387658459,7383.4070372349915,7567.9922131658659,7757.1920184950122,7951.1218189573865,null,null,null,1750000,180.25135392857101,171.40568563392753,175.69082777477615,180.08309846914563,184.58517593087436,189.19980532914633,193.92980046237426,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,180.25135392857101,351.65703956249854,527.34786733727469,707.43096580642032,892.01614173729467,1081.215947066441,1275.1457475288153,null,2.6999999999999913E-2,5.2674999999999805E-2,7.8991874999999601E-2,0.10596667187499964,0.13361583867187443,0.16195623463867137,0.19100514050463802]
[null,null,"$2,000,000 to $2,999,999",13,2500000,9199.8249999999989,9448.2202749999979,9684.4257818749975,9926.5364264218715,10174.699837082417,10429.067333009476,10689.794016334712,10957.03886674308,null,null,null,2500000,248.39527499999895,236.20550687499963,242.11064454687403,248.1634106605452,254.36749592705928,260.72668332523608,267.24485040836771,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,248.39527499999895,484.60078187499857,726.7114264218726,974.8748370824178,1229.2423330094771,1489.9690163347132,1757.2138667430809,null,2.6999999999999913E-2,5.2674999999999805E-2,7.8991874999999823E-2,0.10596667187499964,0.13361583867187443,0.16195623463867115,0.19100514050463802]
[null,null,"$3,000,000 and greater",11,3000000,11472.226363636362,{"$f":"F120*1.027","v":11781.976475454543},{"$f":"G120*1.025","v":12076.525887340906},{"$f":"H120*1.025","v":12378.439034524426},12687.900010387537,13005.097510647223,13330.224948413403,13663.480572123737,null,null,null,3000000,309.75011181818081,294.54941188636258,301.91314718352078,309.46097586311043,317.19750025968642,325.12743776617936,333.25562371033448,null,2.6999999999999913E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,309.75011181818081,604.29952370454339,906.21267088806417,1215.6736467511746,1532.871147010861,1857.9985847770404,2191.2542084873749,null,2.6999999999999913E-2,5.2674999999999805E-2,7.8991874999999601E-2,0.10596667187499964,0.13361583867187443,0.16195623463867115,0.19100514050463802]
[]
[]
[]
[null,null,"Ordinary Farmland Rates - without proposed special variation",null,null,null,{"$f":"$G$22","v":"$ nominal per year"},null,null,null,null,null,null,null,null,null,null,{"$f":"R$22","v":"Annual increases (nominal $ per year)"},null,null,null,null,null,null,null,"Annual increases (%)",null,null,null,null,null,null,null,"Cumulative increases (nominal $ per year)",null,null,null,null,null,null,null,"Cumulative increases (%)"]
[null,null,"Land Value","Number of property assessments in this valuation range as per Worksheet 3","Land value (for calculation of rates)","Year 0 (Current Rate)","Rate Year 1","Rate Year 2","Rate Year 3","Rate Year 4","Rate Year 5","Rate Year 6","Rate Year 7",null,null,null,{"$f":"Q$23","v":"Land Value"},{"$f":"C124","v":"Ordinary Farmland Rates - without proposed special variation"},null,null,null,null,null,null,null,{"$f":"$R125","v":"Ordinary Farmland Rates - without proposed special variation"},null,null,null,null,null,null,null,{"$f":"$R125","v":"Ordinary Farmland Rates - without proposed special variation"},null,null,null,null,null,null,null,{"$f":"$R125","v":"Ordinary Farmland Rates - without proposed special variation"}]
[null,null,null,null,null,{"$f":"F106","v":"2018-19"},{"$f":"G106","v":"2019-20"},"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26",null,null,null,null,{"$f":"R$24","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7",null,{"$f":"R126","v":"Year 1"},{"$f":"S126","v":"Year 2"},{"$f":"T126","v":"Year 3"},{"$f":"U126","v":"Year 4"},{"$f":"V126","v":"Year 5"},{"$f":"W126","v":"Year 6"},{"$f":"X126","v":"Year 7"},null,{"$f":"R126","v":"Year 1"},{"$f":"S126","v":"Year 2"},{"$f":"T126","v":"Year 3"},{"$f":"U126","v":"Year 4"},{"$f":"V126","v":"Year 5"},{"$f":"W126","v":"Year 6"},{"$f":"X126","v":"Year 7"},null,{"$f":"R126","v":"Year 1"},{"$f":"S126","v":"Year 2"},{"$f":"T126","v":"Year 3"},{"$f":"U126","v":"Year 4"},{"$f":"V126","v":"Year 5"},{"$f":"W126","v":"Year 6"},{"$f":"X126","v":"Year 7"}]
[null,null,{"$f":"C25","v":"$0 to $99,999"},{"$f":"IF(D107=\".\",\".\",D107)","v":15},{"$f":"E25","v":50000},578.45169999999996,564.59289539194936,{"$f":"G127*1.025","v":578.70771777674804},{"$f":"H127*1.025","v":593.17541072116671},608.00479598919583,623.20491588892571,638.78503878614879,654.75466475580242,null,null,null,{"$f":"$E127","v":50000},{"$f":"IF(G127=\".\",\".\",IF(F127=0,\".\",G127-F127))","v":-13.858804608050605},{"$f":"IF(H127=\".\",\".\",IF(G127=0,\".\",H127-G127))","v":14.114822384798686},{"$f":"IF(I127=\".\",\".\",IF(H127=0,\".\",I127-H127))","v":14.467692944418673},{"$f":"IF(J127=\".\",\".\",IF(I127=0,\".\",J127-I127))","v":14.829385268029114},{"$f":"IF(K127=\".\",\".\",IF(J127=0,\".\",K127-J127))","v":15.200119899729884},{"$f":"IF(L127=\".\",\".\",IF(K127=0,\".\",L127-K127))","v":15.580122897223077},{"$f":"IF(M127=\".\",\".\",IF(L127=0,\".\",M127-L127))","v":15.969625969653634},null,{"$f":"IF(G127=\".\",\".\",IF(F127=0,\".\",G127/F127-1))","v":-2.3958447365701629E-2},{"$f":"IF(H127=\".\",\".\",IF(G127=0,\".\",H127/G127-1))","v":2.4999999999999911E-2},{"$f":"IF(I127=\".\",\".\",IF(H127=0,\".\",I127/H127-1))","v":2.4999999999999911E-2},{"$f":"IF(J127=\".\",\".\",IF(I127=0,\".\",J127/I127-1))","v":2.4999999999999911E-2},{"$f":"IF(K127=\".\",\".\",IF(J127=0,\".\",K127/J127-1))","v":2.4999999999999911E-2},{"$f":"IF(L127=\".\",\".\",IF(K127=0,\".\",L127/K127-1))","v":2.4999999999999911E-2},{"$f":"IF(M127=\".\",\".\",IF(L127=0,\".\",M127/L127-1))","v":2.4999999999999911E-2},null,{"$f":"IF(G127=\".\",\".\",IF($F127=0,\".\",G127-$F127))","v":-13.858804608050605},{"$f":"IF(H127=\".\",\".\",IF($F127=0,\".\",H127-$F127))","v":0.25601777674808091},{"$f":"IF(I127=\".\",\".\",IF($F127=0,\".\",I127-$F127))","v":14.723710721166754},{"$f":"IF(J127=\".\",\".\",IF($F127=0,\".\",J127-$F127))","v":29.553095989195867},{"$f":"IF(K127=\".\",\".\",IF($F127=0,\".\",K127-$F127))","v":44.753215888925752},{"$f":"IF(L127=\".\",\".\",IF($F127=0,\".\",L127-$F127))","v":60.333338786148829},{"$f":"IF(M127=\".\",\".\",IF($F127=0,\".\",M127-$F127))","v":76.302964755802464},null,{"$f":"IF(G127=\".\",\".\",IF($F127=0,\".\",G127/$F127-1))","v":-2.3958447365701629E-2},{"$f":"IF(H127=\".\",\".\",IF($F127=0,\".\",H127/$F127-1))","v":4.4259145015579371E-4},{"$f":"IF(I127=\".\",\".\",IF($F127=0,\".\",I127/$F127-1))","v":2.5453656236409605E-2},{"$f":"IF(J127=\".\",\".\",IF($F127=0,\".\",J127/$F127-1))","v":5.1089997642319807E-2},{"$f":"IF(K127=\".\",\".\",IF($F127=0,\".\",K127/$F127-1))","v":7.7367247583377763E-2},{"$f":"IF(L127=\".\",\".\",IF($F127=0,\".\",L127/$F127-1))","v":0.104301428772962},{"$f":"IF(M127=\".\",\".\",IF($F127=0,\".\",M127/$F127-1))","v":0.13190896449228595}]
[null,null,{"$f":"C26","v":"$100,000 to $199,999"},14,150000,930.42107142857151,907.93608934213842,{"$f":"G128*1.025","v":930.63449157569175},{"$f":"H128*1.025","v":953.90035386508396},977.74786271171092,1002.1915592795036,1027.2463482614912,1052.9275069680284,null,null,null,150000,-22.484982086433092,22.698402233553338,23.265862289392203,23.847508846626965,24.443696567792699,25.054788981987599,25.68115870653719,null,-2.4166458366973065E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,-22.484982086433092,0.21342014712024593,23.479282436512449,47.326791283139414,71.770487850932113,96.825276832919712,122.5064355394569,null,-2.4166458366973065E-2,2.293801738524337E-4,2.5235114678198611E-2,5.086599254515356E-2,7.7137642358782177E-2,0.10406608341775181,0.13166773550319544]
[null,null,"$200,000 to $299,999",39,250000,1297.2504487179488,1258.0270233583226,{"$f":"G129*1.025","v":1289.4776989422805},1321.7146414158374,1354.7575074512331,1388.6264451375139,1423.3421062659515,1458.9256589226002,null,null,null,250000,-39.223425359626162,31.450675583957945,32.236942473556837,33.042866035395718,33.868937686280788,34.715661128437659,35.583552656648635,null,-3.0235815603987692E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,-39.223425359626162,-7.7727497756682169,24.46419269788862,57.507058733284339,91.375996419565126,126.09165754800279,161.67521020465142,null,-3.0235815603987692E-2,-5.9917109940874624E-3,1.8858496231060284E-2,4.4329958636836642E-2,7.043820760275743E-2,9.7199162792826144E-2,0.12462914186264684]
[null,null,"$300,000 to $399,999",104,350000,1646.9383269230771,1600.2450003217905,1640.2511253298351,1681.2574034630809,1723.2888385496578,1766.3710595133991,1810.530336001234,1855.7935944012647,null,null,null,350000,-46.693326601286572,40.006125008044592,41.006278133245814,42.031435086576948,43.082220963741293,44.159276487834859,45.263258400030736,null,-2.8351593886652871E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,-46.693326601286572,-6.6872015932419799,34.319076540003834,76.350511626580783,119.43273259032208,163.59200907815693,208.85526747818767,null,-2.8351593886652871E-2,-4.0603837338192283E-3,2.0838106672835144E-2,4.6359059339656117E-2,7.251803582314742E-2,9.9330986718725978E-2,0.12681426138669405]
[null,null,"$400,000 to $499,999",70,450000,2027.2139857142856,1956.1082347919698,2005.0109406617689,2055.1362141783129,2106.5146195327707,2159.1774850210895,2213.1569221466166,2268.4858452002818,null,null,null,450000,-71.105750922315792,48.902705869799092,50.125273516543984,51.378405354457755,52.662865488318857,53.979437125527056,55.328923053665221,null,-3.5075601995347205E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,-71.105750922315792,-22.2030450525167,27.922228464027285,79.300633818485039,131.9634993068039,185.94293643233095,241.27185948599617,null,-3.5075601995347205E-2,-1.0952492045230966E-2,1.3773695653638063E-2,3.9118038044979153E-2,6.509598899610336E-2,9.1723388721005827E-2,0.11901647343903088]
[null,null,"$500,000 to $599,999",45,550000,2358.6129222222221,2290.2353315787923,2347.491214868262,2406.1784952399685,2466.3329576209676,2527.9912815614916,2591.1910636005287,2655.9708401905418,null,null,null,550000,-68.377590643429812,57.255883289469693,58.687280371706493,60.154462380999121,61.658323940524042,63.199782039037018,64.779776590013171,null,-2.8990594429121663E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,-68.377590643429812,-11.121707353960119,47.565573017746374,107.72003539874549,169.37835933926954,232.57814137830655,297.35791796831973,null,-2.8990594429121663E-2,-4.7153592898496743E-3,2.0166756727904023E-2,4.5670925646101646E-2,7.1812698787254048E-2,9.8608016256935382E-2,0.12607321666335869]
[null,null,"$600,000 to $699,999",41,650000,2728.6423536585366,2641.4599720120555,2707.4964713123568,2775.1838830951656,2844.5634801725446,2915.6775671768578,2988.5695063562789,3063.2837440151857,null,null,null,650000,-87.18238164648119,66.03649930030133,67.687411782808795,69.379597077379003,71.114087004313205,72.891939179421115,74.714237658906768,null,-3.1950827681607952E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,-87.18238164648119,-21.14588234617986,46.541529436628934,115.92112651400794,187.03521351832114,259.92715269774226,334.64139035664903,null,-3.1950827681607952E-2,-7.7495983736481922E-3,1.7056661667010475E-2,4.2483078208685798E-2,6.8545155163902693E-2,9.5258784043000144E-2,0.12264025364407516]
[null,null,"$700,000 to $799,999",38,750000,3138.1467105263155,3009.922326894497,3085.1703850668591,3162.2996446935304,3241.3571358108684,3322.3910642061396,3405.4508408112929,3490.5871118315749,null,null,null,750000,-128.22438363181845,75.248058172362107,77.129259626671228,79.057491117338031,81.033928395271232,83.059776605153274,85.136271020282038,null,-4.0859907282764785E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,-128.22438363181845,-52.976325459456348,24.15293416721488,103.21042528455291,184.24435367982414,267.30413028497742,352.44040130525946,null,-4.0859907282764785E-2,-1.6881404964833924E-2,7.6965599110450089E-3,3.2888973908821173E-2,5.8711198256541586E-2,8.5178978212955059E-2,0.11230845266827871]
[null,null,"$800,000 to $899,999",14,850000,3433.6012142857139,3328.4488073833709,3411.6600275679548,3496.9515282571533,3584.3753164635818,3673.9846993751712,3765.8343168595502,3859.9801747810388,null,null,null,850000,-105.15240690234305,83.211220184583908,85.291500689198529,87.423788206428526,89.609382911589364,91.849617484378996,94.145857921488641,null,-3.0624525196708885E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,-105.15240690234305,-21.941186717759138,63.350313971439391,150.77410217786792,240.38348508945728,332.23310257383628,426.37896049532492,null,-3.0624525196708885E-2,-6.3901383266267153E-3,1.8450108215207539E-2,4.3911360920587672E-2,7.000914494360222E-2,9.6759373567192331E-2,0.12417835790637199]
[null,null,"$900,000 to $999,999",21,950000,3781.9217857142858,3670.1454744582406,3761.8991113196962,3855.9465891026884,3952.3452538302554,4051.1538851760115,4152.4327323054113,4256.243550613046,null,null,null,950000,-111.77631125604512,91.753636861455561,94.047477782992246,96.398664727566938,98.808631345756112,101.27884712939976,103.81081830763469,null,-2.9555426470813217E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,-111.77631125604512,-20.022674394589558,74.024803388402688,170.42346811596963,269.23209946172574,370.5109465911255,474.32176489876019,null,-2.9555426470813217E-2,-5.2943121325836895E-3,1.9573330064101668E-2,4.5062663315704299E-2,7.1189229898596773E-2,9.796896064606142E-2,0.12541818466221288]
[null,null,"$1,000,000 to $1,499,999",32,1250000,4896.9656249999998,4725.6698227790193,4843.8115683484948,4964.9068575572064,5089.0295289961359,5216.2552672210386,5346.6616489015641,5480.3281901241025,null,null,null,1250000,-171.29580222098048,118.14174556947546,121.09528920871162,124.1226714389295,127.22573822490267,130.40638168052556,133.6665412225384,null,-3.4979988698814024E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,-171.29580222098048,-53.154056651505016,67.941232557206604,192.0639039961361,319.28964222103878,449.69602390156433,583.36256512410273,null,-3.4979988698814024E-2,-1.0854488416284336E-2,1.3874149373308331E-2,3.9221003107640984E-2,6.5201528185331759E-2,9.1831566389965147E-2,0.1191273555497141]
[null,null,"$1,500,000 to $1,999,999",21,1750000,6675.9760714285712,6450.3611962904197,6611.6202261976796,6776.9107318526212,6946.3335001489359,7119.9918376526584,7297.9916335939743,7480.4414244338232,null,null,null,1750000,-225.61487513815155,161.2590299072599,165.29050565494163,169.42276829631464,173.65833750372258,177.99979594131582,182.4497908398489,null,-3.3795039515453595E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,-225.61487513815155,-64.355845230891646,100.93466042404998,270.35742872036462,444.0157662240872,622.01556216540303,804.46535300525193,null,-3.3795039515453595E-2,-9.6399155033400907E-3,1.511908660907646E-2,4.0497063774303177E-2,6.6509490368660495E-2,9.3172227627877025E-2,0.12050153331857394]
[null,null,"$2,000,000 to $2,999,999",13,2500000,9199.8249999999989,8975.3472039259068,9199.730884024053,9429.7241561246537,9665.46726002777,9907.1039415284631,10154.781540066673,10408.651078568339,null,null,null,2500000,-224.47779607409211,224.38368009814621,229.99327210060073,235.74310390311621,241.63668150069316,247.67759853821008,253.86953850166537,null,-2.4400224577542762E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,-224.47779607409211,-9.4115975945896935E-2,229.89915612465484,465.64226002777104,707.2789415284642,954.95654006667428,1208.8260785683397,null,-2.4400224577542762E-2,-1.0230191981430714E-5,2.4989514053219031E-2,5.0614251904549379E-2,7.6879608202162997E-2,0.10380159840721692,0.13139663836739723]
[null,null,"$3,000,000 and greater",11,3000000,11472.226363636362,10911.703245790575,{"$f":"G140*1.025","v":11184.495826935339},{"$f":"H140*1.025","v":11464.108222608722},11750.710928173939,12044.478701378286,12345.590668912742,12654.23043563556,null,null,null,3000000,-560.52311784578706,272.79258114476397,279.61239567338271,286.60270556521755,293.76777320434667,301.1119675344562,308.63976672281751,null,-4.8859140334127527E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,null,-560.52311784578706,-287.73053670102308,-8.1181410276403767,278.48456453757717,572.25233774192384,873.36430527638004,1182.0040719991975,null,-4.8859140334127527E-2,-2.5080618842480806E-2,-7.0763431354292639E-4,2.4274674828618448E-2,4.9881541699333898E-2,7.6128580241817012E-2,0.1030317947478625]

{"sheet":"WK6 - Expenditure Program","index":11,"n_rows":115,"n_cols":22,"rows_kept":115,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,{"$f":"'WK2 - Notional General Income'!$C$3","v":"Muswellbrook Shire Council"}]
[]
[null,null,null,null,null,null,null,null,null,"WORKSHEET 6"]
[]
[null,null,null,null,null,null,null,null,null,"PROPOSED ADDITIONAL SPECIAL VARIATION INCOME AND EXPENDITURE"]
[null,null,null,null,null,null,null,null,null,"      All dollars in nominal terms"]
[]
[null,null,null,null,null,null,"This sheet shows how the council proposes to use the additional income from the special variation."]
[null,null,null,null,null,null,{"$f":"\"Enter the proposed spending over \"&IF($G$18='WK0 - Input data'!$B$243,10,G19)&\" years under each of the headings as relevant.\"","v":"Enter the proposed spending over 10 years under each of the headings as relevant."}]
[]
[null,null,null,null,null,null,"For additional SV income in years beyond the period of the proposed special variation, we increase the income after the final year"]
[null,null,null,null,null,null,"of the variation by the assumed rate peg of 2.5% in each of the future years. i.e. multiply by 1.025 each year."]
[]
[null,null,"Note: Columns G to P are formatted black if no data are required for a temporary SV. They will also display black before information has been entered regarding the proposed SV (WK 1 - Identification)"]
[]
[null,null,"Is proposed SV permanent or temporary?",null,null,null,{"$f":"'WK1 - Identification'!$K$30","v":"Permanent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DO NOT DELETE"]
[null,null,"Duration of proposed SV (years)",null,null,null,{"$f":"'WK1 - Identification'!K31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,"Year ",null,null,null,1,{"$f":"1+G20","v":2},3,4,5,6,7,8,9,10,null,null,null,null,null,"No"]
[null,null,"Is the Temporary SV in place in the year?",null,null,null,{"$f":"IF($G$18='WK0 - Input data'!$B$243,$V$21,(IF($G$19>=G20,$V$19,$V$20)))","v":"na"},{"$f":"IF($G$18='WK0 - Input data'!$B$243,$V$21,(IF($G$19>=H20,$V$19,$V$20)))","v":"na"},{"$f":"IF($G$18='WK0 - Input data'!$B$243,$V$21,(IF($G$19>=I20,$V$19,$V$20)))","v":"na"},{"$f":"IF($G$18='WK0 - Input data'!$B$243,$V$21,(IF($G$19>=J20,$V$19,$V$20)))","v":"na"},{"$f":"IF($G$18='WK0 - Input data'!$B$243,$V$21,(IF($G$19>=K20,$V$19,$V$20)))","v":"na"},{"$f":"IF($G$18='WK0 - Input data'!$B$243,$V$21,(IF($G$19>=L20,$V$19,$V$20)))","v":"na"},{"$f":"IF($G$18='WK0 - Input data'!$B$243,$V$21,(IF($G$19>=M20,$V$19,$V$20)))","v":"na"},{"$f":"IF($G$18='WK0 - Input data'!$B$243,$V$21,(IF($G$19>=N20,$V$19,$V$20)))","v":"na"},{"$f":"IF($G$18='WK0 - Input data'!$B$243,$V$21,(IF($G$19>=O20,$V$19,$V$20)))","v":"na"},{"$f":"IF($G$18='WK0 - Input data'!$B$243,$V$21,(IF($G$19>=P20,$V$19,$V$20)))","v":"na"},null,null,null,null,null,"na"]
[]
[]
[null,null,null,null,null,null,{"$f":"'WK0 - Input data'!G55","v":"Year 1"},{"$f":"'WK0 - Input data'!H55","v":"Year 2"},{"$f":"'WK0 - Input data'!I55","v":"Year 3"},{"$f":"'WK0 - Input data'!J55","v":"Year 4"},{"$f":"'WK0 - Input data'!K55","v":"Year 5"},{"$f":"'WK0 - Input data'!L55","v":"Year 6"},{"$f":"'WK0 - Input data'!M55","v":"Year 7"},{"$f":"'WK0 - Input data'!N55","v":"Year 8"},{"$f":"'WK0 - Input data'!O55","v":"Year 9"},{"$f":"'WK0 - Input data'!P55","v":"Year 10"},{"$f":"IF(P21=V20,\"Sum of \"&G19&\" years\",\"Sum of 10 years\")","v":"Sum of 10 years"}]
[null,null,null,null,null,null,{"$f":"'WK0 - Input data'!G58","v":"2019-20"},{"$f":"'WK0 - Input data'!H58","v":"2020-21"},{"$f":"'WK0 - Input data'!I58","v":"2021-22"},{"$f":"'WK0 - Input data'!J58","v":"2022-23"},{"$f":"'WK0 - Input data'!K58","v":"2023-24"},{"$f":"'WK0 - Input data'!L58","v":"2024-25"},{"$f":"'WK0 - Input data'!M58","v":"2025-26"},{"$f":"'WK0 - Input data'!N58","v":"2026-27"},{"$f":"'WK0 - Input data'!O58","v":"2027-28"},{"$f":"'WK0 - Input data'!P58","v":"2028-29"}]
[null,null,"Income",null,null,null,{"$f":"'WK0 - Input data'!$C$63","v":"$ nominal per year"}]
[null,null,{"$f":"CHOOSE('WK1 - Identification'!$R$24,\"Proposed SV income above existing SV/rate peg\",\"Proposed SV income above rate peg\")","v":"Proposed SV income above rate peg"},null,null,null,{"$f":"IF('WK4 - PGI summary'!F52=0,\".\",'WK4 - PGI summary'!G52-'WK4 - PGI summary'!G61)","v":1787740.6865641344},{"$f":"IF(H21=$V$20,\".\",(IF('WK4 - PGI summary'!H52=\".\",G27*(1+'WK0 - Input data'!$D$48),'WK4 - PGI summary'!H52-'WK4 - PGI summary'!H61)))","v":1832434.2037282377},{"$f":"IF(I21=$V$20,\".\",(IF('WK4 - PGI summary'!I52=\".\",H27*(1+'WK0 - Input data'!$D$48),'WK4 - PGI summary'!I52-'WK4 - PGI summary'!I61)))","v":1878245.0588214435},{"$f":"IF(J21=$V$20,\".\",(IF('WK4 - PGI summary'!J52=\".\",I27*(1+'WK0 - Input data'!$D$48),'WK4 - PGI summary'!J52-'WK4 - PGI summary'!J61)))","v":1925201.1852919795},{"$f":"IF(K21=$V$20,\".\",(IF('WK4 - PGI summary'!K52=\".\",J27*(1+'WK0 - Input data'!$D$48),'WK4 - PGI summary'!K52-'WK4 - PGI summary'!K61)))","v":1973331.2149242787},{"$f":"IF(L21=$V$20,\".\",(IF('WK4 - PGI summary'!L52=\".\",K27*(1+'WK0 - Input data'!$D$48),'WK4 - PGI summary'!L52-'WK4 - PGI summary'!L61)))","v":2022664.4952973854},{"$f":"IF(M21=$V$20,\".\",(IF('WK4 - PGI summary'!M52=\".\",L27*(1+'WK0 - Input data'!$D$48),'WK4 - PGI summary'!M52-'WK4 - PGI summary'!M61)))","v":2073231.1076798199},{"$f":"IF(N21=$V$20,\".\",M27*(1+'WK0 - Input data'!$D$48))","v":2125061.8853718154},{"$f":"IF(O21=$V$20,\".\",N27*(1+'WK0 - Input data'!$D$48))","v":2178188.4325061105},{"$f":"IF(P21=$V$20,\".\",O27*(1+'WK0 - Input data'!$D$48))","v":2232643.143318763},{"$f":"SUM(G27:P27)","v":20028741.413503967}]
[]
[null,null,"Operating balance",null,null,null,{"$f":"$G$26","v":"$ nominal per year"}]
[null,null,"Change in Operating Balance due to proposed SV",null,null,null,{"$f":"IF(G21=$V$20,\".\",G27-G65)","v":989591.00821463438},-437649.98465110129,-419212.10250714468,-400133.3006948852,-380389.00752341701,-359953.63094634889,-338800.51376491529,-316901.88679498527,-294228.81990354694,-270751.17081581708,{"$f":"SUM(G30:P30)","v":-2228429.409387527}]
[]
[null,null,"Operating expenses (including loan interest costs)",null,null,null,null,null,{"$f":"$G$26","v":"$ nominal per year"}]
[null,null,"Fund existing service levels (eg, libraries)",null,null,null,{"$f":"IF(G21=$V$20,\"leave blank\",\".\")","v":"."},".",".",".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G34:P34)-SUMIF($G$21:$P$21,$V$20,G34:P34)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Fund new/enhanced service levels (eg, sustainability program)",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Performance Space (operational)",null,null,null,null,595000,609875,625121.875,640749.921875,656768.669921875,673187.88666992181,690017.5838366698,707268.02343258646,724949.724018401,5922938.6847544536]
[null,null,"Depreciation - Performance Space",null,null,null,null,242500,242500,242500,242500,242500,242500,242500,242500,242500,2182500]
[null,null,"Loan interest repayments - Perf Space",null,null,null,258081.15834950001,237710.37866572957,233463.48467590849,229014.86322157091,224354.93224815236,219473.65455349634,214360.51616834418,209004.50370989728,203394.08065967419,197517.16251456543,2226374.7347668386]
[null,null,"Olympic Park (operational)",null,null,null,null,100000,102499.99999999999,105062.49999999997,107689.06249999996,110381.28906249994,113140.82128906243,115969.34182128898,118868.5753668212,121840.28975099172,995451.87979066407]
[null,null,"Depreciation - Olympic Park",null,null,null,null,165000,165000,165000,165000,165000,165000,165000,165000,165000,1485000]
[null,null,"Loan interest repayments - Olympic Park",null,null,null,228000,210003.57671360916,206251.68782768006,202321.58421966928,198204.800690278,193892.46994324063,189375.30348571902,184643.57162146512,179687.08249365914,174495.16013228236,1966875.2371276026]
[null,null,"Drainage",null,null,null,null,300000,307500,315187.5,323067.1875,331143.8671875,339422.46386718744,347908.02546386712,356605.72610046377,365520.86925297533,2986355.639371994]
[null,null,"Roads and parks (operational)",null,null,null,null,100000,102499.99999999999,105062.49999999997,107689.06249999996,110381.28906249994,113140.82128906243,115969.34182128898,118868.5753668212,121840.28975099172,995451.87979066407]
[null,null,"Job creation",null,null,null,250000,256249.99999999997,262656.24999999994,269222.65624999994,275953.22265624994,282852.05322265619,289923.3545532226,297171.43841705314,304600.72437747946,312215.74248691642,2800845.4419635781]
[null,null,"Environmental impact",null,null,null,62068.51999999996,63620.232999999957,65210.738824999949,66841.00729562495,68512.032478015564,70224.833289965944,71980.454122215087,73779.965475270452,75624.464612152209,77515.076227456011,695377.32532569999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Annual total",null,null,null,{"$f":"IF(G$27=\".\",\".\",SUM(G34:G48,G50:G64))","v":798149.67834950006},{"$f":"IF(H$27=\".\",\".\",SUM(H34:H48,H50:H64))","v":2270084.1883793389},2297457.1613285881,2325334.4859868647,2353720.2224476957,2382618.1262437343,2412031.6214447352,2441963.7721668007,2472417.2524096575,2503394.3141345801,22257170.822891492,{"$f":"SUM(Q34:Q64)-Q65","v":0}]
[null,null,"Cumulative totals by year",null,null,null,{"$f":"IF(G$27=\".\",\".\",SUM($G65:G65))","v":798149.67834950006},{"$f":"IF(H$27=\".\",\".\",SUM($G65:H65))","v":3068233.866728839},{"$f":"IF(I$27=\".\",\".\",SUM($G65:I65))","v":5365691.0280574271},{"$f":"IF(J$27=\".\",\".\",SUM($G65:J65))","v":7691025.5140442923},{"$f":"IF(K$27=\".\",\".\",SUM($G65:K65))","v":10044745.736491987},{"$f":"IF(L$27=\".\",\".\",SUM($G65:L65))","v":12427363.862735722},{"$f":"IF(M$27=\".\",\".\",SUM($G65:M65))","v":14839395.484180458},{"$f":"IF(N$27=\".\",\".\",SUM($G65:N65))","v":17281359.256347258},{"$f":"IF(O$27=\".\",\".\",SUM($G65:O65))","v":19753776.508756913},{"$f":"IF(P$27=\".\",\".\",SUM($G65:P65))","v":22257170.822891492}]
[]
[null,null,"Capital expenditure",null,null,null,{"$f":"$G$26","v":"$ nominal per year"}]
[null,null,null,null,null,null,{"$f":"G$33","v":"."},".",".",{"$f":"J$33","v":"."},{"$f":"K$33","v":"."},".",".",".",".","."]
[null,null,"Renewals:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G71:P71)-SUMIF($G$21:$P$21,$V$20,G71:P71)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"New assets"]
[null,null,"Entertainment Centre (capital)",null,null,null,7000000,7000000,1000000,null,null,null,null,null,null,null,{"$f":"SUM(G84:P84)-SUMIF($G$21:$P$21,$V$20,G84:P84)","v":15000000}]
[null,null,"Olympic Park (capital)",null,null,null,4800000,4800000,1410000,null,null,null,null,null,null,null,11010000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Bank loans",null,null,null,-11800000,null,null,null,null,null,null,null,null,null,-11800000]
[null,null,"Grants",null,null,null,null,-10500000,null,null,null,null,null,null,null,null,-10500000]
[null,null,"Voluntary Planning Agreements",null,null,null,null,-1300000,-2410000,null,null,null,null,null,null,null,-3710000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"C$65","v":"Annual total"},null,null,null,{"$f":"IF(G$27=\".\",\".\",SUM(G71:G82,G84:G94))","v":0},{"$f":"IF(H$27=\".\",\".\",SUM(H71:H82,H84:H94))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q70:Q94)-Q95","v":0}]
[null,null,{"$f":"C$66","v":"Cumulative totals by year"},null,null,null,{"$f":"IF(G$27=\".\",\".\",SUM($G95:G95))","v":0},{"$f":"IF(H$27=\".\",\".\",SUM($G95:H95))","v":0},{"$f":"IF(I$27=\".\",\".\",SUM($G95:I95))","v":0},{"$f":"IF(J$27=\".\",\".\",SUM($G95:J95))","v":0},{"$f":"IF(K$27=\".\",\".\",SUM($G95:K95))","v":0},{"$f":"IF(L$27=\".\",\".\",SUM($G95:L95))","v":0},{"$f":"IF(M$27=\".\",\".\",SUM($G95:M95))","v":0},{"$f":"IF(N$27=\".\",\".\",SUM($G95:N95))","v":0},{"$f":"IF(O$27=\".\",\".\",SUM($G95:O95))","v":0},{"$f":"IF(P$27=\".\",\".\",SUM($G95:P95))","v":0}]
[]
[null,null,"Other uses of proposed SV income (eg, loan principal repayments, transfers to reserves)",null,null,null,null,null,null,null,null,{"$f":"$G$26","v":"$ nominal per year"}]
[null,null,null,null,null,null,{"$f":"G$33","v":"."},".",".",{"$f":"J$33","v":"."},{"$f":"K$33","v":"."},".",".",".",".","."]
[null,null,"Loan principal repayments",null,null,null,160759.35939204047,168395.42896316238,176394.2118389126,184772.93690126098,193549.65140407087,202743.25984576423,212373.56468843803,222461.30901113883,233028.22118916793,244097.06169565336,{"$f":"SUM(G100:P100)-SUMIF($G$21:$P$21,$V$20,G100:P100)","v":1998575.0049296096}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transfer to / (from) reserves/ net profit / (loss)",null,null,null,828832,-606045,-595606,-584906,-573939,-562697,-551174,-539363.19999999995,-527257.4,-514848.4,-4227004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"C$65","v":"Annual total"},null,null,null,{"$f":"IF(G$27=\".\",\".\",SUM(G100:G109))","v":989591.35939204041},-437649.57103683765,-419211.78816108743,-400133.06309873902,-380389.3485959291,-359953.74015423574,-338800.43531156197,-316901.89098886109,-294229.17881083209,-270751.33830434666,-2228428.9950703904,{"$f":"SUM(Q100:Q109)-Q110","v":0}]
[null,null,{"$f":"C$66","v":"Cumulative totals by year"},null,null,null,{"$f":"IF(G$27=\".\",\".\",SUM($G110:G110))","v":989591.35939204041},{"$f":"IF(H$27=\".\",\".\",SUM($G110:H110))","v":551941.78835520276},{"$f":"IF(I$27=\".\",\".\",SUM($G110:I110))","v":132730.00019411533},{"$f":"IF(J$27=\".\",\".\",SUM($G110:J110))","v":-267403.06290462369},{"$f":"IF(K$27=\".\",\".\",SUM($G110:K110))","v":-647792.41150055279},{"$f":"IF(L$27=\".\",\".\",SUM($G110:L110))","v":-1007746.1516547885},{"$f":"IF(M$27=\".\",\".\",SUM($G110:M110))","v":-1346546.5869663504},{"$f":"IF(N$27=\".\",\".\",SUM($G110:N110))","v":-1663448.4779552114},{"$f":"IF(O$27=\".\",\".\",SUM($G110:O110))","v":-1957677.6567660435},{"$f":"IF(P$27=\".\",\".\",SUM($G110:P110))","v":-2228428.9950703904}]
[]
[null,null,"Total   ",null,null,null,{"$f":"$G$26","v":"$ nominal per year"}]
[null,null,"Total use of proposed SV income",null,null,null,{"$f":"IF(G$21=$V$20,\".\",G65+G95+G110)","v":1787741.0377415405},1832434.6173425014,1878245.3731675008,1925201.4228881258,1973330.8738517666,2022664.3860894986,2073231.1861331733,2125061.8811779395,2178188.0735988254,2232642.9758302337,{"$f":"Q65+Q95+Q110","v":20028741.827821102}]
[null,null,"Difference between additional SRV income and its uses",null,null,null,{"$f":"IF(G$21=$V$20,\".\",G27-G114)","v":-0.35117740603163838},-0.41361426375806332,-0.31434605736285448,-0.23759614629670978,0.34107251209206879,0.10920788673684001,-7.8453353373333812E-2,4.1938759386539459E-3,0.35890728514641523,0.1674885293468833,{"$f":"SUM(G115:P115)","v":-0.41431713756173849}]

{"sheet":"WK7 - Historical financials","index":12,"n_rows":112,"n_cols":9,"rows_kept":112,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,{"$f":"'WK2 - Notional General Income'!$C$3","v":"Muswellbrook Shire Council"}]
[]
[null,null,null,null,null,"WORKSHEET 7"]
[]
[null,null,null,null,null,"HISTORICAL FINANCIAL INFORMATION"]
[null,null,null,null,null,"      All dollars in nominal terms ($'000)"]
[]
[null,null,null,null,null,"This sheet captures the council's historical financial information as reported in its financial statements."]
[]
[]
[null,null,"Income statement",null,null,null,null,"$'000 nominal per year"]
[null,null,null,null,null,null,{"$f":"'WK0 - Input data'!C$58","v":"2015-16"},{"$f":"'WK0 - Input data'!D$58","v":"2016-17"},{"$f":"'WK0 - Input data'!E$58","v":"2017-18"}]
[null,null,"Income"]
[null,null,"Rates and Annual Charges",null,null,null,18420,19243,22400]
[null,null,"User Charges & Fees",null,null,null,11495,11592,12761]
[null,null,"Interest and Investment Revenues",null,null,null,2586,2392,1747]
[null,null,"Other Revenues",null,null,null,1563,3124,{"$f":"7048+116","v":7164}]
[null,null,"Grants & Contributions Op purposes",null,null,null,9023,9413,7611]
[null,null,"Grants & Contributions Capital purposes",null,null,null,15638,5732,15209]
[null,null,"Net gains asset sales",null,null,null,4,86,0]
[null,null,"Joint Ventures and Associated Entities",null,null,null,2,14,128]
[null,null,"Total Income",null,null,null,{"$f":"SUM(G16:G23)","v":58731},{"$f":"SUM(H16:H23)","v":51596},67020]
[null,null,"Income excluding Cap. Grants & Contrib.",null,null,null,{"$f":"G24-G21","v":43093},{"$f":"H24-H21","v":45864},51811]
[null,null,"Income excluding Cap. Grants & Contrib. and net gains from asset sales",null,null,null,{"$f":"G25-G22","v":43089},{"$f":"H25-H22","v":45778},{"$f":"I25-I22","v":51811}]
[]
[null,null,"Expenses"]
[null,null,"Employee Benefits & On-costs",null,null,null,12876,13817,14946]
[null,null,"Borrowing Costs (i.e. interest costs)",null,null,null,973,1379,2374]
[null,null,"Materials & Contracts",null,null,null,12542,10883,10944]
[null,null,"Depreciation & Amortisation",null,null,null,9874,10409,10838]
[null,null,"Impairment",null,null,null,600,0,0]
[null,null,"Other Expenses",null,null,null,7060,5060,5748]
[null,null,"Net loss from disposal of assets",null,null,null,0,0,127]
[null,null,"Interest & Investment losses",null,null,null,0,0,0]
[null,null,"Joint Ventures and Associated Entities",null,null,null,0,0,0]
[null,null,"Total Expenses",null,null,null,{"$f":"SUM(G29:G37)","v":43925},{"$f":"SUM(H29:H37)","v":41548},44977]
[null,null,"Expenses excluding investment losses",null,null,null,{"$f":"G38-G36","v":43925},{"$f":"H38-H36","v":41548},44977]
[null,null,"Expenses excluding net losses on asset disposals",null,null,null,{"$f":"G39-G35","v":43925},{"$f":"H39-H35","v":41548},44850]
[]
[null,null,"Operating result from continuing operations",null,null,null,{"$f":"G24-G38","v":14806},{"$f":"H24-H38","v":10048},{"$f":"I24-I38","v":22043}]
[null,null,"Net operating result before Cap. Grants & Contrib",null,null,null,{"$f":"G25-G38","v":-832},{"$f":"H25-H38","v":4316},6834]
[null,null,"Net operating result before Cap. Grants & Contrib and net gains from asset sales",null,null,null,{"$f":"G26-G40","v":-836},{"$f":"H26-H40","v":4230},{"$f":"I26-I40","v":6961}]
[null,null,"Operating Performance Ratioa",null,null,null,{"$f":"IF(G26=0,0,G44/G26)","v":-1.9401703450996774E-2},{"$f":"IF(H26=0,0,H44/H26)","v":9.2402464065708415E-2},0.13435370867190366]
[]
[null,null,"a. Net Operating Balance (excl Cap. Grants & Contrib. and net gains from asset sales) as % income (excl Cap. Grants & Contrib. and net gains from asset sales)"]
[]
[]
[null,null,"Borrowing costs and  repayments",null,null,null,null,"$'000 nominal per year"]
[null,null,"Source: Cash flow statement"]
[null,null,null,null,null,null,{"$f":"G$14","v":"2015-16"},{"$f":"H$14","v":"2016-17"},{"$f":"I$14","v":"2017-18"}]
[]
[null,null,"Borrowing costs",null,null,null,-634,-1029,-2016]
[null,null,"Repayment of borrowings and advances",null,null,null,-2776,-1768,-6275]
[]
[]
[]
[]
[null,null,"Infrastructure asset performance indicators by fund      %"]
[null,null,"Source:","Special Schedule 7 (General fund)"]
[null,null,null,null,null,null,{"$f":"G$14","v":"2015-16"},{"$f":"H$14","v":"2016-17"},{"$f":"I$14","v":"2017-18"}]
[]
[null,null,"1. Infrastructure renewals ratio",null,null,null,1.2357,1.0766,0.82609999999999995]
[null,null,"2. Infrastructure backlog ratio",null,null,null,2.07E-2,3.3099999999999997E-2,3.5499999999999997E-2]
[null,null,"3. Asset maintenance ratio",null,null,null,0.83,1.0165,0.78669999999999995]
[]
[]
[]
[]
[null,null,"Cash and investments",null,null,null,null,null,"$'000 nominal"]
[null,null,"Source:","Note 6a, 6b, 6c"]
[null,null,null,null,null,null,null,null,{"$f":"I$14","v":"2017-18"}]
[]
[null,null,"6a - Cash and cash equivalents"]
[null,null,"Cash on hand and at bank",null,null,null,null,null,2214]
[null,null,"Cash-equivalent assets",null,null,null,null,null,3011]
[null,null,"Total",null,null,null,null,null,{"$f":"SUM(I76:I77)","v":5225}]
[]
[null,null,"6b - Investments"]
[null,null,"Current",null,null,null,null,null,14324]
[null,null,"Non-current",null,null,null,null,null,34000]
[null,null,"Total",null,null,null,null,null,{"$f":"SUM(I81:I82)","v":48324}]
[]
[null,null,"Total cash, cash equivalents, and investments",null,null,null,null,null,{"$f":"I78+I83","v":53549}]
[]
[null,null,"6c Restricted cash, cash equivalents, and investments"]
[null,null,"External restrictions",null,null,null,null,null,{"$f":"24433+8759","v":33192}]
[null,null,"Internal restrictions",null,null,null,null,null,{"$f":"9567+9986","v":19553}]
[null,null,"Unrestricted",null,null,null,null,null,804]
[null,null,"Total",null,null,null,null,null,{"$f":"SUM(I88:I90)","v":53549}]
[null,null,"check = 0",null,null,null,null,null,{"$f":"I91-I85","v":0}]
[]
[]
[]
[]
[null,null,"Balance sheet extract (General fund)",null,null,null,null,null,{"$f":"I71","v":"$'000 nominal"}]
[null,null,"Source:","Notes to financial statements"]
[null,null,null,null,null,null,null,null,{"$f":"I$14","v":"2017-18"}]
[]
[null,null,"Assets"]
[null,null,"Cash and cash equivalents",null,null,null,null,null,5225]
[null,null,"Receivables - current",null,null,null,null,null,2093]
[null,null,"Receivables - non current",null,null,null,null,null,0]
[null,null,"Total ",null,null,null,null,null,{"$f":"SUM(I102:I104)","v":7318}]
[]
[null,null,"Liabilities"]
[null,null,"Payables - current",null,null,null,null,null,4609]
[null,null,"Payables - non current",null,null,null,null,null,{"$f":"1291-147","v":1144}]
[null,null,"Borrowings - current",null,null,null,null,null,2378]
[null,null,"Borrowings - non current",null,null,null,null,null,{"$f":"51371-47672","v":3699}]
[null,null,"Total ",null,null,null,null,null,{"$f":"SUM(I108:I111)","v":11830}]

{"sheet":"WK8 - Long Term Financial Plan","index":13,"n_rows":214,"n_cols":20,"rows_kept":214,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,{"$f":"'WK2 - Notional General Income'!$C$3","v":"Muswellbrook Shire Council"}]
[]
[null,null,null,null,null,null,null,null,"WORKSHEET 8"]
[]
[null,null,null,null,null,null,null,null,"LONG TERM FINANCIAL PLAN - SV SCENARIO AND BASE CASE"]
[null,null,null,null,null,null,null,null,"      All dollars in nominal terms"]
[]
[null,null,null,null,"This sheet shows how the council's Long Term Financial Plan reflects the impact of the proposed special variation versus its base case (no special variation).  "]
[null,null,null,null,"Enter the figures from the most recent Long Term Financial Plan over 10 years under each of the headings as relevant.  Add rows if necessary."]
[]
[null,null,null,null,"In the last table, please enter the key assumptions relating to the Long Term Financial Plan. Please ensure that these figures match the latest version"]
[null,null,null,null,"of the Long Term Financial Plan provided with the application and that these figures are for the GENERAL FUND ONLY."]
[]
[null,null,"SCENARIO 1: Proposed additional SV income and expenditure"]
[null,null,null,null,null,{"$f":"'WK0 - Input data'!F55","v":"Year 0"},{"$f":"'WK0 - Input data'!G55","v":"Year 1"},{"$f":"'WK0 - Input data'!H55","v":"Year 2"},{"$f":"'WK0 - Input data'!I55","v":"Year 3"},{"$f":"'WK0 - Input data'!J55","v":"Year 4"},{"$f":"'WK0 - Input data'!K55","v":"Year 5"},{"$f":"'WK0 - Input data'!L55","v":"Year 6"},{"$f":"'WK0 - Input data'!M55","v":"Year 7"},{"$f":"'WK0 - Input data'!N55","v":"Year 8"},{"$f":"'WK0 - Input data'!O55","v":"Year 9"},{"$f":"'WK0 - Input data'!P55","v":"Year 10"},"Sum of 10 years",null,"  Change over 10 years"]
[null,null,null,null,null,{"$f":"'WK0 - Input data'!F58","v":"2018-19"},{"$f":"'WK0 - Input data'!G58","v":"2019-20"},{"$f":"'WK0 - Input data'!H58","v":"2020-21"},{"$f":"'WK0 - Input data'!I58","v":"2021-22"},{"$f":"'WK0 - Input data'!J58","v":"2022-23"},{"$f":"'WK0 - Input data'!K58","v":"2023-24"},{"$f":"'WK0 - Input data'!L58","v":"2024-25"},{"$f":"'WK0 - Input data'!M58","v":"2025-26"},{"$f":"'WK0 - Input data'!N58","v":"2026-27"},{"$f":"'WK0 - Input data'!O58","v":"2027-28"},{"$f":"'WK0 - Input data'!P58","v":"2028-29"},null,null,"$","%"]
[null,null,"Income from continuing operations",null,null,{"$f":"'WK6 - Expenditure Program'!$G$26","v":"$ nominal per year"}]
[null,null,"Revenue:"]
[null,null,"Rates & Annual Charges",null,null,18637,19508.880267195,20006.027273874875,20468.177955721745,20979.882404614789,21504.379464730155,22041.988951348405,22593.038675132113,23157.864642010412,23736.811258060672,24330.231539512188,{"$f":"SUM(G21:P21)","v":218327.28243220039},null,{"$f":"P21-F21","v":5693.2315395121877},{"$f":"IF(F21=0,0,(S21/F21))","v":0.30548004182605504}]
[null,null,"User Charges & Fees",null,null,7047,7238,7396,7543,7754.2040000000006,7971.3217120000008,8194.5187199360007,8423.9652440942082,8659.8362709288467,8902.311686514855,9151.5764137372717,81234.734047211197,null,2104.5764137372717,{"$f":"IF(F22=0,0,(S22/F22))","v":0.29864856162016057}]
[null,null,"Interest & Investment Revenue",null,null,572,589.16,608.01311999999996,628.68556607999994,651.31824645887991,677.37097631723509,704.46581536992448,732.64444798472152,761.95022590411043,792.42823494027482,824.1253643378858,6970.161997393031,null,252.1253643378858,0.44077860898231785]
[null,null,"Other Revenues",null,null,2713,2729,2779,2816,2894.848,2975.9037440000002,3059.2290488320004,3144.8874621992964,3232.9443111408768,3323.4667518528213,3416.5238209047002,30371.803138929696,null,703.52382090470019,0.25931582045879109]
[null,null,"Grants & Contributions Op Purposes",null,null,5970,5667,5766,5853,5999.3249999999998,6149.3081249999996,6303.0408281249993,6460.6168488281237,6622.1322700488263,6787.685576800046,6957.3777162200468,62565.486365022043,null,987.37771622004675,0.16538990221441319]
[null,null,"Grants & Contributions Capital Purposes",null,null,10346.864,20220.402999999998,4828.6122749999995,4883.1532318750005,5005.2320626718747,5130.3628642386711,5258.6219358446378,5390.0874842407529,5524.839671346771,5662.9606631304405,5804.5346797087013,67708.807868056843,null,-4542.3293202912982,-0.43900541461560705]
[null,null,"Internal Revenue",null,null,5307,4314,4401,4427,4550.9560000000001,4678.3827680000004,4809.3774855040001,4944.0400550981121,5082.4731766408595,5224.7824255868036,5371.0763335032343,{"$f":"SUM(G27:P27)","v":47803.088244333005},null,{"$f":"P27-F27","v":64.076333503234309},{"$f":"IF(F27=0,0,(S27/F27))","v":1.2073927549130264E-2}]
[null,null,"<include additional items here>",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,"Other Income:"]
[null,null,"Net gains from disposal of assets",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G30:P30)","v":0},null,{"$f":"P30-F30","v":0},{"$f":"IF(F30=0,0,(S30/F30))","v":0}]
[]
[null,null,"Total Income Continuing Operations",null,null,{"$f":"SUM(F21:F30)","v":50592.864000000001},{"$f":"SUM(G21:G30)","v":60266.443267194998},45784.652668874878,46619.016753676748,47835.765713745539,49087.02965428606,50371.24278495997,51689.280217577332,53042.040568020704,54430.446596885915,{"$f":"SUM(P21:P30)","v":55855.445867924034},{"$f":"SUM(G32:P32)","v":514981.36409314617},null,{"$f":"P32-F32","v":5262.5818679240328},{"$f":"IF(F32=0,0,(S32/F32))","v":0.10401826368090236}]
[]
[null,null,"Income excluding capital grants and contributions",null,null,{"$f":"F32-F26","v":40246},40046.040267195,40956.040393874879,41735.863521801744,42830.533651073667,43956.666790047391,45112.62084911533,46299.192733336582,47517.20089667393,48767.485933755474,50050.91118821533,{"$f":"SUM(G34:P34)","v":447272.55622508936},null,{"$f":"P34-F34","v":9804.9111882153302},{"$f":"IF(F34=0,0,(S34/F34))","v":0.24362448909743403}]
[]
[null,null,"Expenses from continuing operations",null,null,{"$f":"$F$19","v":"$ nominal per year"}]
[]
[null,null,"Employee Benefits & On-costs",null,null,11972,12435,13335.25,13696.53125,14103.064531250002,14521.684744531251,14952.751771144533,15396.636220663146,15853.719751076924,16324.395398497963,16809.067916713851,{"$f":"SUM(G38:P38)","v":147428.10158387767},null,{"$f":"P38-F38","v":4837.0679167138514},{"$f":"IF(F38=0,0,(S38/F38))","v":0.40403173377162138}]
[null,null,"Borrowing Costs (i.e. interest costs)",null,null,618,834.25661605492292,755.47532805330093,717.62907800737571,677.70995538047043,627.70345243113718,602.48276212254132,580.20946354822524,556.8139741594191,532.23900128390756,506.42428646996984,{"$f":"SUM(G39:P39)","v":6390.9439175112711},null,-111.57571353003016,-0.18054322577674783]
[null,null,"Materials & Contracts",null,null,12875,12368,12952,13270,13601.749999999998,13941.793749999997,14290.338593749995,14647.597058593745,15013.786985058587,15389.13165968505,15773.859951177174,141248.25799826454,null,2898.8599511771736,0.22515417096521737]
[null,null,"Depreciation & Amortisation",null,null,7940,8291,8920.5,9120.5,9347.0380000000005,9579.4659879999999,9817.9371036880002,10062.608468383889,10313.64128856187,10571.200962064479,10835.457187078155,96859.348997776397,null,2895.4571870781547,0.36466715202495653]
[null,null,"Other Expenses",null,null,2977,2775.0685199999998,2847.6202330000001,2915.2107388250001,2973.8410072956249,3033.6520324780154,3094.6676332899656,3156.9121101222149,3220.4102545952701,3285.1873595145521,3351.2692290279042,30653.839118148549,null,374.2692290279042,0.12572026504128458]
[null,null,"Overheads",null,null,1672,1703,1735,1768,1812.1999999999998,1857.5049999999997,1903.9426249999995,1951.5411906249992,2000.3297203906241,2050.3379634003895,2101.596412485399,{"$f":"SUM(G43:P43)","v":18883.452911901411},null,{"$f":"P43-F43","v":429.59641248539901},{"$f":"IF(F43=0,0,(S43/F43))","v":0.25693565340035829}]
[null,null,"<include additional items here>",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,"Net loss from disposal of assets",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[]
[null,null,"Total expenses continuing operations",null,null,{"$f":"SUM(F38:F45)","v":38054},{"$f":"SUM(G38:G45)","v":38406.325136054926},40545.845561053306,41487.871066832377,42515.603493926094,43561.804967440396,44662.120488995031,45795.504511936211,46958.701973842697,48152.492344446335,49377.674982952449,441463.94452747982,null,11323.674982952452,{"$f":"IF(F47=0,0,(S47/F47))","v":0.29756858629716854}]
[]
[null,null,"Operating results",null,null,{"$f":"$F$19","v":"$ nominal per year"}]
[]
[null,null,"Operating result from continuing operations",null,null,{"$f":"F32-F47","v":12538.864000000001},21860.118131140072,5238.8071078215726,5131.1456868443711,5320.1622198194455,5525.2246868456641,5709.1222959649385,5893.775705641121,6083.338594178007,6277.9542524395802,6477.7708849715855,73517.419565666365,null,{"$f":"P51-F51","v":-6061.0931150284159},{"$f":"IF(F51=0,0,(S51/F51))","v":-0.48338454863442298}]
[null,null,"Net operating result before capital grants and contributions",null,null,{"$f":"F34-F47","v":2192},1639.7151311400739,410.19483282157307,247.99245496936783,314.93015714757348,394.8618226069957,450.50036012029886,503.68822140037082,558.49892283123336,614.99358930913877,673.23620526288141,5808.6116976095072,null,{"$f":"P52-F52","v":-1518.7637947371186},{"$f":"IF(F52=0,0,(S52/F52))","v":-0.69286669467934248}]
[]
[null,null,"Increase in rates and annual charges"]
[]
[null,null,"$ Increase in rates and annual charges",null,null,null,{"$f":"G21-F21","v":871.88026719499976},497.14700667987563,462.1506818468697,511.70444889304417,524.49706011536546,537.60948661825023,551.04972378370803,564.82596687829937,578.94661605025976,593.42028145151562,{"$f":"SUM(G56:P56)","v":5693.2315395121877}]
[null,null,"% Increase in rates and annual charges",null,null,null,{"$f":"IF(F21=0,0,G21/F21-1)","v":4.6782221773622457E-2},{"$f":"IF(G21=0,0,H21/G21-1)","v":2.548311332433828E-2},2.3100572418511822E-2,2.5000000000000133E-2,2.4999999999999689E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,{"$f":"IF(F21=0,0,P21/F21-1)","v":0.30548004182605504}]
[]
[]
[]
[null,null,"SCENARIO 2: Base case -  no SV income or expenditure"]
[null,null,null,null,null,{"$f":"F$17","v":"Year 0"},"Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Sum of 10 years",0,"  Change over 10 years"]
[null,null,null,null,null,{"$f":"F$18","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29",null,{"$f":"R$18","v":0},{"$f":"S$18","v":"$"},{"$f":"T$18","v":"%"}]
[null,null,{"$f":"C$19","v":"Income from continuing operations"}]
[null,null,{"$f":"C$20","v":"Revenue:"}]
[null,null,{"$f":"C$21","v":"Rates & Annual Charges"},null,null,18637,17903,18360,18781,19250.524999999998,19731.788124999995,20225.082828124992,20730.709898828114,21248.977646298816,21780.202087456284,22324.707139642691,{"$f":"SUM(G66:P66)","v":200335.99272535089},null,{"$f":"P66-F66","v":3687.7071396426909},{"$f":"IF(F66=0,0,(S66/F66))","v":0.19787021192481036}]
[null,null,{"$f":"C$22","v":"User Charges & Fees"},null,null,7047,7238,7396,7543,7754.2040000000006,7971.3217120000008,8194.5187199360007,8423.9652440942082,8659.8362709288467,8902.311686514855,9151.5764137372717,81234.734047211197,null,2104.5764137372717,{"$f":"IF(F67=0,0,(S67/F67))","v":0.29864856162016057}]
[null,null,{"$f":"C$23","v":"Interest & Investment Revenue"},null,null,572,589.16,608.01311999999996,628.68556607999994,651.31824645887991,677.37097631723509,704.46581536992448,732.64444798472152,761.95022590411043,792.42823494027482,824.1253643378858,6970.161997393031,null,252.1253643378858,0.44077860898231785]
[null,null,{"$f":"C$24","v":"Other Revenues"},null,null,2713,2729,2779,2816,2894.848,2975.9037440000002,3059.2290488320004,3144.8874621992964,3232.9443111408768,3323.4667518528213,3416.5238209047002,30371.803138929696,null,703.52382090470019,0.25931582045879109]
[null,null,{"$f":"C$25","v":"Grants & Contributions Op Purposes"},null,null,5970,5667,5766,5853,5999.3249999999998,6149.3081249999996,6303.0408281249993,6460.6168488281237,6622.1322700488263,6787.685576800046,6957.3777162200468,62565.486365022043,null,987.37771622004675,0.16538990221441319]
[null,null,{"$f":"C$26","v":"Grants & Contributions Capital Purposes"},null,null,10346.864,6010.4030000000002,4828.6122749999995,4883.1532318750005,5005.2320626718747,5130.3628642386711,5258.6219358446378,5390.0874842407529,5524.839671346771,5662.9606631304405,5804.5346797087013,53498.807868056858,null,-4542.3293202912982,-0.43900541461560705]
[null,null,{"$f":"C$27","v":"Internal Revenue"},null,null,5307,4314,4401,4427,4550.9560000000001,4678.3827680000004,4809.3774855040001,4944.0400550981121,5082.4731766408595,5224.7824255868036,5371.0763335032343,{"$f":"SUM(G72:P72)","v":47803.088244333005},null,{"$f":"P72-F72","v":64.076333503234309},{"$f":"IF(F72=0,0,(S72/F72))","v":1.2073927549130264E-2}]
[null,null,{"$f":"C$28","v":"<include additional items here>"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,{"$f":"C$29","v":"Other Income:"}]
[null,null,{"$f":"C$30","v":"Net gains from disposal of assets"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G75:P75)","v":0},null,{"$f":"P75-F75","v":0},{"$f":"IF(F75=0,0,(S75/F75))","v":0}]
[]
[null,null,{"$f":"C$32","v":"Total Income Continuing Operations"},null,null,{"$f":"SUM(F66:F75)","v":50592.864000000001},{"$f":"SUM(G66:G75)","v":44450.563000000002},44138.625395000003,44931.838797955003,46106.408309130748,47314.438314555897,48554.336661736561,49826.951441273333,51133.153572309107,52473.837426281527,53849.921468054534,{"$f":"SUM(G77:P77)","v":482780.07438629674},null,{"$f":"P77-F77","v":3257.0574680545324},{"$f":"IF(F77=0,0,(S77/F77))","v":6.4377803716637441E-2}]
[]
[null,null,{"$f":"C$34","v":"Income excluding capital grants and contributions"},null,null,{"$f":"F77-F71","v":40246},38440.160000000003,39310.013120000003,40048.685566079999,41101.176246458876,42184.075450317228,43295.714725891921,44436.863957032583,45608.313900962334,46810.876763151085,48045.38678834583,{"$f":"SUM(G79:P79)","v":429281.26651823986},null,{"$f":"P79-F79","v":7799.3867883458297},{"$f":"IF(F79=0,0,(S79/F79))","v":0.19379284371976915}]
[]
[null,null,{"$f":"C$36","v":"Expenses from continuing operations"}]
[]
[null,null,{"$f":"C$38","v":"Employee Benefits & On-costs"},null,null,11972,12185,12484,12824,13208.720000000001,13604.981600000001,14013.131048000001,14433.524979440001,14866.530728823202,15312.526650687898,15771.902450208536,{"$f":"SUM(G83:P83)","v":138704.31745715963},null,{"$f":"P83-F83","v":3799.9024502085358},{"$f":"IF(F83=0,0,(S83/F83))","v":0.31739913550021182}]
[null,null,{"$f":"C$39","v":"Borrowing Costs (i.e. interest costs)"},null,null,618,348.1754577054229,307.76137267396217,277.91390550378713,246.37350793923022,205.14371949270679,189.1166376258044,176.47364389416202,163.16589882805675,149.15783813057419,134.41196382312208,{"$f":"SUM(G84:P84)","v":2197.6939456168293},null,-483.58803617687795,-0.78250491290756952]
[null,null,{"$f":"C$40","v":"Materials & Contracts"},null,null,12875,12368,12752,13065,13391.624999999998,13726.415624999998,14069.576015624996,14421.315416015619,14781.848301416008,15151.394508951407,15530.179371675191,139257.35423868321,null,2655.1793716751909,0.20622752401360706]
[null,null,{"$f":"C$41","v":"Depreciation & Amortisation"},null,null,7940,8291,8513,8713,8939.5380000000005,9171.9659879999999,9410.4371036880002,9655.108468383889,9906.1412885618702,10163.700962064479,10427.957187078155,93191.848997776397,null,2487.9571870781547,0.31334473388893636]
[null,null,{"$f":"C$42","v":"Other Expenses"},null,null,2977,2713,2784,2850,2907,2965.14,3024.4427999999998,3084.9316559999997,3146.6302891199998,3209.5628949023999,3273.7541528004481,29958.461792822847,null,296.75415280044808,9.9682281760311756E-2]
[null,null,{"$f":"C$43","v":"Overheads"},null,null,1672,1703,1735,1768,1812.1999999999998,1857.5049999999997,1903.9426249999995,1951.5411906249992,2000.3297203906241,2050.3379634003895,2101.596412485399,{"$f":"SUM(G88:P88)","v":18883.452911901411},null,{"$f":"P88-F88","v":429.59641248539901},{"$f":"IF(F88=0,0,(S88/F88))","v":0.25693565340035829}]
[null,null,{"$f":"C$44","v":"<include additional items here>"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,{"$f":"C$45","v":"Net loss from disposal of assets"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,0]
[]
[null,null,{"$f":"C$47","v":"Total expenses continuing operations"},null,null,{"$f":"SUM(F82:F90)","v":38054},37608.175457705423,38575.761372673966,39497.913905503789,40505.456507939227,41531.151932492699,42610.6462299388,43722.895354358676,44864.646227139761,46036.680818137145,47239.80153807086,422193.12934396032,null,{"$f":"P92-F92","v":9185.8015380708603},{"$f":"IF(F92=0,0,(S92/F92))","v":0.24138859352685291}]
[]
[null,null,{"$f":"C$49","v":"Operating results"}]
[]
[null,null,{"$f":"C$51","v":"Operating result from continuing operations"},null,null,{"$f":"F77-F92","v":12538.864000000001},6842.3875422945785,5562.8640223260372,5433.924892451214,5600.9518011915206,5783.2863820631974,5943.6904317977605,6104.0560869146575,6268.5073451693461,6437.1566081443816,6610.1199299836735,60586.945042336367,null,{"$f":"P96-F96","v":-5928.7440700163279},{"$f":"IF(F96=0,0,(S96/F96))","v":-0.47282944212620276}]
[null,null,{"$f":"C$52","v":"Net operating result before capital grants and contributions"},null,null,{"$f":"F79-F92","v":2192},831.98454229458002,734.25174732603773,550.77166057621071,595.71973851964867,652.92351782452897,{"$f":"L79-L92","v":685.06849595312087},713.9686026739073,743.6676738225724,774.19594501394022,805.58525027496944,7088.1371742795163,null,{"$f":"P97-F97","v":-1386.4147497250306},{"$f":"IF(F97=0,0,(S97/F97))","v":-0.63248848071397379}]
[]
[null,null,{"$f":"C$54","v":"Increase in rates and annual charges"}]
[]
[null,null,{"$f":"C$56","v":"$ Increase in rates and annual charges"},null,null,null,{"$f":"G66-F66","v":-734},457,421,469.52499999999782,481.26312499999767,493.29470312499689,505.62707070312172,518.26774747070158,531.22444115746839,544.50505218640683,{"$f":"P66-F66","v":3687.7071396426909}]
[null,null,{"$f":"C$57","v":"% Increase in rates and annual charges"},null,null,null,{"$f":"IF(F66=0,0,G66/F66-1)","v":-3.9384021033428085E-2},{"$f":"IF(G66=0,0,H66/G66-1)","v":2.5526448081327091E-2},2.2930283224400938E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,{"$f":"IF(F66=0,0,P66/F66-1)","v":0.19787021192481036}]
[]
[]
[]
[null,null,"SCENARIO 3: Hybrid case  - SV expenditure but no SV income "]
[null,null,null,null,null,{"$f":"F$17","v":"Year 0"},{"$f":"G$17","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Sum of 10 years",0,"  Change over 10 years"]
[null,null,null,null,null,{"$f":"F$18","v":"2018-19"},{"$f":"G$18","v":"2019-20"},"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29",null,0,"$","%"]
[null,null,{"$f":"C$19","v":"Income from continuing operations"}]
[null,null,{"$f":"C$20","v":"Revenue:"}]
[null,null,{"$f":"C$21","v":"Rates & Annual Charges"},null,null,{"$f":"F66","v":18637},{"$f":"G66","v":17903},18360,18781,19250.524999999998,19731.788124999995,20225.082828124992,20730.709898828114,21248.977646298816,21780.202087456284,22324.707139642691,{"$f":"SUM(G111:P111)","v":200335.99272535089},null,{"$f":"P111-F111","v":3687.7071396426909},{"$f":"IF(F111=0,0,(S111/F111))","v":0.19787021192481036}]
[null,null,{"$f":"C$22","v":"User Charges & Fees"},null,null,7047,{"$f":"G67","v":7238},7396,7543,7754.2040000000006,7971.3217120000008,8194.5187199360007,8423.9652440942082,8659.8362709288467,8902.311686514855,9151.5764137372717,81234.734047211197,null,2104.5764137372717,{"$f":"IF(F112=0,0,(S112/F112))","v":0.29864856162016057}]
[null,null,{"$f":"C$23","v":"Interest & Investment Revenue"},null,null,572,{"$f":"G68","v":589.16},608.01311999999996,628.68556607999994,651.31824645887991,677.37097631723509,704.46581536992448,732.64444798472152,761.95022590411043,792.42823494027482,824.1253643378858,6970.161997393031,null,252.1253643378858,0.44077860898231785]
[null,null,{"$f":"C$24","v":"Other Revenues"},null,null,2713,{"$f":"G69","v":2729},2779,2816,2894.848,2975.9037440000002,3059.2290488320004,3144.8874621992964,3232.9443111408768,3323.4667518528213,3416.5238209047002,30371.803138929696,null,703.52382090470019,0.25931582045879109]
[null,null,{"$f":"C$25","v":"Grants & Contributions Op Purposes"},null,null,5970,{"$f":"G70","v":5667},5766,5853,5999.3249999999998,6149.3081249999996,6303.0408281249993,6460.6168488281237,6622.1322700488263,6787.685576800046,6957.3777162200468,62565.486365022043,null,987.37771622004675,0.16538990221441319]
[null,null,{"$f":"C$26","v":"Grants & Contributions Capital Purposes"},null,null,10346.864,{"$f":"G71","v":6010.4030000000002},4828.6122749999995,4883.1532318750005,5005.2320626718747,5130.3628642386711,5258.6219358446378,5390.0874842407529,5524.839671346771,5662.9606631304405,5804.5346797087013,53498.807868056858,null,-4542.3293202912982,-0.43900541461560705]
[null,null,{"$f":"C$27","v":"Internal Revenue"},null,null,5307,4314,4401,4427,4550.9560000000001,4678.3827680000004,4809.3774855040001,4944.0400550981121,5082.4731766408595,5224.7824255868036,5371.0763335032343,{"$f":"SUM(G117:P117)","v":47803.088244333005},null,{"$f":"P117-F117","v":64.076333503234309},{"$f":"IF(F117=0,0,(S117/F117))","v":1.2073927549130264E-2}]
[null,null,{"$f":"C$28","v":"<include additional items here>"},null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,null,{"$f":"C$29","v":"Other Income:"}]
[null,null,{"$f":"C$30","v":"Net gains from disposal of assets"},null,null,{"$f":"F75","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G120:P120)","v":0},null,{"$f":"P120-F120","v":0},{"$f":"IF(F120=0,0,(S120/F120))","v":0}]
[]
[null,null,{"$f":"C$32","v":"Total Income Continuing Operations"},null,null,{"$f":"SUM(F111:F120)","v":50592.864000000001},{"$f":"SUM(G111:G120)","v":44450.563000000002},{"$f":"SUM(H111:H120)","v":44138.625395000003},44931.838797955003,46106.408309130748,47314.438314555897,48554.336661736561,49826.951441273333,51133.153572309107,52473.837426281527,53849.921468054534,482780.07438629668,null,{"$f":"P122-F122","v":3257.0574680545324},{"$f":"IF(F122=0,0,(S122/F122))","v":6.4377803716637441E-2}]
[]
[null,null,{"$f":"C$34","v":"Income excluding capital grants and contributions"},null,null,{"$f":"F122-F116","v":40246},38440.160000000003,39310.013120000003,40048.685566079999,41101.176246458876,42184.075450317228,43295.714725891921,44436.863957032583,45608.313900962334,46810.876763151085,48045.38678834583,{"$f":"SUM(G124:P124)","v":429281.26651823986},null,{"$f":"P124-F124","v":7799.3867883458297},{"$f":"IF(F124=0,0,(S124/F124))","v":0.19379284371976915}]
[]
[null,null,{"$f":"C$36","v":"Expenses from continuing operations"}]
[]
[null,null,{"$f":"C$38","v":"Employee Benefits & On-costs"},null,null,{"$f":"F38","v":11972},{"$f":"G38","v":12435},13335.25,13696.53125,14103.064531250002,14521.684744531251,14952.751771144533,15396.636220663146,15853.719751076924,16324.395398497963,16809.067916713851,{"$f":"SUM(G128:P128)","v":147428.10158387767},null,{"$f":"P128-F128","v":4837.0679167138514},{"$f":"IF(F128=0,0,(S128/F128))","v":0.40403173377162138}]
[null,null,{"$f":"C$39","v":"Borrowing Costs (i.e. interest costs)"},null,null,{"$f":"F39","v":618},{"$f":"G39","v":834.25661605492292},755.47532805330093,717.62907800737571,677.70995538047043,627.70345243113718,602.48276212254132,580.20946354822524,556.8139741594191,532.23900128390756,506.42428646996984,{"$f":"SUM(G129:P129)","v":6390.9439175112711},null,-111.57571353003016,-0.18054322577674783]
[null,null,{"$f":"C$40","v":"Materials & Contracts"},null,null,{"$f":"F40","v":12875},{"$f":"G40","v":12368},12952,13270,13601.749999999998,13941.793749999997,14290.338593749995,14647.597058593745,15013.786985058587,15389.13165968505,15773.859951177174,141248.25799826454,null,2898.8599511771736,0.22515417096521737]
[null,null,{"$f":"C$41","v":"Depreciation & Amortisation"},null,null,{"$f":"F41","v":7940},{"$f":"G41","v":8291},8920.5,9120.5,9347.0380000000005,9579.4659879999999,9817.9371036880002,10062.608468383889,10313.64128856187,10571.200962064479,10835.457187078155,96859.348997776397,null,2895.4571870781547,0.36466715202495653]
[null,null,{"$f":"C$42","v":"Other Expenses"},null,null,{"$f":"F42","v":2977},{"$f":"G42","v":2775.0685199999998},2847.6202330000001,2915.2107388250001,2973.8410072956249,3033.6520324780154,3094.6676332899656,3156.9121101222149,3220.4102545952701,3285.1873595145521,3351.2692290279042,30653.839118148549,null,374.2692290279042,0.12572026504128458]
[null,null,{"$f":"C$43","v":"Overheads"},null,null,{"$f":"F43","v":1672},1703,1735,1768,1812.1999999999998,1857.5049999999997,1903.9426249999995,1951.5411906249992,2000.3297203906241,2050.3379634003895,2101.596412485399,{"$f":"SUM(G133:P133)","v":18883.452911901411},null,{"$f":"P133-F133","v":429.59641248539901},{"$f":"IF(F133=0,0,(S133/F133))","v":0.25693565340035829}]
[null,null,{"$f":"C$44","v":"<include additional items here>"},null,null,{"$f":"F44","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,null,{"$f":"C$45","v":"Net loss from disposal of assets"},null,null,{"$f":"F45","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[]
[null,null,{"$f":"C$47","v":"Total expenses continuing operations"},null,null,{"$f":"SUM(F127:F135)","v":38054},38406.325136054926,40545.845561053306,41487.871066832377,42515.603493926094,43561.804967440396,44662.120488995031,45795.504511936211,46958.701973842697,48152.492344446335,49377.674982952449,441463.94452747982,null,{"$f":"P137-F137","v":11323.674982952449},{"$f":"IF(F137=0,0,(S137/F137))","v":0.29756858629716848}]
[]
[null,null,{"$f":"C$49","v":"Operating results"}]
[]
[null,null,{"$f":"C$51","v":"Operating result from continuing operations"},null,null,{"$f":"F122-F137","v":12538.864000000001},6044.2378639450762,3592.7798339466972,3443.967731122626,3590.804815204654,3752.6333471155012,3892.2161727415296,4031.4469293371221,4174.4515984664104,4321.3450818351921,4472.246485102085,41316.129858816894,null,{"$f":"P141-F141","v":-8066.6175148979164},{"$f":"IF(F141=0,0,(S141/F141))","v":-0.6433292134676567}]
[null,null,{"$f":"C$52","v":"Net operating result before capital grants and contributions"},null,null,{"$f":"F124-F137","v":2192},33.834863945077814,-1235.8324410533023,-1439.1855007523773,-1414.427247467218,-1377.7295171231672,-1366.4057631031101,-1358.6405549036281,-1350.3880728803633,-1341.6155812952493,-1332.2881946066191,-12182.678009239957,null,{"$f":"P142-F142","v":-3524.2881946066191},{"$f":"IF(F142=0,0,(S142/F142))","v":-1.6077957092183481}]
[]
[null,null,{"$f":"C$54","v":"Increase in rates and annual charges"}]
[]
[null,null,{"$f":"C$56","v":"$ Increase in rates and annual charges"},null,null,null,{"$f":"G111-F111","v":-734},457,421,469.52499999999782,481.26312499999767,493.29470312499689,505.62707070312172,518.26774747070158,531.22444115746839,544.50505218640683,{"$f":"P111-F111","v":3687.7071396426909}]
[null,null,{"$f":"C$57","v":"% Increase in rates and annual charges"},null,null,null,{"$f":"IF(F111=0,0,G111/F111-1)","v":-3.9384021033428085E-2},{"$f":"IF(G111=0,0,H111/G111-1)","v":2.5526448081327091E-2},2.2930283224400938E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,{"$f":"IF(F111=0,0,P111/F111-1)","v":0.19787021192481036}]
[]
[]
[]
[null,null,"Difference between Scenario 1 (with proposed SV income and expenditure) and Scenario 2 (base case - no SV income or expenditure)"]
[null,null,null,null,null,{"$f":"F$17","v":"Year 0"},"Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Sum of 10 years"]
[null,null,null,null,null,{"$f":"F$18","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29"]
[null,null,{"$f":"C$19","v":"Income from continuing operations"}]
[null,null,{"$f":"C$20","v":"Revenue:"}]
[null,null,{"$f":"C$21","v":"Rates & Annual Charges"},null,null,{"$f":"F21-F66","v":0},1605.8802671949998,1646.0272738748754,1687.1779557217451,1729.3574046147914,1772.5913397301592,1816.9061232234126,1862.3287763039989,1908.8869957115967,1956.6091706043881,2005.5243998694968,17991.289706849493]
[null,null,{"$f":"C$22","v":"User Charges & Fees"},null,null,{"$f":"F22-F67","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C$23","v":"Interest & Investment Revenue"},null,null,{"$f":"F23-F68","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C$24","v":"Other Revenues"},null,null,{"$f":"F24-F69","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C$25","v":"Grants & Contributions Op Purposes"},null,null,{"$f":"F25-F70","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C$26","v":"Grants & Contributions Capital Purposes"},null,null,{"$f":"F26-F71","v":0},14209.999999999998,0,0,0,0,0,0,0,0,0,14209.999999999985]
[null,null,{"$f":"C$27","v":"Internal Revenue"},null,null,{"$f":"F27-F72","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C$28","v":"<include additional items here>"},null,null,{"$f":"F28-F73","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C$29","v":"Other Income:"}]
[null,null,{"$f":"C$30","v":"Net gains from disposal of assets"},null,null,{"$f":"F30-F75","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C$32","v":"Total Income Continuing Operations"},null,null,{"$f":"F32-F77","v":0},15815.880267194996,1646.0272738748754,1687.1779557217451,1729.3574046147914,1772.5913397301629,1816.9061232234089,1862.3287763039989,1908.8869957115967,1956.6091706043881,2005.5243998695005,32201.289706849435]
[]
[null,null,{"$f":"C$34","v":"Income excluding capital grants and contributions"},null,null,{"$f":"F34-F79","v":0},1605.8802671949961,1646.0272738748754,1687.1779557217451,1729.3574046147914,1772.5913397301629,1816.9061232234089,1862.3287763039989,1908.8869957115967,1956.6091706043881,2005.5243998695005,17991.289706849493]
[]
[null,null,{"$f":"C$36","v":"Expenses from continuing operations"}]
[]
[null,null,{"$f":"C$38","v":"Employee Benefits & On-costs"},null,null,{"$f":"F38-F83","v":0},250,851.25,872.53125,894.34453125000073,916.70314453124956,939.62072314453144,963.11124122314504,987.18902225372221,1011.8687478100655,1037.1654665053156,8723.7841267180338]
[null,null,{"$f":"C$39","v":"Borrowing Costs (i.e. interest costs)"},null,null,{"$f":"F39-F84","v":0},486.08115834950001,447.71395537933876,439.71517250358858,431.33644744124024,422.55973293843039,413.36612449673692,403.73581965406322,393.64807533136235,383.08116315333336,372.01232264684779,4193.2499718944418]
[null,null,{"$f":"C$40","v":"Materials & Contracts"},null,null,{"$f":"F40-F85","v":0},0,200,205,210.125,215.37812499999927,220.76257812499898,226.28164257812568,231.93868364257833,237.73715073364292,243.68057950198272,1990.9037595813279]
[null,null,{"$f":"C$41","v":"Depreciation & Amortisation"},null,null,{"$f":"F41-F86","v":0},0,407.5,407.5,407.5,407.5,407.5,407.5,407.5,407.5,407.5,3667.5]
[null,null,{"$f":"C$42","v":"Other Expenses"},null,null,{"$f":"F42-F87","v":0},62.068519999999808,63.620233000000098,65.210738825000135,66.841007295624877,68.512032478015499,70.224833289965773,71.980454122215178,73.779965475270274,75.624464612152224,77.51507622745612,695.37732532570226]
[null,null,{"$f":"C$43","v":"Overheads"},null,null,{"$f":"F43-F88","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C$44","v":"<include additional items here>"},null,null,{"$f":"F44-F89","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C$45","v":"Net loss from disposal of assets"},null,null,{"$f":"F45-F90","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C$47","v":"Total expenses continuing operations"},null,null,{"$f":"F47-F92","v":0},798.14967834950221,1970.08418837934,1989.957161328588,2010.1469859868666,2030.6530349476961,2051.4742590562309,2072.6091575775354,2094.0557467029357,2115.8115263091895,2137.8734448815885,19270.815183519502]
[]
[null,null,{"$f":"C$49","v":"Operating results"}]
[]
[null,null,{"$f":"C$51","v":"Operating result from continuing operations"},null,null,{"$f":"F51-F96","v":0},15017.730588845494,-324.05691450446466,-302.77920560684288,-280.78958137207519,-258.06169521753327,-234.56813583282201,-210.28038127353648,-185.16875099133904,-159.20235570480145,-132.34904501208803,12930.474523329998]
[null,null,{"$f":"C$52","v":"Net operating result before capital grants and contributions"},null,null,{"$f":"F52-F97","v":0},807.73058884549391,-324.05691450446466,-302.77920560684288,-280.78958137207519,-258.06169521753327,-234.56813583282201,-210.28038127353648,-185.16875099133904,-159.20235570480145,-132.34904501208803,-1279.5254766700091]
[]
[null,null,{"$f":"C$54","v":"Increase in rates and annual charges"}]
[]
[null,null,{"$f":"C$56","v":"$ Increase in rates and annual charges"},null,null,null,{"$f":"G56-G101","v":1605.8802671949998},40.147006679875631,41.150681846869702,42.179448893046356,43.233935115367785,44.314783493253344,45.422653080586315,46.55821940759779,47.722174892791372,48.915229265108792,2005.5243998694968]
[null,null,{"$f":"C$57","v":"% Increase in rates and annual charges"},null,null,null,{"$f":"G57-G102","v":8.6166242807050542E-2},-4.3334756988810952E-5,1.7028919411088417E-4,2.2204460492503131E-16,-2.2204460492503131E-16,0,0,0,0,0,0.10760982990124468]
[]
[]
[]
[null,null,"Key assumptions",null,null,"(please enter assumed % figure for each year)"]
[null,null,null,null,null,null,{"$f":"G$17","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10"]
[null,null,null,null,null,null,{"$f":"G$18","v":"2019-20"},"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29"]
[]
[null,null,"Growth in labour costs"]
[null,null,"Scenario 1: Proposed (with SV)","% pa",null,null,{"$f":"IF(G38=0,\".\",(G38/F38)-1)","v":3.8673571667223516E-2},{"$f":"IF(H38=0,\".\",(H38/G38)-1)","v":7.2396461600321649E-2},2.7092199246358417E-2,2.9681477290098623E-2,2.9682925463019538E-2,2.9684367495694142E-2,2.9685803410126166E-2,2.9687233228277821E-2,2.9688656972069127E-2,2.9690074663376809E-2]
[null,null,"Scenario 2 - Base case (no SV)",{"$f":"D201","v":"% pa"},null,null,{"$f":"IF(G83=0,\".\",(G83/F83)-1)","v":1.7791513531573599E-2},{"$f":"IF(H83=0,\".\",(H83/G83)-1)","v":2.4538366844480963E-2},2.7234860621595747E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2]
[null,null,"Growth in employee numbers"]
[null,null,{"$f":"$C$201","v":"Scenario 1: Proposed (with SV)"},{"$f":"D$201","v":"% pa"},null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$202","v":"Scenario 2 - Base case (no SV)"},{"$f":"D202","v":"% pa"},null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"Growth in assessment numbers"]
[null,null,{"$f":"$C$201","v":"Scenario 1: Proposed (with SV)"},{"$f":"D$201","v":"% pa"},null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$202","v":"Scenario 2 - Base case (no SV)"},{"$f":"D205","v":"% pa"},null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation rate applied to Materials & Contracts"]
[null,null,{"$f":"$C$201","v":"Scenario 1: Proposed (with SV)"},{"$f":"D$201","v":"% pa"},null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,{"$f":"$C$202","v":"Scenario 2 - Base case (no SV)"},{"$f":"D208","v":"% pa"},null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"Planned operating cost savings"]
[null,null,{"$f":"$C$201","v":"Scenario 1: Proposed (with SV)"},{"$f":"D$201","v":"% pa"},null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$202","v":"Scenario 2 - Base case (no SV)"},{"$f":"D211","v":"% pa"},null,null,0,0,0,0,0,0,0,0,0,0]

{"sheet":"WK9 - Ratios","index":14,"n_rows":59,"n_cols":20,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,{"$f":"'WK2 - Notional General Income'!$C$3","v":"Muswellbrook Shire Council"}]
[]
[null,null,null,null,null,"WORKSHEET 9"]
[]
[null,null,null,null,null,"FINANCIAL RATIOS"]
[]
[null,null,null,null,null,"This worksheet captures financial ratios for three historical years as well as the current and forecast years (0 to 10)"]
[null,null,null,null,null,"The historical ratios are calculated from information provided in Worksheet 7 and two of the forecast ratios are calculated from information entered in Worksheet 8."]
[null,null,null,null,null,"Please enter the forecast financial ratios in the blue input cells"]
[null,null,null,null,null,{"$f":"\"Enter the two compusory ratios (\"&C33&\" and \"&C39&\")\"","v":"Enter the two compusory ratios (Infrastructure Renewals Ratio and Infrastructure Backlog Ratio)"}]
[null,null,null,null,null,"Enter the two optional ratios (Asset Maintenance Ratio and Debt Service Ratio) only if they are relevant to your Council's application, otherwise leave blank. "]
[]
[null,null,null,null,null,null,null,"Historical ratios",null,null,null,null,null,"Forecast ratios"]
[null,null,null,null,null,null,null,null,null,{"$f":"'WK0 - Input data'!F55","v":"Year 0"},{"$f":"'WK0 - Input data'!G55","v":"Year 1"},{"$f":"'WK0 - Input data'!H55","v":"Year 2"},{"$f":"'WK0 - Input data'!I55","v":"Year 3"},{"$f":"'WK0 - Input data'!J55","v":"Year 4"},{"$f":"'WK0 - Input data'!K55","v":"Year 5"},{"$f":"'WK0 - Input data'!L55","v":"Year 6"},{"$f":"'WK0 - Input data'!M55","v":"Year 7"},{"$f":"'WK0 - Input data'!N55","v":"Year 8"},{"$f":"'WK0 - Input data'!O55","v":"Year 9"},{"$f":"'WK0 - Input data'!P55","v":"Year 10"}]
[null,null,null,null,null,null,{"$f":"'WK0 - Input data'!C58","v":"2015-16"},{"$f":"'WK0 - Input data'!D58","v":"2016-17"},{"$f":"'WK0 - Input data'!E58","v":"2017-18"},{"$f":"'WK0 - Input data'!F58","v":"2018-19"},{"$f":"'WK0 - Input data'!G58","v":"2019-20"},{"$f":"'WK0 - Input data'!H58","v":"2020-21"},{"$f":"'WK0 - Input data'!I58","v":"2021-22"},{"$f":"'WK0 - Input data'!J58","v":"2022-23"},{"$f":"'WK0 - Input data'!K58","v":"2023-24"},{"$f":"'WK0 - Input data'!L58","v":"2024-25"},{"$f":"'WK0 - Input data'!M58","v":"2025-26"},{"$f":"'WK0 - Input data'!N58","v":"2026-27"},{"$f":"'WK0 - Input data'!O58","v":"2027-28"},{"$f":"'WK0 - Input data'!P58","v":"2028-29"}]
[null,null,"Criteria and measure","Definition",null,"Scenario"]
[null,null,"1. Sustainability"]
[]
[null,null,"Operating Performance Ratio","Net continuing operating result"]
[null,null,null,"(excl capital grants and contributions)",null,"Scenario 1: Proposed (with SV)",{"$f":"'WK7 - Historical financials'!G45","v":-1.9401703450996774E-2},{"$f":"'WK7 - Historical financials'!H45","v":9.2402464065708415E-2},{"$f":"'WK7 - Historical financials'!I45","v":0.13435370867190366},{"$f":"IF('WK8 - Long Term Financial Plan'!F34-'WK8 - Long Term Financial Plan'!F30=0,0,('WK8 - Long Term Financial Plan'!F52-'WK8 - Long Term Financial Plan'!F30+'WK8 - Long Term Financial Plan'!F45)/('WK8 - Long Term Financial Plan'!F34-'WK8 - Long Term Financial Plan'!F30))","v":5.4465040003975548E-2},{"$f":"IF('WK8 - Long Term Financial Plan'!G34-'WK8 - Long Term Financial Plan'!G30=0,0,('WK8 - Long Term Financial Plan'!G52-'WK8 - Long Term Financial Plan'!G30+'WK8 - Long Term Financial Plan'!G45)/('WK8 - Long Term Financial Plan'!G34-'WK8 - Long Term Financial Plan'!G30))","v":4.0945749447375432E-2},{"$f":"IF('WK8 - Long Term Financial Plan'!H34-'WK8 - Long Term Financial Plan'!H30=0,0,('WK8 - Long Term Financial Plan'!H52-'WK8 - Long Term Financial Plan'!H30+'WK8 - Long Term Financial Plan'!H45)/('WK8 - Long Term Financial Plan'!H34-'WK8 - Long Term Financial Plan'!H30))","v":1.0015490483863259E-2},{"$f":"IF('WK8 - Long Term Financial Plan'!I34-'WK8 - Long Term Financial Plan'!I30=0,0,('WK8 - Long Term Financial Plan'!I52-'WK8 - Long Term Financial Plan'!I30+'WK8 - Long Term Financial Plan'!I45)/('WK8 - Long Term Financial Plan'!I34-'WK8 - Long Term Financial Plan'!I30))","v":5.9419509755638082E-3},{"$f":"IF('WK8 - Long Term Financial Plan'!J34-'WK8 - Long Term Financial Plan'!J30=0,0,('WK8 - Long Term Financial Plan'!J52-'WK8 - Long Term Financial Plan'!J30+'WK8 - Long Term Financial Plan'!J45)/('WK8 - Long Term Financial Plan'!J34-'WK8 - Long Term Financial Plan'!J30))","v":7.3529356349656145E-3},{"$f":"IF('WK8 - Long Term Financial Plan'!K34-'WK8 - Long Term Financial Plan'!K30=0,0,('WK8 - Long Term Financial Plan'!K52-'WK8 - Long Term Financial Plan'!K30+'WK8 - Long Term Financial Plan'!K45)/('WK8 - Long Term Financial Plan'!K34-'WK8 - Long Term Financial Plan'!K30))","v":8.9829791802230052E-3},{"$f":"IF('WK8 - Long Term Financial Plan'!L34-'WK8 - Long Term Financial Plan'!L30=0,0,('WK8 - Long Term Financial Plan'!L52-'WK8 - Long Term Financial Plan'!L30+'WK8 - Long Term Financial Plan'!L45)/('WK8 - Long Term Financial Plan'!L34-'WK8 - Long Term Financial Plan'!L30))","v":9.9861269782363631E-3},{"$f":"IF('WK8 - Long Term Financial Plan'!M34-'WK8 - Long Term Financial Plan'!M30=0,0,('WK8 - Long Term Financial Plan'!M52-'WK8 - Long Term Financial Plan'!M30+'WK8 - Long Term Financial Plan'!M45)/('WK8 - Long Term Financial Plan'!M34-'WK8 - Long Term Financial Plan'!M30))","v":1.0878984959876043E-2},{"$f":"IF('WK8 - Long Term Financial Plan'!N34-'WK8 - Long Term Financial Plan'!N30=0,0,('WK8 - Long Term Financial Plan'!N52-'WK8 - Long Term Financial Plan'!N30+'WK8 - Long Term Financial Plan'!N45)/('WK8 - Long Term Financial Plan'!N34-'WK8 - Long Term Financial Plan'!N30))","v":1.1753615791588573E-2},{"$f":"IF('WK8 - Long Term Financial Plan'!O34-'WK8 - Long Term Financial Plan'!O30=0,0,('WK8 - Long Term Financial Plan'!O52-'WK8 - Long Term Financial Plan'!O30+'WK8 - Long Term Financial Plan'!O45)/('WK8 - Long Term Financial Plan'!O34-'WK8 - Long Term Financial Plan'!O30))","v":1.2610729824057991E-2},{"$f":"IF('WK8 - Long Term Financial Plan'!P34-'WK8 - Long Term Financial Plan'!P30=0,0,('WK8 - Long Term Financial Plan'!P52-'WK8 - Long Term Financial Plan'!P30+'WK8 - Long Term Financial Plan'!P45)/('WK8 - Long Term Financial Plan'!P34-'WK8 - Long Term Financial Plan'!P30))","v":1.3451027948945659E-2}]
[null,null,null,"Total continuing operating revenue",null,"Scenario 2 - Base case (no SV)",{"$f":"G22","v":-1.9401703450996774E-2},{"$f":"H22","v":9.2402464065708415E-2},{"$f":"I22","v":0.13435370867190366},{"$f":"IF('WK8 - Long Term Financial Plan'!F79-'WK8 - Long Term Financial Plan'!F75=0,0,('WK8 - Long Term Financial Plan'!F97-'WK8 - Long Term Financial Plan'!F75+'WK8 - Long Term Financial Plan'!F90)/('WK8 - Long Term Financial Plan'!F79-'WK8 - Long Term Financial Plan'!F75))","v":5.4465040003975548E-2},{"$f":"IF('WK8 - Long Term Financial Plan'!G79-'WK8 - Long Term Financial Plan'!G75=0,0,('WK8 - Long Term Financial Plan'!G97-'WK8 - Long Term Financial Plan'!G75+'WK8 - Long Term Financial Plan'!G90)/('WK8 - Long Term Financial Plan'!G79-'WK8 - Long Term Financial Plan'!G75))","v":2.1643628494121252E-2},{"$f":"IF('WK8 - Long Term Financial Plan'!H79-'WK8 - Long Term Financial Plan'!H75=0,0,('WK8 - Long Term Financial Plan'!H97-'WK8 - Long Term Financial Plan'!H75+'WK8 - Long Term Financial Plan'!H90)/('WK8 - Long Term Financial Plan'!H79-'WK8 - Long Term Financial Plan'!H75))","v":1.8678491535594727E-2},{"$f":"IF('WK8 - Long Term Financial Plan'!I79-'WK8 - Long Term Financial Plan'!I75=0,0,('WK8 - Long Term Financial Plan'!I97-'WK8 - Long Term Financial Plan'!I75+'WK8 - Long Term Financial Plan'!I90)/('WK8 - Long Term Financial Plan'!I79-'WK8 - Long Term Financial Plan'!I75))","v":1.3752552744020576E-2},{"$f":"IF('WK8 - Long Term Financial Plan'!J79-'WK8 - Long Term Financial Plan'!J75=0,0,('WK8 - Long Term Financial Plan'!J97-'WK8 - Long Term Financial Plan'!J75+'WK8 - Long Term Financial Plan'!J90)/('WK8 - Long Term Financial Plan'!J79-'WK8 - Long Term Financial Plan'!J75))","v":1.4493982725639723E-2},{"$f":"IF('WK8 - Long Term Financial Plan'!K79-'WK8 - Long Term Financial Plan'!K75=0,0,('WK8 - Long Term Financial Plan'!K97-'WK8 - Long Term Financial Plan'!K75+'WK8 - Long Term Financial Plan'!K90)/('WK8 - Long Term Financial Plan'!K79-'WK8 - Long Term Financial Plan'!K75))","v":1.5477962023691073E-2},{"$f":"IF('WK8 - Long Term Financial Plan'!L79-'WK8 - Long Term Financial Plan'!L75=0,0,('WK8 - Long Term Financial Plan'!L97-'WK8 - Long Term Financial Plan'!L75+'WK8 - Long Term Financial Plan'!L90)/('WK8 - Long Term Financial Plan'!L79-'WK8 - Long Term Financial Plan'!L75))","v":1.5823009281411234E-2},{"$f":"IF('WK8 - Long Term Financial Plan'!M79-'WK8 - Long Term Financial Plan'!M75=0,0,('WK8 - Long Term Financial Plan'!M97-'WK8 - Long Term Financial Plan'!M75+'WK8 - Long Term Financial Plan'!M90)/('WK8 - Long Term Financial Plan'!M79-'WK8 - Long Term Financial Plan'!M75))","v":1.6067033969009745E-2},{"$f":"IF('WK8 - Long Term Financial Plan'!N79-'WK8 - Long Term Financial Plan'!N75=0,0,('WK8 - Long Term Financial Plan'!N97-'WK8 - Long Term Financial Plan'!N75+'WK8 - Long Term Financial Plan'!N90)/('WK8 - Long Term Financial Plan'!N79-'WK8 - Long Term Financial Plan'!N75))","v":1.6305528755950809E-2},{"$f":"IF('WK8 - Long Term Financial Plan'!O79-'WK8 - Long Term Financial Plan'!O75=0,0,('WK8 - Long Term Financial Plan'!O97-'WK8 - Long Term Financial Plan'!O75+'WK8 - Long Term Financial Plan'!O90)/('WK8 - Long Term Financial Plan'!O79-'WK8 - Long Term Financial Plan'!O75))","v":1.6538804622932789E-2},{"$f":"IF('WK8 - Long Term Financial Plan'!P79-'WK8 - Long Term Financial Plan'!P75=0,0,('WK8 - Long Term Financial Plan'!P97-'WK8 - Long Term Financial Plan'!P75+'WK8 - Long Term Financial Plan'!P90)/('WK8 - Long Term Financial Plan'!P79-'WK8 - Long Term Financial Plan'!P75))","v":1.6767171712526976E-2}]
[null,null,null,"(excl. capital grants and contributions)",null,"Scenario 3: Hybrid casea",{"$f":"G22","v":-1.9401703450996774E-2},{"$f":"H22","v":9.2402464065708415E-2},{"$f":"I22","v":0.13435370867190366},{"$f":"IF('WK8 - Long Term Financial Plan'!F124-'WK8 - Long Term Financial Plan'!F120=0,0,('WK8 - Long Term Financial Plan'!F142-'WK8 - Long Term Financial Plan'!F120+'WK8 - Long Term Financial Plan'!F135)/('WK8 - Long Term Financial Plan'!F124-'WK8 - Long Term Financial Plan'!F120))","v":5.4465040003975548E-2},{"$f":"IF('WK8 - Long Term Financial Plan'!G124-'WK8 - Long Term Financial Plan'!G120=0,0,('WK8 - Long Term Financial Plan'!G142-'WK8 - Long Term Financial Plan'!G120+'WK8 - Long Term Financial Plan'!G135)/('WK8 - Long Term Financial Plan'!G124-'WK8 - Long Term Financial Plan'!G120))","v":8.8019571055577845E-4},{"$f":"IF('WK8 - Long Term Financial Plan'!H124-'WK8 - Long Term Financial Plan'!H120=0,0,('WK8 - Long Term Financial Plan'!H142-'WK8 - Long Term Financial Plan'!H120+'WK8 - Long Term Financial Plan'!H135)/('WK8 - Long Term Financial Plan'!H124-'WK8 - Long Term Financial Plan'!H120))","v":-3.1438108078995781E-2},{"$f":"IF('WK8 - Long Term Financial Plan'!I124-'WK8 - Long Term Financial Plan'!I120=0,0,('WK8 - Long Term Financial Plan'!I142-'WK8 - Long Term Financial Plan'!I120+'WK8 - Long Term Financial Plan'!I135)/('WK8 - Long Term Financial Plan'!I124-'WK8 - Long Term Financial Plan'!I120))","v":-3.5935898529746581E-2},{"$f":"IF('WK8 - Long Term Financial Plan'!J124-'WK8 - Long Term Financial Plan'!J120=0,0,('WK8 - Long Term Financial Plan'!J142-'WK8 - Long Term Financial Plan'!J120+'WK8 - Long Term Financial Plan'!J135)/('WK8 - Long Term Financial Plan'!J124-'WK8 - Long Term Financial Plan'!J120))","v":-3.4413303380559083E-2},{"$f":"IF('WK8 - Long Term Financial Plan'!K124-'WK8 - Long Term Financial Plan'!K120=0,0,('WK8 - Long Term Financial Plan'!K142-'WK8 - Long Term Financial Plan'!K120+'WK8 - Long Term Financial Plan'!K135)/('WK8 - Long Term Financial Plan'!K124-'WK8 - Long Term Financial Plan'!K120))","v":-3.265994341267011E-2},{"$f":"IF('WK8 - Long Term Financial Plan'!L124-'WK8 - Long Term Financial Plan'!L120=0,0,('WK8 - Long Term Financial Plan'!L142-'WK8 - Long Term Financial Plan'!L120+'WK8 - Long Term Financial Plan'!L135)/('WK8 - Long Term Financial Plan'!L124-'WK8 - Long Term Financial Plan'!L120))","v":-3.155983846793884E-2},{"$f":"IF('WK8 - Long Term Financial Plan'!M124-'WK8 - Long Term Financial Plan'!M120=0,0,('WK8 - Long Term Financial Plan'!M142-'WK8 - Long Term Financial Plan'!M120+'WK8 - Long Term Financial Plan'!M135)/('WK8 - Long Term Financial Plan'!M124-'WK8 - Long Term Financial Plan'!M120))","v":-3.0574627323326435E-2},{"$f":"IF('WK8 - Long Term Financial Plan'!N124-'WK8 - Long Term Financial Plan'!N120=0,0,('WK8 - Long Term Financial Plan'!N142-'WK8 - Long Term Financial Plan'!N120+'WK8 - Long Term Financial Plan'!N135)/('WK8 - Long Term Financial Plan'!N124-'WK8 - Long Term Financial Plan'!N120))","v":-2.9608375258351093E-2},{"$f":"IF('WK8 - Long Term Financial Plan'!O124-'WK8 - Long Term Financial Plan'!O120=0,0,('WK8 - Long Term Financial Plan'!O142-'WK8 - Long Term Financial Plan'!O120+'WK8 - Long Term Financial Plan'!O135)/('WK8 - Long Term Financial Plan'!O124-'WK8 - Long Term Financial Plan'!O120))","v":-2.8660338666233905E-2},{"$f":"IF('WK8 - Long Term Financial Plan'!P124-'WK8 - Long Term Financial Plan'!P120=0,0,('WK8 - Long Term Financial Plan'!P142-'WK8 - Long Term Financial Plan'!P120+'WK8 - Long Term Financial Plan'!P135)/('WK8 - Long Term Financial Plan'!P124-'WK8 - Long Term Financial Plan'!P120))","v":-2.772978393275807E-2}]
[]
[]
[null,null,"Own Source Revenue Ratio","Total continuing operating revenue"]
[null,null,null,"(excl all grants and contributions)",null,{"$f":"$F$22","v":"Scenario 1: Proposed (with SV)"},{"$f":"IF('WK7 - Historical financials'!G24=0,0,('WK7 - Historical financials'!G25-'WK7 - Historical financials'!G20)/'WK7 - Historical financials'!G24)","v":0.58010250123444174},{"$f":"IF('WK7 - Historical financials'!H24=0,0,('WK7 - Historical financials'!H25-'WK7 - Historical financials'!H20)/'WK7 - Historical financials'!H24)","v":0.70646949375920609},{"$f":"IF('WK7 - Historical financials'!I24=0,0,('WK7 - Historical financials'!I25-'WK7 - Historical financials'!I20)/'WK7 - Historical financials'!I24)","v":0.65950462548492983},{"$f":"IF('WK8 - Long Term Financial Plan'!F32=0,0,('WK8 - Long Term Financial Plan'!F34-'WK8 - Long Term Financial Plan'!F25)/'WK8 - Long Term Financial Plan'!F32)","v":0.67748684873819354},{"$f":"IF('WK8 - Long Term Financial Plan'!G32=0,0,('WK8 - Long Term Financial Plan'!G34-'WK8 - Long Term Financial Plan'!G25)/'WK8 - Long Term Financial Plan'!G32)","v":0.57045079157522871},{"$f":"IF('WK8 - Long Term Financial Plan'!H32=0,0,('WK8 - Long Term Financial Plan'!H34-'WK8 - Long Term Financial Plan'!H25)/'WK8 - Long Term Financial Plan'!H32)","v":0.76859904668005963},{"$f":"IF('WK8 - Long Term Financial Plan'!I32=0,0,('WK8 - Long Term Financial Plan'!I34-'WK8 - Long Term Financial Plan'!I25)/'WK8 - Long Term Financial Plan'!I32)","v":0.76970442580112408},{"$f":"IF('WK8 - Long Term Financial Plan'!J32=0,0,('WK8 - Long Term Financial Plan'!J34-'WK8 - Long Term Financial Plan'!J25)/'WK8 - Long Term Financial Plan'!J32)","v":0.76995127184700374},{"$f":"IF('WK8 - Long Term Financial Plan'!K32=0,0,('WK8 - Long Term Financial Plan'!K34-'WK8 - Long Term Financial Plan'!K25)/'WK8 - Long Term Financial Plan'!K32)","v":0.7702107650701211},{"$f":"IF('WK8 - Long Term Financial Plan'!L32=0,0,('WK8 - Long Term Financial Plan'!L34-'WK8 - Long Term Financial Plan'!L25)/'WK8 - Long Term Financial Plan'!L32)","v":0.77047096468658582},{"$f":"IF('WK8 - Long Term Financial Plan'!M32=0,0,('WK8 - Long Term Financial Plan'!M34-'WK8 - Long Term Financial Plan'!M25)/'WK8 - Long Term Financial Plan'!M32)","v":0.77073187548394306},{"$f":"IF('WK8 - Long Term Financial Plan'!N32=0,0,('WK8 - Long Term Financial Plan'!N34-'WK8 - Long Term Financial Plan'!N25)/'WK8 - Long Term Financial Plan'!N32)","v":0.7709935022990223},{"$f":"IF('WK8 - Long Term Financial Plan'!O32=0,0,('WK8 - Long Term Financial Plan'!O34-'WK8 - Long Term Financial Plan'!O25)/'WK8 - Long Term Financial Plan'!O32)","v":0.77125585001827235},{"$f":"IF('WK8 - Long Term Financial Plan'!P32=0,0,('WK8 - Long Term Financial Plan'!P34-'WK8 - Long Term Financial Plan'!P25)/'WK8 - Long Term Financial Plan'!P32)","v":0.7715189235780946}]
[null,null,null,"Total continuing operating revenue",null,{"$f":"$F$23","v":"Scenario 2 - Base case (no SV)"},{"$f":"G28","v":0.58010250123444174},{"$f":"H28","v":0.70646949375920609},0.65950462548492983,{"$f":"IF('WK8 - Long Term Financial Plan'!F77=0,0,('WK8 - Long Term Financial Plan'!F79-'WK8 - Long Term Financial Plan'!F70)/'WK8 - Long Term Financial Plan'!F77)","v":0.67748684873819354},{"$f":"IF('WK8 - Long Term Financial Plan'!G77=0,0,('WK8 - Long Term Financial Plan'!G79-'WK8 - Long Term Financial Plan'!G70)/'WK8 - Long Term Financial Plan'!G77)","v":0.73729459849586165},{"$f":"IF('WK8 - Long Term Financial Plan'!H77=0,0,('WK8 - Long Term Financial Plan'!H79-'WK8 - Long Term Financial Plan'!H70)/'WK8 - Long Term Financial Plan'!H77)","v":0.75996959170821499},{"$f":"IF('WK8 - Long Term Financial Plan'!I77=0,0,('WK8 - Long Term Financial Plan'!I79-'WK8 - Long Term Financial Plan'!I70)/'WK8 - Long Term Financial Plan'!I77)","v":0.76105689152513289},{"$f":"IF('WK8 - Long Term Financial Plan'!J77=0,0,('WK8 - Long Term Financial Plan'!J79-'WK8 - Long Term Financial Plan'!J70)/'WK8 - Long Term Financial Plan'!J77)","v":0.76132261292423065},{"$f":"IF('WK8 - Long Term Financial Plan'!K77=0,0,('WK8 - Long Term Financial Plan'!K79-'WK8 - Long Term Financial Plan'!K70)/'WK8 - Long Term Financial Plan'!K77)","v":0.76160192552114536},{"$f":"IF('WK8 - Long Term Financial Plan'!L77=0,0,('WK8 - Long Term Financial Plan'!L79-'WK8 - Long Term Financial Plan'!L70)/'WK8 - Long Term Financial Plan'!L77)","v":0.76188197473448649},{"$f":"IF('WK8 - Long Term Financial Plan'!M77=0,0,('WK8 - Long Term Financial Plan'!M79-'WK8 - Long Term Financial Plan'!M70)/'WK8 - Long Term Financial Plan'!M77)","v":0.76216276552587681},{"$f":"IF('WK8 - Long Term Financial Plan'!N77=0,0,('WK8 - Long Term Financial Plan'!N79-'WK8 - Long Term Financial Plan'!N70)/'WK8 - Long Term Financial Plan'!N77)","v":0.76244430290773757},{"$f":"IF('WK8 - Long Term Financial Plan'!O77=0,0,('WK8 - Long Term Financial Plan'!O79-'WK8 - Long Term Financial Plan'!O70)/'WK8 - Long Term Financial Plan'!O77)","v":0.76272659194361536},{"$f":"IF('WK8 - Long Term Financial Plan'!P77=0,0,('WK8 - Long Term Financial Plan'!P79-'WK8 - Long Term Financial Plan'!P70)/'WK8 - Long Term Financial Plan'!P77)","v":0.76300963774850594}]
[null,null,null,"(incl. capital grants and contributions)"]
[]
[null,null,null,null,null,null,null,null,null,"Please enter forecast ratios"]
[null,null,"Infrastructure Renewals Ratio","Asset renewals (building and infrastructure)",null,{"$f":"$F$22","v":"Scenario 1: Proposed (with SV)"},{"$f":"'WK7 - Historical financials'!G64","v":1.2357},{"$f":"'WK7 - Historical financials'!H64","v":1.0766},{"$f":"'WK7 - Historical financials'!I64","v":0.82609999999999995},1.0064735642361,1.0081286937643228,1.0308031500476431,1.0088566964530454,1.0089442051054032,1.0007244487984708,0.99267960908810693,1.0245571660356907,1.0183077209912301,1.0097620041350317,1.0014004770604008]
[null,null,null,"Depreciation, amortisation and impairment",null,{"$f":"$F$23","v":"Scenario 2 - Base case (no SV)"},{"$f":"G33","v":1.2357},{"$f":"H33","v":1.0766},0.82609999999999995,1.0064735642361,1.0081286937643228,1.044905380007048,1.0207480201997017,1.0196782344904176,1.0099621657172022,1.0004765979747494,1.0326445512316258,1.0250764888582382,1.0151608535098184,1.0054808376128841]
[null,null,null,"(building and infrastructure)"]
[]
[null,null,"2. Effective infrastructure and service management"]
[]
[null,null,"Infrastructure Backlog Ratio",null,null,null,null,null,null,{"$f":"J32","v":"Please enter forecast ratios"}]
[null,null,null,"Estimated cost to bring assets to satisfactory condition",null,{"$f":"$F$22","v":"Scenario 1: Proposed (with SV)"},{"$f":"'WK7 - Historical financials'!G65","v":2.07E-2},{"$f":"'WK7 - Historical financials'!H65","v":3.3099999999999997E-2},{"$f":"'WK7 - Historical financials'!I65","v":3.5499999999999997E-2},6.4504778370637738E-3,5.9738752893918074E-3,5.9334126005911722E-3,5.8945339027544463E-3,5.8718713301409509E-3,5.8494235023419721E-3,5.8288500300711895E-3,5.8009689609568585E-3,5.7733415771574082E-3,5.746114001585422E-3,5.7208828931899916E-3]
[null,null,null,"Total (WDV)b of infrastructure, buildings, other",null,{"$f":"$F$23","v":"Scenario 2 - Base case (no SV)"},{"$f":"G40","v":2.07E-2},{"$f":"H40","v":3.3099999999999997E-2},{"$f":"I40","v":3.5499999999999997E-2},{"$f":"J40","v":6.4504778370637738E-3},6.3117651066732002E-3,6.2651589054324233E-3,6.220493576287559E-3,6.1940401936196703E-3,6.1679598837207084E-3,6.1440958345264874E-3,6.1122490138981198E-3,6.0808256773541665E-3,6.049986334637966E-3,6.0214981043406109E-3]
[null,null,null,"  structures, depreciable land, and improvement assets"]
[]
[]
[null,null,"Asset Maintenance Ratio",null,null,null,null,null,null,"Optional: Enter forecast ratios only if they are relevant to your council's application. Otherwise leave blank"]
[null,null,null,"Actual asset maintenance",null,{"$f":"$F$22","v":"Scenario 1: Proposed (with SV)"},{"$f":"'WK7 - Historical financials'!G66","v":0.83},{"$f":"'WK7 - Historical financials'!H66","v":1.0165},{"$f":"'WK7 - Historical financials'!I66","v":0.78669999999999995},1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Required asset maintenance",null,{"$f":"$F$23","v":"Scenario 2 - Base case (no SV)"},{"$f":"G46","v":0.83},{"$f":"H46","v":1.0165},{"$f":"I46","v":0.78669999999999995},{"$f":"J46","v":1},1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,null,"Debt Service Ratio"]
[null,null,null,"Cost of debt service",null,null,null,null,null,"Optional: Enter forecast ratios only if they are relevant to your council's application. Otherwise leave blank"]
[null,null,null,"(interest expense and principal repayments)",null,{"$f":"$F$22","v":"Scenario 1: Proposed (with SV)"},{"$f":"IF('WK7 - Historical financials'!G25=0,0,ABS('WK7 - Historical financials'!G54+'WK7 - Historical financials'!G55)/'WK7 - Historical financials'!G25)","v":7.913118139837097E-2},{"$f":"IF('WK7 - Historical financials'!H25=0,0,ABS('WK7 - Historical financials'!H54+'WK7 - Historical financials'!H55)/'WK7 - Historical financials'!H25)","v":6.0984650270364558E-2},{"$f":"IF('WK7 - Historical financials'!I25=0,0,ABS('WK7 - Historical financials'!I54+'WK7 - Historical financials'!I55)/'WK7 - Historical financials'!I25)","v":0.16002393314161084},3.0287816245375503E-2,5.7465992040341772E-2,3.5536029713629194E-2,3.4872048774768107E-2,3.3980782967733381E-2,2.8575081254391354E-2,2.3277415446589553E-2,2.2680853712450006E-2,2.2099475507254461E-2,2.1532896299304251E-2,2.0980741258444582E-2]
[null,null,null,"Total continuing operating revenue",null,{"$f":"$F$23","v":"Scenario 2 - Base case (no SV)"},{"$f":"G52","v":7.913118139837097E-2},{"$f":"H52","v":6.0984650270364558E-2},{"$f":"I52","v":0.16002393314161084},{"$f":"J52","v":3.0287816245375503E-2},2.6208883731150809E-2,2.1350938792228876E-2,2.095713435243678E-2,2.0420478455750898E-2,1.517055746804323E-2,1.0023990498701564E-2,9.7665720395228254E-3,9.5157175507353444E-3,9.2712605073116232E-3,9.0330385924191677E-3]
[null,null,null,"(excl capital grants and contributions)"]
[]
[]
[null,"Notes:"]
[null,"a",{"$f":"'WK8 - Long Term Financial Plan'!C106","v":"SCENARIO 3: Hybrid case  - SV expenditure but no SV income "}]
[null,"b","WDV = written down value"]