{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["Examples","Export","WK0 - Input data","Analysis","Instructions","WK1 - Identification","WK2 - Notional General Income","WK3 - Notional GI Yr1 YIELD","WK4 - PGI summary","WK5a - Impact on Rates","WK6 - Expenditure Program","WK7 - Financials","WK8 - LTFP","WK9 - Ratios"],"not_rendered":{"charts":15,"images":1,"macros":1,"external_links":1,"defined_names":23,"comments":4,"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":"Export","index":1,"n_rows":289,"n_cols":19,"rows_kept":289,"cut":false,"hidden":true,"merged":[]}
["WK1","THIS WORKSHEET IS TO BE HIDDEN BEFORE PUBLICATION"]
[null,null,{"$f":"'WK1 - Identification'!C13","v":"Council Name:"},null,{"$f":"'WK1 - Identification'!E13","v":"City of Parramatta Council"},null,null,null,{"$f":"'WK1 - Identification'!I13","v":"If your councils' name is not in the list, please enter it in cell E14"}]
[null,null,{"$f":"'WK1 - Identification'!C14","v":"Council Name if not listed:"},null,{"$f":"'WK1 - Identification'!E14","v":0}]
[]
[null,null,{"$f":"'WK1 - Identification'!C16","v":"Contact Details:"},null,{"$f":"'WK1 - Identification'!E16","v":0}]
[null,null,{"$f":"'WK1 - Identification'!C17","v":"  Name:"},null,{"$f":"'WK1 - Identification'!E17","v":"Todd Cowan"}]
[null,null,{"$f":"'WK1 - Identification'!C18","v":"  Position:"},null,{"$f":"'WK1 - Identification'!E18","v":"Rates & Receivables Manager"}]
[null,null,{"$f":"'WK1 - Identification'!C19","v":" Telephone:"},null,{"$f":"'WK1 - Identification'!E19","v":0}]
[null,null,{"$f":"'WK1 - Identification'!C20","v":"  Email:"},null,{"$f":"'WK1 - Identification'!E20","v":0}]
[]
[]
[null,null,{"$f":"'WK1 - Identification'!C23","v":"A. Existing special variations (SVs)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WK1 - Identification'!S23","v":"DO NOT DELETE"}]
[null,null,{"$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 2022-23 (Year 1) onwards?"},null,null,null,null,null,null,null,{"$f":"'WK1 - Identification'!K24","v":"no"},null,null,null,null,null,null,null,{"$f":"'WK1 - Identification'!S24","v":2}]
[]
[null,null,{"$f":"'WK1 - Identification'!C26","v":"B. Council's Notional General Income"}]
[null,null,{"$f":"'WK1 - Identification'!C27","v":"2. Enter Council's NGI for 2021-22 ($ nominal)"},null,null,null,null,null,null,null,{"$f":"'WK1 - Identification'!K27","v":159982939}]
[]
[null,null,{"$f":"'WK1 - Identification'!C29","v":"C. Council's modelling assumptions"}]
[null,null,{"$f":"'WK1 - Identification'!C30","v":"3. Enter Council's assumed rate peg for 2022-23."},null,null,null,null,null,null,null,{"$f":"'WK1 - Identification'!K30","v":2.5000000000000001E-2}]
[null,null,{"$f":"'WK1 - Identification'!C31","v":"4. Has the 2021-22 LTFP been exhibited or only adopted? "},null,null,null,null,null,null,null,{"$f":"'WK1 - Identification'!K31","v":"Exhibited"}]
[null,null,{"$f":"'WK1 - Identification'!C32","v":"5. Enter exhibition date of Council's LTFP."},null,null,null,null,null,null,null,{"$f":"'WK1 - Identification'!K32","v":"2018-06-25"}]
[]
[null,null,{"$f":"'WK1 - Identification'!C34","v":"D. Proposed special variations (SVs)"}]
[]
[null,null,{"$f":"'WK1 - Identification'!C36","v":"6. The council is applying for a one-year increase (s508(2))."},null,null,null,null,null,null,null,{"$f":"'WK1 - Identification'!K36","v":"s508(2)"}]
[null,null,{"$f":"'WK1 - Identification'!C37","v":"7. Is the special variation permanent or temporary?"},null,null,null,null,null,null,{"$f":"'WK1 - Identification'!J37","v":"select option"},{"$f":"'WK1 - Identification'!K37","v":"Permanent"}]
[null,null,{"$f":"'WK1 - Identification'!C38","v":"     If temporary, the number of years before the special variation is due to expire (This is set to 1-year for this application)."},null,null,null,null,null,null,null,{"$f":"'WK1 - Identification'!K38","v":1},null,null,null,null,null,null,null,{"$f":"'WK1 - Identification'!S38","v":1}]
[null,null,{"$f":"'WK1 - Identification'!C39","v":"8. Percentage rate peg for the first year of the SV period (2022-23).  This will autofill with the selection of Council."},null,null,null,null,null,null,null,{"$f":"'WK1 - Identification'!K39","v":7.0000000000000001E-3}]
[null,null,{"$f":"'WK1 - Identification'!C40","v":"9. Enter the percentage above the rate peg the council is applying for in 2022-23."},null,null,null,null,null,null,{"$f":"'WK1 - Identification'!J40","v":"enter % "},{"$f":"'WK1 - Identification'!K40","v":1.7999999999999999E-2},null,null,null,null,null,null,null,{"$f":"'WK1 - Identification'!S40","v":"DO NOT DELETE"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WK1 - Identification'!S41","v":2}]
[]
[null,null,{"$f":"'WK1 - Identification'!C43","v":"E. Expiring special variations (SVs)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WK1 - Identification'!S43","v":0}]
[null,null,{"$f":"'WK1 - Identification'!C44","v":"10. Does the council have an expiring variation? If yes, please specify when."},null,null,null,null,null,{"$f":"'WK1 - Identification'!I44","v":"1st Expiring SV"},{"$f":"'WK1 - Identification'!J44","v":"select option"},{"$f":"'WK1 - Identification'!K44","v":"na"}]
[null,null,null,null,null,null,null,null,{"$f":"'WK1 - Identification'!I45","v":"2nd Expiring SV"},{"$f":"'WK1 - Identification'!J45","v":"select option"},{"$f":"'WK1 - Identification'!K45","v":"na"}]
[]
[null,null,{"$f":"'WK1 - Identification'!C47","v":"11. If the council has an expiring variation, enter the $ amount expiring in row 80 below."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WK1 - Identification'!S47","v":"Total increase must not exceed the lower of the council's assumed 2022-23 rate peg increase and 2.5%."}]
[]
[null,null,{"$f":"'WK1 - Identification'!C49","v":"F. Crown Land adjustments, catch ups, valuation objections"},null,null,null,null,null,null,null,{"$f":"'WK1 - Identification'!K49","v":"$"},{"$f":"'WK1 - Identification'!L49","v":"% Y 0 income"}]
[null,null,{"$f":"'WK1 - Identification'!C50","v":"12. Enter the amount of any Crown Land adjustments required."},null,null,null,null,null,null,{"$f":"'WK1 - Identification'!J50","v":"enter $ "},{"$f":"'WK1 - Identification'!K50","v":0},{"$f":"'WK1 - Identification'!L50","v":0}]
[null,null,{"$f":"'WK1 - Identification'!C51","v":"13. Enter the amount for any catch ups or excess adjustments required."},null,null,null,null,null,null,{"$f":"'WK1 - Identification'!J51","v":"enter $ "},{"$f":"'WK1 - Identification'!K51","v":-688430},{"$f":"'WK1 - Identification'!L51","v":-4.3031463498742198E-3}]
[null,null,{"$f":"'WK1 - Identification'!C52","v":"14. Enter any valuation objections required (input as a positive whole number)."},null,null,null,null,null,null,{"$f":"'WK1 - Identification'!J52","v":"enter $ "},{"$f":"'WK1 - Identification'!K52","v":43121},{"$f":"'WK1 - Identification'!L52","v":2.6953499085299339E-4}]
[]
[]
[null,null,{"$f":"'WK1 - Identification'!C55","v":"G. Requested annual percentage increases and expiring SV amounts"}]
[null,null,{"$f":"'WK1 - Identification'!C56","v":"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,{"$f":"'WK1 - Identification'!C57","v":"catch ups/excesses and valuation objections.  "}]
[null,null,{"$f":"'WK1 - Identification'!C58","v":"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,{"$f":"'WK1 - Identification'!C60","v":"Table 1"},{"$f":"'WK1 - Identification'!D60","v":"Requested annual percentage increases and expiring SV amounts"}]
[null,null,null,null,null,{"$f":"'WK1 - Identification'!F61","v":"Year 0"},{"$f":"'WK1 - Identification'!G61","v":"Year 1"},{"$f":"'WK1 - Identification'!H61","v":"Year 2"},{"$f":"'WK1 - Identification'!I61","v":"Year 3"},{"$f":"'WK1 - Identification'!J61","v":"Year 4"},{"$f":"'WK1 - Identification'!K61","v":"Year 5"},{"$f":"'WK1 - Identification'!L61","v":"Year 6"},{"$f":"'WK1 - Identification'!M61","v":"Year 7"}]
[null,null,{"$f":"'WK1 - Identification'!C62","v":"Financial year"},null,null,{"$f":"'WK1 - Identification'!F62","v":"2021-22"},{"$f":"'WK1 - Identification'!G62","v":"2022-23"},{"$f":"'WK1 - Identification'!H62","v":"2023-24"},{"$f":"'WK1 - Identification'!I62","v":"2024-25"},{"$f":"'WK1 - Identification'!J62","v":"2025-26"},{"$f":"'WK1 - Identification'!K62","v":"2026-27"},{"$f":"'WK1 - Identification'!L62","v":"2027-28"},{"$f":"'WK1 - Identification'!M62","v":"2028-29"}]
[null,null,{"$f":"'WK1 - Identification'!C63","v":"1= included in SV period"},null,null,{"$f":"'WK1 - Identification'!F63","v":1},{"$f":"'WK1 - Identification'!G63","v":1},{"$f":"'WK1 - Identification'!H63","v":0},{"$f":"'WK1 - Identification'!I63","v":0},{"$f":"'WK1 - Identification'!J63","v":0},{"$f":"'WK1 - Identification'!K63","v":0},{"$f":"'WK1 - Identification'!L63","v":0},{"$f":"'WK1 - Identification'!M63","v":0}]
[null,null,{"$f":"'WK1 - Identification'!C64","v":"0 = beyond temporary SV period"},null,null,{"$f":"'WK1 - Identification'!F64","v":1},{"$f":"'WK1 - Identification'!G64","v":1},{"$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},{"$f":"'WK1 - Identification'!M64","v":0}]
[null,null,{"$f":"'WK1 - Identification'!C65","v":"Annual % increases"}]
[null,null,{"$f":"'WK1 - Identification'!C66","v":"na - leave blank"},null,null,{"$f":"'WK1 - Identification'!F66","v":0},{"$f":"'WK1 - Identification'!G66","v":0},{"$f":"'WK1 - Identification'!H66","v":0},{"$f":"'WK1 - Identification'!I66","v":0},{"$f":"'WK1 - Identification'!J66","v":0},{"$f":"'WK1 - Identification'!K66","v":0},{"$f":"'WK1 - Identification'!L66","v":0},{"$f":"'WK1 - Identification'!M66","v":0}]
[]
[null,null,{"$f":"'WK1 - Identification'!C68","v":"   Rate peg only"},null,null,{"$f":"'WK1 - Identification'!F68","v":0},{"$f":"'WK1 - Identification'!G68","v":7.0000000000000001E-3},{"$f":"'WK1 - Identification'!H68","v":0},{"$f":"'WK1 - Identification'!I68","v":0},{"$f":"'WK1 - Identification'!J68","v":0.02},{"$f":"'WK1 - Identification'!K68","v":0},{"$f":"'WK1 - Identification'!L68","v":0},{"$f":"'WK1 - Identification'!M68","v":0}]
[null,null,{"$f":"'WK1 - Identification'!C69","v":"     plus"},{"$f":"'WK1 - Identification'!D69","v":" na"},null,{"$f":"'WK1 - Identification'!F69","v":0},{"$f":"'WK1 - Identification'!G69","v":0},{"$f":"'WK1 - Identification'!H69","v":0},{"$f":"'WK1 - Identification'!I69","v":0},{"$f":"'WK1 - Identification'!J69","v":0},{"$f":"'WK1 - Identification'!K69","v":0},{"$f":"'WK1 - Identification'!L69","v":0},{"$f":"'WK1 - Identification'!M69","v":0}]
[null,null,{"$f":"'WK1 - Identification'!C70","v":"     plus"},{"$f":"'WK1 - Identification'!D70","v":"percentage above the rate peg"},null,{"$f":"'WK1 - Identification'!F70","v":0},{"$f":"'WK1 - Identification'!G70","v":1.7999999999999999E-2},{"$f":"'WK1 - Identification'!H70","v":0},{"$f":"'WK1 - Identification'!I70","v":0},{"$f":"'WK1 - Identification'!J70","v":0},{"$f":"'WK1 - Identification'!K70","v":0},{"$f":"'WK1 - Identification'!L70","v":0},{"$f":"'WK1 - Identification'!M70","v":0}]
[]
[null,null,{"$f":"'WK1 - Identification'!C72","v":"     plus"},{"$f":"'WK1 - Identification'!D72","v":"Crown Land adjustment"},null,{"$f":"'WK1 - Identification'!F72","v":0},{"$f":"'WK1 - Identification'!G72","v":0},{"$f":"'WK1 - Identification'!H72","v":0},{"$f":"'WK1 - Identification'!I72","v":0},{"$f":"'WK1 - Identification'!J72","v":0},{"$f":"'WK1 - Identification'!K72","v":0},{"$f":"'WK1 - Identification'!L72","v":0},{"$f":"'WK1 - Identification'!M72","v":0}]
[null,null,{"$f":"'WK1 - Identification'!C73","v":"   Proposed SV "},null,null,{"$f":"'WK1 - Identification'!F73","v":"na"},{"$f":"'WK1 - Identification'!G73","v":2.4999999999999998E-2},{"$f":"'WK1 - Identification'!H73","v":0},{"$f":"'WK1 - Identification'!I73","v":0},{"$f":"'WK1 - Identification'!J73","v":0},{"$f":"'WK1 - Identification'!K73","v":0},{"$f":"'WK1 - Identification'!L73","v":0},{"$f":"'WK1 - Identification'!M73","v":0}]
[null,null,{"$f":"'WK1 - Identification'!C74","v":"Cumulative % increase"}]
[null,null,{"$f":"'WK1 - Identification'!C75","v":"Rate peg only"},null,null,{"$f":"'WK1 - Identification'!F75","v":0},{"$f":"'WK1 - Identification'!G75","v":7.0000000000000001E-3},{"$f":"'WK1 - Identification'!H75","v":0},{"$f":"'WK1 - Identification'!I75","v":0},{"$f":"'WK1 - Identification'!J75","v":0},{"$f":"'WK1 - Identification'!K75","v":0},{"$f":"'WK1 - Identification'!L75","v":0},{"$f":"'WK1 - Identification'!M75","v":0}]
[null,null,{"$f":"'WK1 - Identification'!C76","v":"     plus"},{"$f":"'WK1 - Identification'!D76","v":"additional increases"},null,{"$f":"'WK1 - Identification'!F76","v":0},{"$f":"'WK1 - Identification'!G76","v":1.7999999999999999E-2},{"$f":"'WK1 - Identification'!H76","v":0},{"$f":"'WK1 - Identification'!I76","v":0},{"$f":"'WK1 - Identification'!J76","v":0},{"$f":"'WK1 - Identification'!K76","v":0},{"$f":"'WK1 - Identification'!L76","v":0},{"$f":"'WK1 - Identification'!M76","v":0}]
[null,null,{"$f":"'WK1 - Identification'!C77","v":"   Proposed SV "},null,null,{"$f":"'WK1 - Identification'!F77","v":"na"},{"$f":"'WK1 - Identification'!G77","v":2.4999999999999998E-2},{"$f":"'WK1 - Identification'!H77","v":0},{"$f":"'WK1 - Identification'!I77","v":0},{"$f":"'WK1 - Identification'!J77","v":0},{"$f":"'WK1 - Identification'!K77","v":0},{"$f":"'WK1 - Identification'!L77","v":0},{"$f":"'WK1 - Identification'!M77","v":0}]
[]
[null,null,{"$f":"'WK1 - Identification'!C79","v":"Expiring special variations"}]
[null,null,{"$f":"'WK1 - Identification'!C80","v":"$ value of expiring special"},null,{"$f":"'WK1 - Identification'!E80","v":"$ (nominal)"},{"$f":"'WK1 - Identification'!F80","v":0},{"$f":"'WK1 - Identification'!G80","v":0},{"$f":"'WK1 - Identification'!H80","v":0},{"$f":"'WK1 - Identification'!I80","v":0},{"$f":"'WK1 - Identification'!J80","v":0},{"$f":"'WK1 - Identification'!K80","v":0},{"$f":"'WK1 - Identification'!L80","v":0},{"$f":"'WK1 - Identification'!M80","v":0}]
[null,null,{"$f":"'WK1 - Identification'!C81","v":" variations (ESV)"},null,{"$f":"'WK1 - Identification'!E81","v":"% value of ESV"},{"$f":"'WK1 - Identification'!F81","v":0},{"$f":"'WK1 - Identification'!G81","v":0},{"$f":"'WK1 - Identification'!H81","v":"."},{"$f":"'WK1 - Identification'!I81","v":"."},{"$f":"'WK1 - Identification'!J81","v":"."},{"$f":"'WK1 - Identification'!K81","v":"."},{"$f":"'WK1 - Identification'!L81","v":"."},{"$f":"'WK1 - Identification'!M81","v":"."}]
[]
[]
["WK4"]
[]
[]
[]
[null,null,null,null,{"$f":"'WK4 - PGI summary'!E5","v":"WORKSHEET 4"}]
[]
[null,null,null,null,{"$f":"'WK4 - PGI summary'!E7","v":"PERMISSIBLE GENERAL INCOME SUMMARY FOR 2022-23"}]
[null,null,null,null,{"$f":"'WK4 - PGI summary'!E8","v":"  All dollars in nominal terms"}]
[null,null,null,null,{"$f":"'WK4 - PGI summary'!E9","v":"Please check all income adjustments and expiring variation amounts with OLG"}]
[null,null,null,null,{"$f":"'WK4 - PGI summary'!E10","v":"before submitting the application."},null,null,null,null,{"$f":"'WK4 - PGI summary'!J10","v":"check = 0"}]
[null,null,{"$f":"'WK4 - PGI summary'!C11","v":"Prior year Notional General Income"}]
[null,null,{"$f":"'WK4 - PGI summary'!C12","v":"Less:"},{"$f":"'WK4 - PGI summary'!D12","v":"Expiry of a prior special variation"},null,null,null,{"$f":"'WK4 - PGI summary'!H12","v":0},null,{"$f":"'WK4 - PGI summary'!J12","v":0}]
[]
[null,null,{"$f":"'WK4 - PGI summary'!C14","v":"Adjusted first year Notional General Income"},null,null,null,{"$f":"'WK4 - PGI summary'!G14","v":"$"},{"$f":"'WK4 - PGI summary'!H14","v":159982939},null,{"$f":"'WK4 - PGI summary'!J14","v":0}]
[]
[null,null,{"$f":"'WK4 - PGI summary'!C16","v":"Plus:"},{"$f":"'WK4 - PGI summary'!D16","v":"Rate peg - first year"},null,{"$f":"'WK4 - PGI summary'!F16","v":7.0000000000000001E-3},{"$f":"'WK4 - PGI summary'!G16","v":0},{"$f":"'WK4 - PGI summary'!H16","v":1119880.5730000001},null,{"$f":"'WK4 - PGI summary'!J16","v":0}]
[null,null,{"$f":"'WK4 - PGI summary'!C17","v":"Plus:"},{"$f":"'WK4 - PGI summary'!D17","v":"na"},null,{"$f":"'WK4 - PGI summary'!F17","v":0},{"$f":"'WK4 - PGI summary'!G17","v":0},{"$f":"'WK4 - PGI summary'!H17","v":0},null,{"$f":"'WK4 - PGI summary'!J17","v":0}]
[null,null,{"$f":"'WK4 - PGI summary'!C18","v":"Plus:"},{"$f":"'WK4 - PGI summary'!D18","v":"Additional increase - first year"},null,{"$f":"'WK4 - PGI summary'!F18","v":1.7999999999999999E-2},{"$f":"'WK4 - PGI summary'!G18","v":0},{"$f":"'WK4 - PGI summary'!H18","v":2879692.9019999998},null,{"$f":"'WK4 - PGI summary'!J18","v":0}]
[]
[null,null,{"$f":"'WK4 - PGI summary'!C20","v":"Plus:"},{"$f":"'WK4 - PGI summary'!D20","v":"Crown Land adjustment - first year"},null,{"$f":"'WK4 - PGI summary'!F20","v":0},{"$f":"'WK4 - PGI summary'!G20","v":0},{"$f":"'WK4 - PGI summary'!H20","v":0},null,{"$f":"'WK4 - PGI summary'!J20","v":0}]
[]
[null,null,null,{"$f":"'WK4 - PGI summary'!D22","v":"Total special variation - first year"},null,{"$f":"'WK4 - PGI summary'!F22","v":2.4999999999999998E-2},{"$f":"'WK4 - PGI summary'!G22","v":"$"},{"$f":"'WK4 - PGI summary'!H22","v":3999573.4749999996},null,{"$f":"'WK4 - PGI summary'!J22","v":0}]
[]
[null,null,{"$f":"'WK4 - PGI summary'!C24","v":"Other First Year Adjustments:"}]
[null,null,{"$f":"'WK4 - PGI summary'!C25","v":"Plus/Minus:"},{"$f":"'WK4 - PGI summary'!D25","v":"Prior year Catch-up/(Excess)"},null,null,null,{"$f":"'WK4 - PGI summary'!H25","v":-688430}]
[null,null,{"$f":"'WK4 - PGI summary'!C26","v":"Minus:"},{"$f":"'WK4 - PGI summary'!D26","v":"Valuation Objections claimed in prior year"},null,null,null,{"$f":"'WK4 - PGI summary'!H26","v":-43121}]
[]
[]
[null,null,null,null,null,{"$f":"'WK4 - PGI summary'!F29","v":"Total Adjustments"},null,{"$f":"'WK4 - PGI summary'!H29","v":-731551},null,{"$f":"'WK4 - PGI summary'!J29","v":0}]
[]
[null,null,null,{"$f":"'WK4 - PGI summary'!D31","v":"First year Permissible General Income"},null,null,{"$f":"'WK4 - PGI summary'!G31","v":"$"},{"$f":"'WK4 - PGI summary'!H31","v":163250961.47499999},null,{"$f":"'WK4 - PGI summary'!J31","v":0}]
[]
[]
[]
[]
[]
[null,{"$f":"'WK4 - PGI summary'!B37","v":"PERMISSABLE GENERAL INCOME (PGI) OVER PROPOSED SV PERIOD ($ nominal)"}]
[null,{"$f":"'WK4 - PGI summary'!B38","v":0}]
[null,null,null,null,null,{"$f":"'WK4 - PGI summary'!F39","v":"Year 0"},{"$f":"'WK4 - PGI summary'!G39","v":"Year 1"},{"$f":"'WK4 - PGI summary'!H39","v":"Year 2"},{"$f":"'WK4 - PGI summary'!I39","v":"Year 3"},{"$f":"'WK4 - PGI summary'!J39","v":"Year 4"},{"$f":"'WK4 - PGI summary'!K39","v":"Year 5"},{"$f":"'WK4 - PGI summary'!L39","v":"Year 6"},{"$f":"'WK4 - PGI summary'!M39","v":"Year 7"},{"$f":"'WK4 - PGI summary'!N39","v":"Total"},{"$f":"'WK4 - PGI summary'!O39","v":"increase"}]
[null,null,{"$f":"'WK4 - PGI summary'!C40","v":"Financial year"},null,{"$f":"'WK4 - PGI summary'!E40","v":"units"},{"$f":"'WK4 - PGI summary'!F40","v":"2021-22"},{"$f":"'WK4 - PGI summary'!G40","v":"2022-23"},{"$f":"'WK4 - PGI summary'!H40","v":"2023-24"},{"$f":"'WK4 - PGI summary'!I40","v":"2024-25"},{"$f":"'WK4 - PGI summary'!J40","v":"2025-26"},{"$f":"'WK4 - PGI summary'!K40","v":"2026-27"},{"$f":"'WK4 - PGI summary'!L40","v":"2027-28"},{"$f":"'WK4 - PGI summary'!M40","v":"2028-29"},{"$f":"'WK4 - PGI summary'!N40","v":"$ nominal"},{"$f":"'WK4 - PGI summary'!O40","v":"%"}]
[null,null,null,null,null,null,{"$f":"'WK4 - PGI summary'!G41","v":"Proposed SV period"},{"$f":"'WK4 - PGI summary'!H41","v":"no SV"},{"$f":"'WK4 - PGI summary'!I41","v":"no SV"},{"$f":"'WK4 - PGI summary'!J41","v":"no SV"},{"$f":"'WK4 - PGI summary'!K41","v":"no SV"},{"$f":"'WK4 - PGI summary'!L41","v":"no SV"},{"$f":"'WK4 - PGI summary'!M41","v":"no SV"}]
[null,null,{"$f":"'WK4 - PGI summary'!C42","v":"0 = beyond temporary SV period"},null,null,{"$f":"'WK4 - PGI summary'!F42","v":1},{"$f":"'WK4 - PGI summary'!G42","v":1},{"$f":"'WK4 - PGI summary'!H42","v":0},{"$f":"'WK4 - PGI summary'!I42","v":0},{"$f":"'WK4 - PGI summary'!J42","v":0},{"$f":"'WK4 - PGI summary'!K42","v":0},{"$f":"'WK4 - PGI summary'!L42","v":0},{"$f":"'WK4 - PGI summary'!M42","v":0}]
[]
[null,null,{"$f":"'WK4 - PGI summary'!C44","v":"PGI with proposed SV"}]
[null,null,{"$f":"'WK4 - PGI summary'!C45","v":"Prior year Notional General Income (NGI)"},null,{"$f":"'WK4 - PGI summary'!E45","v":"$ nominal"},{"$f":"'WK4 - PGI summary'!F45","v":0},{"$f":"'WK4 - PGI summary'!G45","v":159982939},{"$f":"'WK4 - PGI summary'!H45","v":0},{"$f":"'WK4 - PGI summary'!I45","v":0},{"$f":"'WK4 - PGI summary'!J45","v":0},{"$f":"'WK4 - PGI summary'!K45","v":0},{"$f":"'WK4 - PGI summary'!L45","v":0},{"$f":"'WK4 - PGI summary'!M45","v":0}]
[null,null,{"$f":"'WK4 - PGI summary'!C46","v":"  less"},{"$f":"'WK4 - PGI summary'!D46","v":"expiry of a prior special variation"},{"$f":"'WK4 - PGI summary'!E46","v":"$ nominal"},{"$f":"'WK4 - PGI summary'!F46","v":0},{"$f":"'WK4 - PGI summary'!G46","v":0},{"$f":"'WK4 - PGI summary'!H46","v":0},{"$f":"'WK4 - PGI summary'!I46","v":0},{"$f":"'WK4 - PGI summary'!J46","v":0},{"$f":"'WK4 - PGI summary'!K46","v":0},{"$f":"'WK4 - PGI summary'!L46","v":0},{"$f":"'WK4 - PGI summary'!M46","v":0}]
[null,null,{"$f":"'WK4 - PGI summary'!C47","v":"Adjusted Notional General income"},null,{"$f":"'WK4 - PGI summary'!E47","v":"$ nominal"},{"$f":"'WK4 - PGI summary'!F47","v":0},{"$f":"'WK4 - PGI summary'!G47","v":159982939},{"$f":"'WK4 - PGI summary'!H47","v":0},{"$f":"'WK4 - PGI summary'!I47","v":0},{"$f":"'WK4 - PGI summary'!J47","v":0},{"$f":"'WK4 - PGI summary'!K47","v":0},{"$f":"'WK4 - PGI summary'!L47","v":0},{"$f":"'WK4 - PGI summary'!M47","v":0}]
[null,null,null,null,null,{"$f":"'WK4 - PGI summary'!F48","v":0},{"$f":"'WK4 - PGI summary'!G48","v":0},{"$f":"'WK4 - PGI summary'!H48","v":0},{"$f":"'WK4 - PGI summary'!I48","v":0},{"$f":"'WK4 - PGI summary'!J48","v":0},{"$f":"'WK4 - PGI summary'!K48","v":0},{"$f":"'WK4 - PGI summary'!L48","v":0},{"$f":"'WK4 - PGI summary'!M48","v":0}]
[null,null,{"$f":"'WK4 - PGI summary'!C49","v":"     plus"},{"$f":"'WK4 - PGI summary'!D49","v":"rate peg increase"},{"$f":"'WK4 - PGI summary'!E49","v":"$ nominal"},{"$f":"'WK4 - PGI summary'!F49","v":0},{"$f":"'WK4 - PGI summary'!G49","v":1119880.5730000001},{"$f":"'WK4 - PGI summary'!H49","v":0},{"$f":"'WK4 - PGI summary'!I49","v":0},{"$f":"'WK4 - PGI summary'!J49","v":0},{"$f":"'WK4 - PGI summary'!K49","v":0},{"$f":"'WK4 - PGI summary'!L49","v":0},{"$f":"'WK4 - PGI summary'!M49","v":0}]
[null,null,{"$f":"'WK4 - PGI summary'!C50","v":"     plus"},{"$f":"'WK4 - PGI summary'!D50","v":"na"},{"$f":"'WK4 - PGI summary'!E50","v":"$ nominal"},{"$f":"'WK4 - PGI summary'!F50","v":0},{"$f":"'WK4 - PGI summary'!G50","v":0},{"$f":"'WK4 - PGI summary'!H50","v":0},{"$f":"'WK4 - PGI summary'!I50","v":0},{"$f":"'WK4 - PGI summary'!J50","v":0},{"$f":"'WK4 - PGI summary'!K50","v":0},{"$f":"'WK4 - PGI summary'!L50","v":0},{"$f":"'WK4 - PGI summary'!M50","v":0}]
[null,null,{"$f":"'WK4 - PGI summary'!C51","v":"     plus"},{"$f":"'WK4 - PGI summary'!D51","v":"additional increase"},{"$f":"'WK4 - PGI summary'!E51","v":"$ nominal"},{"$f":"'WK4 - PGI summary'!F51","v":0},{"$f":"'WK4 - PGI summary'!G51","v":2879692.9019999998},{"$f":"'WK4 - PGI summary'!H51","v":0},{"$f":"'WK4 - PGI summary'!I51","v":0},{"$f":"'WK4 - PGI summary'!J51","v":0},{"$f":"'WK4 - PGI summary'!K51","v":0},{"$f":"'WK4 - PGI summary'!L51","v":0},{"$f":"'WK4 - PGI summary'!M51","v":0}]
[null,null,{"$f":"'WK4 - PGI summary'!C52","v":"     plus"},{"$f":"'WK4 - PGI summary'!D52","v":"na"},{"$f":"'WK4 - PGI summary'!E52","v":"$ nominal"},{"$f":"'WK4 - PGI summary'!F52","v":0},{"$f":"'WK4 - PGI summary'!G52","v":0},{"$f":"'WK4 - PGI summary'!H52","v":0},{"$f":"'WK4 - PGI summary'!I52","v":0},{"$f":"'WK4 - PGI summary'!J52","v":0},{"$f":"'WK4 - PGI summary'!K52","v":0},{"$f":"'WK4 - PGI summary'!L52","v":0},{"$f":"'WK4 - PGI summary'!M52","v":0}]
[null,null,{"$f":"'WK4 - PGI summary'!C53","v":"     plus"},{"$f":"'WK4 - PGI summary'!D53","v":"Crown Land adjustment"},{"$f":"'WK4 - PGI summary'!E53","v":"$ nominal"},{"$f":"'WK4 - PGI summary'!F53","v":0},{"$f":"'WK4 - PGI summary'!G53","v":0},{"$f":"'WK4 - PGI summary'!H53","v":0},{"$f":"'WK4 - PGI summary'!I53","v":0},{"$f":"'WK4 - PGI summary'!J53","v":0},{"$f":"'WK4 - PGI summary'!K53","v":0},{"$f":"'WK4 - PGI summary'!L53","v":0},{"$f":"'WK4 - PGI summary'!M53","v":0}]
[null,null,{"$f":"'WK4 - PGI summary'!C54","v":"Total proposed SV"},null,{"$f":"'WK4 - PGI summary'!E54","v":"$ nominal"},{"$f":"'WK4 - PGI summary'!F54","v":0},{"$f":"'WK4 - PGI summary'!G54","v":3999573.4749999996},{"$f":"'WK4 - PGI summary'!H54","v":0},{"$f":"'WK4 - PGI summary'!I54","v":0},{"$f":"'WK4 - PGI summary'!J54","v":0},{"$f":"'WK4 - PGI summary'!K54","v":0},{"$f":"'WK4 - PGI summary'!L54","v":0},{"$f":"'WK4 - PGI summary'!M54","v":0}]
[]
[null,null,{"$f":"'WK4 - PGI summary'!C56","v":"Notional General Income after SV applied"},null,{"$f":"'WK4 - PGI summary'!E56","v":"$ nominal"},{"$f":"'WK4 - PGI summary'!F56","v":0},{"$f":"'WK4 - PGI summary'!G56","v":163982512.47499999},{"$f":"'WK4 - PGI summary'!H56","v":0},{"$f":"'WK4 - PGI summary'!I56","v":0},{"$f":"'WK4 - PGI summary'!J56","v":0},{"$f":"'WK4 - PGI summary'!K56","v":0},{"$f":"'WK4 - PGI summary'!L56","v":0},{"$f":"'WK4 - PGI summary'!M56","v":0}]
[null,null,{"$f":"'WK4 - PGI summary'!C57","v":"     plus"},{"$f":"'WK4 - PGI summary'!D57","v":"other 1st-year adjustments"},{"$f":"'WK4 - PGI summary'!E57","v":"$ nominal"},{"$f":"'WK4 - PGI summary'!F57","v":0},{"$f":"'WK4 - PGI summary'!G57","v":-731551},{"$f":"'WK4 - PGI summary'!H57","v":0},{"$f":"'WK4 - PGI summary'!I57","v":0},{"$f":"'WK4 - PGI summary'!J57","v":0},{"$f":"'WK4 - PGI summary'!K57","v":0},{"$f":"'WK4 - PGI summary'!L57","v":0},{"$f":"'WK4 - PGI summary'!M57","v":0}]
[null,null,{"$f":"'WK4 - PGI summary'!C58","v":"PGI with proposed SV"},null,{"$f":"'WK4 - PGI summary'!E58","v":"$ nominal"},{"$f":"'WK4 - PGI summary'!F58","v":159982939},{"$f":"'WK4 - PGI summary'!G58","v":163250961.47499999},{"$f":"'WK4 - PGI summary'!H58","v":0},{"$f":"'WK4 - PGI summary'!I58","v":0},{"$f":"'WK4 - PGI summary'!J58","v":0},{"$f":"'WK4 - PGI summary'!K58","v":0},{"$f":"'WK4 - PGI summary'!L58","v":0},{"$f":"'WK4 - PGI summary'!M58","v":0},{"$f":"'WK4 - PGI summary'!N58","v":3268022.474999994},{"$f":"'WK4 - PGI summary'!O58","v":2.0427318659272751E-2}]
[]
[]
[null,null,{"$f":"'WK4 - PGI summary'!C61","v":"PGI if only the rate peg applied"}]
[null,null,{"$f":"'WK4 - PGI summary'!C62","v":"Prior year Notional General Income (NGI)"},null,{"$f":"'WK4 - PGI summary'!E62","v":"$ nominal"},{"$f":"'WK4 - PGI summary'!F62","v":0},{"$f":"'WK4 - PGI summary'!G62","v":159982939},{"$f":"'WK4 - PGI summary'!H62","v":0},{"$f":"'WK4 - PGI summary'!I62","v":0},{"$f":"'WK4 - PGI summary'!J62","v":0},{"$f":"'WK4 - PGI summary'!K62","v":0},{"$f":"'WK4 - PGI summary'!L62","v":0},{"$f":"'WK4 - PGI summary'!M62","v":0}]
[null,null,{"$f":"'WK4 - PGI summary'!C63","v":"  less"},{"$f":"'WK4 - PGI summary'!D63","v":"expiry of a prior special variation"},{"$f":"'WK4 - PGI summary'!E63","v":"$ nominal"},{"$f":"'WK4 - PGI summary'!F63","v":0},{"$f":"'WK4 - PGI summary'!G63","v":0},{"$f":"'WK4 - PGI summary'!H63","v":0},{"$f":"'WK4 - PGI summary'!I63","v":0},{"$f":"'WK4 - PGI summary'!J63","v":0},{"$f":"'WK4 - PGI summary'!K63","v":0},{"$f":"'WK4 - PGI summary'!L63","v":0},{"$f":"'WK4 - PGI summary'!M63","v":0}]
[null,null,{"$f":"'WK4 - PGI summary'!C64","v":"Adjusted Notional General income"},null,{"$f":"'WK4 - PGI summary'!E64","v":"$ nominal"},{"$f":"'WK4 - PGI summary'!F64","v":0},{"$f":"'WK4 - PGI summary'!G64","v":159982939},{"$f":"'WK4 - PGI summary'!H64","v":0},{"$f":"'WK4 - PGI summary'!I64","v":0},{"$f":"'WK4 - PGI summary'!J64","v":0},{"$f":"'WK4 - PGI summary'!K64","v":0},{"$f":"'WK4 - PGI summary'!L64","v":0},{"$f":"'WK4 - PGI summary'!M64","v":0}]
[null,null,{"$f":"'WK4 - PGI summary'!C65","v":"     plus"},{"$f":"'WK4 - PGI summary'!D65","v":"rate peg increase"},{"$f":"'WK4 - PGI summary'!E65","v":"$ nominal"},{"$f":"'WK4 - PGI summary'!F65","v":0},{"$f":"'WK4 - PGI summary'!G65","v":1119880.5730000001},{"$f":"'WK4 - PGI summary'!H65","v":0},{"$f":"'WK4 - PGI summary'!I65","v":0},{"$f":"'WK4 - PGI summary'!J65","v":0},{"$f":"'WK4 - PGI summary'!K65","v":0},{"$f":"'WK4 - PGI summary'!L65","v":0},{"$f":"'WK4 - PGI summary'!M65","v":0}]
[null,null,{"$f":"'WK4 - PGI summary'!C66","v":"     plus"},{"$f":"'WK4 - PGI summary'!D66","v":"na"},{"$f":"'WK4 - PGI summary'!E66","v":"$ nominal"},{"$f":"'WK4 - PGI summary'!F66","v":0},{"$f":"'WK4 - PGI summary'!G66","v":0},{"$f":"'WK4 - PGI summary'!H66","v":0},{"$f":"'WK4 - PGI summary'!I66","v":0},{"$f":"'WK4 - PGI summary'!J66","v":0},{"$f":"'WK4 - PGI summary'!K66","v":0},{"$f":"'WK4 - PGI summary'!L66","v":0},{"$f":"'WK4 - PGI summary'!M66","v":0}]
[null,null,{"$f":"'WK4 - PGI summary'!C67","v":"     plus"},{"$f":"'WK4 - PGI summary'!D67","v":"other 1st-year adjustments"},{"$f":"'WK4 - PGI summary'!E67","v":"$ nominal"},{"$f":"'WK4 - PGI summary'!F67","v":0},{"$f":"'WK4 - PGI summary'!G67","v":-731551},{"$f":"'WK4 - PGI summary'!H67","v":0},{"$f":"'WK4 - PGI summary'!I67","v":0},{"$f":"'WK4 - PGI summary'!J67","v":0},{"$f":"'WK4 - PGI summary'!K67","v":0},{"$f":"'WK4 - PGI summary'!L67","v":0},{"$f":"'WK4 - PGI summary'!M67","v":0}]
[null,null,{"$f":"'WK4 - PGI summary'!C68","v":"PGI if only the rate peg applied"},null,{"$f":"'WK4 - PGI summary'!E68","v":"$ nominal"},{"$f":"'WK4 - PGI summary'!F68","v":159982939},{"$f":"'WK4 - PGI summary'!G68","v":160371268.57300001},{"$f":"'WK4 - PGI summary'!H68","v":0},{"$f":"'WK4 - PGI summary'!I68","v":0},{"$f":"'WK4 - PGI summary'!J68","v":0},{"$f":"'WK4 - PGI summary'!K68","v":0},{"$f":"'WK4 - PGI summary'!L68","v":0},{"$f":"'WK4 - PGI summary'!M68","v":0},{"$f":"'WK4 - PGI summary'!N68","v":388329.57300001383},{"$f":"'WK4 - PGI summary'!O68","v":2.4273186592728732E-3}]
[]
[]
[null,null,{"$f":"'WK4 - PGI summary'!C71","v":"PGI if expiring SV renewed and only rate peg applied"}]
[null,null,{"$f":"'WK4 - PGI summary'!C72","v":"Prior year Notional General Income (NGI)"},null,{"$f":"'WK4 - PGI summary'!E72","v":"$ nominal"},{"$f":"'WK4 - PGI summary'!F72","v":0},{"$f":"'WK4 - PGI summary'!G72","v":159982939},{"$f":"'WK4 - PGI summary'!H72","v":0},{"$f":"'WK4 - PGI summary'!I72","v":0},{"$f":"'WK4 - PGI summary'!J72","v":0},{"$f":"'WK4 - PGI summary'!K72","v":0},{"$f":"'WK4 - PGI summary'!L72","v":0},{"$f":"'WK4 - PGI summary'!M72","v":0}]
[null,null,{"$f":"'WK4 - PGI summary'!C73","v":"     plus"},{"$f":"'WK4 - PGI summary'!D73","v":"rate peg increase"},{"$f":"'WK4 - PGI summary'!E73","v":"$ nominal"},{"$f":"'WK4 - PGI summary'!F73","v":0},{"$f":"'WK4 - PGI summary'!G73","v":1119880.5730000001},{"$f":"'WK4 - PGI summary'!H73","v":0},{"$f":"'WK4 - PGI summary'!I73","v":0},{"$f":"'WK4 - PGI summary'!J73","v":0},{"$f":"'WK4 - PGI summary'!K73","v":0},{"$f":"'WK4 - PGI summary'!L73","v":0},{"$f":"'WK4 - PGI summary'!M73","v":0}]
[null,null,{"$f":"'WK4 - PGI summary'!C74","v":"     plus"},{"$f":"'WK4 - PGI summary'!D74","v":"na"},{"$f":"'WK4 - PGI summary'!E74","v":"$ nominal"},{"$f":"'WK4 - PGI summary'!F74","v":0},{"$f":"'WK4 - PGI summary'!G74","v":0},{"$f":"'WK4 - PGI summary'!H74","v":0},{"$f":"'WK4 - PGI summary'!I74","v":0},{"$f":"'WK4 - PGI summary'!J74","v":0},{"$f":"'WK4 - PGI summary'!K74","v":0},{"$f":"'WK4 - PGI summary'!L74","v":0},{"$f":"'WK4 - PGI summary'!M74","v":0}]
[null,null,{"$f":"'WK4 - PGI summary'!C75","v":"     plus"},{"$f":"'WK4 - PGI summary'!D75","v":"other 1st-year adjustments"},{"$f":"'WK4 - PGI summary'!E75","v":"$ nominal"},{"$f":"'WK4 - PGI summary'!F75","v":0},{"$f":"'WK4 - PGI summary'!G75","v":-731551},{"$f":"'WK4 - PGI summary'!H75","v":0},{"$f":"'WK4 - PGI summary'!I75","v":0},{"$f":"'WK4 - PGI summary'!J75","v":0},{"$f":"'WK4 - PGI summary'!K75","v":0},{"$f":"'WK4 - PGI summary'!L75","v":0},{"$f":"'WK4 - PGI summary'!M75","v":0}]
[null,null,{"$f":"'WK4 - PGI summary'!C76","v":"PGI if expiring SV renewed and only rate peg applied"},null,{"$f":"'WK4 - PGI summary'!E76","v":"$ nominal"},{"$f":"'WK4 - PGI summary'!F76","v":159982939},{"$f":"'WK4 - PGI summary'!G76","v":160371268.57300001},{"$f":"'WK4 - PGI summary'!H76","v":0},{"$f":"'WK4 - PGI summary'!I76","v":0},{"$f":"'WK4 - PGI summary'!J76","v":0},{"$f":"'WK4 - PGI summary'!K76","v":0},{"$f":"'WK4 - PGI summary'!L76","v":0},{"$f":"'WK4 - PGI summary'!M76","v":0},{"$f":"'WK4 - PGI summary'!N76","v":388329.57300001383},{"$f":"'WK4 - PGI summary'!O76","v":2.4273186592728732E-3}]
[]
[]
[]
[]
[null,{"$f":"'WK4 - PGI summary'!B81","v":"INCREASES IN PERMISSABLE GENERAL INCOME (PGI) OVER PROPOSED SV PERIOD (nominal)"}]
[null,{"$f":"'WK4 - PGI summary'!B82","v":0}]
[null,null,null,null,null,{"$f":"'WK4 - PGI summary'!F83","v":"Year 0"},{"$f":"'WK4 - PGI summary'!G83","v":"Year 1"},{"$f":"'WK4 - PGI summary'!H83","v":"Year 2"},{"$f":"'WK4 - PGI summary'!I83","v":"Year 3"},{"$f":"'WK4 - PGI summary'!J83","v":"Year 4"},{"$f":"'WK4 - PGI summary'!K83","v":"Year 5"},{"$f":"'WK4 - PGI summary'!L83","v":"Year 6"},{"$f":"'WK4 - PGI summary'!M83","v":"Year 7"},{"$f":"'WK4 - PGI summary'!N83","v":"Total"},{"$f":"'WK4 - PGI summary'!O83","v":"increase"}]
[null,null,{"$f":"'WK4 - PGI summary'!C84","v":"Financial year"},null,null,{"$f":"'WK4 - PGI summary'!F84","v":"2021-22"},{"$f":"'WK4 - PGI summary'!G84","v":"2022-23"},{"$f":"'WK4 - PGI summary'!H84","v":"2023-24"},{"$f":"'WK4 - PGI summary'!I84","v":"2024-25"},{"$f":"'WK4 - PGI summary'!J84","v":"2025-26"},{"$f":"'WK4 - PGI summary'!K84","v":"2026-27"},{"$f":"'WK4 - PGI summary'!L84","v":"2027-28"},{"$f":"'WK4 - PGI summary'!M84","v":"2028-29"},{"$f":"'WK4 - PGI summary'!N84","v":"$ nominal"},{"$f":"'WK4 - PGI summary'!O84","v":"%"}]
[]
[null,null,{"$f":"'WK4 - PGI summary'!C86","v":"Annual % increase in PGI"}]
[null,null,{"$f":"'WK4 - PGI summary'!C87","v":"PGI with proposed SV"},null,{"$f":"'WK4 - PGI summary'!E87","v":"%"},{"$f":"'WK4 - PGI summary'!F87","v":0},{"$f":"'WK4 - PGI summary'!G87","v":2.0427318659272751E-2},{"$f":"'WK4 - PGI summary'!H87","v":0},{"$f":"'WK4 - PGI summary'!I87","v":0},{"$f":"'WK4 - PGI summary'!J87","v":0},{"$f":"'WK4 - PGI summary'!K87","v":0},{"$f":"'WK4 - PGI summary'!L87","v":0},{"$f":"'WK4 - PGI summary'!M87","v":0},null,{"$f":"'WK4 - PGI summary'!O87","v":2.0427318659272751E-2}]
[null,null,{"$f":"'WK4 - PGI summary'!C88","v":"PGI if only the rate peg applied"},null,{"$f":"'WK4 - PGI summary'!E88","v":"%"},{"$f":"'WK4 - PGI summary'!F88","v":0},{"$f":"'WK4 - PGI summary'!G88","v":2.4273186592728732E-3},{"$f":"'WK4 - PGI summary'!H88","v":0},{"$f":"'WK4 - PGI summary'!I88","v":0},{"$f":"'WK4 - PGI summary'!J88","v":0},{"$f":"'WK4 - PGI summary'!K88","v":0},{"$f":"'WK4 - PGI summary'!L88","v":0},{"$f":"'WK4 - PGI summary'!M88","v":0},null,{"$f":"'WK4 - PGI summary'!O88","v":2.4273186592728732E-3}]
[null,null,{"$f":"'WK4 - PGI summary'!C89","v":"PGI if expiring SV renewed and only rate peg applied"},null,{"$f":"'WK4 - PGI summary'!E89","v":"%"},{"$f":"'WK4 - PGI summary'!F89","v":0},{"$f":"'WK4 - PGI summary'!G89","v":2.4273186592728732E-3},{"$f":"'WK4 - PGI summary'!H89","v":0},{"$f":"'WK4 - PGI summary'!I89","v":0},{"$f":"'WK4 - PGI summary'!J89","v":0},{"$f":"'WK4 - PGI summary'!K89","v":0},{"$f":"'WK4 - PGI summary'!L89","v":0},{"$f":"'WK4 - PGI summary'!M89","v":0},null,{"$f":"'WK4 - PGI summary'!O89","v":2.4273186592728732E-3}]
[]
[null,null,{"$f":"'WK4 - PGI summary'!C91","v":"Annual $ increase in PGI"}]
[null,null,{"$f":"'WK4 - PGI summary'!C92","v":"PGI with proposed SV"},null,{"$f":"'WK4 - PGI summary'!E92","v":"$ nominal"},{"$f":"'WK4 - PGI summary'!F92","v":0},{"$f":"'WK4 - PGI summary'!G92","v":3268022.474999994},{"$f":"'WK4 - PGI summary'!H92","v":0},{"$f":"'WK4 - PGI summary'!I92","v":0},{"$f":"'WK4 - PGI summary'!J92","v":0},{"$f":"'WK4 - PGI summary'!K92","v":0},{"$f":"'WK4 - PGI summary'!L92","v":0},{"$f":"'WK4 - PGI summary'!M92","v":0},{"$f":"'WK4 - PGI summary'!N92","v":3268022.474999994},{"$f":"'WK4 - PGI summary'!O92","v":2.0427318659272751E-2}]
[null,null,{"$f":"'WK4 - PGI summary'!C93","v":"PGI if only the rate peg applied"},null,{"$f":"'WK4 - PGI summary'!E93","v":"$ nominal"},{"$f":"'WK4 - PGI summary'!F93","v":0},{"$f":"'WK4 - PGI summary'!G93","v":388329.57300001383},{"$f":"'WK4 - PGI summary'!H93","v":0},{"$f":"'WK4 - PGI summary'!I93","v":0},{"$f":"'WK4 - PGI summary'!J93","v":0},{"$f":"'WK4 - PGI summary'!K93","v":0},{"$f":"'WK4 - PGI summary'!L93","v":0},{"$f":"'WK4 - PGI summary'!M93","v":0},{"$f":"'WK4 - PGI summary'!N93","v":388329.57300001383},{"$f":"'WK4 - PGI summary'!O93","v":2.4273186592728732E-3}]
[null,null,{"$f":"'WK4 - PGI summary'!C94","v":"PGI if expiring SV renewed and only rate peg applied"},null,{"$f":"'WK4 - PGI summary'!E94","v":"$ nominal"},{"$f":"'WK4 - PGI summary'!F94","v":0},{"$f":"'WK4 - PGI summary'!G94","v":388329.57300001383},{"$f":"'WK4 - PGI summary'!H94","v":0},{"$f":"'WK4 - PGI summary'!I94","v":0},{"$f":"'WK4 - PGI summary'!J94","v":0},{"$f":"'WK4 - PGI summary'!K94","v":0},{"$f":"'WK4 - PGI summary'!L94","v":0},{"$f":"'WK4 - PGI summary'!M94","v":0},{"$f":"'WK4 - PGI summary'!N94","v":388329.57300001383},{"$f":"'WK4 - PGI summary'!O94","v":2.4273186592728732E-3}]
[]
[null,null,{"$f":"'WK4 - PGI summary'!C96","v":"Annual $ increase in PGI with proposed SV more than:"}]
[null,null,{"$f":"'WK4 - PGI summary'!C97","v":"PGI if only the rate peg applied"},null,{"$f":"'WK4 - PGI summary'!E97","v":"$ nominal"},{"$f":"'WK4 - PGI summary'!F97","v":0},{"$f":"'WK4 - PGI summary'!G97","v":2879692.9019999802},{"$f":"'WK4 - PGI summary'!H97","v":0},{"$f":"'WK4 - PGI summary'!I97","v":0},{"$f":"'WK4 - PGI summary'!J97","v":0},{"$f":"'WK4 - PGI summary'!K97","v":0},{"$f":"'WK4 - PGI summary'!L97","v":0},{"$f":"'WK4 - PGI summary'!M97","v":0},{"$f":"'WK4 - PGI summary'!N97","v":2879692.9019999802},{"$f":"'WK4 - PGI summary'!O97","v":1.7999999999999877E-2}]
[null,null,{"$f":"'WK4 - PGI summary'!C98","v":"PGI if expiring SV renewed and only rate peg applied"},null,{"$f":"'WK4 - PGI summary'!E98","v":"$ nominal"},{"$f":"'WK4 - PGI summary'!F98","v":0},{"$f":"'WK4 - PGI summary'!G98","v":2879692.9019999802},{"$f":"'WK4 - PGI summary'!H98","v":0},{"$f":"'WK4 - PGI summary'!I98","v":0},{"$f":"'WK4 - PGI summary'!J98","v":0},{"$f":"'WK4 - PGI summary'!K98","v":0},{"$f":"'WK4 - PGI summary'!L98","v":0},{"$f":"'WK4 - PGI summary'!M98","v":0},{"$f":"'WK4 - PGI summary'!N98","v":2879692.9019999802},{"$f":"'WK4 - PGI summary'!O98","v":1.7999999999999877E-2}]
[]
[null,null,{"$f":"'WK4 - PGI summary'!C100","v":"Cumulative PGI"}]
[null,null,{"$f":"'WK4 - PGI summary'!C101","v":"PGI with proposed SV"},null,{"$f":"'WK4 - PGI summary'!E101","v":"$ nominal"},{"$f":"'WK4 - PGI summary'!F101","v":0},{"$f":"'WK4 - PGI summary'!G101","v":163250961.47499999},{"$f":"'WK4 - PGI summary'!H101","v":0},{"$f":"'WK4 - PGI summary'!I101","v":0},{"$f":"'WK4 - PGI summary'!J101","v":0},{"$f":"'WK4 - PGI summary'!K101","v":0},{"$f":"'WK4 - PGI summary'!L101","v":0},{"$f":"'WK4 - PGI summary'!M101","v":0},{"$f":"'WK4 - PGI summary'!N101","v":163250961.47499999}]
[null,null,{"$f":"'WK4 - PGI summary'!C102","v":"PGI if only the rate peg applied"},null,{"$f":"'WK4 - PGI summary'!E102","v":"$ nominal"},{"$f":"'WK4 - PGI summary'!F102","v":0},{"$f":"'WK4 - PGI summary'!G102","v":160371268.57300001},{"$f":"'WK4 - PGI summary'!H102","v":0},{"$f":"'WK4 - PGI summary'!I102","v":0},{"$f":"'WK4 - PGI summary'!J102","v":0},{"$f":"'WK4 - PGI summary'!K102","v":0},{"$f":"'WK4 - PGI summary'!L102","v":0},{"$f":"'WK4 - PGI summary'!M102","v":0},{"$f":"'WK4 - PGI summary'!N102","v":160371268.57300001}]
[null,null,{"$f":"'WK4 - PGI summary'!C103","v":"PGI if expiring SV renewed and only rate peg applied"},null,{"$f":"'WK4 - PGI summary'!E103","v":"$ nominal"},{"$f":"'WK4 - PGI summary'!F103","v":0},{"$f":"'WK4 - PGI summary'!G103","v":160371268.57300001},{"$f":"'WK4 - PGI summary'!H103","v":0},{"$f":"'WK4 - PGI summary'!I103","v":0},{"$f":"'WK4 - PGI summary'!J103","v":0},{"$f":"'WK4 - PGI summary'!K103","v":0},{"$f":"'WK4 - PGI summary'!L103","v":0},{"$f":"'WK4 - PGI summary'!M103","v":0},{"$f":"'WK4 - PGI summary'!N103","v":160371268.57300001}]
[]
[null,null,{"$f":"'WK4 - PGI summary'!C105","v":"Increase in cumulative PGI with proposed SV that exceeds the increase in the PGI under"}]
[null,null,{"$f":"'WK4 - PGI summary'!C106","v":"PGI if only the rate peg applied"},null,{"$f":"'WK4 - PGI summary'!E106","v":"$ nominal"},{"$f":"'WK4 - PGI summary'!F106","v":0},{"$f":"'WK4 - PGI summary'!G106","v":2879692.9019999802},{"$f":"'WK4 - PGI summary'!H106","v":0},{"$f":"'WK4 - PGI summary'!I106","v":0},{"$f":"'WK4 - PGI summary'!J106","v":0},{"$f":"'WK4 - PGI summary'!K106","v":0},{"$f":"'WK4 - PGI summary'!L106","v":0},{"$f":"'WK4 - PGI summary'!M106","v":0},{"$f":"'WK4 - PGI summary'!N106","v":2879692.9019999802},{"$f":"'WK4 - PGI summary'!O106","v":1.795641406109575E-2}]
[null,null,{"$f":"'WK4 - PGI summary'!C107","v":"PGI if expiring SV renewed and only rate peg applied"},null,{"$f":"'WK4 - PGI summary'!E107","v":"$ nominal"},{"$f":"'WK4 - PGI summary'!F107","v":0},{"$f":"'WK4 - PGI summary'!G107","v":2879692.9019999802},{"$f":"'WK4 - PGI summary'!H107","v":0},{"$f":"'WK4 - PGI summary'!I107","v":0},{"$f":"'WK4 - PGI summary'!J107","v":0},{"$f":"'WK4 - PGI summary'!K107","v":0},{"$f":"'WK4 - PGI summary'!L107","v":0},{"$f":"'WK4 - PGI summary'!M107","v":0},{"$f":"'WK4 - PGI summary'!N107","v":2879692.9019999802},{"$f":"'WK4 - PGI summary'!O107","v":1.795641406109575E-2}]
[]
[]
["WK8"]
[null,null,{"$f":"'WK8 - LTFP'!C16","v":"LTFP Extract - General Fund only (un-adjusted)"}]
[null,null,null,null,null,{"$f":"'WK8 - LTFP'!F17","v":"Year 0"},{"$f":"'WK8 - LTFP'!G17","v":"Year 1"},{"$f":"'WK8 - LTFP'!H17","v":"Year 2"},{"$f":"'WK8 - LTFP'!I17","v":"Year 3"},{"$f":"'WK8 - LTFP'!J17","v":"Year 4"},{"$f":"'WK8 - LTFP'!K17","v":"Year 5"},{"$f":"'WK8 - LTFP'!L17","v":"Sum of 5 years"},null,{"$f":"'WK8 - LTFP'!N17","v":"  Change over 5 years"}]
[null,null,null,null,null,{"$f":"'WK8 - LTFP'!F18","v":"2021-22"},{"$f":"'WK8 - LTFP'!G18","v":"2022-23"},{"$f":"'WK8 - LTFP'!H18","v":"2023-24"},{"$f":"'WK8 - LTFP'!I18","v":"2024-25"},{"$f":"'WK8 - LTFP'!J18","v":"2025-26"},{"$f":"'WK8 - LTFP'!K18","v":"2026-27"},null,null,{"$f":"'WK8 - LTFP'!N18","v":"$"},{"$f":"'WK8 - LTFP'!O18","v":"%"}]
[null,null,{"$f":"'WK8 - LTFP'!C19","v":"Income from continuing operations"},null,null,{"$f":"'WK8 - LTFP'!F19","v":"$ nominal per year"}]
[null,null,{"$f":"'WK8 - LTFP'!C20","v":"Revenue:"},null,null,{"$f":"'WK8 - LTFP'!F20","v":0},{"$f":"'WK8 - LTFP'!G20","v":0},{"$f":"'WK8 - LTFP'!H20","v":0},{"$f":"'WK8 - LTFP'!I20","v":0},{"$f":"'WK8 - LTFP'!J20","v":0},{"$f":"'WK8 - LTFP'!K20","v":0},{"$f":"'WK8 - LTFP'!L20","v":0},null,{"$f":"'WK8 - LTFP'!N20","v":0},{"$f":"'WK8 - LTFP'!O20","v":0}]
[null,null,{"$f":"'WK8 - LTFP'!C21","v":"Rates & Annual Charges"},null,null,{"$f":"'WK8 - LTFP'!F21","v":202190000},{"$f":"'WK8 - LTFP'!G21","v":210355000},{"$f":"'WK8 - LTFP'!H21","v":218803000},{"$f":"'WK8 - LTFP'!I21","v":227544000},{"$f":"'WK8 - LTFP'!J21","v":236585000},{"$f":"'WK8 - LTFP'!K21","v":245938000},{"$f":"'WK8 - LTFP'!L21","v":1139225000},null,{"$f":"'WK8 - LTFP'!N21","v":43748000},{"$f":"'WK8 - LTFP'!O21","v":0.21637074039269993}]
[null,null,{"$f":"'WK8 - LTFP'!C22","v":"User Charges & Fees"},null,null,{"$f":"'WK8 - LTFP'!F22","v":41728000},{"$f":"'WK8 - LTFP'!G22","v":42771000},{"$f":"'WK8 - LTFP'!H22","v":43840000},{"$f":"'WK8 - LTFP'!I22","v":44936000},{"$f":"'WK8 - LTFP'!J22","v":46060000},{"$f":"'WK8 - LTFP'!K22","v":47211000},{"$f":"'WK8 - LTFP'!L22","v":224818000},null,{"$f":"'WK8 - LTFP'!N22","v":5483000},{"$f":"'WK8 - LTFP'!O22","v":0.13139858128834356}]
[null,null,{"$f":"'WK8 - LTFP'!C23","v":"Interest & Investment Revenue"},null,null,{"$f":"'WK8 - LTFP'!F23","v":9201000},{"$f":"'WK8 - LTFP'!G23","v":9345000},{"$f":"'WK8 - LTFP'!H23","v":10044000},{"$f":"'WK8 - LTFP'!I23","v":10873000},{"$f":"'WK8 - LTFP'!J23","v":11805000},{"$f":"'WK8 - LTFP'!K23","v":12845000},{"$f":"'WK8 - LTFP'!L23","v":54912000},null,{"$f":"'WK8 - LTFP'!N23","v":3644000},{"$f":"'WK8 - LTFP'!O23","v":0.39604390827084013}]
[null,null,{"$f":"'WK8 - LTFP'!C24","v":"Other Revenues"},null,null,{"$f":"'WK8 - LTFP'!F24","v":19680000},{"$f":"'WK8 - LTFP'!G24","v":20172000},{"$f":"'WK8 - LTFP'!H24","v":20676000},{"$f":"'WK8 - LTFP'!I24","v":21193000},{"$f":"'WK8 - LTFP'!J24","v":21723000},{"$f":"'WK8 - LTFP'!K24","v":22266000},{"$f":"'WK8 - LTFP'!L24","v":106030000},null,{"$f":"'WK8 - LTFP'!N24","v":2586000},{"$f":"'WK8 - LTFP'!O24","v":0.13140243902439025}]
[null,null,{"$f":"'WK8 - LTFP'!C25","v":"Grants & Contributions Op Purposes"},null,null,{"$f":"'WK8 - LTFP'!F25","v":18083000},{"$f":"'WK8 - LTFP'!G25","v":18535000},{"$f":"'WK8 - LTFP'!H25","v":18999000},{"$f":"'WK8 - LTFP'!I25","v":19473000},{"$f":"'WK8 - LTFP'!J25","v":19960000},{"$f":"'WK8 - LTFP'!K25","v":20459000},{"$f":"'WK8 - LTFP'!L25","v":97426000},null,{"$f":"'WK8 - LTFP'!N25","v":2376000},{"$f":"'WK8 - LTFP'!O25","v":0.13139412708068351}]
[null,null,{"$f":"'WK8 - LTFP'!C26","v":"Grants & Contributions Capital Purposes"},null,null,{"$f":"'WK8 - LTFP'!F26","v":54962000},{"$f":"'WK8 - LTFP'!G26","v":56336000},{"$f":"'WK8 - LTFP'!H26","v":57744000},{"$f":"'WK8 - LTFP'!I26","v":59188000},{"$f":"'WK8 - LTFP'!J26","v":60668000},{"$f":"'WK8 - LTFP'!K26","v":62184000},{"$f":"'WK8 - LTFP'!L26","v":296120000},null,{"$f":"'WK8 - LTFP'!N26","v":7222000},{"$f":"'WK8 - LTFP'!O26","v":0.13139987627815583}]
[null,null,{"$f":"'WK8 - LTFP'!C27","v":"<include additional items here>"},null,null,{"$f":"'WK8 - LTFP'!F27","v":0},{"$f":"'WK8 - LTFP'!G27","v":0},{"$f":"'WK8 - LTFP'!H27","v":0},{"$f":"'WK8 - LTFP'!I27","v":0},{"$f":"'WK8 - LTFP'!J27","v":0},{"$f":"'WK8 - LTFP'!K27","v":0},{"$f":"'WK8 - LTFP'!L27","v":0},null,{"$f":"'WK8 - LTFP'!N27","v":0},{"$f":"'WK8 - LTFP'!O27","v":0}]
[null,null,{"$f":"'WK8 - LTFP'!C28","v":"Other Income (items excluded from ratio analysis)"},null,null,{"$f":"'WK8 - LTFP'!F28","v":0},{"$f":"'WK8 - LTFP'!G28","v":0},{"$f":"'WK8 - LTFP'!H28","v":0},{"$f":"'WK8 - LTFP'!I28","v":0},{"$f":"'WK8 - LTFP'!J28","v":0},{"$f":"'WK8 - LTFP'!K28","v":0},{"$f":"'WK8 - LTFP'!L28","v":0},null,{"$f":"'WK8 - LTFP'!N28","v":0},{"$f":"'WK8 - LTFP'!O28","v":0}]
[null,null,{"$f":"'WK8 - LTFP'!C29","v":"Net share of profit  on joint ventures"},null,null,{"$f":"'WK8 - LTFP'!F29","v":800000},{"$f":"'WK8 - LTFP'!G29","v":800000},{"$f":"'WK8 - LTFP'!H29","v":800000},{"$f":"'WK8 - LTFP'!I29","v":800000},{"$f":"'WK8 - LTFP'!J29","v":800000},{"$f":"'WK8 - LTFP'!K29","v":800000},{"$f":"'WK8 - LTFP'!L29","v":4000000},null,{"$f":"'WK8 - LTFP'!N29","v":0},{"$f":"'WK8 - LTFP'!O29","v":0}]
[null,null,{"$f":"'WK8 - LTFP'!C30","v":"Fair value gains"},null,null,{"$f":"'WK8 - LTFP'!F30","v":0},{"$f":"'WK8 - LTFP'!G30","v":0},{"$f":"'WK8 - LTFP'!H30","v":0},{"$f":"'WK8 - LTFP'!I30","v":0},{"$f":"'WK8 - LTFP'!J30","v":0},{"$f":"'WK8 - LTFP'!K30","v":0},{"$f":"'WK8 - LTFP'!L30","v":0},null,{"$f":"'WK8 - LTFP'!N30","v":0},{"$f":"'WK8 - LTFP'!O30","v":0}]
[null,null,{"$f":"'WK8 - LTFP'!C31","v":"Net gains from disposal of assets"},null,null,{"$f":"'WK8 - LTFP'!F31","v":0},{"$f":"'WK8 - LTFP'!G31","v":0},{"$f":"'WK8 - LTFP'!H31","v":0},{"$f":"'WK8 - LTFP'!I31","v":0},{"$f":"'WK8 - LTFP'!J31","v":0},{"$f":"'WK8 - LTFP'!K31","v":0},{"$f":"'WK8 - LTFP'!L31","v":0},null,{"$f":"'WK8 - LTFP'!N31","v":0},{"$f":"'WK8 - LTFP'!O31","v":0}]
[]
[null,null,{"$f":"'WK8 - LTFP'!C33","v":"Total Income Continuing Operations"},null,null,{"$f":"'WK8 - LTFP'!F33","v":346644000},{"$f":"'WK8 - LTFP'!G33","v":358314000},{"$f":"'WK8 - LTFP'!H33","v":370906000},{"$f":"'WK8 - LTFP'!I33","v":384007000},{"$f":"'WK8 - LTFP'!J33","v":397601000},{"$f":"'WK8 - LTFP'!K33","v":411703000},{"$f":"'WK8 - LTFP'!L33","v":1922531000},null,{"$f":"'WK8 - LTFP'!N33","v":65059000},{"$f":"'WK8 - LTFP'!O33","v":0.18768246385340581}]
[]
[null,null,{"$f":"'WK8 - LTFP'!C35","v":"Income excluding capital grants and contributions"},null,null,{"$f":"'WK8 - LTFP'!F35","v":291682000},{"$f":"'WK8 - LTFP'!G35","v":301978000},{"$f":"'WK8 - LTFP'!H35","v":313162000},{"$f":"'WK8 - LTFP'!I35","v":324819000},{"$f":"'WK8 - LTFP'!J35","v":336933000},{"$f":"'WK8 - LTFP'!K35","v":349519000},{"$f":"'WK8 - LTFP'!L35","v":1626411000},null,{"$f":"'WK8 - LTFP'!N35","v":57837000},{"$f":"'WK8 - LTFP'!O35","v":0.19828786143814153}]
[]
[null,null,{"$f":"'WK8 - LTFP'!C37","v":"Income excluding capital grants and contributions, net gains from asset disposals, profit on joint ventures and fair value gains"},null,null,{"$f":"'WK8 - LTFP'!F37","v":290882000},{"$f":"'WK8 - LTFP'!G37","v":301178000},{"$f":"'WK8 - LTFP'!H37","v":312362000},{"$f":"'WK8 - LTFP'!I37","v":324019000},{"$f":"'WK8 - LTFP'!J37","v":336133000},{"$f":"'WK8 - LTFP'!K37","v":348719000},{"$f":"'WK8 - LTFP'!L37","v":1622411000},null,{"$f":"'WK8 - LTFP'!N37","v":57837000},{"$f":"'WK8 - LTFP'!O37","v":0.19883320384210779}]
[]
[null,null,{"$f":"'WK8 - LTFP'!C39","v":"Expenses from continuing operations"},null,null,{"$f":"'WK8 - LTFP'!F39","v":"$ nominal per year"}]
[]
[null,null,{"$f":"'WK8 - LTFP'!C41","v":"Employee Benefits & On-costs"},null,null,{"$f":"'WK8 - LTFP'!F41","v":127951000},{"$f":"'WK8 - LTFP'!G41","v":132429000},{"$f":"'WK8 - LTFP'!H41","v":137064000},{"$f":"'WK8 - LTFP'!I41","v":141862000},{"$f":"'WK8 - LTFP'!J41","v":146827000},{"$f":"'WK8 - LTFP'!K41","v":151231000},{"$f":"'WK8 - LTFP'!L41","v":709413000},null,{"$f":"'WK8 - LTFP'!N41","v":23280000},{"$f":"'WK8 - LTFP'!O41","v":0.18194465068659096}]
[null,null,{"$f":"'WK8 - LTFP'!C42","v":"Borrowing Costs (i.e. interest costs)"},null,null,{"$f":"'WK8 - LTFP'!F42","v":886000},{"$f":"'WK8 - LTFP'!G42","v":463000},{"$f":"'WK8 - LTFP'!H42","v":98000},{"$f":"'WK8 - LTFP'!I42","v":24000},{"$f":"'WK8 - LTFP'!J42","v":0},{"$f":"'WK8 - LTFP'!K42","v":0},{"$f":"'WK8 - LTFP'!L42","v":585000},null,{"$f":"'WK8 - LTFP'!N42","v":-886000},{"$f":"'WK8 - LTFP'!O42","v":-1}]
[null,null,{"$f":"'WK8 - LTFP'!C43","v":"Materials & Contracts"},null,null,{"$f":"'WK8 - LTFP'!F43","v":58780000},{"$f":"'WK8 - LTFP'!G43","v":60250000},{"$f":"'WK8 - LTFP'!H43","v":61756000},{"$f":"'WK8 - LTFP'!I43","v":63300000},{"$f":"'WK8 - LTFP'!J43","v":64882000},{"$f":"'WK8 - LTFP'!K43","v":66504000},{"$f":"'WK8 - LTFP'!L43","v":316692000},null,{"$f":"'WK8 - LTFP'!N43","v":7724000},{"$f":"'WK8 - LTFP'!O43","v":0.13140523987750935}]
[null,null,{"$f":"'WK8 - LTFP'!C44","v":"Depreciation & Amortisation"},null,null,{"$f":"'WK8 - LTFP'!F44","v":47700000},{"$f":"'WK8 - LTFP'!G44","v":47945000},{"$f":"'WK8 - LTFP'!H44","v":49858000},{"$f":"'WK8 - LTFP'!I44","v":51788000},{"$f":"'WK8 - LTFP'!J44","v":53735000},{"$f":"'WK8 - LTFP'!K44","v":55700000},{"$f":"'WK8 - LTFP'!L44","v":259026000},null,{"$f":"'WK8 - LTFP'!N44","v":8000000},{"$f":"'WK8 - LTFP'!O44","v":0.16771488469601678}]
[null,null,{"$f":"'WK8 - LTFP'!C45","v":"Other Expenses"},null,null,{"$f":"'WK8 - LTFP'!F45","v":50649000},{"$f":"'WK8 - LTFP'!G45","v":51915000},{"$f":"'WK8 - LTFP'!H45","v":53213000},{"$f":"'WK8 - LTFP'!I45","v":55894000},{"$f":"'WK8 - LTFP'!J45","v":55941000},{"$f":"'WK8 - LTFP'!K45","v":57339000},{"$f":"'WK8 - LTFP'!L45","v":274302000},null,{"$f":"'WK8 - LTFP'!N45","v":6690000},{"$f":"'WK8 - LTFP'!O45","v":0.13208552982289878}]
[null,null,{"$f":"'WK8 - LTFP'!C46","v":"<include additional items here>"},null,null,{"$f":"'WK8 - LTFP'!F46","v":0},{"$f":"'WK8 - LTFP'!G46","v":0},{"$f":"'WK8 - LTFP'!H46","v":0},{"$f":"'WK8 - LTFP'!I46","v":0},{"$f":"'WK8 - LTFP'!J46","v":0},{"$f":"'WK8 - LTFP'!K46","v":0},{"$f":"'WK8 - LTFP'!L46","v":0},null,{"$f":"'WK8 - LTFP'!N46","v":0},{"$f":"'WK8 - LTFP'!O46","v":0}]
[null,null,{"$f":"'WK8 - LTFP'!C47","v":"Other Expenses (items excluded from ratio analysis)"},null,null,{"$f":"'WK8 - LTFP'!F47","v":0},{"$f":"'WK8 - LTFP'!G47","v":0},{"$f":"'WK8 - LTFP'!H47","v":0},{"$f":"'WK8 - LTFP'!I47","v":0},{"$f":"'WK8 - LTFP'!J47","v":0},{"$f":"'WK8 - LTFP'!K47","v":0},{"$f":"'WK8 - LTFP'!L47","v":0},null,{"$f":"'WK8 - LTFP'!N47","v":0},{"$f":"'WK8 - LTFP'!O47","v":0}]
[null,null,{"$f":"'WK8 - LTFP'!C48","v":"Net loss on joint ventures"},null,null,{"$f":"'WK8 - LTFP'!F48","v":0},{"$f":"'WK8 - LTFP'!G48","v":0},{"$f":"'WK8 - LTFP'!H48","v":0},{"$f":"'WK8 - LTFP'!I48","v":0},{"$f":"'WK8 - LTFP'!J48","v":0},{"$f":"'WK8 - LTFP'!K48","v":0},{"$f":"'WK8 - LTFP'!L48","v":0},null,{"$f":"'WK8 - LTFP'!N48","v":0},{"$f":"'WK8 - LTFP'!O48","v":0}]
[null,null,{"$f":"'WK8 - LTFP'!C49","v":"Fair value losses"},null,null,{"$f":"'WK8 - LTFP'!F49","v":0},{"$f":"'WK8 - LTFP'!G49","v":0},{"$f":"'WK8 - LTFP'!H49","v":0},{"$f":"'WK8 - LTFP'!I49","v":0},{"$f":"'WK8 - LTFP'!J49","v":0},{"$f":"'WK8 - LTFP'!K49","v":0},{"$f":"'WK8 - LTFP'!L49","v":0},null,{"$f":"'WK8 - LTFP'!N49","v":0},{"$f":"'WK8 - LTFP'!O49","v":0}]
[null,null,{"$f":"'WK8 - LTFP'!C50","v":"Net loss from disposal of assets"},null,null,{"$f":"'WK8 - LTFP'!F50","v":2500000},{"$f":"'WK8 - LTFP'!G50","v":2500000},{"$f":"'WK8 - LTFP'!H50","v":2500000},{"$f":"'WK8 - LTFP'!I50","v":2500000},{"$f":"'WK8 - LTFP'!J50","v":2500000},{"$f":"'WK8 - LTFP'!K50","v":2500000},{"$f":"'WK8 - LTFP'!L50","v":12500000},null,{"$f":"'WK8 - LTFP'!N50","v":0},{"$f":"'WK8 - LTFP'!O50","v":0}]
[]
[null,null,{"$f":"'WK8 - LTFP'!C52","v":"Total expenses continuing operations"},null,null,{"$f":"'WK8 - LTFP'!F52","v":288466000},{"$f":"'WK8 - LTFP'!G52","v":295502000},{"$f":"'WK8 - LTFP'!H52","v":304489000},{"$f":"'WK8 - LTFP'!I52","v":315368000},{"$f":"'WK8 - LTFP'!J52","v":323885000},{"$f":"'WK8 - LTFP'!K52","v":333274000},{"$f":"'WK8 - LTFP'!L52","v":1572518000},null,{"$f":"'WK8 - LTFP'!N52","v":44808000},{"$f":"'WK8 - LTFP'!O52","v":0.15533199753177152}]
[]
[null,null,{"$f":"'WK8 - LTFP'!C54","v":"Total expenses continuing operations excluding net loss from asset disposals, joint ventures and fair value losses"},null,null,{"$f":"'WK8 - LTFP'!F54","v":285966000},{"$f":"'WK8 - LTFP'!G54","v":293002000},{"$f":"'WK8 - LTFP'!H54","v":301989000},{"$f":"'WK8 - LTFP'!I54","v":312868000},{"$f":"'WK8 - LTFP'!J54","v":321385000},{"$f":"'WK8 - LTFP'!K54","v":330774000},{"$f":"'WK8 - LTFP'!L54","v":1560018000},null,{"$f":"'WK8 - LTFP'!N54","v":44808000},{"$f":"'WK8 - LTFP'!O54","v":0.15668995614863304}]
[]
[null,null,{"$f":"'WK8 - LTFP'!C56","v":"Operating results"},null,null,{"$f":"'WK8 - LTFP'!F56","v":"$ nominal per year"}]
[]
[null,null,{"$f":"'WK8 - LTFP'!C58","v":"Operating result from continuing operations"},null,null,{"$f":"'WK8 - LTFP'!F58","v":58178000},{"$f":"'WK8 - LTFP'!G58","v":62812000},{"$f":"'WK8 - LTFP'!H58","v":66417000},{"$f":"'WK8 - LTFP'!I58","v":68639000},{"$f":"'WK8 - LTFP'!J58","v":73716000},{"$f":"'WK8 - LTFP'!K58","v":78429000},{"$f":"'WK8 - LTFP'!L58","v":350013000},null,{"$f":"'WK8 - LTFP'!N58","v":20251000},{"$f":"'WK8 - LTFP'!O58","v":0.34808690570318679}]
[null,null,{"$f":"'WK8 - LTFP'!C59","v":"Net operating result before capital grants & contributions"},null,null,{"$f":"'WK8 - LTFP'!F59","v":3216000},{"$f":"'WK8 - LTFP'!G59","v":6476000},{"$f":"'WK8 - LTFP'!H59","v":8673000},{"$f":"'WK8 - LTFP'!I59","v":9451000},{"$f":"'WK8 - LTFP'!J59","v":13048000},{"$f":"'WK8 - LTFP'!K59","v":16245000},{"$f":"'WK8 - LTFP'!L59","v":53893000},null,{"$f":"'WK8 - LTFP'!N59","v":13029000},{"$f":"'WK8 - LTFP'!O59","v":4.0513059701492535}]
[null,null,{"$f":"'WK8 - LTFP'!C60","v":"Net operating result before capital grants & contributions, gains/losses on asset disposals, gains/losses on joint ventures and fair value adjustments"},null,null,{"$f":"'WK8 - LTFP'!F60","v":4916000},{"$f":"'WK8 - LTFP'!G60","v":8176000},{"$f":"'WK8 - LTFP'!H60","v":10373000},{"$f":"'WK8 - LTFP'!I60","v":11151000},{"$f":"'WK8 - LTFP'!J60","v":14748000},{"$f":"'WK8 - LTFP'!K60","v":17945000},{"$f":"'WK8 - LTFP'!L60","v":62393000},null,{"$f":"'WK8 - LTFP'!N60","v":13029000},{"$f":"'WK8 - LTFP'!O60","v":2.650325467860049}]
[null,null,{"$f":"'WK8 - LTFP'!C61","v":"Operating performance ratio"},null,null,{"$f":"'WK8 - LTFP'!F61","v":1.6900323842657848E-2},{"$f":"'WK8 - LTFP'!G61","v":2.7146737145475434E-2},{"$f":"'WK8 - LTFP'!H61","v":3.3208264769722308E-2},{"$f":"'WK8 - LTFP'!I61","v":3.4414648523697682E-2},{"$f":"'WK8 - LTFP'!J61","v":4.3875489761493219E-2},{"$f":"'WK8 - LTFP'!K61","v":5.1459771334512891E-2},{"$f":"'WK8 - LTFP'!L61","v":0},null,{"$f":"'WK8 - LTFP'!N61","v":0},{"$f":"'WK8 - LTFP'!O61","v":0}]
[]
[null,null,{"$f":"'WK8 - LTFP'!C63","v":"Increase in rates and annual charges"},null,null,{"$f":"'WK8 - LTFP'!F63","v":0},{"$f":"'WK8 - LTFP'!G63","v":0},{"$f":"'WK8 - LTFP'!H63","v":0},{"$f":"'WK8 - LTFP'!I63","v":0},{"$f":"'WK8 - LTFP'!J63","v":0},{"$f":"'WK8 - LTFP'!K63","v":0},{"$f":"'WK8 - LTFP'!L63","v":0},null,{"$f":"'WK8 - LTFP'!N63","v":0},{"$f":"'WK8 - LTFP'!O63","v":0}]
[]
[null,null,{"$f":"'WK8 - LTFP'!C65","v":"$ Increase in rates and annual charges"},null,null,{"$f":"'WK8 - LTFP'!F65","v":0},{"$f":"'WK8 - LTFP'!G65","v":8165000},{"$f":"'WK8 - LTFP'!H65","v":8448000},{"$f":"'WK8 - LTFP'!I65","v":8741000},{"$f":"'WK8 - LTFP'!J65","v":9041000},{"$f":"'WK8 - LTFP'!K65","v":9353000},{"$f":"'WK8 - LTFP'!L65","v":43748000}]
[null,null,{"$f":"'WK8 - LTFP'!C66","v":"% Increase in rates and annual charges"},null,null,{"$f":"'WK8 - LTFP'!F66","v":0},{"$f":"'WK8 - LTFP'!G66","v":4.0382808249666224E-2},{"$f":"'WK8 - LTFP'!H66","v":4.0160680753963618E-2},{"$f":"'WK8 - LTFP'!I66","v":3.9949178027723464E-2},{"$f":"'WK8 - LTFP'!J66","v":3.9732974721372605E-2},{"$f":"'WK8 - LTFP'!K66","v":3.9533360103134241E-2},{"$f":"'WK8 - LTFP'!L66","v":0.21637074039269999}]
[null,null,{"$f":"'WK8 - LTFP'!C67","v":"check = 0"},null,null,{"$f":"'WK8 - LTFP'!F67","v":0},{"$f":"'WK8 - LTFP'!G67","v":0},{"$f":"'WK8 - LTFP'!H67","v":0},{"$f":"'WK8 - LTFP'!I67","v":0},{"$f":"'WK8 - LTFP'!J67","v":0},{"$f":"'WK8 - LTFP'!K67","v":0},{"$f":"'WK8 - LTFP'!L67","v":0}]
[]
[]
[null,null,{"$f":"'WK8 - LTFP'!C70","v":"For councils who's applications are recommending IPART consider assessing against an adjusted OPR, the adjusted LTFP figures that underpin it can be entered into this table."}]
[null,null,{"$f":"'WK8 - LTFP'!C71","v":"LTFP Extract - General Fund only (adjusted)"}]
[null,null,null,null,null,{"$f":"'WK8 - LTFP'!F72","v":"Year 0"},{"$f":"'WK8 - LTFP'!G72","v":"Year 1"},{"$f":"'WK8 - LTFP'!H72","v":"Year 2"},{"$f":"'WK8 - LTFP'!I72","v":"Year 3"},{"$f":"'WK8 - LTFP'!J72","v":"Year 4"},{"$f":"'WK8 - LTFP'!K72","v":"Year 5"},{"$f":"'WK8 - LTFP'!L72","v":"Sum of 5 years"},null,{"$f":"'WK8 - LTFP'!N72","v":"  Change over 5 years"}]
[null,null,null,null,null,{"$f":"'WK8 - LTFP'!F73","v":"2021-22"},{"$f":"'WK8 - LTFP'!G73","v":"2022-23"},{"$f":"'WK8 - LTFP'!H73","v":"2023-24"},{"$f":"'WK8 - LTFP'!I73","v":"2024-25"},{"$f":"'WK8 - LTFP'!J73","v":"2025-26"},{"$f":"'WK8 - LTFP'!K73","v":"2026-27"},null,null,{"$f":"'WK8 - LTFP'!N73","v":"$"},{"$f":"'WK8 - LTFP'!O73","v":"%"}]
[null,null,{"$f":"'WK8 - LTFP'!C74","v":"Income from continuing operations"},null,null,{"$f":"'WK8 - LTFP'!F74","v":"$ nominal per year"}]
[null,null,{"$f":"'WK8 - LTFP'!C75","v":"Revenue:"},null,null,{"$f":"'WK8 - LTFP'!F75","v":0},{"$f":"'WK8 - LTFP'!G75","v":0},{"$f":"'WK8 - LTFP'!H75","v":0},{"$f":"'WK8 - LTFP'!I75","v":0},{"$f":"'WK8 - LTFP'!J75","v":0},{"$f":"'WK8 - LTFP'!K75","v":0},{"$f":"'WK8 - LTFP'!L75","v":0},null,{"$f":"'WK8 - LTFP'!N75","v":0},{"$f":"'WK8 - LTFP'!O75","v":0}]
[null,null,{"$f":"'WK8 - LTFP'!C76","v":"Rates & Annual Charges"},null,null,{"$f":"'WK8 - LTFP'!F76","v":203249000},{"$f":"'WK8 - LTFP'!G76","v":208403000},{"$f":"'WK8 - LTFP'!H76","v":212888000},{"$f":"'WK8 - LTFP'!I76","v":217409000},{"$f":"'WK8 - LTFP'!J76","v":221968000},{"$f":"'WK8 - LTFP'!K76","v":228333000},{"$f":"'WK8 - LTFP'!L76","v":1089001000},null,{"$f":"'WK8 - LTFP'!N76","v":25084000},{"$f":"'WK8 - LTFP'!O76","v":0.1234151213536106}]
[null,null,{"$f":"'WK8 - LTFP'!C77","v":"User Charges & Fees"},null,null,{"$f":"'WK8 - LTFP'!F77","v":25976000},{"$f":"'WK8 - LTFP'!G77","v":34325000},{"$f":"'WK8 - LTFP'!H77","v":41721000},{"$f":"'WK8 - LTFP'!I77","v":43807000},{"$f":"'WK8 - LTFP'!J77","v":45998000},{"$f":"'WK8 - LTFP'!K77","v":48297000},{"$f":"'WK8 - LTFP'!L77","v":214148000},null,{"$f":"'WK8 - LTFP'!N77","v":22321000},{"$f":"'WK8 - LTFP'!O77","v":0.85929319371727753}]
[null,null,{"$f":"'WK8 - LTFP'!C78","v":"Interest & Investment Revenue"},null,null,{"$f":"'WK8 - LTFP'!F78","v":7011000},{"$f":"'WK8 - LTFP'!G78","v":8581000},{"$f":"'WK8 - LTFP'!H78","v":8795000},{"$f":"'WK8 - LTFP'!I78","v":9015000},{"$f":"'WK8 - LTFP'!J78","v":9241000},{"$f":"'WK8 - LTFP'!K78","v":9472000},{"$f":"'WK8 - LTFP'!L78","v":45104000},null,{"$f":"'WK8 - LTFP'!N78","v":2461000},{"$f":"'WK8 - LTFP'!O78","v":0.35101982598773357}]
[null,null,{"$f":"'WK8 - LTFP'!C79","v":"Other Revenues"},null,null,{"$f":"'WK8 - LTFP'!F79","v":15249000},{"$f":"'WK8 - LTFP'!G79","v":20720000},{"$f":"'WK8 - LTFP'!H79","v":24628000},{"$f":"'WK8 - LTFP'!I79","v":25605000},{"$f":"'WK8 - LTFP'!J79","v":26245000},{"$f":"'WK8 - LTFP'!K79","v":26901000},{"$f":"'WK8 - LTFP'!L79","v":124099000},null,{"$f":"'WK8 - LTFP'!N79","v":11652000},{"$f":"'WK8 - LTFP'!O79","v":0.76411567971670269}]
[null,null,{"$f":"'WK8 - LTFP'!C80","v":"Grants & Contributions Op Purposes"},null,null,{"$f":"'WK8 - LTFP'!F80","v":25421000},{"$f":"'WK8 - LTFP'!G80","v":23391000},{"$f":"'WK8 - LTFP'!H80","v":23976000},{"$f":"'WK8 - LTFP'!I80","v":24575000},{"$f":"'WK8 - LTFP'!J80","v":25190000},{"$f":"'WK8 - LTFP'!K80","v":25820000},{"$f":"'WK8 - LTFP'!L80","v":122952000},null,{"$f":"'WK8 - LTFP'!N80","v":399000},{"$f":"'WK8 - LTFP'!O80","v":1.5695684670154596E-2}]
[null,null,{"$f":"'WK8 - LTFP'!C81","v":"Grants & Contributions Capital Purposes"},null,null,{"$f":"'WK8 - LTFP'!F81","v":86230000},{"$f":"'WK8 - LTFP'!G81","v":60626000},{"$f":"'WK8 - LTFP'!H81","v":52919000},{"$f":"'WK8 - LTFP'!I81","v":54242000},{"$f":"'WK8 - LTFP'!J81","v":55598000},{"$f":"'WK8 - LTFP'!K81","v":56988000},{"$f":"'WK8 - LTFP'!L81","v":280373000},null,{"$f":"'WK8 - LTFP'!N81","v":-29242000},{"$f":"'WK8 - LTFP'!O81","v":-0.33911631682709031}]
[null,null,{"$f":"'WK8 - LTFP'!C82","v":"<include additional items here>"},null,null,{"$f":"'WK8 - LTFP'!F82","v":0},{"$f":"'WK8 - LTFP'!G82","v":0},{"$f":"'WK8 - LTFP'!H82","v":0},{"$f":"'WK8 - LTFP'!I82","v":0},{"$f":"'WK8 - LTFP'!J82","v":0},{"$f":"'WK8 - LTFP'!K82","v":0},{"$f":"'WK8 - LTFP'!L82","v":0},null,{"$f":"'WK8 - LTFP'!N82","v":0},{"$f":"'WK8 - LTFP'!O82","v":0}]
[null,null,{"$f":"'WK8 - LTFP'!C83","v":"Other Income (items excluded from ratio analysis)"},null,null,{"$f":"'WK8 - LTFP'!F83","v":0},{"$f":"'WK8 - LTFP'!G83","v":0},{"$f":"'WK8 - LTFP'!H83","v":0},{"$f":"'WK8 - LTFP'!I83","v":0},{"$f":"'WK8 - LTFP'!J83","v":0},{"$f":"'WK8 - LTFP'!K83","v":0},{"$f":"'WK8 - LTFP'!L83","v":0},null,{"$f":"'WK8 - LTFP'!N83","v":0},{"$f":"'WK8 - LTFP'!O83","v":0}]
[null,null,{"$f":"'WK8 - LTFP'!C84","v":"Net share of profit  on joint ventures"},null,null,{"$f":"'WK8 - LTFP'!F84","v":400000},{"$f":"'WK8 - LTFP'!G84","v":500000},{"$f":"'WK8 - LTFP'!H84","v":513000},{"$f":"'WK8 - LTFP'!I84","v":513000},{"$f":"'WK8 - LTFP'!J84","v":513000},{"$f":"'WK8 - LTFP'!K84","v":513000},{"$f":"'WK8 - LTFP'!L84","v":2552000},null,{"$f":"'WK8 - LTFP'!N84","v":113000},{"$f":"'WK8 - LTFP'!O84","v":0.28249999999999997}]
[null,null,{"$f":"'WK8 - LTFP'!C85","v":"Fair value gains"},null,null,{"$f":"'WK8 - LTFP'!F85","v":0},{"$f":"'WK8 - LTFP'!G85","v":0},{"$f":"'WK8 - LTFP'!H85","v":0},{"$f":"'WK8 - LTFP'!I85","v":0},{"$f":"'WK8 - LTFP'!J85","v":0},{"$f":"'WK8 - LTFP'!K85","v":0},{"$f":"'WK8 - LTFP'!L85","v":0},null,{"$f":"'WK8 - LTFP'!N85","v":0},{"$f":"'WK8 - LTFP'!O85","v":0}]
[null,null,{"$f":"'WK8 - LTFP'!C86","v":"Net gains from disposal of assets"},null,null,{"$f":"'WK8 - LTFP'!F86","v":52165000},{"$f":"'WK8 - LTFP'!G86","v":0},{"$f":"'WK8 - LTFP'!H86","v":0},{"$f":"'WK8 - LTFP'!I86","v":0},{"$f":"'WK8 - LTFP'!J86","v":0},{"$f":"'WK8 - LTFP'!K86","v":0},{"$f":"'WK8 - LTFP'!L86","v":0},null,{"$f":"'WK8 - LTFP'!N86","v":-52165000},{"$f":"'WK8 - LTFP'!O86","v":-1}]
[]
[null,null,{"$f":"'WK8 - LTFP'!C88","v":"Total Income Continuing Operations"},null,null,{"$f":"'WK8 - LTFP'!F88","v":415701000},{"$f":"'WK8 - LTFP'!G88","v":356546000},{"$f":"'WK8 - LTFP'!H88","v":365440000},{"$f":"'WK8 - LTFP'!I88","v":375166000},{"$f":"'WK8 - LTFP'!J88","v":384753000},{"$f":"'WK8 - LTFP'!K88","v":396324000},{"$f":"'WK8 - LTFP'!L88","v":1878229000},null,{"$f":"'WK8 - LTFP'!N88","v":-19377000},{"$f":"'WK8 - LTFP'!O88","v":-4.661282989456364E-2}]
[]
[null,null,{"$f":"'WK8 - LTFP'!C90","v":"Income excluding capital grants and contributions"},null,null,{"$f":"'WK8 - LTFP'!F90","v":329471000},{"$f":"'WK8 - LTFP'!G90","v":295920000},{"$f":"'WK8 - LTFP'!H90","v":312521000},{"$f":"'WK8 - LTFP'!I90","v":320924000},{"$f":"'WK8 - LTFP'!J90","v":329155000},{"$f":"'WK8 - LTFP'!K90","v":339336000},{"$f":"'WK8 - LTFP'!L90","v":1597856000},null,{"$f":"'WK8 - LTFP'!N90","v":9865000},{"$f":"'WK8 - LTFP'!O90","v":2.9941937226645138E-2}]
[]
[null,null,{"$f":"'WK8 - LTFP'!C92","v":"Income excluding capital grants and contributions, net gains from asset disposals, profit on joint ventures and fair value gains"},null,null,{"$f":"'WK8 - LTFP'!F92","v":276906000},{"$f":"'WK8 - LTFP'!G92","v":295420000},{"$f":"'WK8 - LTFP'!H92","v":312008000},{"$f":"'WK8 - LTFP'!I92","v":320411000},{"$f":"'WK8 - LTFP'!J92","v":328642000},{"$f":"'WK8 - LTFP'!K92","v":338823000},{"$f":"'WK8 - LTFP'!L92","v":1595304000},null,{"$f":"'WK8 - LTFP'!N92","v":61917000},{"$f":"'WK8 - LTFP'!O92","v":0.22360295551559012}]
[]
[null,null,{"$f":"'WK8 - LTFP'!C94","v":"Expenses from continuing operations"},null,null,{"$f":"'WK8 - LTFP'!F94","v":"$ nominal per year"}]
[]
[null,null,{"$f":"'WK8 - LTFP'!C96","v":"Employee Benefits & On-costs"},null,null,{"$f":"'WK8 - LTFP'!F96","v":128320000},{"$f":"'WK8 - LTFP'!G96","v":136764000},{"$f":"'WK8 - LTFP'!H96","v":147280000},{"$f":"'WK8 - LTFP'!I96","v":150737000},{"$f":"'WK8 - LTFP'!J96","v":155259000},{"$f":"'WK8 - LTFP'!K96","v":159917000},{"$f":"'WK8 - LTFP'!L96","v":749957000},null,{"$f":"'WK8 - LTFP'!N96","v":31597000},{"$f":"'WK8 - LTFP'!O96","v":0.24623597256857854}]
[null,null,{"$f":"'WK8 - LTFP'!C97","v":"Borrowing Costs (i.e. interest costs)"},null,null,{"$f":"'WK8 - LTFP'!F97","v":1116000},{"$f":"'WK8 - LTFP'!G97","v":425000},{"$f":"'WK8 - LTFP'!H97","v":85000},{"$f":"'WK8 - LTFP'!I97","v":16000},{"$f":"'WK8 - LTFP'!J97","v":0},{"$f":"'WK8 - LTFP'!K97","v":0},{"$f":"'WK8 - LTFP'!L97","v":526000},null,{"$f":"'WK8 - LTFP'!N97","v":-1116000},{"$f":"'WK8 - LTFP'!O97","v":-1}]
[null,null,{"$f":"'WK8 - LTFP'!C98","v":"Materials & Contracts"},null,null,{"$f":"'WK8 - LTFP'!F98","v":62187000},{"$f":"'WK8 - LTFP'!G98","v":60947000},{"$f":"'WK8 - LTFP'!H98","v":62788000},{"$f":"'WK8 - LTFP'!I98","v":64555000},{"$f":"'WK8 - LTFP'!J98","v":66931000},{"$f":"'WK8 - LTFP'!K98","v":69413000},{"$f":"'WK8 - LTFP'!L98","v":324634000},null,{"$f":"'WK8 - LTFP'!N98","v":7226000},{"$f":"'WK8 - LTFP'!O98","v":0.11619791917924968}]
[null,null,{"$f":"'WK8 - LTFP'!C99","v":"Depreciation & Amortisation"},null,null,{"$f":"'WK8 - LTFP'!F99","v":51640000},{"$f":"'WK8 - LTFP'!G99","v":49652000},{"$f":"'WK8 - LTFP'!H99","v":53476000},{"$f":"'WK8 - LTFP'!I99","v":54813000},{"$f":"'WK8 - LTFP'!J99","v":56183000},{"$f":"'WK8 - LTFP'!K99","v":57588000},{"$f":"'WK8 - LTFP'!L99","v":271712000},null,{"$f":"'WK8 - LTFP'!N99","v":5948000},{"$f":"'WK8 - LTFP'!O99","v":0.11518202943454686}]
[null,null,{"$f":"'WK8 - LTFP'!C100","v":"Other Expenses"},null,null,{"$f":"'WK8 - LTFP'!F100","v":47014000},{"$f":"'WK8 - LTFP'!G100","v":47357000},{"$f":"'WK8 - LTFP'!H100","v":50451000},{"$f":"'WK8 - LTFP'!I100","v":51643000},{"$f":"'WK8 - LTFP'!J100","v":52934000},{"$f":"'WK8 - LTFP'!K100","v":54257000},{"$f":"'WK8 - LTFP'!L100","v":256642000},null,{"$f":"'WK8 - LTFP'!N100","v":7243000},{"$f":"'WK8 - LTFP'!O100","v":0.15406049261921981}]
[null,null,{"$f":"'WK8 - LTFP'!C101","v":"Internal Expenses"},null,null,{"$f":"'WK8 - LTFP'!F101","v":-285000},{"$f":"'WK8 - LTFP'!G101","v":777000},{"$f":"'WK8 - LTFP'!H101","v":800000},{"$f":"'WK8 - LTFP'!I101","v":824000},{"$f":"'WK8 - LTFP'!J101","v":849000},{"$f":"'WK8 - LTFP'!K101","v":875000},{"$f":"'WK8 - LTFP'!L101","v":4125000},null,{"$f":"'WK8 - LTFP'!N101","v":1160000},{"$f":"'WK8 - LTFP'!O101","v":-4.0701754385964914}]
[null,null,{"$f":"'WK8 - LTFP'!C102","v":"Other Expenses (items excluded from ratio analysis)"},null,null,{"$f":"'WK8 - LTFP'!F102","v":0},{"$f":"'WK8 - LTFP'!G102","v":0},{"$f":"'WK8 - LTFP'!H102","v":0},{"$f":"'WK8 - LTFP'!I102","v":0},{"$f":"'WK8 - LTFP'!J102","v":0},{"$f":"'WK8 - LTFP'!K102","v":0},{"$f":"'WK8 - LTFP'!L102","v":0},null,{"$f":"'WK8 - LTFP'!N102","v":0},{"$f":"'WK8 - LTFP'!O102","v":0}]
[null,null,{"$f":"'WK8 - LTFP'!C103","v":"Net loss on joint ventures"},null,null,{"$f":"'WK8 - LTFP'!F103","v":0},{"$f":"'WK8 - LTFP'!G103","v":0},{"$f":"'WK8 - LTFP'!H103","v":0},{"$f":"'WK8 - LTFP'!I103","v":0},{"$f":"'WK8 - LTFP'!J103","v":0},{"$f":"'WK8 - LTFP'!K103","v":0},{"$f":"'WK8 - LTFP'!L103","v":0},null,{"$f":"'WK8 - LTFP'!N103","v":0},{"$f":"'WK8 - LTFP'!O103","v":0}]
[null,null,{"$f":"'WK8 - LTFP'!C104","v":"Fair value losses"},null,null,{"$f":"'WK8 - LTFP'!F104","v":0},{"$f":"'WK8 - LTFP'!G104","v":0},{"$f":"'WK8 - LTFP'!H104","v":0},{"$f":"'WK8 - LTFP'!I104","v":0},{"$f":"'WK8 - LTFP'!J104","v":0},{"$f":"'WK8 - LTFP'!K104","v":0},{"$f":"'WK8 - LTFP'!L104","v":0},null,{"$f":"'WK8 - LTFP'!N104","v":0},{"$f":"'WK8 - LTFP'!O104","v":0}]
[null,null,{"$f":"'WK8 - LTFP'!C105","v":"Net loss from disposal of assets"},null,null,{"$f":"'WK8 - LTFP'!F105","v":5419000},{"$f":"'WK8 - LTFP'!G105","v":0},{"$f":"'WK8 - LTFP'!H105","v":0},{"$f":"'WK8 - LTFP'!I105","v":0},{"$f":"'WK8 - LTFP'!J105","v":0},{"$f":"'WK8 - LTFP'!K105","v":0},{"$f":"'WK8 - LTFP'!L105","v":0},null,{"$f":"'WK8 - LTFP'!N105","v":-5419000},{"$f":"'WK8 - LTFP'!O105","v":-1}]
[]
[null,null,{"$f":"'WK8 - LTFP'!C107","v":"Total expenses continuing operations"},null,null,{"$f":"'WK8 - LTFP'!F107","v":295411000},{"$f":"'WK8 - LTFP'!G107","v":295922000},{"$f":"'WK8 - LTFP'!H107","v":314880000},{"$f":"'WK8 - LTFP'!I107","v":322588000},{"$f":"'WK8 - LTFP'!J107","v":332156000},{"$f":"'WK8 - LTFP'!K107","v":342050000},{"$f":"'WK8 - LTFP'!L107","v":1607596000},null,{"$f":"'WK8 - LTFP'!N107","v":46639000},{"$f":"'WK8 - LTFP'!O107","v":0.15787834576234466}]
[]
[null,null,{"$f":"'WK8 - LTFP'!C109","v":"Total expenses continuing operations excluding net loss from asset disposals, joint ventures and fair value losses"},null,null,{"$f":"'WK8 - LTFP'!F109","v":289992000},{"$f":"'WK8 - LTFP'!G109","v":295922000},{"$f":"'WK8 - LTFP'!H109","v":314880000},{"$f":"'WK8 - LTFP'!I109","v":322588000},{"$f":"'WK8 - LTFP'!J109","v":332156000},{"$f":"'WK8 - LTFP'!K109","v":342050000},{"$f":"'WK8 - LTFP'!L109","v":1607596000},null,{"$f":"'WK8 - LTFP'!N109","v":52058000},{"$f":"'WK8 - LTFP'!O109","v":0.17951529697370963}]
[]
[null,null,{"$f":"'WK8 - LTFP'!C111","v":"Operating results"},null,null,{"$f":"'WK8 - LTFP'!F111","v":"$ nominal per year"}]
[]
[null,null,{"$f":"'WK8 - LTFP'!C113","v":"Operating result from continuing operations"},null,null,{"$f":"'WK8 - LTFP'!F113","v":120290000},{"$f":"'WK8 - LTFP'!G113","v":60624000},{"$f":"'WK8 - LTFP'!H113","v":50560000},{"$f":"'WK8 - LTFP'!I113","v":52578000},{"$f":"'WK8 - LTFP'!J113","v":52597000},{"$f":"'WK8 - LTFP'!K113","v":54274000},{"$f":"'WK8 - LTFP'!L113","v":270633000},null,{"$f":"'WK8 - LTFP'!N113","v":-66016000},{"$f":"'WK8 - LTFP'!O113","v":-0.54880704963006066}]
[null,null,{"$f":"'WK8 - LTFP'!C114","v":"Net operating result before capital grants & contributions"},null,null,{"$f":"'WK8 - LTFP'!F114","v":34060000},{"$f":"'WK8 - LTFP'!G114","v":-2000},{"$f":"'WK8 - LTFP'!H114","v":-2359000},{"$f":"'WK8 - LTFP'!I114","v":-1664000},{"$f":"'WK8 - LTFP'!J114","v":-3001000},{"$f":"'WK8 - LTFP'!K114","v":-2714000},{"$f":"'WK8 - LTFP'!L114","v":-9740000},null,{"$f":"'WK8 - LTFP'!N114","v":-36774000},{"$f":"'WK8 - LTFP'!O114","v":-1.0796829125073399}]
[null,null,{"$f":"'WK8 - LTFP'!C115","v":"Net operating result before capital grants & contributions, gains/losses on asset disposals, gains/losses on joint ventures and fair value adjustments"},null,null,{"$f":"'WK8 - LTFP'!F115","v":-13086000},{"$f":"'WK8 - LTFP'!G115","v":-502000},{"$f":"'WK8 - LTFP'!H115","v":-2872000},{"$f":"'WK8 - LTFP'!I115","v":-2177000},{"$f":"'WK8 - LTFP'!J115","v":-3514000},{"$f":"'WK8 - LTFP'!K115","v":-3227000},{"$f":"'WK8 - LTFP'!L115","v":-12292000},null,{"$f":"'WK8 - LTFP'!N115","v":9859000},{"$f":"'WK8 - LTFP'!O115","v":-0.7534005807733456}]
[null,null,{"$f":"'WK8 - LTFP'!C116","v":"Operating performance ratio"},null,null,{"$f":"'WK8 - LTFP'!F116","v":-4.7257914238044679E-2},{"$f":"'WK8 - LTFP'!G116","v":-1.6992756076095051E-3},{"$f":"'WK8 - LTFP'!H116","v":-9.2048921822517372E-3},{"$f":"'WK8 - LTFP'!I116","v":-6.7943984444978484E-3},{"$f":"'WK8 - LTFP'!J116","v":-1.0692486048648682E-2},{"$f":"'WK8 - LTFP'!K116","v":-9.5241468259238595E-3},{"$f":"'WK8 - LTFP'!L116","v":0},null,{"$f":"'WK8 - LTFP'!N116","v":0},{"$f":"'WK8 - LTFP'!O116","v":0}]
[]
[null,null,{"$f":"'WK8 - LTFP'!C118","v":"Increase in rates and annual charges"},null,null,{"$f":"'WK8 - LTFP'!F118","v":0},{"$f":"'WK8 - LTFP'!G118","v":0},{"$f":"'WK8 - LTFP'!H118","v":0},{"$f":"'WK8 - LTFP'!I118","v":0},{"$f":"'WK8 - LTFP'!J118","v":0},{"$f":"'WK8 - LTFP'!K118","v":0},{"$f":"'WK8 - LTFP'!L118","v":0},null,{"$f":"'WK8 - LTFP'!N118","v":0},{"$f":"'WK8 - LTFP'!O118","v":0}]
[]
[null,null,{"$f":"'WK8 - LTFP'!C120","v":"$ Increase in rates and annual charges"},null,null,{"$f":"'WK8 - LTFP'!F120","v":0},{"$f":"'WK8 - LTFP'!G120","v":5154000},{"$f":"'WK8 - LTFP'!H120","v":4485000},{"$f":"'WK8 - LTFP'!I120","v":4521000},{"$f":"'WK8 - LTFP'!J120","v":4559000},{"$f":"'WK8 - LTFP'!K120","v":6365000},{"$f":"'WK8 - LTFP'!L120","v":25084000}]
[null,null,{"$f":"'WK8 - LTFP'!C121","v":"% Increase in rates and annual charges"},null,null,{"$f":"'WK8 - LTFP'!F121","v":0},{"$f":"'WK8 - LTFP'!G121","v":2.5358058342230372E-2},{"$f":"'WK8 - LTFP'!H121","v":2.1520803443328518E-2},{"$f":"'WK8 - LTFP'!I121","v":2.1236518732854925E-2},{"$f":"'WK8 - LTFP'!J121","v":2.0969693066984263E-2},{"$f":"'WK8 - LTFP'!K121","v":2.8675304548403391E-2},{"$f":"'WK8 - LTFP'!L121","v":0.12341512135361055}]
[null,null,{"$f":"'WK8 - LTFP'!C122","v":"check = 0"},null,null,{"$f":"'WK8 - LTFP'!F122","v":0},{"$f":"'WK8 - LTFP'!G122","v":0},{"$f":"'WK8 - LTFP'!H122","v":0},{"$f":"'WK8 - LTFP'!I122","v":0},{"$f":"'WK8 - LTFP'!J122","v":0},{"$f":"'WK8 - LTFP'!K122","v":0},{"$f":"'WK8 - LTFP'!L122","v":0}]

{"sheet":"WK0 - Input data","index":2,"n_rows":405,"n_cols":18,"rows_kept":405,"cut":false,"hidden":true,"merged":[]}
["Hide sheet before publishing"]
[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,{"$f":"B227","v":"6. The council is applying for a one-year increase (s508(2))."},null,null,null,null,null,null,null,{"$f":"ROW(B227)","v":227}]
[null,{"$f":"B231","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,{"$f":"ROW(B231)","v":231}]
[null,{"$f":"B242","v":"7. Is the special variation permanent or temporary?"},null,null,null,null,null,null,null,{"$f":"ROW(B242)","v":242}]
[null,{"$f":"B251","v":"10. Does the council have an expiring variation? If yes, please specify when."},null,null,null,null,null,null,null,{"$f":"ROW(B251)","v":251}]
[]
[]
[null,"1. Inputs","Enter the required information in the blue input cells"]
[]
[]
[null,"Table 1 - Analyst and TSO details"]
[]
[null,"Who is the Analyst in charge?"]
[null,"First Name",null,"Edward"]
[null,"Last Name",null,"Jenkins"]
[null,"Email",null,"edward_jenkins@ipart.nsw.gov.au"]
[null,"Phone",null,"(02) 9113 7774"]
[]
[null,"Who is the TSO supporting the Analyst?"]
[null,"First Name",null,"Sacha"]
[null,"Last Name",null,"De Maere"]
[null,"Email",null,"sacha_DeMaere@ipart.nsw.gov.au"]
[null,"Phone",null,"(02) 9113 7730"]
[]
[]
[]
[null,"Table 2 - SV year and rate peg"]
[]
[null,"SV for period commencing 1 July","year",2022]
[null,"Financial year",null,{"$f":"D44&\"-\"&RIGHT(D44+1,2)","v":"2022-23"}]
[null,"Rate pegs"]
[null,"Rate peg for Year 1","%",{"$f":"IF(ISBLANK('WK1 - Identification'!$K$39),'WK0 - Input data'!$D$48,'WK1 - Identification'!$K$39)","v":7.0000000000000001E-3}]
[null,"Rate peg for Year 2 - 7","%",2.5000000000000001E-2]
[]
[]
[]
[null,"Table 3 - SV year, rate peg  and units in display format "]
[null,"Years "]
[null,"Year number",{"$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",{"$f":"D57-1","v":2018},{"$f":"E57-1","v":2019},{"$f":"F57-1","v":2020},{"$f":"D44-1","v":2021},{"$f":"D44","v":2022},{"$f":"G57+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031]
[null,"Financial year",{"$f":"C57&\"-\"&RIGHT(C57+1,2)","v":"2018-19"},{"$f":"D57&\"-\"&RIGHT(D57+1,2)","v":"2019-20"},"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32"]
[]
[null,"Rate peg",null,null,null,null,{"$f":"$D$47","v":7.0000000000000001E-3},{"$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,{"$f":"B68+1","v":2},"Armidale Regional Council"]
[null,3,"Ballina Shire Council"]
[null,4,"Balranald Shire Council"]
[null,5,"Bathurst Regional Council"]
[null,6,"Bayside Council"]
[null,7,"Bega Valley Shire Council"]
[null,8,"Bellingen Shire Council"]
[null,9,"Berrigan Shire Council"]
[null,10,"Blacktown City Council"]
[null,11,"Bland Shire Council"]
[null,12,"Blayney Shire Council"]
[null,13,"Blue Mountains City Council"]
[null,14,"Bogan Shire Council"]
[null,15,"Bourke Shire Council"]
[null,16,"Brewarrina Shire Council"]
[null,17,"Broken Hill City Council"]
[null,18,"Burwood Council"]
[null,19,"Byron Shire Council"]
[null,20,"Cabonne Council"]
[null,21,"Camden Council"]
[null,22,"Campbelltown City Council"]
[null,23,"Canterbury-Bankstown Council"]
[null,24,"Carrathool Shire Council"]
[null,25,"Central Coast Council"]
[null,26,"Central Darling Shire Council"]
[null,27,"Cessnock City Council"]
[null,28,"City of Canada Bay Council"]
[null,29,"City of Parramatta Council"]
[null,30,"City of Ryde Council"]
[null,31,"City of Sydney Council"]
[null,32,"Clarence Valley Council"]
[null,33,"Cobar Shire Council"]
[null,{"$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,"Cowra Shire Council"]
[null,39,"Cumberland Council"]
[null,40,"Dubbo Regional Council"]
[null,41,"Dungog Shire Council"]
[null,42,"Edward River Council"]
[null,43,"Eurobodalla Shire Council"]
[null,44,"Fairfield City Council"]
[null,45,"Federation Council"]
[null,46,"Forbes Shire Council"]
[null,47,"Georges River Council"]
[null,48,"Gilgandra Shire Council"]
[null,49,"Glen Innes Severn Shire Council"]
[null,50,"Goulburn Mulwaree Council"]
[null,51,"Greater Hume Shire Council"]
[null,52,"Griffith City Council"]
[null,53,"Gunnedah Shire Council"]
[null,54,"Gwydir Shire Council"]
[null,55,"Hawkesbury City Council"]
[null,56,"Hay Shire Council"]
[null,57,"Hills Shire Council, The"]
[null,58,"Hilltops Council"]
[null,59,"Hornsby, The Council of the Shire of"]
[null,60,"Hunters Hill, The Council of the Municipality of"]
[null,61,"Inner West Council"]
[null,62,"Inverell Shire Council"]
[null,63,"Junee Shire Council"]
[null,64,"Kempsey Shire Council"]
[null,65,"Kiama, The Council of the Municipality of"]
[null,{"$f":"B132+1","v":66},"Ku-ring-gai Municipal Council"]
[null,67,"Kyogle Council"]
[null,68,"Lachlan Shire Council"]
[null,69,"Lake Macquarie City Council"]
[null,70,"Lane Cove Council"]
[null,71,"Leeton Shire Council"]
[null,72,"Lismore City Council"]
[null,73,"Lithgow Council, City of"]
[null,74,"Liverpool City Council"]
[null,75,"Liverpool Plains Shire Council"]
[null,76,"Lockhart Shire Council"]
[null,77,"Maitland City Council"]
[null,78,"MidCoast Council"]
[null,79,"Mid-Western Regional Council"]
[null,80,"Moree Plains Shire Council"]
[null,81,"Mosman Municipal Council"]
[null,82,"Murray River Council"]
[null,83,"Murrumbidgee Shire Council"]
[null,84,"Muswellbrook Shire Council"]
[null,85,"Nambucca Shire Council"]
[null,86,"Narrabri Shire Council"]
[null,87,"Narrandera Shire Council"]
[null,88,"Narromine Shire Council"]
[null,89,"Newcastle City Council"]
[null,90,"Northern Beaches Council"]
[null,91,"North Sydney Council"]
[null,92,"Oberon Council"]
[null,93,"Orange City Council"]
[null,94,"Parkes Shire Council"]
[null,95,"Penrith City Council"]
[null,96,"Port Macquarie-Hastings Council"]
[null,97,"Port Stephens Council"]
[null,{"$f":"B164+1","v":98},"Queanbeyan-Palerang Regional Council"]
[null,99,"Randwick City Council"]
[null,100,"Richmond Valley Council"]
[null,101,"Shellharbour City Council"]
[null,102,"Shoalhaven City Council"]
[null,103,"Singleton Shire Council"]
[null,104,"Snowy Monaro Regional Council"]
[null,105,"Snowy Valleys Council"]
[null,106,"Strathfield Municipal Council"]
[null,107,"Sutherland Shire Council"]
[null,108,"Tamworth Regional Council"]
[null,109,"Temora Shire Council"]
[null,110,"Tenterfield Shire Council"]
[null,111,"Tweed Shire Council"]
[null,112,"Upper Hunter Shire Council"]
[null,113,"Upper Lachlan Shire Council"]
[null,114,"Uralla Shire Council"]
[null,115,"Wagga Wagga City Council"]
[null,116,"Walcha Council"]
[null,117,"Walgett Shire Council"]
[null,118,"Warren Shire Council"]
[null,119,"Warrumbungle Shire Council"]
[null,120,"Waverley Council"]
[null,121,"Weddin Shire Council"]
[null,122,"Wentworth Shire Council"]
[null,123,"Willoughby City Council"]
[null,124,"Wingecarribee Shire Council"]
[null,125,"Wollondilly Shire Council"]
[null,126,"Wollongong City Council"]
[null,127,"Woollahra Municipal Council"]
[null,128,"Yass Valley Council"]
[null,129]
[null,{"$f":"B196+1","v":130}]
[null,131]
[null,132]
[null,133]
[null,134]
[null,135]
[null,136]
[null,137]
[null,138]
[null,139]
[null,140]
[null,141]
[null,142]
[null,143]
[null,144]
[null,145]
[null,146]
[null,147]
[null,148]
[null,149]
[null,150]
[null,151]
[null,152]
[null,153]
[null,154]
[null,155,null,null,null,"add rows above this one if you need more"]
[]
[]
[null,"3. Lists for expiring special variations and other questions"]
[]
[null,{"$f":"'WK1 - Identification'!C36","v":"6. The council is applying for a one-year increase (s508(2))."}]
[null,"s508(2)"]
[null,"s508A"]
[]
[null,{"$f":"'WK1 - Identification'!#REF!","v":{"$error":"#REF!"}}]
[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'!C37","v":"7. Is the special variation permanent or temporary?"}]
[null,"Permanent"]
[null,"Temporary"]
[]
[]
[null,{"$f":"'WK1 - Identification'!C24","v":"1. Does the council have any existing SV(s) that means it has an increase above the rate peg for any year from 2022-23 (Year 1) onwards?"}]
[null,"yes"]
[null,"no"]
[]
[null,{"$f":"'WK1 - Identification'!C44","v":"10. Does the council have an expiring variation? If yes, please specify when."}]
[]
[null,null,"Text inputs:","Yr","List:",null,null,{"$f":"D253","v":"Yr"}]
[null,null,"Yes - 30 June ",null,{"$f":"'WK1 - Identification'!I44","v":"1st Expiring SV"},null,null,{"$f":"'WK1 - Identification'!I45","v":"2nd Expiring SV"}]
[null,null,"& 30 June "]
[null,null," expiry"]
[null,null,null,null,"na",null,null,"na"]
[null,null,{"$f":"TRANSPOSE($G$57:$P$57)","v":2022},null,{"$f":"$C$254&C258&$C$256","v":"Yes - 30 June 2022 expiry"},null,null,{"$f":"$C$255&C258&$C$256","v":"& 30 June 2022 expiry"}]
[null,null,2023,null,{"$f":"$C$254&C259&$C$256","v":"Yes - 30 June 2023 expiry"},null,null,{"$f":"$C$255&C259&$C$256","v":"& 30 June 2023 expiry"}]
[null,null,2024,null,"Yes - 30 June 2024 expiry",null,null,"& 30 June 2024 expiry"]
[null,null,2025,null,"Yes - 30 June 2025 expiry",null,null,"& 30 June 2025 expiry"]
[null,null,2026,null,"Yes - 30 June 2026 expiry",null,null,"& 30 June 2026 expiry"]
[null,null,2027,null,"Yes - 30 June 2027 expiry",null,null,"& 30 June 2027 expiry"]
[null,null,2028,null,"Yes - 30 June 2028 expiry",null,null,"& 30 June 2028 expiry"]
[null,null,2029,null,"Yes - 30 June 2029 expiry",null,null,"& 30 June 2029 expiry"]
[]
[]
[null,"4.  Council Rate pegs for 2021-22"]
[null,null,null,null,null,null,null,null,null,null,null,"Model list: D21/22475"]
[null,"Council name (names list)","Council name (rate peg model)","Rate peg(including population factor)","Matching council names?",null,null,null,null,null,null,"% in model","Name in model"]
[null,{"$f":"C68","v":"Albury City Council"},"Albury ",1.0999999999999999E-2,{"$f":"IF(ISNUMBER(SEARCH(C271,B271)),TRUE,FALSE)","v":true},null,null,null,null,null,{"$f":"D271=L271","v":true},1.0999999999999999E-2,"Albury ",null,null,{"$f":"INDEX(D$271:D$398,MATCH(M271,C$271:C$398,0))","v":1.0999999999999999E-2},null,{"$f":"P271-L271","v":0}]
[null,{"$f":"C69","v":"Armidale Regional Council"},"Armidale Regional",7.0000000000000001E-3,true,null,null,null,null,null,{"$f":"D272=L272","v":true},7.0000000000000001E-3,"Armidale Regional",null,null,{"$f":"INDEX(D$271:D$398,MATCH(M272,C$271:C$398,0))","v":7.0000000000000001E-3},null,{"$f":"P272-L272","v":0}]
[null,"Ballina Shire Council","Ballina ",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Ballina ",null,null,7.0000000000000001E-3,null,0]
[null,"Balranald Shire Council","Balranald ",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Balranald ",null,null,7.0000000000000001E-3,null,0]
[null,"Bathurst Regional Council","Bathurst Regional",8.9999999999999993E-3,true,null,null,null,null,null,true,8.9999999999999993E-3,"Bathurst Regional",null,null,8.9999999999999993E-3,null,0]
[null,"Bayside Council","Bayside",1.6E-2,true,null,null,null,null,null,true,1.6E-2,"Bayside",null,null,1.6E-2,null,0]
[null,"Bega Valley Shire Council","Bega Valley ",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Bega Valley ",null,null,7.0000000000000001E-3,null,0]
[null,"Bellingen Shire Council","Bellingen ",1.2999999999999999E-2,true,null,null,null,null,null,true,1.2999999999999999E-2,"Bellingen ",null,null,1.2999999999999999E-2,null,0]
[null,"Berrigan Shire Council","Berrigan ",8.9999999999999993E-3,true,null,null,null,null,null,true,8.9999999999999993E-3,"Berrigan ",null,null,8.9999999999999993E-3,null,0]
[null,"Blacktown City Council","Blacktown ",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Blacktown ",null,null,7.0000000000000001E-3,null,0]
[null,"Bland Shire Council","Bland ",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Bland ",null,null,7.0000000000000001E-3,null,0]
[null,"Blayney Shire Council","Blayney ",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Blayney ",null,null,7.0000000000000001E-3,null,0]
[null,"Blue Mountains City Council","Blue Mountains ",8.0000000000000002E-3,true,null,null,null,null,null,true,8.0000000000000002E-3,"Blue Mountains ",null,null,8.0000000000000002E-3,null,0]
[null,"Bogan Shire Council","Bogan ",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Bogan ",null,null,7.0000000000000001E-3,null,0]
[null,"Bourke Shire Council","Bourke ",2.1000000000000001E-2,true,null,null,null,null,null,true,2.1000000000000001E-2,"Bourke ",null,null,2.1000000000000001E-2,null,0]
[null,"Brewarrina Shire Council","Brewarrina ",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Brewarrina ",null,null,7.0000000000000001E-3,null,0]
[null,"Broken Hill City Council","Broken Hill ",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Broken Hill ",null,null,7.0000000000000001E-3,null,0]
[null,"Burwood Council","Burwood",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Burwood",null,null,7.0000000000000001E-3,null,0]
[null,"Byron Shire Council","Byron ",2.3E-2,true,null,null,null,null,null,true,2.3E-2,"Byron ",null,null,2.3E-2,null,0]
[null,"Cabonne Council","Cabonne",8.9999999999999993E-3,true,null,null,null,null,null,true,8.9999999999999993E-3,"Cabonne",null,null,8.9999999999999993E-3,null,0]
[null,"Camden Council","Camden",0.05,true,null,null,null,null,null,true,0.05,"Camden",null,null,0.05,null,0]
[null,"Campbelltown City Council","Campbelltown ",1.2E-2,true,null,null,null,null,null,true,1.2E-2,"Campbelltown ",null,null,1.2E-2,null,0]
[null,{"$f":"C90","v":"Canterbury-Bankstown Council"},"Canterbury-Bankstown",8.0000000000000002E-3,true,null,null,null,null,null,false,1.2E-2,"Canada Bay ",null,null,1.2E-2,null,0]
[null,"Carrathool Shire Council","Carrathool ",7.0000000000000001E-3,true,null,null,null,null,null,false,8.0000000000000002E-3,"Canterbury-Bankstown",null,null,8.0000000000000002E-3,null,0]
[null,"Central Coast Council","Central Coast",0.01,true,null,null,null,null,null,false,7.0000000000000001E-3,"Carrathool ",null,null,7.0000000000000001E-3,null,0]
[null,"Central Darling Shire Council","Central Darling ",7.0000000000000001E-3,true,null,null,null,null,null,false,0.01,"Central Coast",null,null,0.01,null,0]
[null,"Cessnock City Council","Cessnock ",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Central Darling ",null,null,7.0000000000000001E-3,null,0]
[null,"City of Canada Bay Council","Canada Bay ",1.2E-2,true,null,null,null,null,null,false,7.0000000000000001E-3,"Cessnock ",null,null,7.0000000000000001E-3,null,0]
[null,"City of Parramatta Council","Parramatta",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Clarence Valley",null,null,7.0000000000000001E-3,null,0]
[null,"City of Ryde Council","Ryde ",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Cobar ",null,null,7.0000000000000001E-3,null,0]
[null,"City of Sydney Council","Sydney ",1.4E-2,true,null,null,null,null,null,false,7.0000000000000001E-3,"Coffs Harbour ",null,null,7.0000000000000001E-3,null,0]
[null,"Clarence Valley Council","Clarence Valley",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Coolamon ",null,null,7.0000000000000001E-3,null,0]
[null,"Cobar Shire Council","Cobar ",7.0000000000000001E-3,{"$f":"IF(ISNUMBER(SEARCH(C303,B303)),TRUE,FALSE)","v":true},null,null,null,null,null,true,7.0000000000000001E-3,"Coonamble ",null,null,7.0000000000000001E-3,null,0]
[null,"Coffs Harbour City Council","Coffs Harbour ",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Cootamundra-Gundagai",null,null,7.0000000000000001E-3,null,0]
[null,"Coolamon Shire Council","Coolamon ",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Cowra ",null,null,7.0000000000000001E-3,null,0]
[null,"Coonamble Shire Council","Coonamble ",7.0000000000000001E-3,true,null,null,null,null,null,false,1.2E-2,"Cumberland",null,null,1.2E-2,null,0]
[null,"Cootamundra-Gundagai Council","Cootamundra-Gundagai",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Dubbo Regional",null,null,7.0000000000000001E-3,null,0]
[null,"Cowra Shire Council","Cowra ",7.0000000000000001E-3,true,null,null,null,null,null,false,2.4E-2,"Dungog ",null,null,2.4E-2,null,0]
[null,"Cumberland Council","Cumberland",1.2E-2,true,null,null,null,null,null,false,7.0000000000000001E-3,"Edward River",null,null,7.0000000000000001E-3,null,0]
[null,"Dubbo Regional Council","Dubbo Regional",7.0000000000000001E-3,true,null,null,null,null,null,false,1.7000000000000001E-2,"Eurobodalla ",null,null,1.7000000000000001E-2,null,0]
[null,"Dungog Shire Council","Dungog ",2.4E-2,true,null,null,null,null,null,false,7.0000000000000001E-3,"Fairfield ",null,null,7.0000000000000001E-3,null,0]
[null,"Edward River Council","Edward River",7.0000000000000001E-3,true,null,null,null,null,null,false,1.6E-2,"Federation",null,null,1.6E-2,null,0]
[null,"Eurobodalla Shire Council","Eurobodalla ",1.7000000000000001E-2,true,null,null,null,null,null,false,7.0000000000000001E-3,"Forbes ",null,null,7.0000000000000001E-3,null,0]
[null,"Fairfield City Council","Fairfield ",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Georges River",null,null,7.0000000000000001E-3,null,0]
[null,"Federation Council","Federation",1.6E-2,true,null,null,null,null,null,false,7.0000000000000001E-3,"Gilgandra ",null,null,7.0000000000000001E-3,null,0]
[null,"Forbes Shire Council","Forbes ",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Glen Innes Severn",null,null,7.0000000000000001E-3,null,0]
[null,"Georges River Council","Georges River",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Goulburn Mulwaree",null,null,7.0000000000000001E-3,null,0]
[null,"Gilgandra Shire Council","Gilgandra ",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Greater Hume ",null,null,7.0000000000000001E-3,null,0]
[null,"Glen Innes Severn Shire Council","Glen Innes Severn",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Griffith ",null,null,7.0000000000000001E-3,null,0]
[null,"Goulburn Mulwaree Council","Goulburn Mulwaree",7.0000000000000001E-3,true,null,null,null,null,null,false,8.0000000000000002E-3,"Gunnedah ",null,null,8.0000000000000002E-3,null,0]
[null,"Greater Hume Shire Council","Greater Hume ",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Gwydir ",null,null,7.0000000000000001E-3,null,0]
[null,"Griffith City Council","Griffith ",7.0000000000000001E-3,true,null,null,null,null,null,false,8.0000000000000002E-3,"Hawkesbury ",null,null,8.0000000000000002E-3,null,0]
[null,"Gunnedah Shire Council","Gunnedah ",8.0000000000000002E-3,true,null,null,null,null,null,false,7.0000000000000001E-3,"Hay ",null,null,7.0000000000000001E-3,null,0]
[null,"Gwydir Shire Council","Gwydir ",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Hilltops",null,null,7.0000000000000001E-3,null,0]
[null,"Hawkesbury City Council","Hawkesbury ",8.0000000000000002E-3,true,null,null,null,null,null,false,7.0000000000000001E-3,"Hornsby",null,null,7.0000000000000001E-3,null,0]
[null,"Hay Shire Council","Hay ",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Hunters Hill",null,null,7.0000000000000001E-3,null,0]
[null,"Hills Shire Council, The","Hills ",1.6E-2,true,null,null,null,null,null,false,1.2999999999999999E-2,"Inner West",null,null,1.2999999999999999E-2,null,0]
[null,"Hilltops Council","Hilltops",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Inverell ",null,null,7.0000000000000001E-3,null,0]
[null,"Hornsby, The Council of the Shire of","Hornsby",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Junee ",null,null,7.0000000000000001E-3,null,0]
[null,"Hunters Hill, The Council of the Municipality of","Hunters Hill",7.0000000000000001E-3,true,null,null,null,null,null,false,8.0000000000000002E-3,"Kempsey ",null,null,8.0000000000000002E-3,null,0]
[null,"Inner West Council","Inner West",1.2999999999999999E-2,true,null,null,null,null,null,false,1.6E-2,"Kiama",null,null,1.6E-2,null,0]
[null,"Inverell Shire Council","Inverell ",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Ku-ring-gai",null,null,7.0000000000000001E-3,null,0]
[null,"Junee Shire Council","Junee ",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Kyogle",null,null,7.0000000000000001E-3,null,0]
[null,"Kempsey Shire Council","Kempsey ",8.0000000000000002E-3,true,null,null,null,null,null,false,7.0000000000000001E-3,"Lachlan ",null,null,7.0000000000000001E-3,null,0]
[null,"Kiama, The Council of the Municipality of","Kiama",1.6E-2,{"$f":"IF(ISNUMBER(SEARCH(C335,B335)),TRUE,FALSE)","v":true},null,null,null,null,null,false,7.0000000000000001E-3,"Lake Macquarie ",null,null,7.0000000000000001E-3,null,0]
[null,{"$f":"C133","v":"Ku-ring-gai Municipal Council"},"Ku-ring-gai",7.0000000000000001E-3,true,null,null,null,null,null,{"$f":"D336=L336","v":true},7.0000000000000001E-3,"Lane Cove",null,null,{"$f":"INDEX(D$271:D$398,MATCH(M336,C$271:C$398,0))","v":7.0000000000000001E-3},null,{"$f":"P336-L336","v":0}]
[null,"Kyogle Council","Kyogle",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Leeton ",null,null,7.0000000000000001E-3,null,0]
[null,"Lachlan Shire Council","Lachlan ",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Lismore ",null,null,7.0000000000000001E-3,null,0]
[null,"Lake Macquarie City Council","Lake Macquarie ",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Lithgow ",null,null,7.0000000000000001E-3,null,0]
[null,"Lane Cove Council","Lane Cove",7.0000000000000001E-3,true,null,null,null,null,null,false,0.01,"Liverpool ",null,null,0.01,null,0]
[null,"Leeton Shire Council","Leeton ",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Liverpool Plains ",null,null,7.0000000000000001E-3,null,0]
[null,"Lismore City Council","Lismore ",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Lockhart ",null,null,7.0000000000000001E-3,null,0]
[null,"Lithgow Council, City of","Lithgow ",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Maitland ",null,null,7.0000000000000001E-3,null,0]
[null,{"$f":"C141","v":"Liverpool City Council"},"Liverpool ",0.01,true,null,null,null,null,null,false,8.9999999999999993E-3,"MidCoast",null,null,8.9999999999999993E-3,null,0]
[null,{"$f":"C142","v":"Liverpool Plains Shire Council"},"Liverpool Plains ",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Mid-Western Regional",null,null,7.0000000000000001E-3,null,0]
[null,"Lockhart Shire Council","Lockhart ",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Moree Plains ",null,null,7.0000000000000001E-3,null,0]
[null,"Maitland City Council","Maitland ",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Mosman ",null,null,7.0000000000000001E-3,null,0]
[null,"MidCoast Council","MidCoast",8.9999999999999993E-3,true,null,null,null,null,null,false,1.4999999999999999E-2,"Murray River",null,null,1.4999999999999999E-2,null,0]
[null,"Mid-Western Regional Council","Mid-Western Regional",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Murrumbidgee",null,null,7.0000000000000001E-3,null,0]
[null,"Moree Plains Shire Council","Moree Plains ",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Muswellbrook ",null,null,7.0000000000000001E-3,null,0]
[null,"Mosman Municipal Council","Mosman ",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Nambucca ",null,null,7.0000000000000001E-3,null,0]
[null,"Murray River Council","Murray River",1.4999999999999999E-2,true,null,null,null,null,null,false,7.0000000000000001E-3,"Narrabri ",null,null,7.0000000000000001E-3,null,0]
[null,"Murrumbidgee Shire Council","Murrumbidgee",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Narrandera ",null,null,7.0000000000000001E-3,null,0]
[null,"Muswellbrook Shire Council","Muswellbrook ",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Narromine ",null,null,7.0000000000000001E-3,null,0]
[null,"Nambucca Shire Council","Nambucca ",7.0000000000000001E-3,true,null,null,null,null,null,false,1.2E-2,"Newcastle ",null,null,1.2E-2,null,0]
[null,"Narrabri Shire Council","Narrabri ",7.0000000000000001E-3,true,null,null,null,null,null,false,8.9999999999999993E-3,"North Sydney",null,null,8.9999999999999993E-3,null,0]
[null,{"$f":"C154","v":"Narrandera Shire Council"},"Narrandera ",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Northern Beaches",null,null,7.0000000000000001E-3,null,0]
[null,{"$f":"C155","v":"Narromine Shire Council"},"Narromine ",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Oberon",null,null,7.0000000000000001E-3,null,0]
[null,"Newcastle City Council","Newcastle ",1.2E-2,true,null,null,null,null,null,false,7.0000000000000001E-3,"Orange ",null,null,7.0000000000000001E-3,null,0]
[null,"Northern Beaches Council","Northern Beaches",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Parkes ",null,null,7.0000000000000001E-3,null,0]
[null,"North Sydney Council","North Sydney",8.9999999999999993E-3,true,null,null,null,null,null,false,7.0000000000000001E-3,"Parramatta",null,null,7.0000000000000001E-3,null,0]
[null,"Oberon Council","Oberon",7.0000000000000001E-3,true,null,null,null,null,null,false,1.4E-2,"Penrith ",null,null,1.4E-2,null,0]
[null,"Orange City Council","Orange ",7.0000000000000001E-3,true,null,null,null,null,null,false,1.7000000000000001E-2,"Port Macquarie-Hastings",null,null,1.7000000000000001E-2,null,0]
[null,"Parkes Shire Council","Parkes ",7.0000000000000001E-3,true,null,null,null,null,null,false,1.2999999999999999E-2,"Port Stephens",null,null,1.2999999999999999E-2,null,0]
[null,"Penrith City Council","Penrith ",1.4E-2,true,null,null,null,null,null,false,7.0000000000000001E-3,"Queanbeyan-Palerang Regional",null,null,7.0000000000000001E-3,null,0]
[null,"Port Macquarie-Hastings Council","Port Macquarie-Hastings",1.7000000000000001E-2,true,null,null,null,null,null,false,1.2999999999999999E-2,"Randwick ",null,null,1.2999999999999999E-2,null,0]
[null,"Port Stephens Council","Port Stephens",1.2999999999999999E-2,{"$f":"IF(ISNUMBER(SEARCH(C367,B367)),TRUE,FALSE)","v":true},null,null,null,null,null,false,7.0000000000000001E-3,"Richmond Valley",null,null,7.0000000000000001E-3,null,0]
[null,"Queanbeyan-Palerang Regional Council","Queanbeyan-Palerang Regional",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Ryde ",null,null,7.0000000000000001E-3,null,0]
[null,"Randwick City Council","Randwick ",1.2999999999999999E-2,true,null,null,null,null,null,false,2.1000000000000001E-2,"Shellharbour ",null,null,2.1000000000000001E-2,null,0]
[null,"Richmond Valley Council","Richmond Valley",7.0000000000000001E-3,true,null,null,null,null,null,false,1.7000000000000001E-2,"Shoalhaven ",null,null,1.7000000000000001E-2,null,0]
[null,"Shellharbour City Council","Shellharbour ",2.1000000000000001E-2,true,null,null,null,null,null,false,7.0000000000000001E-3,"Singleton",null,null,7.0000000000000001E-3,null,0]
[null,"Shoalhaven City Council","Shoalhaven ",1.7000000000000001E-2,true,null,null,null,null,null,false,8.0000000000000002E-3,"Snowy Monaro Regional",null,null,8.0000000000000002E-3,null,0]
[null,"Singleton Shire Council","Singleton",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Snowy Valleys",null,null,7.0000000000000001E-3,null,0]
[null,"Snowy Monaro Regional Council","Snowy Monaro Regional",8.0000000000000002E-3,true,null,null,null,null,null,false,1.0999999999999999E-2,"Strathfield ",null,null,1.0999999999999999E-2,null,0]
[null,"Snowy Valleys Council","Snowy Valleys",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Sutherland ",null,null,7.0000000000000001E-3,null,0]
[null,"Strathfield Municipal Council","Strathfield ",1.0999999999999999E-2,true,null,null,null,null,null,false,1.4E-2,"Sydney ",null,null,1.4E-2,null,0]
[null,{"$f":"C174","v":"Sutherland Shire Council"},"Sutherland ",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Tamworth Regional",null,null,7.0000000000000001E-3,null,0]
[null,{"$f":"C175","v":"Tamworth Regional Council"},"Tamworth Regional",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Temora ",null,null,7.0000000000000001E-3,null,0]
[null,"Temora Shire Council","Temora ",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Tenterfield ",null,null,7.0000000000000001E-3,null,0]
[null,"Tenterfield Shire Council","Tenterfield ",7.0000000000000001E-3,true,null,null,null,null,null,false,1.6E-2,"Hills ",null,null,1.6E-2,null,0]
[null,"Tweed Shire Council","Tweed ",1.7000000000000001E-2,true,null,null,null,null,null,true,1.7000000000000001E-2,"Tweed ",null,null,1.7000000000000001E-2,null,0]
[null,"Upper Hunter Shire Council","Upper Hunter ",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Upper Hunter ",null,null,7.0000000000000001E-3,null,0]
[null,"Upper Lachlan Shire Council","Upper Lachlan ",2.4E-2,true,null,null,null,null,null,true,2.4E-2,"Upper Lachlan ",null,null,2.4E-2,null,0]
[null,"Uralla Shire Council","Uralla ",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Uralla ",null,null,7.0000000000000001E-3,null,0]
[null,"Wagga Wagga City Council","Wagga Wagga ",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Wagga Wagga ",null,null,7.0000000000000001E-3,null,0]
[null,"Walcha Council","Walcha",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Walcha",null,null,7.0000000000000001E-3,null,0]
[null,"Walgett Shire Council","Walgett ",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Walgett ",null,null,7.0000000000000001E-3,null,0]
[null,"Warren Shire Council","Warren ",1.2999999999999999E-2,true,null,null,null,null,null,true,1.2999999999999999E-2,"Warren ",null,null,1.2999999999999999E-2,null,0]
[null,"Warrumbungle Shire Council","Warrumbungle ",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Warrumbungle ",null,null,7.0000000000000001E-3,null,0]
[null,"Waverley Council","Waverley",8.0000000000000002E-3,true,null,null,null,null,null,true,8.0000000000000002E-3,"Waverley",null,null,8.0000000000000002E-3,null,0]
[null,"Weddin Shire Council","Weddin ",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Weddin ",null,null,7.0000000000000001E-3,null,0]
[null,"Wentworth Shire Council","Wentworth ",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Wentworth ",null,null,7.0000000000000001E-3,null,0]
[null,{"$f":"C190","v":"Willoughby City Council"},"Willoughby ",8.0000000000000002E-3,true,null,null,null,null,null,true,8.0000000000000002E-3,"Willoughby ",null,null,8.0000000000000002E-3,null,0]
[null,"Wingecarribee Shire Council","Wingecarribee ",1.2E-2,true,null,null,null,null,null,true,1.2E-2,"Wingecarribee ",null,null,1.2E-2,null,0]
[null,"Wollondilly Shire Council","Wollondilly ",1.2999999999999999E-2,true,null,null,null,null,null,true,1.2999999999999999E-2,"Wollondilly ",null,null,1.2999999999999999E-2,null,0]
[null,"Wollongong City Council","Wollongong ",0.01,true,null,null,null,null,null,true,0.01,"Wollongong ",null,null,0.01,null,0]
[null,"Woollahra Municipal Council","Woollahra ",7.0000000000000001E-3,true,null,null,null,null,null,true,7.0000000000000001E-3,"Woollahra ",null,null,7.0000000000000001E-3,null,0]
[null,"Yass Valley Council","Yass Valley",1.2999999999999999E-2,true,null,null,null,null,null,true,1.2999999999999999E-2,"Yass Valley",null,null,1.2999999999999999E-2,null,0]
[]
[]
[]
[null,{"$f":"'WK1 - Identification'!C31","v":"4. Has the 2021-22 LTFP been exhibited or only adopted? "}]
[]
[null,"Exhibited"]
[null,"Adopted"]

{"sheet":"Analysis","index":3,"n_rows":38,"n_cols":11,"rows_kept":38,"cut":false,"hidden":true,"merged":[]}
["WORKSHEET TO BE HIDDEN - NOT TO BE INCLUDED IN PUBLICATION"]
[null,"ANALYSIS WORKSHEET"]
[null,"NB: The benchmarks I've used here are dummy values set to be the same as the ones in the OLG guidelines.  They can be changed to wherever we land."]
[]
[1,{"$f":"\"Table \"&A5&\" - Demonstration of financial need (first criteria for temporary and permanent applications)\"","v":"Table 1 - Demonstration of financial need (first criteria for temporary and permanent applications)"}]
[]
[null,"Unrestricted current ratio benchmark",null,1.5]
[]
[{"$f":"A5+1","v":2},{"$f":"\"Table \"&A9&\" - Demonstration of financial need (second criteria for permanent applications only)\"","v":"Table 2 - Demonstration of financial need (second criteria for permanent applications only)"}]
[]
[]
[null,"Average OPR benchmark",null,0.02]
[]
[null,null,null,null,null,{"$f":"'WK8 - LTFP'!F17","v":"Year 0"},{"$f":"'WK8 - LTFP'!G17","v":"Year 1"},{"$f":"'WK8 - LTFP'!H17","v":"Year 2"},{"$f":"'WK8 - LTFP'!I17","v":"Year 3"},{"$f":"'WK8 - LTFP'!J17","v":"Year 4"},{"$f":"'WK8 - LTFP'!K17","v":"Year 5"}]
[null,null,null,null,null,{"$f":"'WK8 - LTFP'!F18","v":"2021-22"},{"$f":"'WK8 - LTFP'!G18","v":"2022-23"},{"$f":"'WK8 - LTFP'!H18","v":"2023-24"},{"$f":"'WK8 - LTFP'!I18","v":"2024-25"},{"$f":"'WK8 - LTFP'!J18","v":"2025-26"},{"$f":"'WK8 - LTFP'!K18","v":"2026-27"}]
[]
[null,"Forecast OPR (un-adjusted)",null,null,null,{"$f":"IFERROR('WK8 - LTFP'!F60/'WK8 - LTFP'!F37,0)","v":1.6900323842657848E-2},{"$f":"IFERROR('WK8 - LTFP'!G60/'WK8 - LTFP'!G37,0)","v":2.7146737145475434E-2},{"$f":"IFERROR('WK8 - LTFP'!H60/'WK8 - LTFP'!H37,0)","v":3.3208264769722308E-2},{"$f":"IFERROR('WK8 - LTFP'!I60/'WK8 - LTFP'!I37,0)","v":3.4414648523697682E-2},{"$f":"IFERROR('WK8 - LTFP'!J60/'WK8 - LTFP'!J37,0)","v":4.3875489761493219E-2},{"$f":"IFERROR('WK8 - LTFP'!K60/'WK8 - LTFP'!K37,0)","v":5.1459771334512891E-2}]
[null,"Forecast OPR (adjusted)",null,null,null,{"$f":"IFERROR('WK8 - LTFP'!F115/'WK8 - LTFP'!F92,0)","v":-4.7257914238044679E-2},{"$f":"IFERROR('WK8 - LTFP'!G115/'WK8 - LTFP'!G92,0)","v":-1.6992756076095051E-3},{"$f":"IFERROR('WK8 - LTFP'!H115/'WK8 - LTFP'!H92,0)","v":-9.2048921822517372E-3},{"$f":"IFERROR('WK8 - LTFP'!I115/'WK8 - LTFP'!I92,0)","v":-6.7943984444978484E-3},{"$f":"IFERROR('WK8 - LTFP'!J115/'WK8 - LTFP'!J92,0)","v":-1.0692486048648682E-2},{"$f":"IFERROR('WK8 - LTFP'!K115/'WK8 - LTFP'!K92,0)","v":-9.5241468259238595E-3}]
[]
[]
[]
[null,"5-Year average OPR"]
[null,{"$f":"B17","v":"Forecast OPR (un-adjusted)"},null,{"$f":"AVERAGE(G17:K17)","v":3.8020982306980311E-2}]
[null,{"$f":"B18","v":"Forecast OPR (adjusted)"},null,{"$f":"AVERAGE(G18:K18)","v":-7.5830398217863262E-3}]
[]
[]
[]
[]
[]
[null,"Decisions"]
[]
[null,"Is 5-year average OPR above 2% over the next 5 years?",null,null,{"$f":"IF(D23>D12,2,1)","v":2}]
[]
[]
[]
[null,"Warning text"]
[null,{"$f":"\"\"","v":""}]
[null,{"$f":"\"Council has a forecast mean OPR above \"&TEXT(D12,\"0.0%\")&\" over the next 5-years (2022-23 to 2026-27).  You will need to provide additional information to demonstrate financial need.  Please see our information paper for more information.\"","v":"Council has a forecast mean OPR above 2.0% over the next 5-years (2022-23 to 2026-27).  You will need to provide additional information to demonstrate financial need.  Please see our information paper for more information."}]

{"sheet":"Instructions","index":4,"n_rows":138,"n_cols":17,"rows_kept":138,"cut":false,"hidden":false,"merged":[[28,2,29,12],[27,2,27,12],[137,2,137,12],[134,2,134,12]]}
[]
[]
[]
[]
[]
[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 ADDITIONAL SPECIAL VARIATION "]
[null,null,null,null,null,null,null,"2022-23"]
[null,null,null,null,null,null,null,"TO GENERAL INCOME"]
[null,null,null,null,null,null,null,"under section 508(2) of the Local Government Act 1993"]
[null,null,null,null,null,null,null,"and Office of Local Government circular 22-07 / 6 April 2022 / A815377"]
[]
[null,null,null,null,null,null,null,"SECTION 508(2) APPLICATION FORM"]
[null,null,null,null,null,null,null,{"$f":"'WK0 - Input data'!$D$45","v":"2022-23"}]
[]
[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,null,"22-07 Circular to Councils - Guidelines for Additional Special Variation (ASV) Process for 2022-23"]
[]
[]
[null,null,null,null,null,null,null,"All dollars in nominal terms "]
[]
[null,null,null,"The Guidelines in the circular are available on the Office’s website at www.olg.nsw.gov.au."]
[]
[]
[null,null,null,null,null,null,null,"Overview"]
[]
[null,null,"An instrument made under 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,"Circular to Councils - Guidelines for Additional Special Variation (ASV) Process for 2022-23 (circular 22-07) applies to applications from councils for the lower value of: 2.5% or the council's assumed 2022-23 rate peg in its 2021-22 Long Term Financial Plan (in each case including population factor)"]
[]
[]
[null,null,"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,"This application consists of 4 worksheets:"]
[null,null,"The worksheets are labelled WK1, WK4, and WK8 to maintain consistency with standard part A application worksheet names."]
[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 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 8 (Long Term Financial Plan): Collects information on your Long Term Financial Plan."]
[]
[]
[]
[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$30","v":"Edward Jenkins"},null,null,{"$f":"'WK0 - Input data'!D32","v":"(02) 9113 7774"}]
[null,null,null,null,null,null,null,{"$f":"'WK0 - Input data'!D31","v":"edward_jenkins@ipart.nsw.gov.au"}]
[]
[null,null,null,null,{"$f":"'WK0 - Input data'!$D$35&\" \"&'WK0 - Input data'!$D$36&\" (who in \"&'WK0 - Input data'!D29&\"'s absence, will direct you to the appropriate IPART officer)\"","v":"Sacha De Maere (who in Edward's absence, will direct you to the appropriate IPART officer)"}]
[null,null,null,null,null,null,null,{"$f":"'WK0 - Input data'!D38","v":"(02) 9113 7730"}]
[null,null,null,null,null,null,null,{"$f":"'WK0 - Input data'!D37","v":"sacha_DeMaere@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,"A.","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,"B.","Provide the council's Notional General Income (NGI) for $2021-22 in nominal dollars."]
[null,null,"C.","Provide the value of the assumed 2022-23 rate peg (including population factor) as exhibited in the 2021-22 LTFP."]
[null,null,null,"Provide information on the LTFP and its exhibition/adoption date."]
[null,null,"D.","Enter the additional percentage being sought above the rate peg (excluding other adjustments)."]
[null,null,"E.","Answer the questions about expiring SVs."]
[null,null,null,"*","If the council does not have any SVs due to expire in the period of the proposed SV, leave the"]
[null,null,null,null,"field blank or select 'na'."]
[null,null,null,{"$f":"$D$86","v":"*"},{"$f":"\"Enter the $ value of expiring SVs in Table 1 (row \"&ROW('WK1 - Identification'!C80)&\")\"","v":"Enter the $ value of expiring SVs in Table 1 (row 80)"}]
[]
[null,null,"F.","Answer the questions about Crown land adjustments, catch ups and valuation objections."]
[null,null,null,{"$f":"$D$86","v":"*"},"If the council does not have any adjustments, leave the fields in this section blank"]
[null,null,null,{"$f":"$D$86","v":"*"},"Note that applications for Crown land adjustments still need to be separately made to OLG."]
[null,null,"G.","Enter the requested percentage increases in general income (including the rate peg) for year 1 (Table 1)."]
[null,null,null,{"$f":"$D$86","v":"*"},"The annual and cumulative increases in the white cells are automatically calculated once the requested "]
[null,null,null,null,"percentage increases have been entered. "]
[null,null,null,{"$f":"$D$86","v":"*"},"The worksheet automatically assumes a rate peg of 2.5% for each of the forward years (Year 2 and thereafter)."]
[null,null,null,null,"If the rate peg turns out to be different from that assumed, the total % increase in general income with an"]
[null,null,null,null,"approved SV does not change."]
[]
[null,null,"Worksheet 4 - Calculation"]
[]
[null,null,"This worksheet calculates Permissible General Income and the value of the proposed SV after taking into"]
[null,null,"account various adjustments.   Income adjustments and expiring SV amounts are to be verified"]
[null,null,"by OLG before the application is submitted to us.",null,null,null,null,null,null,null,null,null,"Example of PGI calculation for Year 1"]
[]
[null,null,"NO INPUTS ARE REQUIRED",null,null,null,null,null,null,null,"XYZ Council"]
[null,null,null,null,null,null,null,null,null,null,null,null,"WORKSHEET 4"]
[null,null,"Expiring SV"]
[null,null,{"$f":"\"If the council has a SV due to expire on 30 June \"&'WK0 - Input data'!$G$57&\", \"","v":"If the council has a SV due to expire on 30 June 2022, "},null,null,null,null,null,null,null,null,null,"PERMISSIBLE GENERAL INCOME SUMMARY FOR 2018-19"]
[null,null,"Notional General Income must be reduced before ",null,null,null,null,null,null,null,null,null,"  All dollars in nominal terms"]
[null,null,{"$f":"\"calculating Permissable General Income in \"&'WK0 - Input data'!$G$58&\".\"","v":"calculating Permissable General Income in 2022-23."},null,null,null,null,null,null,null,null,null,"Please check all income adjustments and expiring variation amounts with OLG"]
[null,null,null,null,null,null,null,null,null,null,null,null,"before submitting the application."]
[null,null,"Additional percentage increase",null,null,null,null,null,null,null,"Prior year Notional General Income",null,null,null,null,null,20000000]
[null,null,"This is the additional percentage increase being sought ",null,null,null,null,null,null,null,"Less:","Expiry of a prior special variation",null,null,null,null,10000]
[null,null,"above the rate peg, excluding any other income "]
[null,null,"adjustments.",null,null,null,null,null,null,null,"Adjusted first year Notional General Income",null,null,null,null,"$",{"$f":"Q113-Q114","v":19990000}]
[]
[null,null,"Crown Land Adjustment",null,null,null,null,null,null,null,"Plus:","Rate peg increase - first year",null,null,2.3E-2,null,{"$f":"ROUND(Q116*O118,9)","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(Q116*O119,9)","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,{"$f":"SUM(O118:O120)","v":6.0638253745043745E-2},"$",{"$f":"SUM(Q118:Q120)","v":1209400}]
[]
[null,null,"Other adjustments",null,null,null,null,null,null,null,"Other First Year Adjustments:"]
[null,null,"There are two other possible adjustments that are not included",null,null,null,null,null,null,null,"Plus/Minus:","Prior year Catch-up/(Excess)",null,null,null,null,-5000]
[null,null,"in the proposed SV % but will affect Permissible General Income:",null,null,null,null,null,null,null,"Minus:","Valuation Objections claimed in prior year",null,null,null,null,-30]
[null,null,"1. Prior year result. This is the catch up or excess amount"]
[null,null,"from the previous year, as advised by OLG.",null,null,null,null,null,null,null,null,null,null,null,"Total Adjustments",null,{"$f":"SUM(Q125:Q126)","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":"Q116+Q122+Q128","v":21194370}]
[null,null,"remove the extra income claimed from the revenue base."]
[]
[null,null,"Worksheet 8 - Long Term Financial Plan"]
[]
[null,null,"This worksheet is designed to show how the council has forecast its Long Term Financial Plan (LTFP) and the resulting Operating Performance Ratio (OPR) from those forecasts over the next 5 years."]
[null,null,"Councils must complete the information from the Long Term Financial Plan."]
[null,null,"There is an option for councils to submit adjusted LTFP data on this worksheet."]
[null,null,"Note: Councils that are submitting an adjusted LTFP must provide additional evidence as to why the OPR resulting from the adjusted LTFP is the appropriate ratio for IPART to use in its analysis."]

{"sheet":"WK1 - Identification","index":5,"n_rows":81,"n_cols":19,"rows_kept":81,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,"             APPLICATION FOR ADDITIONAL SPECIAL VARIATION TO GENERAL INCOME        ",null,null,null,null,null,null,null,{"$f":"'WK0 - Input data'!$D$45","v":"2022-23"}]
[]
[null,null,null,null,null,"WORKSHEET 1"]
[]
[null,null,null,"Step 1: Fill out council details"]
[null,null,null,"Step 2: Fill out any existing variation information"]
[null,null,null,"Step 3: Fill out crown land adjustments, catch up & excess, valuation objections"]
[null,null,null,"Step 4: Fill out proposed special variation amounts"]
[null,null,"                                                                                                          All dollars in nominal terms "]
[]
[null,null,"Council Name:",null,"City of Parramatta Council",null,null,null,{"$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,"Todd Cowan"]
[null,null,"  Position:",null,"Rates & Receivables Manager"]
[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,null,"DO NOT DELETE"]
[1,null,{"$f":"A24&\". Does the council have any existing SV(s) that means it has an increase above the rate peg for any year from \"&G62&\" (\"&G61&\") onwards?\"","v":"1. Does the council have any existing SV(s) that means it has an increase above the rate peg for any year from 2022-23 (Year 1) onwards?"},null,null,null,null,null,null,null,"no",null,null,null,null,null,null,null,{"$f":"IF(K24='WK0 - Input data'!B248,1,2)","v":2}]
[]
[null,null,"B. Council's Notional General Income"]
[{"$f":"A24+1","v":2},null,{"$f":"$A27&\". Enter Council's NGI for \"&'WK0 - Input data'!$F$58&\" ($ nominal)\"","v":"2. Enter Council's NGI for 2021-22 ($ nominal)"},null,null,null,null,null,null,null,159982939]
[]
[null,null,"C. Council's modelling assumptions"]
[{"$f":"A27+1","v":3},null,{"$f":"$A30&\". Enter Council's assumed rate peg for \"&'WK0 - Input data'!G58&\".\"","v":"3. Enter Council's assumed rate peg for 2022-23."},null,null,null,null,null,null,null,2.5000000000000001E-2]
[{"$f":"A30+1","v":4},null,{"$f":"$A31&\". Has the 2021-22 LTFP been exhibited or only adopted? \"","v":"4. Has the 2021-22 LTFP been exhibited or only adopted? "},null,null,null,null,null,null,null,"Exhibited"]
[{"$f":"A31+1","v":5},null,{"$f":"CHOOSE(S32,S33,S34)","v":"5. Enter exhibition date of Council's LTFP."},null,null,null,null,null,null,null,"2018-06-25",null,null,null,null,null,null,null,{"$f":"IF(K31='WK0 - Input data'!B404,2,IF(K31=\"\",1,1))","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A32&\". Enter adoption date of Council's LTFP.\"","v":"5. Enter adoption date of Council's LTFP."}]
[null,null,"D. Proposed special variations (SVs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A32&\". Enter exhibition date of Council's LTFP.\"","v":"5. Enter exhibition date of Council's LTFP."}]
[]
[{"$f":"A32+1","v":6},null,{"$f":"A36&\". The council is applying for a one-year increase (s508(2)).\"","v":"6. The council is applying for a one-year increase (s508(2))."},null,null,null,null,null,null,null,"s508(2)"]
[{"$f":"A36+1","v":7},null,{"$f":"A37&\". Is the special variation permanent or temporary?\"","v":"7. Is the special variation permanent or temporary?"},null,null,null,null,null,null,"select option","Permanent"]
[null,null,"     If temporary, the number of years before the special variation is due to expire (This is set to 1-year for this application).",null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1]
[{"$f":"A37+1","v":8},null,{"$f":"A39&\". Percentage rate peg for the first year of the SV period (\"&$M$3&\").  This will autofill with the selection of Council.\"","v":"8. Percentage rate peg for the first year of the SV period (2022-23).  This will autofill with the selection of Council."},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(E13),'WK0 - Input data'!D48,INDEX('WK0 - Input data'!D271:D398,MATCH('WK1 - Identification'!E13,'WK0 - Input data'!B271:B398,0)))","v":7.0000000000000001E-3}]
[{"$f":"A39+1","v":9},null,{"$f":"CHOOSE($S$24,A40&\". Enter the percentage above the existing full SV the council is applying for in 2022-23. \",A40&\". Enter the percentage above the rate peg the council is applying for in 2022-23.\")","v":"9. Enter the percentage above the rate peg the council is applying for in 2022-23."},null,null,null,null,null,null,"enter % ",1.7999999999999999E-2,{"$f":"\"Note: maximum allowed  = \"&TEXT(S45,\"0.00%\")","v":"Note: maximum allowed  = 1.80%"},null,null,null,null,null,null,"DO NOT DELETE"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S43=1,S47,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(K37='WK0 - Input data'!$B$245,1,2)","v":2}]
[]
[null,null,"E. Expiring special variations (SVs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(K39:K40)>MIN(K30,'WK0 - Input data'!D48),1,0)","v":0}]
[{"$f":"A40+1","v":10},null,{"$f":"A44&\". Does the council have an expiring variation? If yes, please specify when.\"","v":"10. Does the council have an expiring variation? If yes, please specify when."},null,null,null,null,null,"1st Expiring SV","select option","na"]
[null,null,null,null,null,null,null,null,"2nd Expiring SV","select option","na",null,null,null,null,null,null,null,{"$f":"MIN(K30,2.5%)-K39","v":1.8000000000000002E-2}]
[]
[{"$f":"A44+1","v":11},null,{"$f":"A47&\". If the council has an expiring variation, enter the $ amount expiring in row \"&ROW(C80)&\" below.\"","v":"11. If the council has an expiring variation, enter the $ amount expiring in row 80 below."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Total increase must not exceed the lower of the council's assumed \"&'WK0 - Input data'!G58&\" rate peg increase and 2.5%.\"","v":"Total increase must not exceed the lower of the council's assumed 2022-23 rate peg increase and 2.5%."}]
[]
[null,null,"F. Crown Land adjustments, catch ups, valuation objections",null,null,null,null,null,null,null,"$","% Y 0 income"]
[{"$f":"A47+1","v":12},null,{"$f":"A50&\". Enter the amount of any Crown Land adjustments required.\"","v":"12. Enter the amount of any Crown Land adjustments required."},null,null,null,null,null,null,"enter $ ",0,{"$f":"IF(K$27-$F$80=0,0,K50/(K$27-$F$80))","v":0}]
[{"$f":"A50+1","v":13},null,{"$f":"A51&\". Enter the amount for any catch ups or excess adjustments required.\"","v":"13. Enter the amount for any catch ups or excess adjustments required."},null,null,null,null,null,null,{"$f":"J50","v":"enter $ "},-688430,{"$f":"IF(K$27-$F$80=0,0,K51/(K$27-$F$80))","v":-4.3031463498742198E-3}]
[{"$f":"A51+1","v":14},null,{"$f":"A52&\". Enter any valuation objections required (input as a positive whole number).\"","v":"14. Enter any valuation objections required (input as a positive whole number)."},null,null,null,null,null,null,{"$f":"J51","v":"enter $ "},43121,{"$f":"IF(K$27-$F$80=0,0,K52/(K$27-$F$80))","v":2.6953499085299339E-4}]
[]
[]
[null,null,"G. Requested annual percentage increases and expiring SV amounts"]
[null,null,"A special variation is the total % increase permitted in a council's general income, including the rate peg and Crown land adjustments, before adjustments are made for "]
[null,null,"catch ups/excesses and valuation objections.  "]
[null,null,"Note: Approved SV% increases do not change if the actual rate peg turns out to be different from that assumed for a particular year."]
[]
[null,null,"Table 1","Requested annual percentage increases and expiring SV amounts"]
[null,null,null,null,null,{"$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$58","v":"2021-22"},{"$f":"'WK0 - Input data'!G$58","v":"2022-23"},{"$f":"'WK0 - Input data'!H$58","v":"2023-24"},{"$f":"'WK0 - Input data'!I$58","v":"2024-25"},{"$f":"'WK0 - Input data'!J$58","v":"2025-26"},{"$f":"'WK0 - Input data'!K$58","v":"2026-27"},{"$f":"'WK0 - Input data'!L$58","v":"2027-28"},{"$f":"'WK0 - Input data'!M$58","v":"2028-29"}]
[null,null,"1= included in SV period",null,null,{"$f":"IF(VALUE(RIGHT(F61,1))>$S$38,0,1)","v":1},1,0,0,0,0,0,0]
[null,null,"0 = beyond temporary SV period",null,null,{"$f":"IF($K$37='WK0 - Input data'!$B$243,1,IF($K$38<VALUE(RIGHT(F61,1)),0,1))","v":1},{"$f":"IF($K$37='WK0 - Input data'!$B$243,1,IF($K$38<VALUE(RIGHT(G61,1)),0,1))","v":1},0,0,0,0,0,0]
[null,null,"Annual % increases"]
[null,null,{"$f":"CHOOSE($S$24,\"   Enter existing full SV (ie, incl the rate peg) in the years in which it applies\",\"na - leave blank\")","v":"na - leave blank"}]
[]
[null,null,"   Rate peg only",null,null,null,{"$f":"IF(G64=0,0,'WK0 - Input data'!G60)","v":7.0000000000000001E-3},{"$f":"IF(H64=0,0,'WK0 - Input data'!H60)","v":0},{"$f":"IF(I64=0,0,'WK0 - Input data'!I60)","v":0},0.02,{"$f":"IF(K64=0,0,'WK0 - Input data'!K60)","v":0},{"$f":"IF(L64=0,0,'WK0 - Input data'!L60)","v":0},{"$f":"IF(M64=0,0,'WK0 - Input data'!M60)","v":0}]
[null,null,"     plus",{"$f":"CHOOSE($S$24,\"existing SV above rate peg\",\" na\")","v":" na"},null,null,{"$f":"IF(OR($S$24=2,G66=\"\"),0,G66-G68)","v":0},0,0,0,{"$f":"IF(OR($S$24=2,K66=\"\"),0,K66-K68)","v":0},0,0]
[null,null,"     plus","percentage above the rate peg",null,null,{"$f":"K40","v":1.7999999999999999E-2},{"$f":"IF(H63=0,0,MAX(0,H73-H68-H69-CHOOSE($S$41,H71,0)))","v":0},0,0,0,0,0]
[]
[null,null,{"$f":"$C$70","v":"     plus"},"Crown Land adjustment",null,null,{"$f":"L50","v":0},0,0,0,0,0,0]
[null,null,{"$f":"CHOOSE($S$24,\"   Proposed SV (total proposed and existing SV)\",\"   Proposed SV \")","v":"   Proposed SV "},null,null,"na",{"$f":"SUM(G68:G72)","v":2.4999999999999998E-2}]
[null,null,"Cumulative % increase"]
[null,null,{"$f":"CHOOSE($S$24,\"Exising full SV (including rate peg) followed by rate peg only\",\"Rate peg only\")","v":"Rate peg only"},null,null,null,{"$f":"SUM(G68:G69)","v":7.0000000000000001E-3},{"$f":"IF(H64=0,0,(1+G75)*(1+H68+H69)-1)","v":0},0,0,0,0,0]
[null,null,{"$f":"C70","v":"     plus"},"additional increases",null,null,{"$f":"IF(G70=0,\".\",G70+CHOOSE($S$41,G71,0))","v":1.7999999999999999E-2},{"$f":"IF(OR(H63=0,H64=0),0,MAX(0,H77-H75))","v":0},{"$f":"IF(I64=0,0,IF(I63=0,0,MAX(0,I77-I75)))","v":0},{"$f":"IF(J64=0,0,IF(J63=0,0,MAX(0,J77-J75)))","v":0},{"$f":"IF(K64=0,0,IF(K63=0,0,MAX(0,K77-K75)))","v":0},{"$f":"IF(L64=0,0,IF(L63=0,0,MAX(0,L77-L75)))","v":0},{"$f":"IF(M64=0,0,IF(M63=0,0,MAX(0,M77-M75)))","v":0}]
[null,null,{"$f":"C73","v":"   Proposed SV "},null,null,"na",{"$f":"IF(G73=0,\".\",G73)","v":2.4999999999999998E-2},{"$f":"IF(H64=0,0,IF(H63=0,(1+G77)*(1+H68+H69)-1,(1+G77)*(1+H73)-1))","v":0},0,0,0,0,0]
[]
[null,null,"Expiring special variations"]
[null,null,"$ value of expiring special",null,"$ (nominal)",null,0]
[null,null," variations (ESV)",null,"% value of ESV",{"$f":"IF('WK4 - PGI summary'!F58=0,\".\",F80/'WK4 - PGI summary'!F58)","v":0},{"$f":"IF('WK4 - PGI summary'!G58=0,\".\",G80/'WK4 - PGI summary'!G58)","v":0},{"$f":"IF('WK4 - PGI summary'!H58=0,\".\",H80/'WK4 - PGI summary'!H58)","v":"."},{"$f":"IF('WK4 - PGI summary'!I58=0,\".\",I80/'WK4 - PGI summary'!I58)","v":"."},{"$f":"IF('WK4 - PGI summary'!J58=0,\".\",J80/'WK4 - PGI summary'!J58)","v":"."},{"$f":"IF('WK4 - PGI summary'!K58=0,\".\",K80/'WK4 - PGI summary'!K58)","v":"."},{"$f":"IF('WK4 - PGI summary'!L58=0,\".\",L80/'WK4 - PGI summary'!L58)","v":"."},{"$f":"IF('WK4 - PGI summary'!M58=0,\".\",M80/'WK4 - PGI summary'!M58)","v":"."}]

{"sheet":"WK2 - Notional General Income","index":6,"n_rows":163,"n_cols":13,"rows_kept":163,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,{"$f":"IF(ISBLANK('WK1 - Identification'!$E$13),'WK1 - Identification'!$E$14,'WK1 - Identification'!$E$13)","v":"City of Parramatta Council"}]
[]
[null,null,null,null,null,null,null,"WORKSHEET 2"]
[]
[null,null,null,null,null,null,null,{"$f":"\"CALCULATION OF NOTIONAL GENERAL INCOME \"&'WK0 - Input data'!$F$58","v":"CALCULATION OF NOTIONAL GENERAL INCOME 2021-22"}]
[null,null,null,null,null,null,null,"Applicable to the first year of the application"]
[]
[null,null,null,null,null,null,null,"All dollars in nominal terms "]
[null,null,null,null,null,null,null,"This worksheet must reflect the rating structure levied in the previous year "]
[null,null,null,null,{"$f":"\"NOTE: Valuations used here are to be taken from Council's valuation list on 1 July \"&'WK0 - Input data'!$F$57&\" and are to include:\"","v":"NOTE: Valuations used here are to be taken from Council's valuation list on 1 July 2021 and are to include:"}]
[null,null,null,null,"(i) supplementaries having the same base date and furnished to Council during that year, and"]
[null,null,null,null,"(ii) estimates of increases in valuations provided to the Council under section 513."]
[]
[null,null,null,null,null,null,null,"Calculation of Notional General Income - Ordinary Rates"]
[]
[null,null,"Rating Category   (s514-518)","Name of \nsub-category ","Number of Assessments","Ad Valorem Rate (cents)","Base Amount\n$","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,null,null,null,{"$f":"IF(G19=\"\",\".\",E19*G19/M19)","v":"."},null,null,null,null,{"$f":"IF(E19=\"\",\".\",IF(G19<>\"\",G19*E19+K19*(F19/100),(K19-L19)*(F19/100)+I19*J19))","v":"."}]
[null,null,"Residential",null,null,null,null,{"$f":"IF(G20=\"\",\".\",E20*G20/M20)","v":"."},null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",null,null,null,null,".",null,null,null,null,{"$f":"IF(E23=\"\",\".\",IF(G23<>\"\",G23*E23+K23*(F23/100),(K23-L23)*(F23/100)+I23*J23))","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,"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",{"$f":"SUM(E19:E38)","v":0},null,null,null,null,{"$f":"SUM(J19:J38)","v":0},{"$f":"SUM(K19:K38)","v":0},{"$f":"SUM(L19:L38)","v":0},{"$f":"SUM(M19:M38)","v":0}]
[null,null,"Business",null,null,null,null,".",null,null,null,null,{"$f":"IF(E40=\"\",\".\",IF(G40<>\"\",G40*E40+K40*(F40/100),(K40-L40)*(F40/100)+I40*J40))","v":"."}]
[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,"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",{"$f":"SUM(E40:E64)","v":0},null,null,null,null,{"$f":"SUM(J40:J64)","v":0},{"$f":"SUM(K40:K64)","v":0},{"$f":"SUM(L40:L64)","v":0},{"$f":"SUM(M40:M64)","v":0}]
[null,null,"Farmland",null,null,null,null,".",null,null,null,null,{"$f":"IF(E66=\"\",\".\",IF(G66<>\"\",G66*E66+K66*(F66/100),(K66-L66)*(F66/100)+I66*J66))","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,"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":0},null,null,null,null,{"$f":"SUM(J66:J75)","v":0},{"$f":"SUM(K66:K75)","v":0},{"$f":"SUM(L66:L75)","v":0},{"$f":"SUM(M66:M75)","v":0}]
[null,null,"Mining",null,null,null,null,".",null,null,null,null,{"$f":"IF(E77=\"\",\".\",IF(G77<>\"\",G77*E77+K77*(F77/100),(K77-L77)*(F77/100)+I77*J77))","v":"."}]
[null,null,"Mining",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",null,null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",null,null,null,null,{"$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":0},null,null,null,null,{"$f":"SUM(J77:J86)","v":0},{"$f":"SUM(K77:K86)","v":0},{"$f":"SUM(L77:L86)","v":0},{"$f":"SUM(M77:M86)","v":0}]
[null,null,"Total Assessments:",null,{"$f":"E39+E65+E76+E87","v":0},null,null,"Total Rateable Land Value:",null,null,{"$f":"K39+K65+K76+K87","v":0},"Sub-Total:",{"$f":"M39+M65+M76+M87","v":0}]
[]
[]
[null,null,null,null,null,null,null,"Calculation of Notional General Income - Special Rates"]
[]
[null,null,"Rating Category   (s514-518)","Name of special rate","Number of Assessments","Ad Valorem Rate","Base Amount\n$","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":0}]
[]
[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":true,"merged":[]}
[]
[]
[null,null,{"$f":"'WK2 - Notional General Income'!$C$3","v":"City of Parramatta Council"}]
[]
[null,null,null,null,null,null,null,"WORKSHEET 3"]
[]
[null,null,null,null,null,null,null,{"$f":"\"CALCULATION OF NOTIONAL GENERAL INCOME \"&'WK0 - Input data'!$G$58","v":"CALCULATION OF NOTIONAL GENERAL INCOME 2022-23"}]
[]
[null,null,null,null,null,null,null,"All dollars in nominal terms "]
[]
[null,null,null,null,null,null,null,"This worksheet must contain the rating structure proposed for the first year of the special variation application. "]
[null,null,null,null,null,null,null,"Note: A rating structure that does not comply with the legislation may not be approved.  It is Council's responsibility to check its rating structure with OLG before submission to IPART."]
[]
[null,null,null,null,null,null,null,"Calculation of Notional General Income - Ordinary Rates"]
[]
[]
[]
[null,null,"Rating Category   (s514-518)","Name of \nsub-category ","Number of Assessments","Ad valorem rate\n(cents)","Base Amount\n$","Base Amount\n%","Minimum\nAmount\n$","Number on Minimum","Land Value as at\nstart of year\n$","Land Value of Land on Minimum $","Notional General\nIncome"]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D19=\"\",\"\",'WK2 - Notional General Income'!D19)","v":""},null,null,null,{"$f":"IF(G19=\"\",\".\",E19*G19/M19)","v":"."},null,null,null,null,{"$f":"IF(E19=\"\",\".\",IF(G19<>\"\",G19*E19+K19*(F19/100),(K19-L19)*(F19/100)+I19*J19))","v":"."}]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D20=\"\",\"\",'WK2 - Notional General Income'!D20)","v":""},null,null,null,{"$f":"IF(G20=\"\",\".\",E20*G20/M20)","v":"."},null,null,null,null,"."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D21=\"\",\"\",'WK2 - Notional General Income'!D21)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D22=\"\",\"\",'WK2 - Notional General Income'!D22)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D23=\"\",\"\",'WK2 - Notional General Income'!D23)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D24=\"\",\"\",'WK2 - Notional General Income'!D24)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D25=\"\",\"\",'WK2 - Notional General Income'!D25)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D26=\"\",\"\",'WK2 - Notional General Income'!D26)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D27=\"\",\"\",'WK2 - Notional General Income'!D27)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D28=\"\",\"\",'WK2 - Notional General Income'!D28)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D29=\"\",\"\",'WK2 - Notional General Income'!D29)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D30=\"\",\"\",'WK2 - Notional General Income'!D30)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D31=\"\",\"\",'WK2 - Notional General Income'!D31)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D32=\"\",\"\",'WK2 - Notional General Income'!D32)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D33=\"\",\"\",'WK2 - Notional General Income'!D33)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D34=\"\",\"\",'WK2 - Notional General Income'!D34)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D35=\"\",\"\",'WK2 - Notional General Income'!D35)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D36=\"\",\"\",'WK2 - Notional General Income'!D36)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D37=\"\",\"\",'WK2 - Notional General Income'!D37)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D38=\"\",\"\",'WK2 - Notional General Income'!D38)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,null,"Total Residential",{"$f":"SUM(E19:E38)","v":0},null,null,null,null,{"$f":"SUM(J19:J38)","v":0},{"$f":"SUM(K19:K38)","v":0},{"$f":"SUM(L19:L38)","v":0},{"$f":"SUM(M19:M38)","v":0}]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D40=\"\",\"\",'WK2 - Notional General Income'!D40)","v":""},null,null,null,".",null,null,null,null,{"$f":"IF(E40=\"\",\".\",IF(G40<>\"\",G40*E40+K40*(F40/100),(K40-L40)*(F40/100)+I40*J40))","v":"."}]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D41=\"\",\"\",'WK2 - Notional General Income'!D41)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D42=\"\",\"\",'WK2 - Notional General Income'!D42)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D43=\"\",\"\",'WK2 - Notional General Income'!D43)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D44=\"\",\"\",'WK2 - Notional General Income'!D44)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D45=\"\",\"\",'WK2 - Notional General Income'!D45)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D46=\"\",\"\",'WK2 - Notional General Income'!D46)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D47=\"\",\"\",'WK2 - Notional General Income'!D47)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D48=\"\",\"\",'WK2 - Notional General Income'!D48)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D49=\"\",\"\",'WK2 - Notional General Income'!D49)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D50=\"\",\"\",'WK2 - Notional General Income'!D50)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D51=\"\",\"\",'WK2 - Notional General Income'!D51)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D52=\"\",\"\",'WK2 - Notional General Income'!D52)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D53=\"\",\"\",'WK2 - Notional General Income'!D53)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D54=\"\",\"\",'WK2 - Notional General Income'!D54)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D55=\"\",\"\",'WK2 - Notional General Income'!D55)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D56=\"\",\"\",'WK2 - Notional General Income'!D56)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D57=\"\",\"\",'WK2 - Notional General Income'!D57)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D58=\"\",\"\",'WK2 - Notional General Income'!D58)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D59=\"\",\"\",'WK2 - Notional General Income'!D59)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D60=\"\",\"\",'WK2 - Notional General Income'!D60)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D61=\"\",\"\",'WK2 - Notional General Income'!D61)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D62=\"\",\"\",'WK2 - Notional General Income'!D62)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D63=\"\",\"\",'WK2 - Notional General Income'!D63)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D64=\"\",\"\",'WK2 - Notional General Income'!D64)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,null,"Total Business",{"$f":"SUM(E40:E64)","v":0},null,null,null,null,{"$f":"SUM(J40:J64)","v":0},{"$f":"SUM(K40:K64)","v":0},{"$f":"SUM(L40:L64)","v":0},{"$f":"SUM(M40:M64)","v":0}]
[null,null,"Farmland",{"$f":"IF('WK2 - Notional General Income'!D66=\"\",\"\",'WK2 - Notional General Income'!D66)","v":""},null,null,null,{"$f":"IF(G66=\"\",\".\",E66*G66/M66)","v":"."},null,null,null,null,{"$f":"IF(E66=\"\",\".\",IF(G66<>\"\",G66*E66+K66*(F66/100),(K66-L66)*(F66/100)+I66*J66))","v":"."}]
[null,null,"Farmland",{"$f":"IF('WK2 - Notional General Income'!D67=\"\",\"\",'WK2 - Notional General Income'!D67)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland",{"$f":"IF('WK2 - Notional General Income'!D68=\"\",\"\",'WK2 - Notional General Income'!D68)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland",{"$f":"IF('WK2 - Notional General Income'!D69=\"\",\"\",'WK2 - Notional General Income'!D69)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland",{"$f":"IF('WK2 - Notional General Income'!D70=\"\",\"\",'WK2 - Notional General Income'!D70)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland",{"$f":"IF('WK2 - Notional General Income'!D71=\"\",\"\",'WK2 - Notional General Income'!D71)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland",{"$f":"IF('WK2 - Notional General Income'!D72=\"\",\"\",'WK2 - Notional General Income'!D72)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland",{"$f":"IF('WK2 - Notional General Income'!D73=\"\",\"\",'WK2 - Notional General Income'!D73)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland",{"$f":"IF('WK2 - Notional General Income'!D74=\"\",\"\",'WK2 - Notional General Income'!D74)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland",{"$f":"IF('WK2 - Notional General Income'!D75=\"\",\"\",'WK2 - Notional General Income'!D75)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,null,"Total Farmland",{"$f":"SUM(E66:E75)","v":0},null,null,null,null,{"$f":"SUM(J66:J75)","v":0},{"$f":"SUM(K66:K75)","v":0},{"$f":"SUM(L66:L75)","v":0},{"$f":"SUM(M66:M75)","v":0}]
[null,null,"Mining",{"$f":"IF('WK2 - Notional General Income'!D77=\"\",\"\",'WK2 - Notional General Income'!D77)","v":""},null,null,null,{"$f":"IF(G77=\"\",\".\",E77*G77/M77)","v":"."},null,null,null,null,{"$f":"IF(E77=\"\",\".\",IF(G77<>\"\",G77*E77+K77*(F77/100),(K77-L77)*(F77/100)+I77*J77))","v":"."}]
[null,null,"Mining",{"$f":"IF('WK2 - Notional General Income'!D78=\"\",\"\",'WK2 - Notional General Income'!D78)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",{"$f":"IF('WK2 - Notional General Income'!D79=\"\",\"\",'WK2 - Notional General Income'!D79)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",{"$f":"IF('WK2 - Notional General Income'!D80=\"\",\"\",'WK2 - Notional General Income'!D80)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",{"$f":"IF('WK2 - Notional General Income'!D81=\"\",\"\",'WK2 - Notional General Income'!D81)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",{"$f":"IF('WK2 - Notional General Income'!D82=\"\",\"\",'WK2 - Notional General Income'!D82)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",{"$f":"IF('WK2 - Notional General Income'!D83=\"\",\"\",'WK2 - Notional General Income'!D83)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",{"$f":"IF('WK2 - Notional General Income'!D84=\"\",\"\",'WK2 - Notional General Income'!D84)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",{"$f":"IF('WK2 - Notional General Income'!D85=\"\",\"\",'WK2 - Notional General Income'!D85)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",{"$f":"IF('WK2 - Notional General Income'!D86=\"\",\"\",'WK2 - Notional General Income'!D86)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,null,"Total Mining",{"$f":"SUM(E77:E86)","v":0},null,null,null,null,{"$f":"SUM(J77:J86)","v":0},{"$f":"SUM(K77:K86)","v":0},{"$f":"SUM(L77:L86)","v":0},{"$f":"SUM(M77:M86)","v":0}]
[null,null,"Total Assessments:",null,{"$f":"E39+E65+E76+E87","v":0},null,null,"Total Rateable Land Value:",null,null,{"$f":"K39+K65+K76+K87","v":0},"Sub-Total:",{"$f":"M39+M65+M76+M87","v":0}]
[]
[]
[null,null,null,null,null,null,null,"Calculation of Notional General Income - Special Rates"]
[]
[null,null,"Rating Category   (s514-518)","Name of special rate","Number of Assessments","Ad Valorem Rate","Base Amount\n$","Base Amount %","Minimum\nAmount\n$","Number on Minimum","Land Value\nas at\nstart of year","Land Value of Land on Minimum","Notional\nIncome\n"]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D94=\"\",\"\",'WK2 - Notional General Income'!D94)","v":""},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",{"$f":"IF('WK2 - Notional General Income'!D95=\"\",\"\",'WK2 - Notional General Income'!D95)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D96=\"\",\"\",'WK2 - Notional General Income'!D96)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D97=\"\",\"\",'WK2 - Notional General Income'!D97)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D98=\"\",\"\",'WK2 - Notional General Income'!D98)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D99=\"\",\"\",'WK2 - Notional General Income'!D99)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D100=\"\",\"\",'WK2 - Notional General Income'!D100)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D101=\"\",\"\",'WK2 - Notional General Income'!D101)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D102=\"\",\"\",'WK2 - Notional General Income'!D102)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D103=\"\",\"\",'WK2 - Notional General Income'!D103)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D104=\"\",\"\",'WK2 - Notional General Income'!D104)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D105=\"\",\"\",'WK2 - Notional General Income'!D105)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D106=\"\",\"\",'WK2 - Notional General Income'!D106)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D107=\"\",\"\",'WK2 - Notional General Income'!D107)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D108=\"\",\"\",'WK2 - Notional General Income'!D108)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D109=\"\",\"\",'WK2 - Notional General Income'!D109)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D110=\"\",\"\",'WK2 - Notional General Income'!D110)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D111=\"\",\"\",'WK2 - Notional General Income'!D111)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D112=\"\",\"\",'WK2 - Notional General Income'!D112)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D113=\"\",\"\",'WK2 - Notional General Income'!D113)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D114=\"\",\"\",'WK2 - Notional General Income'!D114)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D115=\"\",\"\",'WK2 - Notional General Income'!D115)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D116=\"\",\"\",'WK2 - Notional General Income'!D116)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D117=\"\",\"\",'WK2 - Notional General Income'!D117)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D118=\"\",\"\",'WK2 - Notional General Income'!D118)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D119=\"\",\"\",'WK2 - Notional General Income'!D119)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D120=\"\",\"\",'WK2 - Notional General Income'!D120)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D121=\"\",\"\",'WK2 - Notional General Income'!D121)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D122=\"\",\"\",'WK2 - Notional General Income'!D122)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D123=\"\",\"\",'WK2 - Notional General Income'!D123)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland",{"$f":"IF('WK2 - Notional General Income'!D124=\"\",\"\",'WK2 - Notional General Income'!D124)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland",{"$f":"IF('WK2 - Notional General Income'!D125=\"\",\"\",'WK2 - Notional General Income'!D125)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland",{"$f":"IF('WK2 - Notional General Income'!D126=\"\",\"\",'WK2 - Notional General Income'!D126)","v":""},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",{"$f":"IF('WK2 - Notional General Income'!D127=\"\",\"\",'WK2 - Notional General Income'!D127)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland",{"$f":"IF('WK2 - Notional General Income'!D128=\"\",\"\",'WK2 - Notional General Income'!D128)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland",{"$f":"IF('WK2 - Notional General Income'!D129=\"\",\"\",'WK2 - Notional General Income'!D129)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland",{"$f":"IF('WK2 - Notional General Income'!D130=\"\",\"\",'WK2 - Notional General Income'!D130)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland",{"$f":"IF('WK2 - Notional General Income'!D131=\"\",\"\",'WK2 - Notional General Income'!D131)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland",{"$f":"IF('WK2 - Notional General Income'!D132=\"\",\"\",'WK2 - Notional General Income'!D132)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Farmland",{"$f":"IF('WK2 - Notional General Income'!D133=\"\",\"\",'WK2 - Notional General Income'!D133)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",{"$f":"IF('WK2 - Notional General Income'!D134=\"\",\"\",'WK2 - Notional General Income'!D134)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",{"$f":"IF('WK2 - Notional General Income'!D135=\"\",\"\",'WK2 - Notional General Income'!D135)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",{"$f":"IF('WK2 - Notional General Income'!D136=\"\",\"\",'WK2 - Notional General Income'!D136)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",{"$f":"IF('WK2 - Notional General Income'!D137=\"\",\"\",'WK2 - Notional General Income'!D137)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",{"$f":"IF('WK2 - Notional General Income'!D138=\"\",\"\",'WK2 - Notional General Income'!D138)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",{"$f":"IF('WK2 - Notional General Income'!D139=\"\",\"\",'WK2 - Notional General Income'!D139)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",{"$f":"IF('WK2 - Notional General Income'!D140=\"\",\"\",'WK2 - Notional General Income'!D140)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",{"$f":"IF('WK2 - Notional General Income'!D141=\"\",\"\",'WK2 - Notional General Income'!D141)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",{"$f":"IF('WK2 - Notional General Income'!D142=\"\",\"\",'WK2 - Notional General Income'!D142)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,"Mining",{"$f":"IF('WK2 - Notional General Income'!D143=\"\",\"\",'WK2 - Notional General Income'!D143)","v":""},null,null,null,".",null,null,null,null,"."]
[null,null,null,null,null,null,null,null,null,null,null,"Sub-Total:",{"$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":0}]
[]
[null,null,null,null,null,null,"LESS: Valuation Objection Income ",null,null,null,null,null,{"$f":"-'WK1 - Identification'!K52","v":-43121}]
[]
[null,null,null,null,null,null,"NET   Notional General Income",null,null,null,null,null,{"$f":"M161+M163","v":-43121}]
[]
[]
[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":107,"n_cols":17,"rows_kept":107,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,{"$f":"'WK2 - Notional General Income'!$C$3","v":"City of Parramatta Council"}]
[]
[null,null,null,null,"WORKSHEET 4"]
[]
[null,null,null,null,{"$f":"\"PERMISSIBLE GENERAL INCOME SUMMARY FOR \"&'WK0 - Input data'!$D$45","v":"PERMISSIBLE GENERAL INCOME SUMMARY FOR 2022-23"}]
[null,null,null,null,"  All dollars in nominal terms"]
[null,null,null,null,"Please check all income adjustments and expiring variation amounts with OLG"]
[null,null,null,null,"before submitting the application.",null,null,null,null,"check = 0"]
[null,null,"Prior year Notional General Income",null,null,null,null,{"$f":"'WK1 - Identification'!$K$27","v":159982939},null,{"$f":"IF(H11=0,0,H11-G45)","v":0}]
[null,null,"Less:","Expiry of a prior special variation",null,null,null,{"$f":"'WK1 - Identification'!F80","v":0},null,{"$f":"IF(H12=0,0,H12-G46)","v":0}]
[]
[null,null,"Adjusted first year Notional General Income",null,null,null,"$",{"$f":"H11-H12","v":159982939}]
[]
[null,null,"Plus:","Rate peg - first year",null,{"$f":"'WK1 - Identification'!G68","v":7.0000000000000001E-3},null,{"$f":"H$14*F16","v":1119880.5730000001},null,{"$f":"IF(H16=0,0,H16-G49)","v":0}]
[null,null,"Plus:",{"$f":"CHOOSE('WK1 - Identification'!$S$24,\"Existing SV above rate peg - first year\",\"na\")","v":"na"},null,{"$f":"'WK1 - Identification'!G69","v":0},null,{"$f":"H$14*F17","v":0}]
[null,null,"Plus:","Additional increase - first year",null,{"$f":"'WK1 - Identification'!G70","v":1.7999999999999999E-2},null,2879692.9019999998,null,{"$f":"IF(H18=0,0,H18-G51)","v":0}]
[]
[null,null,"Plus:","Crown Land adjustment - first year",null,{"$f":"IF(H14=0,0,H20/H14)","v":0},null,{"$f":"'WK1 - Identification'!K50","v":0},null,{"$f":"IF(H20=0,0,H20-G53)","v":0}]
[]
[null,null,null,"Total special variation - first year",null,{"$f":"SUM(F16:F20)","v":2.4999999999999998E-2},"$",{"$f":"H14*F22","v":3999573.4749999996},null,{"$f":"IF(H22=0,0,H22-G54)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(H16:H20)-H22","v":0}]
[null,null,"Other First Year Adjustments:"]
[null,null,"Plus/Minus:","Prior year Catch-up/(Excess)",null,null,null,{"$f":"'WK1 - Identification'!K51","v":-688430}]
[null,null,"Minus:","Valuation Objections claimed in prior year",null,null,null,{"$f":"-'WK1 - Identification'!K52","v":-43121}]
[]
[]
[null,null,null,null,null,"Total Adjustments",null,{"$f":"H25+H26","v":-731551},null,{"$f":"H29-G57","v":0}]
[]
[null,null,null,"First year Permissible General Income",null,null,"$",{"$f":"H14+H22+H29","v":163250961.47499999},null,{"$f":"IF(H31=0,0,H31-G58)","v":0}]
[]
[]
[]
[]
[]
[null,{"$f":"\"PERMISSABLE GENERAL INCOME (PGI) OVER PROPOSED SV PERIOD (\"&E45&\")\"","v":"PERMISSABLE GENERAL INCOME (PGI) OVER PROPOSED SV PERIOD ($ nominal)"}]
[]
[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$55","v":"Year 7"},"Total","increase"]
[null,null,{"$f":"'WK0 - Input data'!B$58","v":"Financial year"},null,"units",{"$f":"'WK0 - Input data'!F$58","v":"2021-22"},{"$f":"'WK0 - Input data'!G$58","v":"2022-23"},{"$f":"'WK0 - Input data'!H$58","v":"2023-24"},{"$f":"'WK0 - Input data'!I$58","v":"2024-25"},{"$f":"'WK0 - Input data'!J$58","v":"2025-26"},{"$f":"'WK0 - Input data'!K$58","v":"2026-27"},{"$f":"'WK0 - Input data'!L$58","v":"2027-28"},{"$f":"'WK0 - Input data'!M$58","v":"2028-29"},{"$f":"E45","v":"$ nominal"},"%"]
[null,null,null,null,null,null,{"$f":"IF('WK1 - Identification'!G63=1,\"Proposed SV period\",IF(AND('WK1 - Identification'!G63=0,'WK1 - Identification'!G66>0),\"Existing SV period\",\"no SV\"))","v":"Proposed SV period"},{"$f":"IF('WK1 - Identification'!H63=1,\"Proposed SV period\",IF(AND('WK1 - Identification'!H63=0,'WK1 - Identification'!H66>0),\"Existing SV period\",\"no SV\"))","v":"no SV"},{"$f":"IF('WK1 - Identification'!I63=1,\"Proposed SV period\",IF(AND('WK1 - Identification'!I63=0,'WK1 - Identification'!I66>0),\"Existing SV period\",\"no SV\"))","v":"no SV"},{"$f":"IF('WK1 - Identification'!J63=1,\"Proposed SV period\",IF(AND('WK1 - Identification'!J63=0,'WK1 - Identification'!J66>0),\"Existing SV period\",\"no SV\"))","v":"no SV"},{"$f":"IF('WK1 - Identification'!K63=1,\"Proposed SV period\",IF(AND('WK1 - Identification'!K63=0,'WK1 - Identification'!K66>0),\"Existing SV period\",\"no SV\"))","v":"no SV"},{"$f":"IF('WK1 - Identification'!L63=1,\"Proposed SV period\",IF(AND('WK1 - Identification'!L63=0,'WK1 - Identification'!L66>0),\"Existing SV period\",\"no SV\"))","v":"no SV"},{"$f":"IF('WK1 - Identification'!M63=1,\"Proposed SV period\",IF(AND('WK1 - Identification'!M63=0,'WK1 - Identification'!M66>0),\"Existing SV period\",\"no SV\"))","v":"no SV"}]
[null,null,{"$f":"'WK1 - Identification'!C64","v":"0 = beyond temporary SV period"},null,null,{"$f":"'WK1 - Identification'!F64","v":1},{"$f":"'WK1 - Identification'!G64","v":1},{"$f":"'WK1 - Identification'!H64","v":0},{"$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,null,"PGI with proposed SV"]
[null,null,"Prior year Notional General Income (NGI)",null,{"$f":"'WK0 - Input data'!$C$62","v":"$ nominal"},null,{"$f":"'WK1 - Identification'!K27","v":159982939},{"$f":"IF(H$42=0,0,G58)","v":0},{"$f":"IF(I$42=0,0,H58)","v":0},0,0,{"$f":"IF(L$42=0,0,K58)","v":0},{"$f":"IF(M$42=0,0,L58)","v":0}]
[null,null,"  less","expiry of a prior special variation",{"$f":"E45","v":"$ nominal"},null,{"$f":"'WK1 - Identification'!F80","v":0},{"$f":"IF(H$42=0,0,'WK1 - Identification'!G80)","v":0},{"$f":"IF(I$42=0,0,'WK1 - Identification'!H80)","v":0},{"$f":"IF(J$42=0,0,'WK1 - Identification'!I80)","v":0},{"$f":"IF(K$42=0,0,'WK1 - Identification'!J80)","v":0},{"$f":"IF(L$42=0,0,'WK1 - Identification'!K80)","v":0},{"$f":"IF(M$42=0,0,'WK1 - Identification'!L80)","v":0}]
[null,null,"Adjusted Notional General income",null,{"$f":"E46","v":"$ nominal"},null,{"$f":"G45-G46","v":159982939},{"$f":"H45-H46","v":0},0,0,0,{"$f":"L45-L46","v":0},0]
[]
[null,null,"     plus","rate peg increase",{"$f":"$E$45","v":"$ nominal"},null,{"$f":"G$47*'WK1 - Identification'!G68","v":1119880.5730000001},{"$f":"H$47*'WK1 - Identification'!H68","v":0},{"$f":"I$47*'WK1 - Identification'!I68","v":0},{"$f":"J$47*'WK1 - Identification'!J68","v":0},{"$f":"K$47*'WK1 - Identification'!K68","v":0},{"$f":"L$47*'WK1 - Identification'!L68","v":0},{"$f":"M$47*'WK1 - Identification'!M68","v":0}]
[null,null,"     plus",{"$f":"CHOOSE('WK1 - Identification'!$S$24,\"existing SV above rate peg\",\"na\")","v":"na"},{"$f":"$E$45","v":"$ nominal"},null,{"$f":"G$47*'WK1 - Identification'!G69","v":0},{"$f":"H$47*'WK1 - Identification'!H69","v":0},{"$f":"I$47*'WK1 - Identification'!I69","v":0},{"$f":"J$47*'WK1 - Identification'!J69","v":0},{"$f":"K$47*'WK1 - Identification'!K69","v":0},{"$f":"L$47*'WK1 - Identification'!L69","v":0},{"$f":"M$47*'WK1 - Identification'!M69","v":0}]
[null,null,{"$f":"C49","v":"     plus"},{"$f":"CHOOSE('WK1 - Identification'!$S$41,\"additional increase that is temporary\",\"additional increase\")","v":"additional increase"},{"$f":"E49","v":"$ nominal"},null,{"$f":"G$47*'WK1 - Identification'!G70","v":2879692.9019999998},{"$f":"H$47*'WK1 - Identification'!H70","v":0},{"$f":"I$47*'WK1 - Identification'!I70","v":0},{"$f":"J$47*'WK1 - Identification'!J70","v":0},{"$f":"K$47*'WK1 - Identification'!K70","v":0},{"$f":"L$47*'WK1 - Identification'!L70","v":0},{"$f":"M$47*'WK1 - Identification'!M70","v":0}]
[null,null,{"$f":"C50","v":"     plus"},{"$f":"CHOOSE('WK1 - Identification'!$S$41,\"additional increase that is permanent\",\"na\")","v":"na"},{"$f":"E50","v":"$ nominal"},null,{"$f":"G$47*'WK1 - Identification'!G71","v":0},{"$f":"H$47*'WK1 - Identification'!H71","v":0},{"$f":"I$47*'WK1 - Identification'!I71","v":0},{"$f":"J$47*'WK1 - Identification'!J71","v":0},{"$f":"K$47*'WK1 - Identification'!K71","v":0},{"$f":"L$47*'WK1 - Identification'!L71","v":0},{"$f":"M$47*'WK1 - Identification'!M71","v":0}]
[null,null,{"$f":"C51","v":"     plus"},"Crown Land adjustment","$ nominal",null,{"$f":"G$47*'WK1 - Identification'!G72","v":0},{"$f":"H$47*'WK1 - Identification'!H72","v":0},{"$f":"I$47*'WK1 - Identification'!I72","v":0},{"$f":"J$47*'WK1 - Identification'!J72","v":0},{"$f":"K$47*'WK1 - Identification'!K72","v":0},{"$f":"L$47*'WK1 - Identification'!L72","v":0},{"$f":"M$47*'WK1 - Identification'!M72","v":0}]
[null,null,"Total proposed SV",null,{"$f":"E53","v":"$ nominal"},null,{"$f":"SUM(G49:G53)","v":3999573.4749999996},{"$f":"SUM(H49:H53)","v":0},0,0,0,{"$f":"SUM(L49:L53)","v":0},0]
[]
[null,null,"Notional General Income after SV applied",null,{"$f":"$E$45","v":"$ nominal"},null,{"$f":"G47+G54","v":163982512.47499999},{"$f":"H47+H54","v":0},0,0,0,{"$f":"L47+L54","v":0},0]
[null,null,{"$f":"C49","v":"     plus"},"other 1st-year adjustments",{"$f":"E56","v":"$ nominal"},null,{"$f":"'WK1 - Identification'!K51-'WK1 - Identification'!K52","v":-731551},0,0,0,0,0,0]
[null,null,"PGI with proposed SV",null,{"$f":"E57","v":"$ nominal"},{"$f":"G45","v":159982939},{"$f":"G56+G57","v":163250961.47499999},{"$f":"H56+H57","v":0},0,0,0,{"$f":"L56+L57","v":0},0,{"$f":"INDEX(F58:M58,'WK1 - Identification'!$S$38+1)-F58","v":3268022.474999994},{"$f":"IF(F58=0,0,N58/F58)","v":2.0427318659272751E-2}]
[]
[]
[null,null,{"$f":"CHOOSE('WK1 - Identification'!$S$24,\"PGI if only the existing SV/rate peg applied\",\"PGI if only the rate peg applied\")","v":"PGI if only the rate peg applied"}]
[null,null,{"$f":"C45","v":"Prior year Notional General Income (NGI)"},null,{"$f":"$E$45","v":"$ nominal"},null,{"$f":"IF(G$42=0,0,G45)","v":159982939},{"$f":"IF(H$42=0,0,G68)","v":0},0,0,0,0,{"$f":"IF(M$42=0,0,L68)","v":0}]
[null,null,{"$f":"C46","v":"  less"},{"$f":"D46","v":"expiry of a prior special variation"},{"$f":"E62","v":"$ nominal"},null,{"$f":"G46","v":0},0,0,0,0,0,{"$f":"M46","v":0}]
[null,null,{"$f":"C47","v":"Adjusted Notional General income"},null,{"$f":"E63","v":"$ nominal"},null,{"$f":"G62-G63","v":159982939},0,0,0,0,0,{"$f":"M62-M63","v":0}]
[null,null,{"$f":"C49","v":"     plus"},{"$f":"D49","v":"rate peg increase"},{"$f":"$E$45","v":"$ nominal"},null,{"$f":"IF(G$42=0,0,'WK1 - Identification'!G68*G$64)","v":1119880.5730000001},{"$f":"IF(H$42=0,0,'WK1 - Identification'!H68*H$64)","v":0},{"$f":"IF(I$42=0,0,'WK1 - Identification'!I68*I$64)","v":0},{"$f":"IF(J$42=0,0,'WK1 - Identification'!J68*J$64)","v":0},{"$f":"IF(K$42=0,0,'WK1 - Identification'!K68*K$64)","v":0},{"$f":"IF(L$42=0,0,'WK1 - Identification'!L68*L$64)","v":0},{"$f":"IF(M$42=0,0,'WK1 - Identification'!M68*M$64)","v":0}]
[null,null,{"$f":"C50","v":"     plus"},{"$f":"D50","v":"na"},{"$f":"$E$45","v":"$ nominal"},null,{"$f":"'WK1 - Identification'!G69*G$64","v":0},{"$f":"'WK1 - Identification'!H69*H$64","v":0},{"$f":"'WK1 - Identification'!I69*I$64","v":0},{"$f":"'WK1 - Identification'!J69*J$64","v":0},{"$f":"'WK1 - Identification'!K69*K$64","v":0},{"$f":"'WK1 - Identification'!L69*L$64","v":0},{"$f":"'WK1 - Identification'!M69*M$64","v":0}]
[null,null,{"$f":"C57","v":"     plus"},{"$f":"D57","v":"other 1st-year adjustments"},{"$f":"E65","v":"$ nominal"},null,{"$f":"G57","v":-731551},0,0,0,0,0,{"$f":"M57","v":0}]
[null,null,{"$f":"CHOOSE('WK1 - Identification'!$S$24,\"PGI if only the existing SV/rate peg applied\",\"PGI if only the rate peg applied\")","v":"PGI if only the rate peg applied"},null,{"$f":"E67","v":"$ nominal"},{"$f":"$G$45","v":159982939},{"$f":"SUM(G64:G67)","v":160371268.57300001},0,0,0,0,0,{"$f":"SUM(M64:M67)","v":0},{"$f":"INDEX(F68:M68,'WK1 - Identification'!$S$38+1)-F68","v":388329.57300001383},{"$f":"IF(F68=0,0,N68/F68)","v":2.4273186592728732E-3}]
[]
[]
[null,null,{"$f":"CHOOSE('WK1 - Identification'!$S$24,\"PGI if expiring SV renewed and only existing SV/rate peg applied\",\"PGI if expiring SV renewed and only rate peg applied\")","v":"PGI if expiring SV renewed and only rate peg applied"}]
[null,null,{"$f":"C62","v":"Prior year Notional General Income (NGI)"},null,{"$f":"$E$45","v":"$ nominal"},null,{"$f":"IF(G$42=0,0,G45)","v":159982939},{"$f":"IF(H$42=0,0,G76)","v":0},0,0,0,0,{"$f":"IF(M$42=0,0,L76)","v":0}]
[null,null,{"$f":"C65","v":"     plus"},"rate peg increase",{"$f":"E72","v":"$ nominal"},null,{"$f":"G$72*'WK1 - Identification'!G68","v":1119880.5730000001},{"$f":"H$72*'WK1 - Identification'!H68","v":0},{"$f":"I$72*'WK1 - Identification'!I68","v":0},{"$f":"J$72*'WK1 - Identification'!J68","v":0},{"$f":"K$72*'WK1 - Identification'!K68","v":0},{"$f":"L$72*'WK1 - Identification'!L68","v":0},{"$f":"M$72*'WK1 - Identification'!M68","v":0}]
[null,null,"     plus","na",{"$f":"E73","v":"$ nominal"},null,{"$f":"G$72*'WK1 - Identification'!G69","v":0},{"$f":"H$72*'WK1 - Identification'!H69","v":0},{"$f":"I$72*'WK1 - Identification'!I69","v":0},{"$f":"J$72*'WK1 - Identification'!J69","v":0},{"$f":"K$72*'WK1 - Identification'!K69","v":0},{"$f":"L$72*'WK1 - Identification'!L69","v":0},{"$f":"M$72*'WK1 - Identification'!M69","v":0}]
[null,null,"     plus","other 1st-year adjustments",{"$f":"E73","v":"$ nominal"},null,{"$f":"G57","v":-731551},0,0,0,0,0,{"$f":"M57","v":0}]
[null,null,{"$f":"C71","v":"PGI if expiring SV renewed and only rate peg applied"},null,{"$f":"E75","v":"$ nominal"},{"$f":"$G$45","v":159982939},{"$f":"SUM(G72:G75)","v":160371268.57300001},0,0,0,0,0,{"$f":"SUM(M72:M75)","v":0},{"$f":"INDEX(F76:M76,'WK1 - Identification'!$S$38+1)-F76","v":388329.57300001383},{"$f":"IF(F76=0,0,N76/F76)","v":2.4273186592728732E-3}]
[]
[]
[]
[]
[null,"INCREASES IN PERMISSABLE GENERAL INCOME (PGI) OVER PROPOSED SV PERIOD (nominal)"]
[]
[null,null,null,null,null,{"$f":"F$39","v":"Year 0"},"Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Total","increase",null,"check = 0"]
[null,null,{"$f":"C$40","v":"Financial year"},null,null,{"$f":"F$40","v":"2021-22"},"2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29",{"$f":"E92","v":"$ nominal"},"%"]
[]
[null,null,"Annual % increase in PGI"]
[null,null,{"$f":"$C$58","v":"PGI with proposed SV"},null,"%",null,{"$f":"IF(F$58=0,0,G92/F$58)","v":2.0427318659272751E-2},{"$f":"IF(G$58=0,0,H92/G$58)","v":0},{"$f":"IF(H$58=0,0,I92/H$58)","v":0},0,{"$f":"IF(J$58=0,0,K92/J$58)","v":0},{"$f":"IF(K$58=0,0,L92/K$58)","v":0},{"$f":"IF(L$58=0,0,M92/L$58)","v":0},null,{"$f":"O58","v":2.0427318659272751E-2}]
[null,null,{"$f":"$C$68","v":"PGI if only the rate peg applied"},null,{"$f":"E87","v":"%"},null,{"$f":"IF(F$58=0,0,G93/F$58)","v":2.4273186592728732E-3},{"$f":"IF(G$68=0,0,H93/G$68)","v":0},{"$f":"IF(H$68=0,0,I93/H$68)","v":0},{"$f":"IF(I$68=0,0,J93/I$68)","v":0},{"$f":"IF(J$68=0,0,K93/J$68)","v":0},{"$f":"IF(K$68=0,0,L93/K$68)","v":0},{"$f":"IF(L$68=0,0,M93/L$68)","v":0},null,{"$f":"O68","v":2.4273186592728732E-3}]
[null,null,{"$f":"C76","v":"PGI if expiring SV renewed and only rate peg applied"},null,{"$f":"E88","v":"%"},null,{"$f":"IF(F$58=0,0,G94/F$58)","v":2.4273186592728732E-3},{"$f":"IF(G$76=0,0,H94/G$76)","v":0},0,0,0,0,0,null,{"$f":"O76","v":2.4273186592728732E-3}]
[]
[null,null,"Annual $ increase in PGI"]
[null,null,{"$f":"C87","v":"PGI with proposed SV"},null,{"$f":"$E$45","v":"$ nominal"},null,{"$f":"IF(G$42=0,0,G58-F58)","v":3268022.474999994},0,0,0,0,0,0,{"$f":"SUMPRODUCT(G92:M92,'WK1 - Identification'!$G$63:$M$63)","v":3268022.474999994},{"$f":"IF($F$58=0,0,N92/$F$58)","v":2.0427318659272751E-2},null,{"$f":"N92-N58","v":0}]
[null,null,{"$f":"C88","v":"PGI if only the rate peg applied"},null,{"$f":"E92","v":"$ nominal"},null,{"$f":"IF(G$42=0,0,G68-F68)","v":388329.57300001383},0,0,0,0,0,{"$f":"IF(M$42=0,0,M68-L68)","v":0},{"$f":"SUMPRODUCT(G93:M93,'WK1 - Identification'!$G$63:$M$63)","v":388329.57300001383},{"$f":"IF($F$58=0,0,N93/$F$58)","v":2.4273186592728732E-3},null,{"$f":"N93-N68","v":0}]
[null,null,{"$f":"C89","v":"PGI if expiring SV renewed and only rate peg applied"},null,{"$f":"E93","v":"$ nominal"},null,{"$f":"IF(G$42=0,0,G76-F76)","v":388329.57300001383},0,0,0,0,0,{"$f":"IF(M$42=0,0,M76-L76)","v":0},{"$f":"SUMPRODUCT(G94:M94,'WK1 - Identification'!$G$63:$M$63)","v":388329.57300001383},2.4273186592728732E-3,null,{"$f":"N94-N76","v":0}]
[]
[null,null,"Annual $ increase in PGI with proposed SV more than:"]
[null,null,{"$f":"C88","v":"PGI if only the rate peg applied"},null,{"$f":"$E$45","v":"$ nominal"},null,{"$f":"G92-G93","v":2879692.9019999802},0,0,{"$f":"J92-J93","v":0},0,0,{"$f":"M92-M93","v":0},{"$f":"SUMPRODUCT(G97:M97,'WK1 - Identification'!$G$63:$M$63)","v":2879692.9019999802},{"$f":"O92-O93","v":1.7999999999999877E-2},null,{"$f":"IF(F68=0,0,(N58-N68)/F68-O97)","v":0}]
[null,null,{"$f":"C89","v":"PGI if expiring SV renewed and only rate peg applied"},null,{"$f":"E97","v":"$ nominal"},null,{"$f":"G92-G94","v":2879692.9019999802},0,0,{"$f":"J92-J94","v":0},0,0,{"$f":"M92-M94","v":0},{"$f":"SUMPRODUCT(G98:M98,'WK1 - Identification'!$G$63:$M$63)","v":2879692.9019999802},{"$f":"O92-O94","v":1.7999999999999877E-2},null,{"$f":"IF(F76=0,0,(N58-N76)/F76-O98)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N93-N92+N97","v":0}]
[null,null,"Cumulative PGI",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N94-N92+N98","v":0}]
[null,null,{"$f":"$C$58","v":"PGI with proposed SV"},null,{"$f":"E98","v":"$ nominal"},null,{"$f":"IF(G$42=0,0,SUM($G58:G58))","v":163250961.47499999},{"$f":"IF(H$42=0,0,SUM($G58:H58))","v":0},{"$f":"IF(I$42=0,0,SUM($G58:I58))","v":0},{"$f":"IF(J$42=0,0,SUM($G58:J58))","v":0},{"$f":"IF(K$42=0,0,SUM($G58:K58))","v":0},{"$f":"IF(L$42=0,0,SUM($G58:L58))","v":0},{"$f":"IF(M$42=0,0,SUM($G58:M58))","v":0},{"$f":"SUMPRODUCT(G101:M101,'WK1 - Identification'!$G$63:$M$63)","v":163250961.47499999}]
[null,null,{"$f":"$C$68","v":"PGI if only the rate peg applied"},null,{"$f":"E101","v":"$ nominal"},null,{"$f":"IF(G$42=0,0,SUM($G68:G68))","v":160371268.57300001},{"$f":"IF(H$42=0,0,SUM($G68:H68))","v":0},{"$f":"IF(I$42=0,0,SUM($G68:I68))","v":0},{"$f":"IF(J$42=0,0,SUM($G68:J68))","v":0},{"$f":"IF(K$42=0,0,SUM($G68:K68))","v":0},{"$f":"IF(L$42=0,0,SUM($G68:L68))","v":0},{"$f":"IF(M$42=0,0,SUM($G68:M68))","v":0},{"$f":"SUMPRODUCT(G102:M102,'WK1 - Identification'!$G$63:$M$63)","v":160371268.57300001}]
[null,null,{"$f":"C94","v":"PGI if expiring SV renewed and only rate peg applied"},null,{"$f":"E102","v":"$ nominal"},null,{"$f":"IF(G$42=0,0,SUM($G76:G76))","v":160371268.57300001},{"$f":"IF(H$42=0,0,SUM($G76:H76))","v":0},{"$f":"IF(I$42=0,0,SUM($G76:I76))","v":0},{"$f":"IF(J$42=0,0,SUM($G76:J76))","v":0},{"$f":"IF(K$42=0,0,SUM($G76:K76))","v":0},{"$f":"IF(L$42=0,0,SUM($G76:L76))","v":0},{"$f":"IF(M$42=0,0,SUM($G76:M76))","v":0},{"$f":"SUMPRODUCT(G103:M103,'WK1 - Identification'!$G$63:$M$63)","v":160371268.57300001}]
[]
[null,null,"Increase in cumulative PGI with proposed SV that exceeds the increase in the PGI under"]
[null,null,{"$f":"C88","v":"PGI if only the rate peg applied"},null,{"$f":"$E$45","v":"$ nominal"},null,{"$f":"G$101-G102","v":2879692.9019999802},0,0,0,0,0,{"$f":"M$101-M102","v":0},{"$f":"SUMPRODUCT(G106:M106,'WK1 - Identification'!$G$63:$M$63)","v":2879692.9019999802},{"$f":"IF(N102=0,0,N106/N102)","v":1.795641406109575E-2},null,{"$f":"N101-N102-N106","v":0}]
[null,null,{"$f":"C89","v":"PGI if expiring SV renewed and only rate peg applied"},null,{"$f":"E106","v":"$ nominal"},null,{"$f":"G$101-G103","v":2879692.9019999802},0,0,0,0,0,{"$f":"M$101-M103","v":0},{"$f":"SUMPRODUCT(G107:M107,'WK1 - Identification'!$G$63:$M$63)","v":2879692.9019999802},{"$f":"IF(N103=0,0,N107/N103)","v":1.795641406109575E-2},null,{"$f":"N101-N103-N107","v":0}]

{"sheet":"WK5a - Impact on Rates","index":9,"n_rows":450,"n_cols":49,"rows_kept":450,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,{"$f":"'WK2 - Notional General Income'!$C$3","v":"City of Parramatta Council"}]
[]
[null,null,null,null,null,"WORKSHEET 5a"]
[]
[null,null,null,null,null,"IMPACT ON MINIMUM RATES, AVERAGE RATES AND OTHER CHARGES"]
[null,null,null,null,null,"  All dollars in nominal terms"]
[]
[null,null,null,"    The aim of this sheet is to show the minimum rate increase (if applicable), the average rate increase per sub-category"]
[null,null,null,"    (inclusive of all relevant rates) and the proposed annual charges in each year of the proposed special variation."]
[null,null,null,"    It also aims to compare average rates with and without the proposed special variation."]
[null,null,null,"    All ordinary rates and special rates need to be included."]
[null,null,null,"Note: rate estimates should reflect expected minimum or average rates, inclusive of any expiring variations."]
[]
[null,null,null,null,null,"    Minimum Rates - with proposed special variation"]
[null,null,null,"   If the council levies minimum rates for any category or sub-category, these rates should be detailed below. "]
[null,null,null,"   A separate minimum rates application is not necessary if the council is applying for a special variation "]
[null,null,null,"   that will have the effect of causing a minimum rate to exceed the statutory limit.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual and cumulative increases"]
[]
[null,null,"Minimum Rates - with proposed special variation",null,null,null,null,{"$f":"'WK0 - Input data'!$C$63","v":"$ nominal 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$62","v":"2021-22"},{"$f":"'WK1 - Identification'!G$62","v":"2022-23"},{"$f":"'WK1 - Identification'!H$62","v":"2023-24"},{"$f":"'WK1 - Identification'!I$62","v":"2024-25"},{"$f":"'WK1 - Identification'!J$62","v":"2025-26"},{"$f":"'WK1 - Identification'!K$62","v":"2026-27"},{"$f":"'WK1 - Identification'!L$62","v":"2027-28"},{"$f":"'WK1 - Identification'!M$62","v":"2028-29"},null,null,"rates)",null,null,null,{"$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,{"$f":"'WK3 - Notional GI Yr1 YIELD'!C19","v":"Residential"},{"$f":"IF('WK2 - Notional General Income'!D19=\"\",\"\",'WK2 - Notional General Income'!D19)","v":""},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":"IFERROR(F24/E24-1,\".\")","v":"."},{"$f":"IFERROR(G24/F24-1,\".\")","v":"."},{"$f":"IFERROR(H24/G24-1,\".\")","v":"."},{"$f":"IFERROR(I24/H24-1,\".\")","v":"."},{"$f":"IFERROR(J24/I24-1,\".\")","v":"."},{"$f":"IFERROR(K24/J24-1,\".\")","v":"."},{"$f":"IFERROR(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,{"$f":"IFERROR(F24/$E24-1,\".\")","v":"."},{"$f":"IFERROR(G24/$E24-1,\".\")","v":"."},{"$f":"IFERROR(H24/$E24-1,\".\")","v":"."},{"$f":"IFERROR(I24/$E24-1,\".\")","v":"."},{"$f":"IFERROR(J24/$E24-1,\".\")","v":"."},{"$f":"IFERROR(K24/$E24-1,\".\")","v":"."},{"$f":"IFERROR(L24/$E24-1,\".\")","v":"."}]
[null,null,{"$f":"C24","v":"Residential"},{"$f":"IF('WK2 - Notional General Income'!D20=\"\",\"\",'WK2 - Notional General Income'!D20)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F25=\"\",\".\",F25-E25)","v":"."},".",".",".",".",".",".",null,{"$f":"IFERROR(F25/E25-1,\".\")","v":"."},".",".",".",".",".",".",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,{"$f":"IFERROR(F25/$E25-1,\".\")","v":"."},".",".",".",".",".","."]
[null,null,{"$f":"C25","v":"Residential"},{"$f":"IF('WK2 - Notional General Income'!D21=\"\",\"\",'WK2 - Notional General Income'!D21)","v":""},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($S26:Y26))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D22=\"\",\"\",'WK2 - Notional General Income'!D22)","v":""},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,"Residential",{"$f":"IF('WK2 - Notional General Income'!D23=\"\",\"\",'WK2 - Notional General Income'!D23)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S28:Y28))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D24=\"\",\"\",'WK2 - Notional General Income'!D24)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F29=\"\",\".\",F29-E29)","v":"."},{"$f":"IF(G29=\"\",\".\",G29-F29)","v":"."},{"$f":"IF(H29=\"\",\".\",H29-G29)","v":"."},{"$f":"IF(I29=\"\",\".\",I29-H29)","v":"."},{"$f":"IF(J29=\"\",\".\",J29-I29)","v":"."},{"$f":"IF(K29=\"\",\".\",K29-J29)","v":"."},{"$f":"IF(L29=\"\",\".\",L29-K29)","v":"."},null,{"$f":"IFERROR(F29/E29-1,\".\")","v":"."},{"$f":"IFERROR(G29/F29-1,\".\")","v":"."},{"$f":"IFERROR(H29/G29-1,\".\")","v":"."},{"$f":"IFERROR(I29/H29-1,\".\")","v":"."},{"$f":"IFERROR(J29/I29-1,\".\")","v":"."},{"$f":"IFERROR(K29/J29-1,\".\")","v":"."},{"$f":"IFERROR(L29/K29-1,\".\")","v":"."},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,{"$f":"IFERROR(F29/$E29-1,\".\")","v":"."},{"$f":"IFERROR(G29/$E29-1,\".\")","v":"."},{"$f":"IFERROR(H29/$E29-1,\".\")","v":"."},{"$f":"IFERROR(I29/$E29-1,\".\")","v":"."},{"$f":"IFERROR(J29/$E29-1,\".\")","v":"."},{"$f":"IFERROR(K29/$E29-1,\".\")","v":"."},{"$f":"IFERROR(L29/$E29-1,\".\")","v":"."}]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D25=\"\",\"\",'WK2 - Notional General Income'!D25)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S30:Y30))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D26=\"\",\"\",'WK2 - Notional General Income'!D26)","v":""},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,"Residential",{"$f":"IF('WK2 - Notional General Income'!D27=\"\",\"\",'WK2 - Notional General Income'!D27)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S32:Y32))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D28=\"\",\"\",'WK2 - Notional General Income'!D28)","v":""},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,"Residential",{"$f":"IF('WK2 - Notional General Income'!D29=\"\",\"\",'WK2 - Notional General Income'!D29)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S34:Y34))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D30=\"\",\"\",'WK2 - Notional General Income'!D30)","v":""},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,"Residential",{"$f":"IF('WK2 - Notional General Income'!D31=\"\",\"\",'WK2 - Notional General Income'!D31)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S36:Y36))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D32=\"\",\"\",'WK2 - Notional General Income'!D32)","v":""},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,"Residential",{"$f":"IF('WK2 - Notional General Income'!D33=\"\",\"\",'WK2 - Notional General Income'!D33)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S38:Y38))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D34=\"\",\"\",'WK2 - Notional General Income'!D34)","v":""},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,"Residential",{"$f":"IF('WK2 - Notional General Income'!D35=\"\",\"\",'WK2 - Notional General Income'!D35)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S40:Y40))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D36=\"\",\"\",'WK2 - Notional General Income'!D36)","v":""},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,"Residential",{"$f":"IF('WK2 - Notional General Income'!D37=\"\",\"\",'WK2 - Notional General Income'!D37)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S42:Y42))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D38=\"\",\"\",'WK2 - Notional General Income'!D38)","v":""},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,{"$f":"'WK3 - Notional GI Yr1 YIELD'!C40","v":"Business"},{"$f":"IF('WK2 - Notional General Income'!D40=\"\",\"\",'WK2 - Notional General Income'!D40)","v":""},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,{"$f":"C45","v":"Business"},{"$f":"IF('WK2 - Notional General Income'!D41=\"\",\"\",'WK2 - Notional General Income'!D41)","v":""},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,{"$f":"C46","v":"Business"},{"$f":"IF('WK2 - Notional General Income'!D42=\"\",\"\",'WK2 - Notional General Income'!D42)","v":""},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,"Business",{"$f":"IF('WK2 - Notional General Income'!D43=\"\",\"\",'WK2 - Notional General Income'!D43)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S48:Y48))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D44=\"\",\"\",'WK2 - Notional General Income'!D44)","v":""},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,"Business",{"$f":"IF('WK2 - Notional General Income'!D45=\"\",\"\",'WK2 - Notional General Income'!D45)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S50:Y50))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D46=\"\",\"\",'WK2 - Notional General Income'!D46)","v":""},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,"Business",{"$f":"IF('WK2 - Notional General Income'!D47=\"\",\"\",'WK2 - Notional General Income'!D47)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S52:Y52))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D48=\"\",\"\",'WK2 - Notional General Income'!D48)","v":""},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,"Business",{"$f":"IF('WK2 - Notional General Income'!D49=\"\",\"\",'WK2 - Notional General Income'!D49)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S54=\".\",\".\",SUM($S54:S54))","v":"."},{"$f":"IF(T54=\".\",\".\",SUM($S54:T54))","v":"."},{"$f":"IF(U54=\".\",\".\",SUM($S54:U54))","v":"."},{"$f":"IF(V54=\".\",\".\",SUM($S54:V54))","v":"."},{"$f":"IF(W54=\".\",\".\",SUM($S54:W54))","v":"."},{"$f":"IF(X54=\".\",\".\",SUM($S54:X54))","v":"."},{"$f":"IF(Y54=\".\",\".\",SUM($S54:Y54))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D50=\"\",\"\",'WK2 - Notional General Income'!D50)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S55=\".\",\".\",SUM($S55:S55))","v":"."},{"$f":"IF(T55=\".\",\".\",SUM($S55:T55))","v":"."},{"$f":"IF(U55=\".\",\".\",SUM($S55:U55))","v":"."},{"$f":"IF(V55=\".\",\".\",SUM($S55:V55))","v":"."},{"$f":"IF(W55=\".\",\".\",SUM($S55:W55))","v":"."},{"$f":"IF(X55=\".\",\".\",SUM($S55:X55))","v":"."},{"$f":"IF(Y55=\".\",\".\",SUM($S55:Y55))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D51=\"\",\"\",'WK2 - Notional General Income'!D51)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S56=\".\",\".\",SUM($S56:S56))","v":"."},{"$f":"IF(T56=\".\",\".\",SUM($S56:T56))","v":"."},{"$f":"IF(U56=\".\",\".\",SUM($S56:U56))","v":"."},{"$f":"IF(V56=\".\",\".\",SUM($S56:V56))","v":"."},{"$f":"IF(W56=\".\",\".\",SUM($S56:W56))","v":"."},{"$f":"IF(X56=\".\",\".\",SUM($S56:X56))","v":"."},{"$f":"IF(Y56=\".\",\".\",SUM($S56:Y56))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D52=\"\",\"\",'WK2 - Notional General Income'!D52)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S57=\".\",\".\",SUM($S57:S57))","v":"."},{"$f":"IF(T57=\".\",\".\",SUM($S57:T57))","v":"."},{"$f":"IF(U57=\".\",\".\",SUM($S57:U57))","v":"."},{"$f":"IF(V57=\".\",\".\",SUM($S57:V57))","v":"."},{"$f":"IF(W57=\".\",\".\",SUM($S57:W57))","v":"."},{"$f":"IF(X57=\".\",\".\",SUM($S57:X57))","v":"."},{"$f":"IF(Y57=\".\",\".\",SUM($S57:Y57))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D53=\"\",\"\",'WK2 - Notional General Income'!D53)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S58=\".\",\".\",SUM($S58:S58))","v":"."},{"$f":"IF(T58=\".\",\".\",SUM($S58:T58))","v":"."},{"$f":"IF(U58=\".\",\".\",SUM($S58:U58))","v":"."},{"$f":"IF(V58=\".\",\".\",SUM($S58:V58))","v":"."},{"$f":"IF(W58=\".\",\".\",SUM($S58:W58))","v":"."},{"$f":"IF(X58=\".\",\".\",SUM($S58:X58))","v":"."},{"$f":"IF(Y58=\".\",\".\",SUM($S58:Y58))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D54=\"\",\"\",'WK2 - Notional General Income'!D54)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S59=\".\",\".\",SUM($S59:S59))","v":"."},{"$f":"IF(T59=\".\",\".\",SUM($S59:T59))","v":"."},{"$f":"IF(U59=\".\",\".\",SUM($S59:U59))","v":"."},{"$f":"IF(V59=\".\",\".\",SUM($S59:V59))","v":"."},{"$f":"IF(W59=\".\",\".\",SUM($S59:W59))","v":"."},{"$f":"IF(X59=\".\",\".\",SUM($S59:X59))","v":"."},{"$f":"IF(Y59=\".\",\".\",SUM($S59:Y59))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D55=\"\",\"\",'WK2 - Notional General Income'!D55)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S60=\".\",\".\",SUM($S60:S60))","v":"."},{"$f":"IF(T60=\".\",\".\",SUM($S60:T60))","v":"."},{"$f":"IF(U60=\".\",\".\",SUM($S60:U60))","v":"."},{"$f":"IF(V60=\".\",\".\",SUM($S60:V60))","v":"."},{"$f":"IF(W60=\".\",\".\",SUM($S60:W60))","v":"."},{"$f":"IF(X60=\".\",\".\",SUM($S60:X60))","v":"."},{"$f":"IF(Y60=\".\",\".\",SUM($S60:Y60))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D56=\"\",\"\",'WK2 - Notional General Income'!D56)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S61=\".\",\".\",SUM($S61:S61))","v":"."},{"$f":"IF(T61=\".\",\".\",SUM($S61:T61))","v":"."},{"$f":"IF(U61=\".\",\".\",SUM($S61:U61))","v":"."},{"$f":"IF(V61=\".\",\".\",SUM($S61:V61))","v":"."},{"$f":"IF(W61=\".\",\".\",SUM($S61:W61))","v":"."},{"$f":"IF(X61=\".\",\".\",SUM($S61:X61))","v":"."},{"$f":"IF(Y61=\".\",\".\",SUM($S61:Y61))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D57=\"\",\"\",'WK2 - Notional General Income'!D57)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S62:Y62))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D58=\"\",\"\",'WK2 - Notional General Income'!D58)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,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,"Business",{"$f":"IF('WK2 - Notional General Income'!D59=\"\",\"\",'WK2 - Notional General Income'!D59)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S64:Y64))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D60=\"\",\"\",'WK2 - Notional General Income'!D60)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,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,"Business",{"$f":"IF('WK2 - Notional General Income'!D61=\"\",\"\",'WK2 - Notional General Income'!D61)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S66:Y66))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D62=\"\",\"\",'WK2 - Notional General Income'!D62)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,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,"Business",{"$f":"IF('WK2 - Notional General Income'!D63=\"\",\"\",'WK2 - Notional General Income'!D63)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S68:Y68))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D64=\"\",\"\",'WK2 - Notional General Income'!D64)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"'WK3 - Notional GI Yr1 YIELD'!C66","v":"Farmland"},{"$f":"IF('WK2 - Notional General Income'!D66=\"\",\"\",'WK2 - Notional General Income'!D66)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"C71","v":"Farmland"},{"$f":"IF('WK2 - Notional General Income'!D67=\"\",\"\",'WK2 - Notional General Income'!D67)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,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,"Farmland",{"$f":"IF('WK2 - Notional General Income'!D68=\"\",\"\",'WK2 - Notional General Income'!D68)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S73:Y73))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Farmland",{"$f":"IF('WK2 - Notional General Income'!D69=\"\",\"\",'WK2 - Notional General Income'!D69)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,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,"Farmland",{"$f":"IF('WK2 - Notional General Income'!D70=\"\",\"\",'WK2 - Notional General Income'!D70)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S75:Y75))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Farmland",{"$f":"IF('WK2 - Notional General Income'!D71=\"\",\"\",'WK2 - Notional General Income'!D71)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,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,"Farmland",{"$f":"IF('WK2 - Notional General Income'!D72=\"\",\"\",'WK2 - Notional General Income'!D72)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S77:Y77))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Farmland",{"$f":"IF('WK2 - Notional General Income'!D73=\"\",\"\",'WK2 - Notional General Income'!D73)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,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,"Farmland",{"$f":"IF('WK2 - Notional General Income'!D74=\"\",\"\",'WK2 - Notional General Income'!D74)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S79:Y79))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Farmland",{"$f":"IF('WK2 - Notional General Income'!D75=\"\",\"\",'WK2 - Notional General Income'!D75)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"'WK3 - Notional GI Yr1 YIELD'!C77","v":"Mining"},{"$f":"IF('WK2 - Notional General Income'!D77=\"\",\"\",'WK2 - Notional General Income'!D77)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"C82","v":"Mining"},{"$f":"IF('WK2 - Notional General Income'!D78=\"\",\"\",'WK2 - Notional General Income'!D78)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"C83","v":"Mining"},{"$f":"IF('WK2 - Notional General Income'!D79=\"\",\"\",'WK2 - Notional General Income'!D79)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,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,"Mining",{"$f":"IF('WK2 - Notional General Income'!D80=\"\",\"\",'WK2 - Notional General Income'!D80)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S85:Y85))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Mining",{"$f":"IF('WK2 - Notional General Income'!D81=\"\",\"\",'WK2 - Notional General Income'!D81)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,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,"Mining",{"$f":"IF('WK2 - Notional General Income'!D82=\"\",\"\",'WK2 - Notional General Income'!D82)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S87:Y87))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Mining",{"$f":"IF('WK2 - Notional General Income'!D83=\"\",\"\",'WK2 - Notional General Income'!D83)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,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,"Mining",{"$f":"IF('WK2 - Notional General Income'!D84=\"\",\"\",'WK2 - Notional General Income'!D84)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S89:Y89))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Mining",{"$f":"IF('WK2 - Notional General Income'!D85=\"\",\"\",'WK2 - Notional General Income'!D85)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S90=\".\",\".\",SUM($S90:S90))","v":"."},{"$f":"IF(T90=\".\",\".\",SUM($S90:T90))","v":"."},{"$f":"IF(U90=\".\",\".\",SUM($S90:U90))","v":"."},{"$f":"IF(V90=\".\",\".\",SUM($S90:V90))","v":"."},{"$f":"IF(W90=\".\",\".\",SUM($S90:W90))","v":"."},{"$f":"IF(X90=\".\",\".\",SUM($S90:X90))","v":"."},{"$f":"IF(Y90=\".\",\".\",SUM($S90:Y90))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Mining",{"$f":"IF('WK2 - Notional General Income'!D86=\"\",\"\",'WK2 - Notional General Income'!D86)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S91=\".\",\".\",SUM($S91:S91))","v":"."},{"$f":"IF(T91=\".\",\".\",SUM($S91:T91))","v":"."},{"$f":"IF(U91=\".\",\".\",SUM($S91:U91))","v":"."},{"$f":"IF(V91=\".\",\".\",SUM($S91:V91))","v":"."},{"$f":"IF(W91=\".\",\".\",SUM($S91:W91))","v":"."},{"$f":"IF(X91=\".\",\".\",SUM($S91:X91))","v":"."},{"$f":"IF(Y91=\".\",\".\",SUM($S91:Y91))","v":"."},null,".",".",".",".",".",".","."]
[]
[]
[]
[null,null,"Average Ordinary and Special Rates - with proposed special variation",null,null,null,null,{"$f":"$H$21","v":"$ nominal per year"},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$21","v":"Cumulative increases (%)"}]
[null,null,"Category","Sub-category or Special Rate name","Current Average Rate","Average\nRate\nYear 1","Average\nRate\nYear 2","Average\nRate\nYear 3","Average\nRate\nYear 4","Average\nRate\nYear 5","Average\nRate\nYear 6","Average\nRate\nYear 7",null,null,{"$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":"$S96","v":"Average Rates - with proposed special variation"},null,null,null,null,null,null,null,{"$f":"$S96","v":"Average Rates - with proposed special variation"},null,null,null,null,null,null,null,{"$f":"$S96","v":"Average Rates - with proposed special variation"}]
[null,null,null,null,{"$f":"E23","v":"2021-22"},"2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29",null,null,{"$f":"E97","v":"2021-22"},{"$f":"F97","v":"2022-23"},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":""},{"$f":"IF('WK2 - Notional General Income'!M19=\".\",\".\",'WK2 - Notional General Income'!M19/'WK2 - Notional General Income'!E19)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M19=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M19/'WK3 - Notional GI Yr1 YIELD'!E19)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E19","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E19","v":0},null,null,{"$f":"IF(OR(E98=\".\",F98=\".\"),\".\",F98-E98)","v":"."},{"$f":"IF(OR(F98=\".\",G98=\".\"),\".\",G98-F98)","v":"."},{"$f":"IF(H98=\"\",\".\",H98-G98)","v":"."},{"$f":"IF(I98=\"\",\".\",I98-H98)","v":"."},{"$f":"IF(J98=\"\",\".\",J98-I98)","v":"."},{"$f":"IF(K98=\"\",\".\",K98-J98)","v":"."},{"$f":"IF(L98=\"\",\".\",L98-K98)","v":"."},null,{"$f":"IFERROR(F98/E98-1,\".\")","v":"."},{"$f":"IFERROR(G98/F98-1,\".\")","v":"."},{"$f":"IFERROR(H98/G98-1,\".\")","v":"."},{"$f":"IFERROR(I98/H98-1,\".\")","v":"."},{"$f":"IFERROR(J98/I98-1,\".\")","v":"."},{"$f":"IFERROR(K98/J98-1,\".\")","v":"."},{"$f":"IFERROR(L98/K98-1,\".\")","v":"."},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,{"$f":"IFERROR(F98/$E98-1,\".\")","v":"."},{"$f":"IFERROR(G98/$E98-1,\".\")","v":"."},{"$f":"IFERROR(H98/$E98-1,\".\")","v":"."},{"$f":"IFERROR(I98/$E98-1,\".\")","v":"."},{"$f":"IFERROR(J98/$E98-1,\".\")","v":"."},{"$f":"IFERROR(K98/$E98-1,\".\")","v":"."},{"$f":"IFERROR(L98/$E98-1,\".\")","v":"."}]
[null,null,"Residential",{"$f":"IF('WK2 - Notional General Income'!D20=\"\",\"\",'WK2 - Notional General Income'!D20)","v":""},{"$f":"IF('WK2 - Notional General Income'!M20=\".\",\".\",'WK2 - Notional General Income'!M20/'WK2 - Notional General Income'!E20)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M20=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M20/'WK3 - Notional GI Yr1 YIELD'!E20)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E20","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E20","v":0},null,null,{"$f":"IF(OR(E99=\".\",F99=\".\"),\".\",F99-E99)","v":"."},".",".",".",".",".",".",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,{"$f":"IFERROR(F99/$E99-1,\".\")","v":"."},".",".",".",".",".","."]
[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(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($S100:Y100))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential",{"$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,{"$f":"IF(S101=\".\",\".\",SUM($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,"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'!$E23","v":0},null,null,".",".",".",".",".",".",".",null,{"$f":"IFERROR(F102/E102-1,\".\")","v":"."},".",".",".",".",".",".",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,"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'!$E24","v":0},null,null,".",".",".",".",".",".",".",null,{"$f":"IFERROR(F103/E103-1,\".\")","v":"."},".",".",".",".",".",".",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,"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(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($S104:Y104))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential",{"$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,{"$f":"IF(S105=\".\",\".\",SUM($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,"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(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($S106:Y106))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential",{"$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,{"$f":"IF(S107=\".\",\".\",SUM($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,"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(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($S108:Y108))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential",{"$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,{"$f":"IF(S109=\".\",\".\",SUM($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,"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(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($S110:Y110))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential",{"$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,{"$f":"IFERROR(F111/E111-1,\".\")","v":"."},".",".",".",".",".",".",null,{"$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($S111:Y111))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential",{"$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,{"$f":"IF(S112=\".\",\".\",SUM($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,"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(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($S113:Y113))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential",{"$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,{"$f":"IF(S114=\".\",\".\",SUM($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,"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(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($S115:Y115))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential",{"$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,{"$f":"IF(S116=\".\",\".\",SUM($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,"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(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'!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,{"$f":"IF(S118=\".\",\".\",SUM($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",{"$f":"IF('WK2 - Notional General Income'!D95=\"\",\"\",'WK2 - Notional General Income'!D95)","v":""},{"$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(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'!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,{"$f":"IF(S120=\".\",\".\",SUM($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",{"$f":"IF('WK2 - Notional General Income'!D97=\"\",\"\",'WK2 - Notional General Income'!D97)","v":""},{"$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(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'!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,{"$f":"IF(S122=\".\",\".\",SUM($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",{"$f":"IF('WK2 - Notional General Income'!D99=\"\",\"\",'WK2 - Notional General Income'!D99)","v":""},{"$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(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'!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,{"$f":"IF(S124=\".\",\".\",SUM($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,".",".",".",".",".",".","."]
[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(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'!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,{"$f":"IF(S126=\".\",\".\",SUM($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",{"$f":"IF('WK2 - Notional General Income'!D103=\"\",\"\",'WK2 - Notional General Income'!D103)","v":""},{"$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(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($S127:Y127))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,"TOTAL AVERAGE",{"$f":"IF($O128=0,\".\",SUMPRODUCT(E98:E127,$O98:$O127)/$O128)","v":"."},{"$f":"IF($P128=0,\".\",SUMPRODUCT(F98:F127,$P98:$P127)/$P128)","v":"."},".",".",".",".",".",".",null,null,{"$f":"SUM(O98:O117)","v":0},{"$f":"SUM(P98:P117)","v":0},null,null,".",".",{"$f":"IF(H128=\".\",\".\",H128-G128)","v":"."},".",".",".",".",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,"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":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M40=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M40/'WK3 - Notional GI Yr1 YIELD'!E40)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E40","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E40","v":0},null,null,".",".",".",".",".",".",".",null,{"$f":"IFERROR(F129/E129-1,\".\")","v":"."},".",{"$f":"IFERROR(H129/G129-1,\".\")","v":"."},".",".",".",".",null,{"$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($S129:Y129))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D41=\"\",\"\",'WK2 - Notional General Income'!D41)","v":""},{"$f":"IF('WK2 - Notional General Income'!M41=\".\",\".\",'WK2 - Notional General Income'!M41/'WK2 - Notional General Income'!E41)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M41=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M41/'WK3 - Notional GI Yr1 YIELD'!E41)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E41","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E41","v":0},null,null,".",".",{"$f":"IF(H130=\"\",\".\",H130-G130)","v":"."},{"$f":"IF(I130=\"\",\".\",I130-H130)","v":"."},{"$f":"IF(J130=\"\",\".\",J130-I130)","v":"."},{"$f":"IF(K130=\"\",\".\",K130-J130)","v":"."},{"$f":"IF(L130=\"\",\".\",L130-K130)","v":"."},null,".",".",".",".",".",".",".",null,{"$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($S130:Y130))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$f":"IF('WK2 - Notional General Income'!D42=\"\",\"\",'WK2 - Notional General Income'!D42)","v":""},{"$f":"IF('WK2 - Notional General Income'!M42=\".\",\".\",'WK2 - Notional General Income'!M42/'WK2 - Notional General Income'!E42)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M42=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M42/'WK3 - Notional GI Yr1 YIELD'!E42)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E42","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E42","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,"Business",{"$f":"IF('WK2 - Notional General Income'!D43=\"\",\"\",'WK2 - Notional General Income'!D43)","v":""},{"$f":"IF('WK2 - Notional General Income'!M43=\".\",\".\",'WK2 - Notional General Income'!M43/'WK2 - Notional General Income'!E43)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M43=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M43/'WK3 - Notional GI Yr1 YIELD'!E43)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E43","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E43","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S132:Y132))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$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,{"$f":"IF(S133=\".\",\".\",SUM($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,"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(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($S134:Y134))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$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,{"$f":"IF(S135=\".\",\".\",SUM($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,"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(S136=\".\",\".\",SUM($S136:S136))","v":"."},{"$f":"IF(T136=\".\",\".\",SUM($S136:T136))","v":"."},{"$f":"IF(U136=\".\",\".\",SUM($S136:U136))","v":"."},{"$f":"IF(V136=\".\",\".\",SUM($S136:V136))","v":"."},{"$f":"IF(W136=\".\",\".\",SUM($S136:W136))","v":"."},{"$f":"IF(X136=\".\",\".\",SUM($S136:X136))","v":"."},{"$f":"IF(Y136=\".\",\".\",SUM($S136:Y136))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$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,{"$f":"IF(S137=\".\",\".\",SUM($S137:S137))","v":"."},{"$f":"IF(T137=\".\",\".\",SUM($S137:T137))","v":"."},{"$f":"IF(U137=\".\",\".\",SUM($S137:U137))","v":"."},{"$f":"IF(V137=\".\",\".\",SUM($S137:V137))","v":"."},{"$f":"IF(W137=\".\",\".\",SUM($S137:W137))","v":"."},{"$f":"IF(X137=\".\",\".\",SUM($S137:X137))","v":"."},{"$f":"IF(Y137=\".\",\".\",SUM($S137:Y137))","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(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($S138:Y138))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$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,{"$f":"IF(S139=\".\",\".\",SUM($S139:S139))","v":"."},{"$f":"IF(T139=\".\",\".\",SUM($S139:T139))","v":"."},{"$f":"IF(U139=\".\",\".\",SUM($S139:U139))","v":"."},{"$f":"IF(V139=\".\",\".\",SUM($S139:V139))","v":"."},{"$f":"IF(W139=\".\",\".\",SUM($S139:W139))","v":"."},{"$f":"IF(X139=\".\",\".\",SUM($S139:X139))","v":"."},{"$f":"IF(Y139=\".\",\".\",SUM($S139:Y139))","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(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($S140:Y140))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$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,{"$f":"IF(S141=\".\",\".\",SUM($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,"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(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($S142:Y142))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$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,{"$f":"IF(S143=\".\",\".\",SUM($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,"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(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($S144:Y144))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$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,{"$f":"IF(S145=\".\",\".\",SUM($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,"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(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($S146:Y146))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$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,{"$f":"IF(S147=\".\",\".\",SUM($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,"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(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($S148:Y148))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$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,{"$f":"IF(S149=\".\",\".\",SUM($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,"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(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($S150:Y150))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$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,{"$f":"IF(S151=\".\",\".\",SUM($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,"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(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($S152:Y152))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business",{"$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,{"$f":"IF(S153=\".\",\".\",SUM($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",{"$f":"IF('WK2 - Notional General Income'!D104=\"\",\"\",'WK2 - Notional General Income'!D104)","v":""},{"$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(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'!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,{"$f":"IF(S155=\".\",\".\",SUM($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",{"$f":"IF('WK2 - Notional General Income'!D106=\"\",\"\",'WK2 - Notional General Income'!D106)","v":""},{"$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(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($S156:Y156))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$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,{"$f":"IF(S157=\".\",\".\",SUM($S157:S157))","v":"."},{"$f":"IF(T157=\".\",\".\",SUM($S157:T157))","v":"."},{"$f":"IF(U157=\".\",\".\",SUM($S157:U157))","v":"."},{"$f":"IF(V157=\".\",\".\",SUM($S157:V157))","v":"."},{"$f":"IF(W157=\".\",\".\",SUM($S157:W157))","v":"."},{"$f":"IF(X157=\".\",\".\",SUM($S157:X157))","v":"."},{"$f":"IF(Y157=\".\",\".\",SUM($S157:Y157))","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(S158=\".\",\".\",SUM($S158:S158))","v":"."},{"$f":"IF(T158=\".\",\".\",SUM($S158:T158))","v":"."},{"$f":"IF(U158=\".\",\".\",SUM($S158:U158))","v":"."},{"$f":"IF(V158=\".\",\".\",SUM($S158:V158))","v":"."},{"$f":"IF(W158=\".\",\".\",SUM($S158:W158))","v":"."},{"$f":"IF(X158=\".\",\".\",SUM($S158:X158))","v":"."},{"$f":"IF(Y158=\".\",\".\",SUM($S158:Y158))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$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,{"$f":"IF(S159=\".\",\".\",SUM($S159:S159))","v":"."},{"$f":"IF(T159=\".\",\".\",SUM($S159:T159))","v":"."},{"$f":"IF(U159=\".\",\".\",SUM($S159:U159))","v":"."},{"$f":"IF(V159=\".\",\".\",SUM($S159:V159))","v":"."},{"$f":"IF(W159=\".\",\".\",SUM($S159:W159))","v":"."},{"$f":"IF(X159=\".\",\".\",SUM($S159:X159))","v":"."},{"$f":"IF(Y159=\".\",\".\",SUM($S159:Y159))","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(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($S160:Y160))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$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,{"$f":"IF(S161=\".\",\".\",SUM($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,"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(OR(F162=\".\",G162=\".\"),\".\",G162-F162)","v":"."},{"$f":"IF(H162=\"\",\".\",H162-G162)","v":"."},{"$f":"IF(I162=\"\",\".\",I162-H162)","v":"."},{"$f":"IF(J162=\"\",\".\",J162-I162)","v":"."},{"$f":"IF(K162=\"\",\".\",K162-J162)","v":"."},{"$f":"IF(L162=\"\",\".\",L162-K162)","v":"."},null,".",{"$f":"IFERROR(G162/F162-1,\".\")","v":"."},".",{"$f":"IFERROR(I162/H162-1,\".\")","v":"."},{"$f":"IFERROR(J162/I162-1,\".\")","v":"."},{"$f":"IFERROR(K162/J162-1,\".\")","v":"."},{"$f":"IFERROR(L162/K162-1,\".\")","v":"."},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,".",{"$f":"IFERROR(G162/$E162-1,\".\")","v":"."},{"$f":"IFERROR(H162/$E162-1,\".\")","v":"."},{"$f":"IFERROR(I162/$E162-1,\".\")","v":"."},{"$f":"IFERROR(J162/$E162-1,\".\")","v":"."},{"$f":"IFERROR(K162/$E162-1,\".\")","v":"."},{"$f":"IFERROR(L162/$E162-1,\".\")","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(OR(E163=\".\",F163=\".\"),\".\",F163-E163)","v":"."},".",".",".",".",".",".",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,{"$f":"IFERROR(F163/$E163-1,\".\")","v":"."},".",".",".",".",".","."]
[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(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($S164:Y164))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$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,{"$f":"IF(S165=\".\",\".\",SUM($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,"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(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($S166:Y166))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$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,{"$f":"IF(S167=\".\",\".\",SUM($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",{"$f":"IF('WK2 - Notional General Income'!D118=\"\",\"\",'WK2 - Notional General Income'!D118)","v":""},{"$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(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'!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,{"$f":"IF(S169=\".\",\".\",SUM($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",{"$f":"IF('WK2 - Notional General Income'!D120=\"\",\"\",'WK2 - Notional General Income'!D120)","v":""},{"$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(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'!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,{"$f":"IF(S171=\".\",\".\",SUM($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",{"$f":"IF('WK2 - Notional General Income'!D122=\"\",\"\",'WK2 - Notional General Income'!D122)","v":""},{"$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(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'!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,{"$f":"IF(S173=\".\",\".\",SUM($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,null,"TOTAL AVERAGE",{"$f":"IF($O174=0,\".\",SUMPRODUCT(E129:E173,$O129:$O173)/$O174)","v":"."},{"$f":"IF($P174=0,\".\",SUMPRODUCT(F129:F173,$P129:$P173)/$P174)","v":"."},".",".",".",".",".",".",null,null,{"$f":"SUM(O129:O153)","v":0},{"$f":"SUM(P129:P153)","v":0},null,null,".",".",{"$f":"IF(H174=\".\",\".\",H174-G174)","v":"."},".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S174:Y174))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Farmland",{"$f":"IF('WK2 - Notional General Income'!D66=\"\",\"\",'WK2 - Notional General Income'!D66)","v":""},{"$f":"IF('WK2 - Notional General Income'!M66=\".\",\".\",'WK2 - Notional General Income'!M66/'WK2 - Notional General Income'!E66)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M66=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M66/'WK3 - Notional GI Yr1 YIELD'!E66)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E66","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E66","v":0},null,null,".",".",".",".",".",".",".",null,{"$f":"IFERROR(F175/E175-1,\".\")","v":"."},{"$f":"IFERROR(G175/F175-1,\".\")","v":"."},{"$f":"IFERROR(H175/G175-1,\".\")","v":"."},".",".",".",".",null,{"$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($S175:Y175))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Farmland",{"$f":"IF('WK2 - Notional General Income'!D67=\"\",\"\",'WK2 - Notional General Income'!D67)","v":""},{"$f":"IF('WK2 - Notional General Income'!M67=\".\",\".\",'WK2 - Notional General Income'!M67/'WK2 - Notional General Income'!E67)","v":"."},{"$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,{"$f":"IF(S176=\".\",\".\",SUM($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,"Farmland",{"$f":"IF('WK2 - Notional General Income'!D68=\"\",\"\",'WK2 - Notional General Income'!D68)","v":""},{"$f":"IF('WK2 - Notional General Income'!M68=\".\",\".\",'WK2 - Notional General Income'!M68/'WK2 - Notional General Income'!E68)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M68=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M68/'WK3 - Notional GI Yr1 YIELD'!E68)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E68","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E68","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S177:Y177))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Farmland",{"$f":"IF('WK2 - Notional General Income'!D69=\"\",\"\",'WK2 - Notional General Income'!D69)","v":""},{"$f":"IF('WK2 - Notional General Income'!M69=\".\",\".\",'WK2 - Notional General Income'!M69/'WK2 - Notional General Income'!E69)","v":"."},{"$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,".",".",".",{"$f":"IFERROR(I178/H178-1,\".\")","v":"."},{"$f":"IFERROR(J178/I178-1,\".\")","v":"."},{"$f":"IFERROR(K178/J178-1,\".\")","v":"."},".",null,{"$f":"IF(S178=\".\",\".\",SUM($S178:S178))","v":"."},{"$f":"IF(T178=\".\",\".\",SUM($S178:T178))","v":"."},{"$f":"IF(U178=\".\",\".\",SUM($S178:U178))","v":"."},{"$f":"IF(V178=\".\",\".\",SUM($S178:V178))","v":"."},{"$f":"IF(W178=\".\",\".\",SUM($S178:W178))","v":"."},{"$f":"IF(X178=\".\",\".\",SUM($S178:X178))","v":"."},{"$f":"IF(Y178=\".\",\".\",SUM($S178:Y178))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Farmland",{"$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,{"$f":"IF(S179=\".\",\".\",SUM($S179:S179))","v":"."},{"$f":"IF(T179=\".\",\".\",SUM($S179:T179))","v":"."},{"$f":"IF(U179=\".\",\".\",SUM($S179:U179))","v":"."},{"$f":"IF(V179=\".\",\".\",SUM($S179:V179))","v":"."},{"$f":"IF(W179=\".\",\".\",SUM($S179:W179))","v":"."},{"$f":"IF(X179=\".\",\".\",SUM($S179:X179))","v":"."},{"$f":"IF(Y179=\".\",\".\",SUM($S179:Y179))","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(S180=\".\",\".\",SUM($S180:S180))","v":"."},{"$f":"IF(T180=\".\",\".\",SUM($S180:T180))","v":"."},{"$f":"IF(U180=\".\",\".\",SUM($S180:U180))","v":"."},{"$f":"IF(V180=\".\",\".\",SUM($S180:V180))","v":"."},{"$f":"IF(W180=\".\",\".\",SUM($S180:W180))","v":"."},{"$f":"IF(X180=\".\",\".\",SUM($S180:X180))","v":"."},{"$f":"IF(Y180=\".\",\".\",SUM($S180:Y180))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Farmland",{"$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,{"$f":"IF(S181=\".\",\".\",SUM($S181:S181))","v":"."},{"$f":"IF(T181=\".\",\".\",SUM($S181:T181))","v":"."},{"$f":"IF(U181=\".\",\".\",SUM($S181:U181))","v":"."},{"$f":"IF(V181=\".\",\".\",SUM($S181:V181))","v":"."},{"$f":"IF(W181=\".\",\".\",SUM($S181:W181))","v":"."},{"$f":"IF(X181=\".\",\".\",SUM($S181:X181))","v":"."},{"$f":"IF(Y181=\".\",\".\",SUM($S181:Y181))","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(S182=\".\",\".\",SUM($S182:S182))","v":"."},{"$f":"IF(T182=\".\",\".\",SUM($S182:T182))","v":"."},{"$f":"IF(U182=\".\",\".\",SUM($S182:U182))","v":"."},{"$f":"IF(V182=\".\",\".\",SUM($S182:V182))","v":"."},{"$f":"IF(W182=\".\",\".\",SUM($S182:W182))","v":"."},{"$f":"IF(X182=\".\",\".\",SUM($S182:X182))","v":"."},{"$f":"IF(Y182=\".\",\".\",SUM($S182:Y182))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Farmland",{"$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,{"$f":"IF(S183=\".\",\".\",SUM($S183:S183))","v":"."},{"$f":"IF(T183=\".\",\".\",SUM($S183:T183))","v":"."},{"$f":"IF(U183=\".\",\".\",SUM($S183:U183))","v":"."},{"$f":"IF(V183=\".\",\".\",SUM($S183:V183))","v":"."},{"$f":"IF(W183=\".\",\".\",SUM($S183:W183))","v":"."},{"$f":"IF(X183=\".\",\".\",SUM($S183:X183))","v":"."},{"$f":"IF(Y183=\".\",\".\",SUM($S183:Y183))","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(S184=\".\",\".\",SUM($S184:S184))","v":"."},{"$f":"IF(T184=\".\",\".\",SUM($S184:T184))","v":"."},{"$f":"IF(U184=\".\",\".\",SUM($S184:U184))","v":"."},{"$f":"IF(V184=\".\",\".\",SUM($S184:V184))","v":"."},{"$f":"IF(W184=\".\",\".\",SUM($S184:W184))","v":"."},{"$f":"IF(X184=\".\",\".\",SUM($S184:X184))","v":"."},{"$f":"IF(Y184=\".\",\".\",SUM($S184:Y184))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$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,{"$f":"IF(S185=\".\",\".\",SUM($S185:S185))","v":"."},{"$f":"IF(T185=\".\",\".\",SUM($S185:T185))","v":"."},{"$f":"IF(U185=\".\",\".\",SUM($S185:U185))","v":"."},{"$f":"IF(V185=\".\",\".\",SUM($S185:V185))","v":"."},{"$f":"IF(W185=\".\",\".\",SUM($S185:W185))","v":"."},{"$f":"IF(X185=\".\",\".\",SUM($S185:X185))","v":"."},{"$f":"IF(Y185=\".\",\".\",SUM($S185:Y185))","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(S186=\".\",\".\",SUM($S186:S186))","v":"."},{"$f":"IF(T186=\".\",\".\",SUM($S186:T186))","v":"."},{"$f":"IF(U186=\".\",\".\",SUM($S186:U186))","v":"."},{"$f":"IF(V186=\".\",\".\",SUM($S186:V186))","v":"."},{"$f":"IF(W186=\".\",\".\",SUM($S186:W186))","v":"."},{"$f":"IF(X186=\".\",\".\",SUM($S186:X186))","v":"."},{"$f":"IF(Y186=\".\",\".\",SUM($S186:Y186))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$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,{"$f":"IF(S187=\".\",\".\",SUM($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,"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(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($S188:Y188))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$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,{"$f":"IF(S189=\".\",\".\",SUM($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,"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(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($S190:Y190))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$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,{"$f":"IF(S191=\".\",\".\",SUM($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,"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(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($S192:Y192))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$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,{"$f":"IF(S193=\".\",\".\",SUM($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,"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(H194=\"\",\".\",H194-G194)","v":"."},{"$f":"IF(I194=\"\",\".\",I194-H194)","v":"."},{"$f":"IF(J194=\"\",\".\",J194-I194)","v":"."},{"$f":"IF(K194=\"\",\".\",K194-J194)","v":"."},{"$f":"IF(L194=\"\",\".\",L194-K194)","v":"."},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,null,"TOTAL AVERAGE",{"$f":"IF($O195=0,\".\",SUMPRODUCT(E175:E194,$O175:$O194)/$O195)","v":"."},{"$f":"IF($P195=0,\".\",SUMPRODUCT(F175:F194,$P175:$P194)/$P195)","v":"."},".",".",".",".",".",".",null,null,{"$f":"SUM(O175:O184)","v":0},{"$f":"SUM(P175:P184)","v":0},null,null,".",".",{"$f":"IF(H195=\".\",\".\",H195-G195)","v":"."},".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S195:Y195))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Mining",{"$f":"IF('WK2 - Notional General Income'!D77=\"\",\"\",'WK2 - Notional General Income'!D77)","v":""},{"$f":"IF('WK2 - Notional General Income'!M77=\".\",\".\",'WK2 - Notional General Income'!M77/'WK2 - Notional General Income'!E77)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M77=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M77/'WK3 - Notional GI Yr1 YIELD'!E77)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E77","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E77","v":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,"Mining",{"$f":"IF('WK2 - Notional General Income'!D78=\"\",\"\",'WK2 - Notional General Income'!D78)","v":""},{"$f":"IF('WK2 - Notional General Income'!M78=\".\",\".\",'WK2 - Notional General Income'!M78/'WK2 - Notional General Income'!E78)","v":"."},{"$f":"IF('WK3 - Notional GI Yr1 YIELD'!M78=\".\",\".\",'WK3 - Notional GI Yr1 YIELD'!M78/'WK3 - Notional GI Yr1 YIELD'!E78)","v":"."},null,null,null,null,null,null,null,null,{"$f":"'WK2 - Notional General Income'!$E78","v":0},{"$f":"'WK3 - Notional GI Yr1 YIELD'!$E78","v":0},null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S197:Y197))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Mining",{"$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,{"$f":"IF(S198=\".\",\".\",SUM($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,"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(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($S199:Y199))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Mining",{"$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,{"$f":"IF(S200=\".\",\".\",SUM($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,"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(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($S201:Y201))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Mining",{"$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,{"$f":"IF(S202=\".\",\".\",SUM($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,"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(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($S203:Y203))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Mining",{"$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,{"$f":"IF(S204=\".\",\".\",SUM($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,"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(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($S205:Y205))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$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,{"$f":"IF(S206=\".\",\".\",SUM($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",{"$f":"IF('WK2 - Notional General Income'!D135=\"\",\"\",'WK2 - Notional General Income'!D135)","v":""},{"$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(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($S207:Y207))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$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,{"$f":"IF(S208=\".\",\".\",SUM($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",{"$f":"IF('WK2 - Notional General Income'!D137=\"\",\"\",'WK2 - Notional General Income'!D137)","v":""},{"$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(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($S209:Y209))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$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,{"$f":"IF(S210=\".\",\".\",SUM($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",{"$f":"IF('WK2 - Notional General Income'!D139=\"\",\"\",'WK2 - Notional General Income'!D139)","v":""},{"$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(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($S211:Y211))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$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,{"$f":"IF(S212=\".\",\".\",SUM($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",{"$f":"IF('WK2 - Notional General Income'!D141=\"\",\"\",'WK2 - Notional General Income'!D141)","v":""},{"$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(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($S213:Y213))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate",{"$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,{"$f":"IF(S214=\".\",\".\",SUM($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,"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(S215=\".\",\".\",SUM($S215:S215))","v":"."},{"$f":"IF(T215=\".\",\".\",SUM($S215:T215))","v":"."},{"$f":"IF(U215=\".\",\".\",SUM($S215:U215))","v":"."},{"$f":"IF(V215=\".\",\".\",SUM($S215:V215))","v":"."},{"$f":"IF(W215=\".\",\".\",SUM($S215:W215))","v":"."},{"$f":"IF(X215=\".\",\".\",SUM($S215:X215))","v":"."},{"$f":"IF(Y215=\".\",\".\",SUM($S215:Y215))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,"TOTAL AVERAGE",{"$f":"IF($O216=0,\".\",SUMPRODUCT(E196:E215,$O196:$O215)/$O216)","v":"."},{"$f":"IF($P216=0,\".\",SUMPRODUCT(F196:F215,$P196:$P215)/$P216)","v":"."},{"$f":"IF($P216=0,\".\",SUMPRODUCT(G196:G215,$P196:$P215)/$P216)","v":"."},".",".",".",".",".",null,null,{"$f":"SUM(O196:O205)","v":0},{"$f":"SUM(P196:P205)","v":0},null,null,".",".",{"$f":"IF(H216=\".\",\".\",H216-G216)","v":"."},".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S216=\".\",\".\",SUM($S216:S216))","v":"."},{"$f":"IF(T216=\".\",\".\",SUM($S216:T216))","v":"."},{"$f":"IF(U216=\".\",\".\",SUM($S216:U216))","v":"."},{"$f":"IF(V216=\".\",\".\",SUM($S216:V216))","v":"."},{"$f":"IF(W216=\".\",\".\",SUM($S216:W216))","v":"."},{"$f":"IF(X216=\".\",\".\",SUM($S216:X216))","v":"."},{"$f":"IF(Y216=\".\",\".\",SUM($S216:Y216))","v":"."},null,".",".",".",".",".",".","."]
[]
[]
[]
[null,null,"Average Ordinary and Special Rates - without proposed special variation (assumed rate peg only)",null,null,null,null,null,null,null,{"$f":"$H$21","v":"$ nominal per year"},null,null,null,{"$f":"O96","v":"Number of Assessments"},null,null,null,{"$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":"$S221","v":"Average Rates - without proposed special variation "},null,null,null,null,null,null,null,{"$f":"$S221","v":"Average Rates - without proposed special variation "},null,null,null,null,null,null,null,{"$f":"$S221","v":"Average Rates - without proposed special variation "}]
[null,null,null,null,{"$f":"E97","v":"2021-22"},"2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29",null,null,{"$f":"O97","v":"2021-22"},"2022-23",null,null,{"$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":"C98","v":"Residential"},"",".",null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"IF(F223=\"\",\".\",F223-E223)","v":"."},{"$f":"IF(G223=\"\",\".\",G223-F223)","v":"."},{"$f":"IF(H223=\"\",\".\",H223-G223)","v":"."},{"$f":"IF(I223=\"\",\".\",I223-H223)","v":"."},{"$f":"IF(J223=\"\",\".\",J223-I223)","v":"."},{"$f":"IF(K223=\"\",\".\",K223-J223)","v":"."},{"$f":"IF(L223=\"\",\".\",L223-K223)","v":"."},null,{"$f":"IFERROR(F223/E223-1,\".\")","v":"."},{"$f":"IFERROR(G223/F223-1,\".\")","v":"."},{"$f":"IFERROR(H223/G223-1,\".\")","v":"."},{"$f":"IFERROR(I223/H223-1,\".\")","v":"."},{"$f":"IFERROR(J223/I223-1,\".\")","v":"."},{"$f":"IFERROR(K223/J223-1,\".\")","v":"."},{"$f":"IFERROR(L223/K223-1,\".\")","v":"."},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,{"$f":"IFERROR(F223/$E223-1,\".\")","v":"."},{"$f":"IFERROR(G223/$E223-1,\".\")","v":"."},{"$f":"IFERROR(H223/$E223-1,\".\")","v":"."},{"$f":"IFERROR(I223/$E223-1,\".\")","v":"."},{"$f":"IFERROR(J223/$E223-1,\".\")","v":"."},{"$f":"IFERROR(K223/$E223-1,\".\")","v":"."},{"$f":"IFERROR(L223/$E223-1,\".\")","v":"."}]
[null,null,"Residential","",".",null,null,null,null,null,null,null,null,null,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,{"$f":"IFERROR(F224/$E224-1,\".\")","v":"."},".",".",".",".",".","."]
[null,null,"Residential","",".",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,"Residential","",".",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,"Residential","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,{"$f":"IFERROR(F227/E227-1,\".\")","v":"."},".",".",".",".",".",".",null,{"$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($S227:Y227))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Residential","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,{"$f":"IFERROR(F228/E228-1,\".\")","v":"."},".",".",".",".",".",".",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,"Residential","",".",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,"Residential","",".",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,"Residential","",".",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,"Residential","",".",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,"Residential","",".",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,"Residential","",".",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,"Residential","",".",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,"Residential","",".",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,"Residential","",".",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,"Residential","",".",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,"Residential","",".",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,"Residential","",".",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,"Residential","",".",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,"Residential","",".",null,null,null,null,null,null,null,null,null,{"$f":"O117","v":0},0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S243:Y243))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S246:Y246))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S248:Y248))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S249:Y249))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S252:Y252))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,"TOTAL AVERAGE",{"$f":"E128","v":"."},{"$f":"IF($P253=0,\".\",SUMPRODUCT(F223:F252,$P223:$P252)/$P253)","v":"."},{"$f":"IF($P253=0,\".\",SUMPRODUCT(G223:G252,$P223:$P252)/$P253)","v":"."},".",".",".",".",".",null,null,0,0,null,null,{"$f":"IF(F253=\".\",\".\",F253-E253)","v":"."},".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S253:Y253))","v":"."},null,".",".",".",".",".",".","."]
[null,null,{"$f":"C129","v":"Business"},"",".",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,"Business","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"IF(F255=\"\",\".\",F255-E255)","v":"."},{"$f":"IF(G255=\"\",\".\",G255-F255)","v":"."},{"$f":"IF(H255=\"\",\".\",H255-G255)","v":"."},{"$f":"IF(I255=\"\",\".\",I255-H255)","v":"."},{"$f":"IF(J255=\"\",\".\",J255-I255)","v":"."},{"$f":"IF(K255=\"\",\".\",K255-J255)","v":"."},{"$f":"IF(L255=\"\",\".\",L255-K255)","v":"."},null,".",".",".",".",".",".",".",null,{"$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($S255:Y255))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S256:Y256))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S257:Y257))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S258:Y258))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S259:Y259))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S260:Y260))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S261=\".\",\".\",SUM($S261:S261))","v":"."},{"$f":"IF(T261=\".\",\".\",SUM($S261:T261))","v":"."},{"$f":"IF(U261=\".\",\".\",SUM($S261:U261))","v":"."},{"$f":"IF(V261=\".\",\".\",SUM($S261:V261))","v":"."},{"$f":"IF(W261=\".\",\".\",SUM($S261:W261))","v":"."},{"$f":"IF(X261=\".\",\".\",SUM($S261:X261))","v":"."},{"$f":"IF(Y261=\".\",\".\",SUM($S261:Y261))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business","",".",null,null,null,null,null,null,null,null,null,{"$f":"O137","v":0},0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S262=\".\",\".\",SUM($S262:S262))","v":"."},{"$f":"IF(T262=\".\",\".\",SUM($S262:T262))","v":"."},{"$f":"IF(U262=\".\",\".\",SUM($S262:U262))","v":"."},{"$f":"IF(V262=\".\",\".\",SUM($S262:V262))","v":"."},{"$f":"IF(W262=\".\",\".\",SUM($S262:W262))","v":"."},{"$f":"IF(X262=\".\",\".\",SUM($S262:X262))","v":"."},{"$f":"IF(Y262=\".\",\".\",SUM($S262:Y262))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business","",".",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,"Business","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S264=\".\",\".\",SUM($S264:S264))","v":"."},{"$f":"IF(T264=\".\",\".\",SUM($S264:T264))","v":"."},{"$f":"IF(U264=\".\",\".\",SUM($S264:U264))","v":"."},{"$f":"IF(V264=\".\",\".\",SUM($S264:V264))","v":"."},{"$f":"IF(W264=\".\",\".\",SUM($S264:W264))","v":"."},{"$f":"IF(X264=\".\",\".\",SUM($S264:X264))","v":"."},{"$f":"IF(Y264=\".\",\".\",SUM($S264:Y264))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business","",".",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,"Business","",".",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,"Business","",".",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,"Business","",".",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,"Business","",".",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,"Business","",".",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,"Business","",".",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,"Business","",".",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,"Business","",".",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,{"$f":"C149","v":"Business"},"",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S274:Y274))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S275:Y275))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S276:Y276))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S277:Y277))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Business","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S278:Y278))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S280:Y280))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S281:Y281))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,{"$f":"O157","v":0},0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S282=\".\",\".\",SUM($S282:S282))","v":"."},{"$f":"IF(T282=\".\",\".\",SUM($S282:T282))","v":"."},{"$f":"IF(U282=\".\",\".\",SUM($S282:U282))","v":"."},{"$f":"IF(V282=\".\",\".\",SUM($S282:V282))","v":"."},{"$f":"IF(W282=\".\",\".\",SUM($S282:W282))","v":"."},{"$f":"IF(X282=\".\",\".\",SUM($S282:X282))","v":"."},{"$f":"IF(Y282=\".\",\".\",SUM($S282:Y282))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S283=\".\",\".\",SUM($S283:S283))","v":"."},{"$f":"IF(T283=\".\",\".\",SUM($S283:T283))","v":"."},{"$f":"IF(U283=\".\",\".\",SUM($S283:U283))","v":"."},{"$f":"IF(V283=\".\",\".\",SUM($S283:V283))","v":"."},{"$f":"IF(W283=\".\",\".\",SUM($S283:W283))","v":"."},{"$f":"IF(X283=\".\",\".\",SUM($S283:X283))","v":"."},{"$f":"IF(Y283=\".\",\".\",SUM($S283:Y283))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S284=\".\",\".\",SUM($S284:S284))","v":"."},{"$f":"IF(T284=\".\",\".\",SUM($S284:T284))","v":"."},{"$f":"IF(U284=\".\",\".\",SUM($S284:U284))","v":"."},{"$f":"IF(V284=\".\",\".\",SUM($S284:V284))","v":"."},{"$f":"IF(W284=\".\",\".\",SUM($S284:W284))","v":"."},{"$f":"IF(X284=\".\",\".\",SUM($S284:X284))","v":"."},{"$f":"IF(Y284=\".\",\".\",SUM($S284:Y284))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",{"$f":"E160","v":"."},null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S285:Y285))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S286:Y286))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"IF(F287=\"\",\".\",F287-E287)","v":"."},{"$f":"IF(G287=\"\",\".\",G287-F287)","v":"."},{"$f":"IF(H287=\"\",\".\",H287-G287)","v":"."},{"$f":"IF(I287=\"\",\".\",I287-H287)","v":"."},{"$f":"IF(J287=\"\",\".\",J287-I287)","v":"."},{"$f":"IF(K287=\"\",\".\",K287-J287)","v":"."},{"$f":"IF(L287=\"\",\".\",L287-K287)","v":"."},null,".",{"$f":"IFERROR(G287/F287-1,\".\")","v":"."},{"$f":"IFERROR(H287/G287-1,\".\")","v":"."},{"$f":"IFERROR(I287/H287-1,\".\")","v":"."},{"$f":"IFERROR(J287/I287-1,\".\")","v":"."},{"$f":"IFERROR(K287/J287-1,\".\")","v":"."},{"$f":"IFERROR(L287/K287-1,\".\")","v":"."},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,".",{"$f":"IFERROR(G287/$E287-1,\".\")","v":"."},{"$f":"IFERROR(H287/$E287-1,\".\")","v":"."},{"$f":"IFERROR(I287/$E287-1,\".\")","v":"."},{"$f":"IFERROR(J287/$E287-1,\".\")","v":"."},{"$f":"IFERROR(K287/$E287-1,\".\")","v":"."},{"$f":"IFERROR(L287/$E287-1,\".\")","v":"."}]
[null,null,"Special rate","",".",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,{"$f":"IFERROR(F288/$E288-1,\".\")","v":"."},".",".",".",".",".","."]
[null,null,"Special rate","",".",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,"Special rate","",".",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,"Special rate","",".",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,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,{"$f":"IFERROR(F292/E292-1,\".\")","v":"."},".",".",".",".",".",".",null,{"$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($S293:Y293))","v":"."},null,".",".",".",".",".",".","."]
[null,null,{"$f":"C169","v":"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,null,"TOTAL AVERAGE",".",{"$f":"IF($P299=0,\".\",SUMPRODUCT(F254:F298,$P254:$P298)/$P299)","v":"."},".",".",".",".",".",".",null,null,0,0,null,null,{"$f":"IF(F299=\".\",\".\",F299-E299)","v":"."},".",".",".",".",".",".",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,{"$f":"C175","v":"Farmland"},"",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S300:Y300))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Farmland","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S301:Y301))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Farmland","",".",null,null,null,null,null,null,null,null,null,{"$f":"O177","v":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,"Farmland","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S303=\".\",\".\",SUM($S303:S303))","v":"."},{"$f":"IF(T303=\".\",\".\",SUM($S303:T303))","v":"."},{"$f":"IF(U303=\".\",\".\",SUM($S303:U303))","v":"."},{"$f":"IF(V303=\".\",\".\",SUM($S303:V303))","v":"."},{"$f":"IF(W303=\".\",\".\",SUM($S303:W303))","v":"."},{"$f":"IF(X303=\".\",\".\",SUM($S303:X303))","v":"."},{"$f":"IF(Y303=\".\",\".\",SUM($S303:Y303))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Farmland","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S304=\".\",\".\",SUM($S304:S304))","v":"."},{"$f":"IF(T304=\".\",\".\",SUM($S304:T304))","v":"."},{"$f":"IF(U304=\".\",\".\",SUM($S304:U304))","v":"."},{"$f":"IF(V304=\".\",\".\",SUM($S304:V304))","v":"."},{"$f":"IF(W304=\".\",\".\",SUM($S304:W304))","v":"."},{"$f":"IF(X304=\".\",\".\",SUM($S304:X304))","v":"."},{"$f":"IF(Y304=\".\",\".\",SUM($S304:Y304))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Farmland","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S305=\".\",\".\",SUM($S305:S305))","v":"."},{"$f":"IF(T305=\".\",\".\",SUM($S305:T305))","v":"."},{"$f":"IF(U305=\".\",\".\",SUM($S305:U305))","v":"."},{"$f":"IF(V305=\".\",\".\",SUM($S305:V305))","v":"."},{"$f":"IF(W305=\".\",\".\",SUM($S305:W305))","v":"."},{"$f":"IF(X305=\".\",\".\",SUM($S305:X305))","v":"."},{"$f":"IF(Y305=\".\",\".\",SUM($S305:Y305))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Farmland","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S306=\".\",\".\",SUM($S306:S306))","v":"."},{"$f":"IF(T306=\".\",\".\",SUM($S306:T306))","v":"."},{"$f":"IF(U306=\".\",\".\",SUM($S306:U306))","v":"."},{"$f":"IF(V306=\".\",\".\",SUM($S306:V306))","v":"."},{"$f":"IF(W306=\".\",\".\",SUM($S306:W306))","v":"."},{"$f":"IF(X306=\".\",\".\",SUM($S306:X306))","v":"."},{"$f":"IF(Y306=\".\",\".\",SUM($S306:Y306))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Farmland","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S307=\".\",\".\",SUM($S307:S307))","v":"."},{"$f":"IF(T307=\".\",\".\",SUM($S307:T307))","v":"."},{"$f":"IF(U307=\".\",\".\",SUM($S307:U307))","v":"."},{"$f":"IF(V307=\".\",\".\",SUM($S307:V307))","v":"."},{"$f":"IF(W307=\".\",\".\",SUM($S307:W307))","v":"."},{"$f":"IF(X307=\".\",\".\",SUM($S307:X307))","v":"."},{"$f":"IF(Y307=\".\",\".\",SUM($S307:Y307))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Farmland","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S308=\".\",\".\",SUM($S308:S308))","v":"."},{"$f":"IF(T308=\".\",\".\",SUM($S308:T308))","v":"."},{"$f":"IF(U308=\".\",\".\",SUM($S308:U308))","v":"."},{"$f":"IF(V308=\".\",\".\",SUM($S308:V308))","v":"."},{"$f":"IF(W308=\".\",\".\",SUM($S308:W308))","v":"."},{"$f":"IF(X308=\".\",\".\",SUM($S308:X308))","v":"."},{"$f":"IF(Y308=\".\",\".\",SUM($S308:Y308))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Farmland","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S309=\".\",\".\",SUM($S309:S309))","v":"."},{"$f":"IF(T309=\".\",\".\",SUM($S309:T309))","v":"."},{"$f":"IF(U309=\".\",\".\",SUM($S309:U309))","v":"."},{"$f":"IF(V309=\".\",\".\",SUM($S309:V309))","v":"."},{"$f":"IF(W309=\".\",\".\",SUM($S309:W309))","v":"."},{"$f":"IF(X309=\".\",\".\",SUM($S309:X309))","v":"."},{"$f":"IF(Y309=\".\",\".\",SUM($S309:Y309))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S310=\".\",\".\",SUM($S310:S310))","v":"."},{"$f":"IF(T310=\".\",\".\",SUM($S310:T310))","v":"."},{"$f":"IF(U310=\".\",\".\",SUM($S310:U310))","v":"."},{"$f":"IF(V310=\".\",\".\",SUM($S310:V310))","v":"."},{"$f":"IF(W310=\".\",\".\",SUM($S310:W310))","v":"."},{"$f":"IF(X310=\".\",\".\",SUM($S310:X310))","v":"."},{"$f":"IF(Y310=\".\",\".\",SUM($S310:Y310))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S311=\".\",\".\",SUM($S311:S311))","v":"."},{"$f":"IF(T311=\".\",\".\",SUM($S311:T311))","v":"."},{"$f":"IF(U311=\".\",\".\",SUM($S311:U311))","v":"."},{"$f":"IF(V311=\".\",\".\",SUM($S311:V311))","v":"."},{"$f":"IF(W311=\".\",\".\",SUM($S311:W311))","v":"."},{"$f":"IF(X311=\".\",\".\",SUM($S311:X311))","v":"."},{"$f":"IF(Y311=\".\",\".\",SUM($S311:Y311))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S312=\".\",\".\",SUM($S312:S312))","v":"."},{"$f":"IF(T312=\".\",\".\",SUM($S312:T312))","v":"."},{"$f":"IF(U312=\".\",\".\",SUM($S312:U312))","v":"."},{"$f":"IF(V312=\".\",\".\",SUM($S312:V312))","v":"."},{"$f":"IF(W312=\".\",\".\",SUM($S312:W312))","v":"."},{"$f":"IF(X312=\".\",\".\",SUM($S312:X312))","v":"."},{"$f":"IF(Y312=\".\",\".\",SUM($S312:Y312))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S313=\".\",\".\",SUM($S313:S313))","v":"."},{"$f":"IF(T313=\".\",\".\",SUM($S313:T313))","v":"."},{"$f":"IF(U313=\".\",\".\",SUM($S313:U313))","v":"."},{"$f":"IF(V313=\".\",\".\",SUM($S313:V313))","v":"."},{"$f":"IF(W313=\".\",\".\",SUM($S313:W313))","v":"."},{"$f":"IF(X313=\".\",\".\",SUM($S313:X313))","v":"."},{"$f":"IF(Y313=\".\",\".\",SUM($S313:Y313))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S314=\".\",\".\",SUM($S314:S314))","v":"."},{"$f":"IF(T314=\".\",\".\",SUM($S314:T314))","v":"."},{"$f":"IF(U314=\".\",\".\",SUM($S314:U314))","v":"."},{"$f":"IF(V314=\".\",\".\",SUM($S314:V314))","v":"."},{"$f":"IF(W314=\".\",\".\",SUM($S314:W314))","v":"."},{"$f":"IF(X314=\".\",\".\",SUM($S314:X314))","v":"."},{"$f":"IF(Y314=\".\",\".\",SUM($S314:Y314))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,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,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,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,"Special rate","",{"$f":"E192","v":"."},null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S317:Y317))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S318:Y318))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"IF(F319=\"\",\".\",F319-E319)","v":"."},{"$f":"IF(G319=\"\",\".\",G319-F319)","v":"."},{"$f":"IF(H319=\"\",\".\",H319-G319)","v":"."},{"$f":"IF(I319=\"\",\".\",I319-H319)","v":"."},{"$f":"IF(J319=\"\",\".\",J319-I319)","v":"."},{"$f":"IF(K319=\"\",\".\",K319-J319)","v":"."},{"$f":"IF(L319=\"\",\".\",L319-K319)","v":"."},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,"TOTAL AVERAGE",".",{"$f":"IF($P320=0,\".\",SUMPRODUCT(F300:F319,$P300:$P319)/$P320)","v":"."},".",".",".",".",".",".",null,null,0,0,null,null,{"$f":"IF(F320=\".\",\".\",F320-E320)","v":"."},".",".",".",".",".",".",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,{"$f":"C196","v":"Mining"},"",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S321:Y321))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Mining","",".",null,null,null,null,null,null,null,null,null,{"$f":"O197","v":0},0,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,"Mining","",".",null,null,null,null,null,null,null,null,null,0,0,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,"Mining","",".",null,null,null,null,null,null,null,null,null,0,0,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,"Mining","",".",null,null,null,null,null,null,null,null,null,0,0,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,"Mining","",".",null,null,null,null,null,null,null,null,null,0,0,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,"Mining","",".",null,null,null,null,null,null,null,null,null,0,0,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,"Mining","",".",null,null,null,null,null,null,null,null,null,0,0,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,"Mining","",".",null,null,null,null,null,null,null,null,null,0,0,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,"Mining","",".",null,null,null,null,null,null,null,null,null,0,0,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,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,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,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,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,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,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,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,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,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,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,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,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,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,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,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,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,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S339=\".\",\".\",SUM($S339:S339))","v":"."},{"$f":"IF(T339=\".\",\".\",SUM($S339:T339))","v":"."},{"$f":"IF(U339=\".\",\".\",SUM($S339:U339))","v":"."},{"$f":"IF(V339=\".\",\".\",SUM($S339:V339))","v":"."},{"$f":"IF(W339=\".\",\".\",SUM($S339:W339))","v":"."},{"$f":"IF(X339=\".\",\".\",SUM($S339:X339))","v":"."},{"$f":"IF(Y339=\".\",\".\",SUM($S339:Y339))","v":"."},null,".",".",".",".",".",".","."]
[null,null,"Special rate","",".",null,null,null,null,null,null,null,null,null,0,0,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S340=\".\",\".\",SUM($S340:S340))","v":"."},{"$f":"IF(T340=\".\",\".\",SUM($S340:T340))","v":"."},{"$f":"IF(U340=\".\",\".\",SUM($S340:U340))","v":"."},{"$f":"IF(V340=\".\",\".\",SUM($S340:V340))","v":"."},{"$f":"IF(W340=\".\",\".\",SUM($S340:W340))","v":"."},{"$f":"IF(X340=\".\",\".\",SUM($S340:X340))","v":"."},{"$f":"IF(Y340=\".\",\".\",SUM($S340:Y340))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,"TOTAL AVERAGE",".",{"$f":"IF($P341=0,\".\",SUMPRODUCT(F321:F340,$P321:$P340)/$P341)","v":"."},{"$f":"IF($P341=0,\".\",SUMPRODUCT(G321:G340,$P321:$P340)/$P341)","v":"."},{"$f":"IF($P341=0,\".\",SUMPRODUCT(H321:H340,$P321:$P340)/$P341)","v":"."},".",".",".",".",null,null,0,0,null,null,{"$f":"IF(F341=\".\",\".\",F341-E341)","v":"."},{"$f":"IF(G341=\".\",\".\",G341-F341)","v":"."},".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S341=\".\",\".\",SUM($S341:S341))","v":"."},{"$f":"IF(T341=\".\",\".\",SUM($S341:T341))","v":"."},{"$f":"IF(U341=\".\",\".\",SUM($S341:U341))","v":"."},{"$f":"IF(V341=\".\",\".\",SUM($S341:V341))","v":"."},{"$f":"IF(W341=\".\",\".\",SUM($S341:W341))","v":"."},{"$f":"IF(X341=\".\",\".\",SUM($S341:X341))","v":"."},{"$f":"IF(Y341=\".\",\".\",SUM($S341:Y341))","v":"."},null,".",".",".",".",".",".","."]
[]
[]
[]
[]
[]
[null,null,"Domestic Waste Management Services - Annual Charge",null,null,null,null,{"$f":"$H$21","v":"$ nominal 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":"C347","v":"Domestic Waste Management Services - Annual Charge"},null,null,null,null,null,null,null,{"$f":"$S349","v":"Domestic Waste Management Services - Annual Charge"},null,null,null,null,null,null,null,{"$f":"$S349","v":"Domestic Waste Management Services - Annual Charge"},null,null,null,null,null,null,null,{"$f":"$S349","v":"Domestic Waste Management Services - Annual Charge"}]
[null,null,null,null,{"$f":"E222","v":"2021-22"},"2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29",null,null,null,null,null,null,{"$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(F351=\"\",\".\",F351-E351)","v":"."},{"$f":"IF(G351=\"\",\".\",G351-F351)","v":"."},{"$f":"IF(H351=\"\",\".\",H351-G351)","v":"."},{"$f":"IF(I351=\"\",\".\",I351-H351)","v":"."},{"$f":"IF(J351=\"\",\".\",J351-I351)","v":"."},{"$f":"IF(K351=\"\",\".\",K351-J351)","v":"."},{"$f":"IF(L351=\"\",\".\",L351-K351)","v":"."},null,{"$f":"IFERROR(F351/E351-1,\".\")","v":"."},{"$f":"IFERROR(G351/F351-1,\".\")","v":"."},{"$f":"IFERROR(H351/G351-1,\".\")","v":"."},{"$f":"IFERROR(I351/H351-1,\".\")","v":"."},{"$f":"IFERROR(J351/I351-1,\".\")","v":"."},{"$f":"IFERROR(K351/J351-1,\".\")","v":"."},{"$f":"IFERROR(L351/K351-1,\".\")","v":"."},null,{"$f":"IF(S351=\".\",\".\",SUM($S351:S351))","v":"."},{"$f":"IF(T351=\".\",\".\",SUM($S351:T351))","v":"."},{"$f":"IF(U351=\".\",\".\",SUM($S351:U351))","v":"."},{"$f":"IF(V351=\".\",\".\",SUM($S351:V351))","v":"."},{"$f":"IF(W351=\".\",\".\",SUM($S351:W351))","v":"."},{"$f":"IF(X351=\".\",\".\",SUM($S351:X351))","v":"."},{"$f":"IF(Y351=\".\",\".\",SUM($S351:Y351))","v":"."},null,{"$f":"IFERROR(F351/$E351-1,\".\")","v":"."},{"$f":"IFERROR(G351/$E351-1,\".\")","v":"."},{"$f":"IFERROR(H351/$E351-1,\".\")","v":"."},{"$f":"IFERROR(I351/$E351-1,\".\")","v":"."},{"$f":"IFERROR(J351/$E351-1,\".\")","v":"."},{"$f":"IFERROR(K351/$E351-1,\".\")","v":"."},{"$f":"IFERROR(L351/$E351-1,\".\")","v":"."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,{"$f":"IFERROR(F352/E352-1,\".\")","v":"."},{"$f":"IFERROR(G352/F352-1,\".\")","v":"."},{"$f":"IFERROR(H352/G352-1,\".\")","v":"."},{"$f":"IFERROR(I352/H352-1,\".\")","v":"."},{"$f":"IFERROR(J352/I352-1,\".\")","v":"."},{"$f":"IFERROR(K352/J352-1,\".\")","v":"."},{"$f":"IFERROR(L352/K352-1,\".\")","v":"."},null,{"$f":"IF(S352=\".\",\".\",SUM($S352:S352))","v":"."},{"$f":"IF(T352=\".\",\".\",SUM($S352:T352))","v":"."},{"$f":"IF(U352=\".\",\".\",SUM($S352:U352))","v":"."},{"$f":"IF(V352=\".\",\".\",SUM($S352:V352))","v":"."},{"$f":"IF(W352=\".\",\".\",SUM($S352:W352))","v":"."},{"$f":"IF(X352=\".\",\".\",SUM($S352:X352))","v":"."},{"$f":"IF(Y352=\".\",\".\",SUM($S352:Y352))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S353=\".\",\".\",SUM($S353:S353))","v":"."},{"$f":"IF(T353=\".\",\".\",SUM($S353:T353))","v":"."},{"$f":"IF(U353=\".\",\".\",SUM($S353:U353))","v":"."},{"$f":"IF(V353=\".\",\".\",SUM($S353:V353))","v":"."},{"$f":"IF(W353=\".\",\".\",SUM($S353:W353))","v":"."},{"$f":"IF(X353=\".\",\".\",SUM($S353:X353))","v":"."},{"$f":"IF(Y353=\".\",\".\",SUM($S353:Y353))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S354=\".\",\".\",SUM($S354:S354))","v":"."},{"$f":"IF(T354=\".\",\".\",SUM($S354:T354))","v":"."},{"$f":"IF(U354=\".\",\".\",SUM($S354:U354))","v":"."},{"$f":"IF(V354=\".\",\".\",SUM($S354:V354))","v":"."},{"$f":"IF(W354=\".\",\".\",SUM($S354:W354))","v":"."},{"$f":"IF(X354=\".\",\".\",SUM($S354:X354))","v":"."},{"$f":"IF(Y354=\".\",\".\",SUM($S354:Y354))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S355=\".\",\".\",SUM($S355:S355))","v":"."},{"$f":"IF(T355=\".\",\".\",SUM($S355:T355))","v":"."},{"$f":"IF(U355=\".\",\".\",SUM($S355:U355))","v":"."},{"$f":"IF(V355=\".\",\".\",SUM($S355:V355))","v":"."},{"$f":"IF(W355=\".\",\".\",SUM($S355:W355))","v":"."},{"$f":"IF(X355=\".\",\".\",SUM($S355:X355))","v":"."},{"$f":"IF(Y355=\".\",\".\",SUM($S355:Y355))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S356=\".\",\".\",SUM($S356:S356))","v":"."},{"$f":"IF(T356=\".\",\".\",SUM($S356:T356))","v":"."},{"$f":"IF(U356=\".\",\".\",SUM($S356:U356))","v":"."},{"$f":"IF(V356=\".\",\".\",SUM($S356:V356))","v":"."},{"$f":"IF(W356=\".\",\".\",SUM($S356:W356))","v":"."},{"$f":"IF(X356=\".\",\".\",SUM($S356:X356))","v":"."},{"$f":"IF(Y356=\".\",\".\",SUM($S356:Y356))","v":"."},null,".",".",".",".",".",".","."]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S367=\".\",\".\",SUM($S367:S367))","v":"."},{"$f":"IF(T367=\".\",\".\",SUM($S367:T367))","v":"."},{"$f":"IF(U367=\".\",\".\",SUM($S367:U367))","v":"."},{"$f":"IF(V367=\".\",\".\",SUM($S367:V367))","v":"."},{"$f":"IF(W367=\".\",\".\",SUM($S367:W367))","v":"."},{"$f":"IF(X367=\".\",\".\",SUM($S367:X367))","v":"."},{"$f":"IF(Y367=\".\",\".\",SUM($S367:Y367))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S368=\".\",\".\",SUM($S368:S368))","v":"."},{"$f":"IF(T368=\".\",\".\",SUM($S368:T368))","v":"."},{"$f":"IF(U368=\".\",\".\",SUM($S368:U368))","v":"."},{"$f":"IF(V368=\".\",\".\",SUM($S368:V368))","v":"."},{"$f":"IF(W368=\".\",\".\",SUM($S368:W368))","v":"."},{"$f":"IF(X368=\".\",\".\",SUM($S368:X368))","v":"."},{"$f":"IF(Y368=\".\",\".\",SUM($S368:Y368))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S369=\".\",\".\",SUM($S369:S369))","v":"."},{"$f":"IF(T369=\".\",\".\",SUM($S369:T369))","v":"."},{"$f":"IF(U369=\".\",\".\",SUM($S369:U369))","v":"."},{"$f":"IF(V369=\".\",\".\",SUM($S369:V369))","v":"."},{"$f":"IF(W369=\".\",\".\",SUM($S369:W369))","v":"."},{"$f":"IF(X369=\".\",\".\",SUM($S369:X369))","v":"."},{"$f":"IF(Y369=\".\",\".\",SUM($S369:Y369))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S370=\".\",\".\",SUM($S370:S370))","v":"."},{"$f":"IF(T370=\".\",\".\",SUM($S370:T370))","v":"."},{"$f":"IF(U370=\".\",\".\",SUM($S370:U370))","v":"."},{"$f":"IF(V370=\".\",\".\",SUM($S370:V370))","v":"."},{"$f":"IF(W370=\".\",\".\",SUM($S370:W370))","v":"."},{"$f":"IF(X370=\".\",\".\",SUM($S370:X370))","v":"."},{"$f":"IF(Y370=\".\",\".\",SUM($S370:Y370))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S371=\".\",\".\",SUM($S371:S371))","v":"."},{"$f":"IF(T371=\".\",\".\",SUM($S371:T371))","v":"."},{"$f":"IF(U371=\".\",\".\",SUM($S371:U371))","v":"."},{"$f":"IF(V371=\".\",\".\",SUM($S371:V371))","v":"."},{"$f":"IF(W371=\".\",\".\",SUM($S371:W371))","v":"."},{"$f":"IF(X371=\".\",\".\",SUM($S371:X371))","v":"."},{"$f":"IF(Y371=\".\",\".\",SUM($S371:Y371))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S372=\".\",\".\",SUM($S372:S372))","v":"."},{"$f":"IF(T372=\".\",\".\",SUM($S372:T372))","v":"."},{"$f":"IF(U372=\".\",\".\",SUM($S372:U372))","v":"."},{"$f":"IF(V372=\".\",\".\",SUM($S372:V372))","v":"."},{"$f":"IF(W372=\".\",\".\",SUM($S372:W372))","v":"."},{"$f":"IF(X372=\".\",\".\",SUM($S372:X372))","v":"."},{"$f":"IF(Y372=\".\",\".\",SUM($S372:Y372))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S373=\".\",\".\",SUM($S373:S373))","v":"."},{"$f":"IF(T373=\".\",\".\",SUM($S373:T373))","v":"."},{"$f":"IF(U373=\".\",\".\",SUM($S373:U373))","v":"."},{"$f":"IF(V373=\".\",\".\",SUM($S373:V373))","v":"."},{"$f":"IF(W373=\".\",\".\",SUM($S373:W373))","v":"."},{"$f":"IF(X373=\".\",\".\",SUM($S373:X373))","v":"."},{"$f":"IF(Y373=\".\",\".\",SUM($S373:Y373))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S374=\".\",\".\",SUM($S374:S374))","v":"."},{"$f":"IF(T374=\".\",\".\",SUM($S374:T374))","v":"."},{"$f":"IF(U374=\".\",\".\",SUM($S374:U374))","v":"."},{"$f":"IF(V374=\".\",\".\",SUM($S374:V374))","v":"."},{"$f":"IF(W374=\".\",\".\",SUM($S374:W374))","v":"."},{"$f":"IF(X374=\".\",\".\",SUM($S374:X374))","v":"."},{"$f":"IF(Y374=\".\",\".\",SUM($S374:Y374))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S375=\".\",\".\",SUM($S375:S375))","v":"."},{"$f":"IF(T375=\".\",\".\",SUM($S375:T375))","v":"."},{"$f":"IF(U375=\".\",\".\",SUM($S375:U375))","v":"."},{"$f":"IF(V375=\".\",\".\",SUM($S375:V375))","v":"."},{"$f":"IF(W375=\".\",\".\",SUM($S375:W375))","v":"."},{"$f":"IF(X375=\".\",\".\",SUM($S375:X375))","v":"."},{"$f":"IF(Y375=\".\",\".\",SUM($S375:Y375))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S376=\".\",\".\",SUM($S376:S376))","v":"."},{"$f":"IF(T376=\".\",\".\",SUM($S376:T376))","v":"."},{"$f":"IF(U376=\".\",\".\",SUM($S376:U376))","v":"."},{"$f":"IF(V376=\".\",\".\",SUM($S376:V376))","v":"."},{"$f":"IF(W376=\".\",\".\",SUM($S376:W376))","v":"."},{"$f":"IF(X376=\".\",\".\",SUM($S376:X376))","v":"."},{"$f":"IF(Y376=\".\",\".\",SUM($S376:Y376))","v":"."},null,".",".",".",".",".",".","."]
[]
[]
[null,null,"Water Supply Services - Annual Charge"]
[]
[null,null,"Water Supply Services - Annual Charge",null,null,{"$f":"$H$21","v":"$ nominal 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":"C381","v":"Water Supply Services - Annual Charge"},null,null,null,null,null,null,null,{"$f":"$S383","v":"Water Supply Services - Annual Charge"},null,null,null,null,null,null,null,{"$f":"$S383","v":"Water Supply Services - Annual Charge"},null,null,null,null,null,null,null,{"$f":"$S383","v":"Water Supply Services - Annual Charge"}]
[null,null,null,null,{"$f":"E350","v":"2021-22"},{"$f":"F350","v":"2022-23"},{"$f":"G350","v":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29",null,null,null,null,null,null,{"$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(F385=\"\",\".\",F385-E385)","v":"."},{"$f":"IF(G385=\"\",\".\",G385-F385)","v":"."},{"$f":"IF(H385=\"\",\".\",H385-G385)","v":"."},{"$f":"IF(I385=\"\",\".\",I385-H385)","v":"."},{"$f":"IF(J385=\"\",\".\",J385-I385)","v":"."},{"$f":"IF(K385=\"\",\".\",K385-J385)","v":"."},{"$f":"IF(L385=\"\",\".\",L385-K385)","v":"."},null,{"$f":"IFERROR(F385/E385-1,\".\")","v":"."},{"$f":"IFERROR(G385/F385-1,\".\")","v":"."},{"$f":"IFERROR(H385/G385-1,\".\")","v":"."},{"$f":"IFERROR(I385/H385-1,\".\")","v":"."},{"$f":"IFERROR(J385/I385-1,\".\")","v":"."},{"$f":"IFERROR(K385/J385-1,\".\")","v":"."},{"$f":"IFERROR(L385/K385-1,\".\")","v":"."},null,{"$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($S385:Y385))","v":"."},null,{"$f":"IFERROR(F385/$E385-1,\".\")","v":"."},{"$f":"IFERROR(G385/$E385-1,\".\")","v":"."},{"$f":"IFERROR(H385/$E385-1,\".\")","v":"."},{"$f":"IFERROR(I385/$E385-1,\".\")","v":"."},{"$f":"IFERROR(J385/$E385-1,\".\")","v":"."},{"$f":"IFERROR(K385/$E385-1,\".\")","v":"."},{"$f":"IFERROR(L385/$E385-1,\".\")","v":"."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S394:Y394))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S395=\".\",\".\",SUM($S395:S395))","v":"."},{"$f":"IF(T395=\".\",\".\",SUM($S395:T395))","v":"."},{"$f":"IF(U395=\".\",\".\",SUM($S395:U395))","v":"."},{"$f":"IF(V395=\".\",\".\",SUM($S395:V395))","v":"."},{"$f":"IF(W395=\".\",\".\",SUM($S395:W395))","v":"."},{"$f":"IF(X395=\".\",\".\",SUM($S395:X395))","v":"."},{"$f":"IF(Y395=\".\",\".\",SUM($S395:Y395))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S396=\".\",\".\",SUM($S396:S396))","v":"."},{"$f":"IF(T396=\".\",\".\",SUM($S396:T396))","v":"."},{"$f":"IF(U396=\".\",\".\",SUM($S396:U396))","v":"."},{"$f":"IF(V396=\".\",\".\",SUM($S396:V396))","v":"."},{"$f":"IF(W396=\".\",\".\",SUM($S396:W396))","v":"."},{"$f":"IF(X396=\".\",\".\",SUM($S396:X396))","v":"."},{"$f":"IF(Y396=\".\",\".\",SUM($S396:Y396))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S397=\".\",\".\",SUM($S397:S397))","v":"."},{"$f":"IF(T397=\".\",\".\",SUM($S397:T397))","v":"."},{"$f":"IF(U397=\".\",\".\",SUM($S397:U397))","v":"."},{"$f":"IF(V397=\".\",\".\",SUM($S397:V397))","v":"."},{"$f":"IF(W397=\".\",\".\",SUM($S397:W397))","v":"."},{"$f":"IF(X397=\".\",\".\",SUM($S397:X397))","v":"."},{"$f":"IF(Y397=\".\",\".\",SUM($S397:Y397))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S398=\".\",\".\",SUM($S398:S398))","v":"."},{"$f":"IF(T398=\".\",\".\",SUM($S398:T398))","v":"."},{"$f":"IF(U398=\".\",\".\",SUM($S398:U398))","v":"."},{"$f":"IF(V398=\".\",\".\",SUM($S398:V398))","v":"."},{"$f":"IF(W398=\".\",\".\",SUM($S398:W398))","v":"."},{"$f":"IF(X398=\".\",\".\",SUM($S398:X398))","v":"."},{"$f":"IF(Y398=\".\",\".\",SUM($S398:Y398))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S399=\".\",\".\",SUM($S399:S399))","v":"."},{"$f":"IF(T399=\".\",\".\",SUM($S399:T399))","v":"."},{"$f":"IF(U399=\".\",\".\",SUM($S399:U399))","v":"."},{"$f":"IF(V399=\".\",\".\",SUM($S399:V399))","v":"."},{"$f":"IF(W399=\".\",\".\",SUM($S399:W399))","v":"."},{"$f":"IF(X399=\".\",\".\",SUM($S399:X399))","v":"."},{"$f":"IF(Y399=\".\",\".\",SUM($S399:Y399))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S400=\".\",\".\",SUM($S400:S400))","v":"."},{"$f":"IF(T400=\".\",\".\",SUM($S400:T400))","v":"."},{"$f":"IF(U400=\".\",\".\",SUM($S400:U400))","v":"."},{"$f":"IF(V400=\".\",\".\",SUM($S400:V400))","v":"."},{"$f":"IF(W400=\".\",\".\",SUM($S400:W400))","v":"."},{"$f":"IF(X400=\".\",\".\",SUM($S400:X400))","v":"."},{"$f":"IF(Y400=\".\",\".\",SUM($S400:Y400))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S401=\".\",\".\",SUM($S401:S401))","v":"."},{"$f":"IF(T401=\".\",\".\",SUM($S401:T401))","v":"."},{"$f":"IF(U401=\".\",\".\",SUM($S401:U401))","v":"."},{"$f":"IF(V401=\".\",\".\",SUM($S401:V401))","v":"."},{"$f":"IF(W401=\".\",\".\",SUM($S401:W401))","v":"."},{"$f":"IF(X401=\".\",\".\",SUM($S401:X401))","v":"."},{"$f":"IF(Y401=\".\",\".\",SUM($S401:Y401))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S402=\".\",\".\",SUM($S402:S402))","v":"."},{"$f":"IF(T402=\".\",\".\",SUM($S402:T402))","v":"."},{"$f":"IF(U402=\".\",\".\",SUM($S402:U402))","v":"."},{"$f":"IF(V402=\".\",\".\",SUM($S402:V402))","v":"."},{"$f":"IF(W402=\".\",\".\",SUM($S402:W402))","v":"."},{"$f":"IF(X402=\".\",\".\",SUM($S402:X402))","v":"."},{"$f":"IF(Y402=\".\",\".\",SUM($S402:Y402))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S403:Y403))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$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($S404:Y404))","v":"."},null,".",".",".",".",".",".","."]
[]
[]
[]
[]
[null,null,"Sewerage Services - Annual Charge",null,null,{"$f":"$H$21","v":"$ nominal 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":"C409","v":"Sewerage Services - Annual Charge"},null,null,null,null,null,null,null,{"$f":"$S411","v":"Sewerage Services - Annual Charge"},null,null,null,null,null,null,null,{"$f":"$S411","v":"Sewerage Services - Annual Charge"},null,null,null,null,null,null,null,{"$f":"$S411","v":"Sewerage Services - Annual Charge"}]
[null,null,null,null,{"$f":"E384","v":"2021-22"},{"$f":"F384","v":"2022-23"},"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29",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(F413=\"\",\".\",F413-E413)","v":"."},{"$f":"IF(G413=\"\",\".\",G413-F413)","v":"."},{"$f":"IF(H413=\"\",\".\",H413-G413)","v":"."},{"$f":"IF(I413=\"\",\".\",I413-H413)","v":"."},{"$f":"IF(J413=\"\",\".\",J413-I413)","v":"."},{"$f":"IF(K413=\"\",\".\",K413-J413)","v":"."},{"$f":"IF(L413=\"\",\".\",L413-K413)","v":"."},null,{"$f":"IFERROR(F413/E413-1,\".\")","v":"."},{"$f":"IFERROR(G413/F413-1,\".\")","v":"."},{"$f":"IFERROR(H413/G413-1,\".\")","v":"."},{"$f":"IFERROR(I413/H413-1,\".\")","v":"."},{"$f":"IFERROR(J413/I413-1,\".\")","v":"."},{"$f":"IFERROR(K413/J413-1,\".\")","v":"."},{"$f":"IFERROR(L413/K413-1,\".\")","v":"."},null,{"$f":"IF(S413=\".\",\".\",SUM($S413:S413))","v":"."},{"$f":"IF(T413=\".\",\".\",SUM($S413:T413))","v":"."},{"$f":"IF(U413=\".\",\".\",SUM($S413:U413))","v":"."},{"$f":"IF(V413=\".\",\".\",SUM($S413:V413))","v":"."},{"$f":"IF(W413=\".\",\".\",SUM($S413:W413))","v":"."},{"$f":"IF(X413=\".\",\".\",SUM($S413:X413))","v":"."},{"$f":"IF(Y413=\".\",\".\",SUM($S413:Y413))","v":"."},null,{"$f":"IFERROR(F413/$E413-1,\".\")","v":"."},{"$f":"IFERROR(G413/$E413-1,\".\")","v":"."},{"$f":"IFERROR(H413/$E413-1,\".\")","v":"."},{"$f":"IFERROR(I413/$E413-1,\".\")","v":"."},{"$f":"IFERROR(J413/$E413-1,\".\")","v":"."},{"$f":"IFERROR(K413/$E413-1,\".\")","v":"."},{"$f":"IFERROR(L413/$E413-1,\".\")","v":"."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S414=\".\",\".\",SUM($S414:S414))","v":"."},{"$f":"IF(T414=\".\",\".\",SUM($S414:T414))","v":"."},{"$f":"IF(U414=\".\",\".\",SUM($S414:U414))","v":"."},{"$f":"IF(V414=\".\",\".\",SUM($S414:V414))","v":"."},{"$f":"IF(W414=\".\",\".\",SUM($S414:W414))","v":"."},{"$f":"IF(X414=\".\",\".\",SUM($S414:X414))","v":"."},{"$f":"IF(Y414=\".\",\".\",SUM($S414:Y414))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S415=\".\",\".\",SUM($S415:S415))","v":"."},{"$f":"IF(T415=\".\",\".\",SUM($S415:T415))","v":"."},{"$f":"IF(U415=\".\",\".\",SUM($S415:U415))","v":"."},{"$f":"IF(V415=\".\",\".\",SUM($S415:V415))","v":"."},{"$f":"IF(W415=\".\",\".\",SUM($S415:W415))","v":"."},{"$f":"IF(X415=\".\",\".\",SUM($S415:X415))","v":"."},{"$f":"IF(Y415=\".\",\".\",SUM($S415:Y415))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S416=\".\",\".\",SUM($S416:S416))","v":"."},{"$f":"IF(T416=\".\",\".\",SUM($S416:T416))","v":"."},{"$f":"IF(U416=\".\",\".\",SUM($S416:U416))","v":"."},{"$f":"IF(V416=\".\",\".\",SUM($S416:V416))","v":"."},{"$f":"IF(W416=\".\",\".\",SUM($S416:W416))","v":"."},{"$f":"IF(X416=\".\",\".\",SUM($S416:X416))","v":"."},{"$f":"IF(Y416=\".\",\".\",SUM($S416:Y416))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S417=\".\",\".\",SUM($S417:S417))","v":"."},{"$f":"IF(T417=\".\",\".\",SUM($S417:T417))","v":"."},{"$f":"IF(U417=\".\",\".\",SUM($S417:U417))","v":"."},{"$f":"IF(V417=\".\",\".\",SUM($S417:V417))","v":"."},{"$f":"IF(W417=\".\",\".\",SUM($S417:W417))","v":"."},{"$f":"IF(X417=\".\",\".\",SUM($S417:X417))","v":"."},{"$f":"IF(Y417=\".\",\".\",SUM($S417:Y417))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S418=\".\",\".\",SUM($S418:S418))","v":"."},{"$f":"IF(T418=\".\",\".\",SUM($S418:T418))","v":"."},{"$f":"IF(U418=\".\",\".\",SUM($S418:U418))","v":"."},{"$f":"IF(V418=\".\",\".\",SUM($S418:V418))","v":"."},{"$f":"IF(W418=\".\",\".\",SUM($S418:W418))","v":"."},{"$f":"IF(X418=\".\",\".\",SUM($S418:X418))","v":"."},{"$f":"IF(Y418=\".\",\".\",SUM($S418:Y418))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S419=\".\",\".\",SUM($S419:S419))","v":"."},{"$f":"IF(T419=\".\",\".\",SUM($S419:T419))","v":"."},{"$f":"IF(U419=\".\",\".\",SUM($S419:U419))","v":"."},{"$f":"IF(V419=\".\",\".\",SUM($S419:V419))","v":"."},{"$f":"IF(W419=\".\",\".\",SUM($S419:W419))","v":"."},{"$f":"IF(X419=\".\",\".\",SUM($S419:X419))","v":"."},{"$f":"IF(Y419=\".\",\".\",SUM($S419:Y419))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S420=\".\",\".\",SUM($S420:S420))","v":"."},{"$f":"IF(T420=\".\",\".\",SUM($S420:T420))","v":"."},{"$f":"IF(U420=\".\",\".\",SUM($S420:U420))","v":"."},{"$f":"IF(V420=\".\",\".\",SUM($S420:V420))","v":"."},{"$f":"IF(W420=\".\",\".\",SUM($S420:W420))","v":"."},{"$f":"IF(X420=\".\",\".\",SUM($S420:X420))","v":"."},{"$f":"IF(Y420=\".\",\".\",SUM($S420:Y420))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S421=\".\",\".\",SUM($S421:S421))","v":"."},{"$f":"IF(T421=\".\",\".\",SUM($S421:T421))","v":"."},{"$f":"IF(U421=\".\",\".\",SUM($S421:U421))","v":"."},{"$f":"IF(V421=\".\",\".\",SUM($S421:V421))","v":"."},{"$f":"IF(W421=\".\",\".\",SUM($S421:W421))","v":"."},{"$f":"IF(X421=\".\",\".\",SUM($S421:X421))","v":"."},{"$f":"IF(Y421=\".\",\".\",SUM($S421:Y421))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S422=\".\",\".\",SUM($S422:S422))","v":"."},{"$f":"IF(T422=\".\",\".\",SUM($S422:T422))","v":"."},{"$f":"IF(U422=\".\",\".\",SUM($S422:U422))","v":"."},{"$f":"IF(V422=\".\",\".\",SUM($S422:V422))","v":"."},{"$f":"IF(W422=\".\",\".\",SUM($S422:W422))","v":"."},{"$f":"IF(X422=\".\",\".\",SUM($S422:X422))","v":"."},{"$f":"IF(Y422=\".\",\".\",SUM($S422:Y422))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S423=\".\",\".\",SUM($S423:S423))","v":"."},{"$f":"IF(T423=\".\",\".\",SUM($S423:T423))","v":"."},{"$f":"IF(U423=\".\",\".\",SUM($S423:U423))","v":"."},{"$f":"IF(V423=\".\",\".\",SUM($S423:V423))","v":"."},{"$f":"IF(W423=\".\",\".\",SUM($S423:W423))","v":"."},{"$f":"IF(X423=\".\",\".\",SUM($S423:X423))","v":"."},{"$f":"IF(Y423=\".\",\".\",SUM($S423:Y423))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S424=\".\",\".\",SUM($S424:S424))","v":"."},{"$f":"IF(T424=\".\",\".\",SUM($S424:T424))","v":"."},{"$f":"IF(U424=\".\",\".\",SUM($S424:U424))","v":"."},{"$f":"IF(V424=\".\",\".\",SUM($S424:V424))","v":"."},{"$f":"IF(W424=\".\",\".\",SUM($S424:W424))","v":"."},{"$f":"IF(X424=\".\",\".\",SUM($S424:X424))","v":"."},{"$f":"IF(Y424=\".\",\".\",SUM($S424:Y424))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S425=\".\",\".\",SUM($S425:S425))","v":"."},{"$f":"IF(T425=\".\",\".\",SUM($S425:T425))","v":"."},{"$f":"IF(U425=\".\",\".\",SUM($S425:U425))","v":"."},{"$f":"IF(V425=\".\",\".\",SUM($S425:V425))","v":"."},{"$f":"IF(W425=\".\",\".\",SUM($S425:W425))","v":"."},{"$f":"IF(X425=\".\",\".\",SUM($S425:X425))","v":"."},{"$f":"IF(Y425=\".\",\".\",SUM($S425:Y425))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S426=\".\",\".\",SUM($S426:S426))","v":"."},{"$f":"IF(T426=\".\",\".\",SUM($S426:T426))","v":"."},{"$f":"IF(U426=\".\",\".\",SUM($S426:U426))","v":"."},{"$f":"IF(V426=\".\",\".\",SUM($S426:V426))","v":"."},{"$f":"IF(W426=\".\",\".\",SUM($S426:W426))","v":"."},{"$f":"IF(X426=\".\",\".\",SUM($S426:X426))","v":"."},{"$f":"IF(Y426=\".\",\".\",SUM($S426:Y426))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S427=\".\",\".\",SUM($S427:S427))","v":"."},{"$f":"IF(T427=\".\",\".\",SUM($S427:T427))","v":"."},{"$f":"IF(U427=\".\",\".\",SUM($S427:U427))","v":"."},{"$f":"IF(V427=\".\",\".\",SUM($S427:V427))","v":"."},{"$f":"IF(W427=\".\",\".\",SUM($S427:W427))","v":"."},{"$f":"IF(X427=\".\",\".\",SUM($S427:X427))","v":"."},{"$f":"IF(Y427=\".\",\".\",SUM($S427:Y427))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S428=\".\",\".\",SUM($S428:S428))","v":"."},{"$f":"IF(T428=\".\",\".\",SUM($S428:T428))","v":"."},{"$f":"IF(U428=\".\",\".\",SUM($S428:U428))","v":"."},{"$f":"IF(V428=\".\",\".\",SUM($S428:V428))","v":"."},{"$f":"IF(W428=\".\",\".\",SUM($S428:W428))","v":"."},{"$f":"IF(X428=\".\",\".\",SUM($S428:X428))","v":"."},{"$f":"IF(Y428=\".\",\".\",SUM($S428:Y428))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S429=\".\",\".\",SUM($S429:S429))","v":"."},{"$f":"IF(T429=\".\",\".\",SUM($S429:T429))","v":"."},{"$f":"IF(U429=\".\",\".\",SUM($S429:U429))","v":"."},{"$f":"IF(V429=\".\",\".\",SUM($S429:V429))","v":"."},{"$f":"IF(W429=\".\",\".\",SUM($S429:W429))","v":"."},{"$f":"IF(X429=\".\",\".\",SUM($S429:X429))","v":"."},{"$f":"IF(Y429=\".\",\".\",SUM($S429:Y429))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S430=\".\",\".\",SUM($S430:S430))","v":"."},{"$f":"IF(T430=\".\",\".\",SUM($S430:T430))","v":"."},{"$f":"IF(U430=\".\",\".\",SUM($S430:U430))","v":"."},{"$f":"IF(V430=\".\",\".\",SUM($S430:V430))","v":"."},{"$f":"IF(W430=\".\",\".\",SUM($S430:W430))","v":"."},{"$f":"IF(X430=\".\",\".\",SUM($S430:X430))","v":"."},{"$f":"IF(Y430=\".\",\".\",SUM($S430:Y430))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S431=\".\",\".\",SUM($S431:S431))","v":"."},{"$f":"IF(T431=\".\",\".\",SUM($S431:T431))","v":"."},{"$f":"IF(U431=\".\",\".\",SUM($S431:U431))","v":"."},{"$f":"IF(V431=\".\",\".\",SUM($S431:V431))","v":"."},{"$f":"IF(W431=\".\",\".\",SUM($S431:W431))","v":"."},{"$f":"IF(X431=\".\",\".\",SUM($S431:X431))","v":"."},{"$f":"IF(Y431=\".\",\".\",SUM($S431:Y431))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S432=\".\",\".\",SUM($S432:S432))","v":"."},{"$f":"IF(T432=\".\",\".\",SUM($S432:T432))","v":"."},{"$f":"IF(U432=\".\",\".\",SUM($S432:U432))","v":"."},{"$f":"IF(V432=\".\",\".\",SUM($S432:V432))","v":"."},{"$f":"IF(W432=\".\",\".\",SUM($S432:W432))","v":"."},{"$f":"IF(X432=\".\",\".\",SUM($S432:X432))","v":"."},{"$f":"IF(Y432=\".\",\".\",SUM($S432:Y432))","v":"."},null,".",".",".",".",".",".","."]
[]
[]
[]
[]
[null,null,"Other Annual Charges",null,{"$f":"$H$21","v":"$ nominal 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":"C437","v":"Other Annual Charges"},null,null,null,null,null,null,null,{"$f":"$S439","v":"Other Annual Charges"},null,null,null,null,null,null,null,{"$f":"$S439","v":"Other Annual Charges"},null,null,null,null,null,null,null,{"$f":"$S439","v":"Other Annual Charges"}]
[null,null,null,null,{"$f":"E412","v":"2021-22"},"2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29",null,null,null,null,null,null,{"$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(F441=\"\",\".\",F441-E441)","v":"."},{"$f":"IF(G441=\"\",\".\",G441-F441)","v":"."},{"$f":"IF(H441=\"\",\".\",H441-G441)","v":"."},{"$f":"IF(I441=\"\",\".\",I441-H441)","v":"."},{"$f":"IF(J441=\"\",\".\",J441-I441)","v":"."},{"$f":"IF(K441=\"\",\".\",K441-J441)","v":"."},{"$f":"IF(L441=\"\",\".\",L441-K441)","v":"."},null,{"$f":"IFERROR(F441/E441-1,\".\")","v":"."},{"$f":"IFERROR(G441/F441-1,\".\")","v":"."},{"$f":"IFERROR(H441/G441-1,\".\")","v":"."},{"$f":"IFERROR(I441/H441-1,\".\")","v":"."},{"$f":"IFERROR(J441/I441-1,\".\")","v":"."},{"$f":"IFERROR(K441/J441-1,\".\")","v":"."},{"$f":"IFERROR(L441/K441-1,\".\")","v":"."},null,{"$f":"IF(S441=\".\",\".\",SUM($S441:S441))","v":"."},{"$f":"IF(T441=\".\",\".\",SUM($S441:T441))","v":"."},{"$f":"IF(U441=\".\",\".\",SUM($S441:U441))","v":"."},{"$f":"IF(V441=\".\",\".\",SUM($S441:V441))","v":"."},{"$f":"IF(W441=\".\",\".\",SUM($S441:W441))","v":"."},{"$f":"IF(X441=\".\",\".\",SUM($S441:X441))","v":"."},{"$f":"IF(Y441=\".\",\".\",SUM($S441:Y441))","v":"."},null,{"$f":"IFERROR(F441/$E441-1,\".\")","v":"."},{"$f":"IFERROR(G441/$E441-1,\".\")","v":"."},{"$f":"IFERROR(H441/$E441-1,\".\")","v":"."},{"$f":"IFERROR(I441/$E441-1,\".\")","v":"."},{"$f":"IFERROR(J441/$E441-1,\".\")","v":"."},{"$f":"IFERROR(K441/$E441-1,\".\")","v":"."},{"$f":"IFERROR(L441/$E441-1,\".\")","v":"."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S442=\".\",\".\",SUM($S442:S442))","v":"."},{"$f":"IF(T442=\".\",\".\",SUM($S442:T442))","v":"."},{"$f":"IF(U442=\".\",\".\",SUM($S442:U442))","v":"."},{"$f":"IF(V442=\".\",\".\",SUM($S442:V442))","v":"."},{"$f":"IF(W442=\".\",\".\",SUM($S442:W442))","v":"."},{"$f":"IF(X442=\".\",\".\",SUM($S442:X442))","v":"."},{"$f":"IF(Y442=\".\",\".\",SUM($S442:Y442))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S443=\".\",\".\",SUM($S443:S443))","v":"."},{"$f":"IF(T443=\".\",\".\",SUM($S443:T443))","v":"."},{"$f":"IF(U443=\".\",\".\",SUM($S443:U443))","v":"."},{"$f":"IF(V443=\".\",\".\",SUM($S443:V443))","v":"."},{"$f":"IF(W443=\".\",\".\",SUM($S443:W443))","v":"."},{"$f":"IF(X443=\".\",\".\",SUM($S443:X443))","v":"."},{"$f":"IF(Y443=\".\",\".\",SUM($S443:Y443))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S444=\".\",\".\",SUM($S444:S444))","v":"."},{"$f":"IF(T444=\".\",\".\",SUM($S444:T444))","v":"."},{"$f":"IF(U444=\".\",\".\",SUM($S444:U444))","v":"."},{"$f":"IF(V444=\".\",\".\",SUM($S444:V444))","v":"."},{"$f":"IF(W444=\".\",\".\",SUM($S444:W444))","v":"."},{"$f":"IF(X444=\".\",\".\",SUM($S444:X444))","v":"."},{"$f":"IF(Y444=\".\",\".\",SUM($S444:Y444))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S445=\".\",\".\",SUM($S445:S445))","v":"."},{"$f":"IF(T445=\".\",\".\",SUM($S445:T445))","v":"."},{"$f":"IF(U445=\".\",\".\",SUM($S445:U445))","v":"."},{"$f":"IF(V445=\".\",\".\",SUM($S445:V445))","v":"."},{"$f":"IF(W445=\".\",\".\",SUM($S445:W445))","v":"."},{"$f":"IF(X445=\".\",\".\",SUM($S445:X445))","v":"."},{"$f":"IF(Y445=\".\",\".\",SUM($S445:Y445))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S446=\".\",\".\",SUM($S446:S446))","v":"."},{"$f":"IF(T446=\".\",\".\",SUM($S446:T446))","v":"."},{"$f":"IF(U446=\".\",\".\",SUM($S446:U446))","v":"."},{"$f":"IF(V446=\".\",\".\",SUM($S446:V446))","v":"."},{"$f":"IF(W446=\".\",\".\",SUM($S446:W446))","v":"."},{"$f":"IF(X446=\".\",\".\",SUM($S446:X446))","v":"."},{"$f":"IF(Y446=\".\",\".\",SUM($S446:Y446))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S447=\".\",\".\",SUM($S447:S447))","v":"."},{"$f":"IF(T447=\".\",\".\",SUM($S447:T447))","v":"."},{"$f":"IF(U447=\".\",\".\",SUM($S447:U447))","v":"."},{"$f":"IF(V447=\".\",\".\",SUM($S447:V447))","v":"."},{"$f":"IF(W447=\".\",\".\",SUM($S447:W447))","v":"."},{"$f":"IF(X447=\".\",\".\",SUM($S447:X447))","v":"."},{"$f":"IF(Y447=\".\",\".\",SUM($S447:Y447))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S448=\".\",\".\",SUM($S448:S448))","v":"."},{"$f":"IF(T448=\".\",\".\",SUM($S448:T448))","v":"."},{"$f":"IF(U448=\".\",\".\",SUM($S448:U448))","v":"."},{"$f":"IF(V448=\".\",\".\",SUM($S448:V448))","v":"."},{"$f":"IF(W448=\".\",\".\",SUM($S448:W448))","v":"."},{"$f":"IF(X448=\".\",\".\",SUM($S448:X448))","v":"."},{"$f":"IF(Y448=\".\",\".\",SUM($S448:Y448))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S449=\".\",\".\",SUM($S449:S449))","v":"."},{"$f":"IF(T449=\".\",\".\",SUM($S449:T449))","v":"."},{"$f":"IF(U449=\".\",\".\",SUM($S449:U449))","v":"."},{"$f":"IF(V449=\".\",\".\",SUM($S449:V449))","v":"."},{"$f":"IF(W449=\".\",\".\",SUM($S449:W449))","v":"."},{"$f":"IF(X449=\".\",\".\",SUM($S449:X449))","v":"."},{"$f":"IF(Y449=\".\",\".\",SUM($S449:Y449))","v":"."},null,".",".",".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".",".",".",".",".",".",".",null,".",".",".",".",".",".",".",null,{"$f":"IF(S450=\".\",\".\",SUM($S450:S450))","v":"."},{"$f":"IF(T450=\".\",\".\",SUM($S450:T450))","v":"."},{"$f":"IF(U450=\".\",\".\",SUM($S450:U450))","v":"."},{"$f":"IF(V450=\".\",\".\",SUM($S450:V450))","v":"."},{"$f":"IF(W450=\".\",\".\",SUM($S450:W450))","v":"."},{"$f":"IF(X450=\".\",\".\",SUM($S450:X450))","v":"."},{"$f":"IF(Y450=\".\",\".\",SUM($S450:Y450))","v":"."},null,".",".",".",".",".",".","."]

{"sheet":"WK6 - Expenditure Program","index":10,"n_rows":155,"n_cols":22,"rows_kept":155,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,{"$f":"'WK2 - Notional General Income'!$C$3","v":"City of Parramatta Council"}]
[]
[null,null,null,null,null,null,null,null,null,"WORKSHEET 6"]
[]
[null,null,null,null,null,null,null,null,null,"PROPOSED ADDITIONAL SPECIAL VARIATION INCOME AND EXPENDITURE"]
[null,null,null,null,null,null,null,null,null,"      All dollars in nominal terms"]
[]
[null,null,null,null,null,null,"This sheet shows how the council proposes to use the additional income from the special variation."]
[null,null,null,null,null,null,{"$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$37","v":"Permanent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DO NOT DELETE"]
[null,null,"Duration of proposed SV (years)",null,null,null,{"$f":"'WK1 - Identification'!K38","v":1},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,{"$f":"'WK0 - Input data'!G58","v":"2022-23"},{"$f":"'WK0 - Input data'!H58","v":"2023-24"},{"$f":"'WK0 - Input data'!I58","v":"2024-25"},{"$f":"'WK0 - Input data'!J58","v":"2025-26"},{"$f":"'WK0 - Input data'!K58","v":"2026-27"},{"$f":"'WK0 - Input data'!L58","v":"2027-28"},{"$f":"'WK0 - Input data'!M58","v":"2028-29"},{"$f":"'WK0 - Input data'!N58","v":"2029-30"},{"$f":"'WK0 - Input data'!O58","v":"2030-31"},{"$f":"'WK0 - Input data'!P58","v":"2031-32"}]
[null,null,"Income",null,null,null,{"$f":"'WK0 - Input data'!$C$63","v":"$ nominal per year"}]
[null,null,{"$f":"CHOOSE('WK1 - Identification'!$S$24,\"Proposed SV income above existing SV/rate peg\",\"Proposed SV income above rate peg\")","v":"Proposed SV income above rate peg"},null,null,null,{"$f":"IF('WK4 - PGI summary'!F58=0,\".\",'WK4 - PGI summary'!G58-'WK4 - PGI summary'!G68)","v":2879692.9019999802},{"$f":"IF(H21=$V$20,\".\",(IF('WK4 - PGI summary'!H58=\".\",G27*(1+'WK0 - Input data'!$D$48),'WK4 - PGI summary'!H58-'WK4 - PGI summary'!H68)))","v":0},{"$f":"IF(I21=$V$20,\".\",(IF('WK4 - PGI summary'!I58=\".\",H27*(1+'WK0 - Input data'!$D$48),'WK4 - PGI summary'!I58-'WK4 - PGI summary'!I68)))","v":0},{"$f":"IF(J21=$V$20,\".\",(IF('WK4 - PGI summary'!J58=\".\",I27*(1+'WK0 - Input data'!$D$48),'WK4 - PGI summary'!J58-'WK4 - PGI summary'!J68)))","v":0},{"$f":"IF(K21=$V$20,\".\",(IF('WK4 - PGI summary'!K58=\".\",J27*(1+'WK0 - Input data'!$D$48),'WK4 - PGI summary'!K58-'WK4 - PGI summary'!K68)))","v":0},{"$f":"IF(L21=$V$20,\".\",(IF('WK4 - PGI summary'!L58=\".\",K27*(1+'WK0 - Input data'!$D$48),'WK4 - PGI summary'!L58-'WK4 - PGI summary'!L68)))","v":0},{"$f":"IF(M21=$V$20,\".\",(IF('WK4 - PGI summary'!M58=\".\",L27*(1+'WK0 - Input data'!$D$48),'WK4 - PGI summary'!M58-'WK4 - PGI summary'!M68)))","v":0},{"$f":"IF(N21=$V$20,\".\",M27*(1+'WK0 - Input data'!$D$48))","v":0},{"$f":"IF(O21=$V$20,\".\",N27*(1+'WK0 - Input data'!$D$48))","v":0},{"$f":"IF(P21=$V$20,\".\",O27*(1+'WK0 - Input data'!$D$48))","v":0},{"$f":"SUM(G27:P27)","v":2879692.9019999802}]
[]
[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$20,\".\",G27-G65)","v":2879692.9019999802},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G30:P30)","v":2879692.9019999802}]
[]
[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,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,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$27=\".\",\".\",SUM(G34:G48,G50:G64))","v":0},{"$f":"IF(H$27=\".\",\".\",SUM(H34:H48,H50:H64))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q34:Q64)-Q65","v":0}]
[null,null,"Cumulative totals by year",null,null,null,{"$f":"IF(G$27=\".\",\".\",SUM($G65:G65))","v":0},{"$f":"IF(H$27=\".\",\".\",SUM($G65:H65))","v":0},{"$f":"IF(I$27=\".\",\".\",SUM($G65:I65))","v":0},{"$f":"IF(J$27=\".\",\".\",SUM($G65:J65))","v":0},{"$f":"IF(K$27=\".\",\".\",SUM($G65:K65))","v":0},{"$f":"IF(L$27=\".\",\".\",SUM($G65:L65))","v":0},{"$f":"IF(M$27=\".\",\".\",SUM($G65:M65))","v":0},{"$f":"IF(N$27=\".\",\".\",SUM($G65:N65))","v":0},{"$f":"IF(O$27=\".\",\".\",SUM($G65:O65))","v":0},{"$f":"IF(P$27=\".\",\".\",SUM($G65:P65))","v":0}]
[]
[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,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,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G114:P114)-SUMIF($G$21:$P$21,$V$20,G114:P114)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"C$65","v":"Annual total"},null,null,null,{"$f":"IF(G$27=\".\",\".\",SUM(G71:G112,G114:G134))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q70:Q134)-Q135","v":0}]
[null,null,{"$f":"C$66","v":"Cumulative totals by year"},null,null,null,{"$f":"IF(G$27=\".\",\".\",SUM($G135:G135))","v":0},{"$f":"IF(H$27=\".\",\".\",SUM($G135:H135))","v":0},{"$f":"IF(I$27=\".\",\".\",SUM($G135:I135))","v":0},{"$f":"IF(J$27=\".\",\".\",SUM($G135:J135))","v":0},{"$f":"IF(K$27=\".\",\".\",SUM($G135:K135))","v":0},{"$f":"IF(L$27=\".\",\".\",SUM($G135:L135))","v":0},{"$f":"IF(M$27=\".\",\".\",SUM($G135:M135))","v":0},{"$f":"IF(N$27=\".\",\".\",SUM($G135:N135))","v":0},{"$f":"IF(O$27=\".\",\".\",SUM($G135:O135))","v":0},{"$f":"IF(P$27=\".\",\".\",SUM($G135:P135))","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$33","v":"."},".",".",".",".","."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G140:P140)-SUMIF($G$21:$P$21,$V$20,G140:P140)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G147:P147)-SUMIF($G$21:$P$21,$V$20,G147:P147)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G148:P148)-SUMIF($G$21:$P$21,$V$20,G148:P148)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G149:P149)-SUMIF($G$21:$P$21,$V$20,G149:P149)","v":0}]
[null,null,{"$f":"C$65","v":"Annual total"},null,null,null,{"$f":"IF(G$27=\".\",\".\",SUM(G140:G149))","v":0},{"$f":"IF(H$27=\".\",\".\",SUM(H140:H149))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q140:Q149)-Q150","v":0}]
[null,null,{"$f":"C$66","v":"Cumulative totals by year"},null,null,null,{"$f":"IF(G$27=\".\",\".\",SUM($G150:G150))","v":0},{"$f":"IF(H$27=\".\",\".\",SUM($G150:H150))","v":0},{"$f":"IF(I$27=\".\",\".\",SUM($G150:I150))","v":0},{"$f":"IF(J$27=\".\",\".\",SUM($G150:J150))","v":0},{"$f":"IF(K$27=\".\",\".\",SUM($G150:K150))","v":0},{"$f":"IF(L$27=\".\",\".\",SUM($G150:L150))","v":0},{"$f":"IF(M$27=\".\",\".\",SUM($G150:M150))","v":0},{"$f":"IF(N$27=\".\",\".\",SUM($G150:N150))","v":0},{"$f":"IF(O$27=\".\",\".\",SUM($G150:O150))","v":0},{"$f":"IF(P$27=\".\",\".\",SUM($G150:P150))","v":0}]
[]
[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$20,\".\",G65+G135+G150)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q65+Q135+Q150","v":0}]
[null,null,"Difference between additional SRV income and its uses",null,null,null,{"$f":"IF(G$21=$V$20,\".\",G27-G154)","v":2879692.9019999802},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G155:P155)","v":2879692.9019999802}]

{"sheet":"WK7 - Financials","index":11,"n_rows":29,"n_cols":22,"rows_kept":29,"cut":false,"hidden":true,"merged":[[12,2,12,7],[11,2,11,7]]}
[]
[]
[null,null,{"$f":"'WK2 - Notional General Income'!$C$3","v":"City of Parramatta Council"}]
[]
[null,null,null,"WORKSHEET 7"]
[]
[null,null,null,"FINANCIAL INFORMATION"]
[null,null,null,"      All dollars in nominal terms ($'000)"]
[]
[null,null,null,"This sheet captures the council's cash flow position as reported in its financial statements."]
[null,null,null,"Sources:  Notes to financial statements and Council's Long Term Financial Plan (LTFP)."]
[null,null,"See: Office of Local Government, Local Government code of accounting practice and financial reporting 2020-21, Section C1-3 - Restricted cash, cash equivalents and investments, p. 42 & Section G6-2, commentary 6, p103."]
[null,null,{"$f":"IF(H29>Analysis!D7,V23,\"\")","v":""}]
[]
[null,null,"Balance sheet extract (General fund) ",null,null,"$'000 nominal"]
[null,null,null,null,null,"Actual","Forecast",{"$f":"G16","v":"Forecast"}]
[null,null,null,null,null,{"$f":"'WK0 - Input data'!E58","v":"2020-21"},{"$f":"'WK0 - Input data'!F58","v":"2021-22"},{"$f":"'WK0 - Input data'!G58","v":"2022-23"}]
[]
[null,null,"Proposed SV scenario"]
[null,null,"This scenario represents the council's finances if the council receives the rate peg and the proposed SV increase.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DO NOT DELETE"]
[null,null,"Current assets less all external restrictions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('WK1 - Identification'!K37='WK0 - Input data'!B244,1,0)","v":0}]
[null,null,"Current liabilities less specific purpose liabilities"]
[null,null,"Unrestricted current ratio",null,null,{"$f":"IFERROR(F21/F22,0)","v":0},{"$f":"IFERROR(G21/G22,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Unrestricted current ratio in base case is greater than \"&Analysis!D7&\".  You will need to provide additional information in your application demonstrating financial need.  See our information paper for more information.\"","v":"Unrestricted current ratio in base case is greater than 1.5.  You will need to provide additional information in your application demonstrating financial need.  See our information paper for more information."}]
[]
[null,null,"Base case scenario"]
[null,null,"This scenario represents the council's finances if the council receives the rate peg only."]
[null,null,"Current assets less all external restrictions"]
[null,null,"Current liabilities less specific purpose liabilities"]
[null,null,"Unrestricted current ratio",null,null,{"$f":"IFERROR(F27/F28,0)","v":0},{"$f":"IFERROR(G27/G28,0)","v":0},{"$f":"IFERROR(H27/H28,0)","v":0}]

{"sheet":"WK8 - LTFP","index":12,"n_rows":122,"n_cols":15,"rows_kept":122,"cut":false,"hidden":false,"merged":[[14,2,14,14]]}
[]
[]
[null,null,{"$f":"'WK2 - Notional General Income'!$C$3","v":"City of Parramatta Council"}]
[]
[null,null,null,null,null,null,null,"WORKSHEET 8"]
[null,null,null,null,null,null,null,"This worksheet only needs to completed for permanent SV applications"]
[null,null,null,null,null,null,null,"LONG TERM FINANCIAL PLAN "]
[null,null,null,null,null,null,null,"      All dollars in nominal terms"]
[]
[null,null,null,"This sheet shows the forecast general fund operating position in the council's Long Term Financial Plan."]
[null,null,null,"Enter the figures from the 2021-22 Long Term Financial Plan over 5 years under each of the headings as relevant.  Add rows if necessary."]
[]
[]
[]
[null,null,{"$f":"CHOOSE(Analysis!E32,Analysis!B37,Analysis!B38)","v":"Council has a forecast mean OPR above 2.0% over the next 5-years (2022-23 to 2026-27).  You will need to provide additional information to demonstrate financial need.  Please see our information paper for more information."}]
[null,null,"LTFP Extract - General Fund only (un-adjusted)"]
[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"},"Sum of 5 years",null,"  Change over 5 years"]
[null,null,null,null,null,{"$f":"'WK0 - Input data'!F58","v":"2021-22"},{"$f":"'WK0 - Input data'!G58","v":"2022-23"},{"$f":"'WK0 - Input data'!H58","v":"2023-24"},{"$f":"'WK0 - Input data'!I58","v":"2024-25"},{"$f":"'WK0 - Input data'!J58","v":"2025-26"},{"$f":"'WK0 - Input data'!K58","v":"2026-27"},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,202190000,210355000,218803000,227544000,236585000,245938000,{"$f":"SUM(G21:K21)","v":1139225000},null,{"$f":"K21-F21","v":43748000},{"$f":"IF(F21=0,0,(N21/F21))","v":0.21637074039269993}]
[null,null,"User Charges & Fees",null,null,41728000,42771000,43840000,44936000,46060000,47211000,224818000,null,5483000,0.13139858128834356]
[null,null,"Interest & Investment Revenue",null,null,9201000,9345000,10044000,10873000,11805000,12845000,54912000,null,3644000,0.39604390827084013]
[null,null,"Other Revenues",null,null,19680000,20172000,20676000,21193000,21723000,22266000,106030000,null,2586000,0.13140243902439025]
[null,null,"Grants & Contributions Op Purposes",null,null,18083000,18535000,18999000,19473000,19960000,20459000,97426000,null,2376000,0.13139412708068351]
[null,null,"Grants & Contributions Capital Purposes",null,null,54962000,56336000,57744000,59188000,60668000,62184000,296120000,null,7222000,0.13139987627815583]
[null,null,"<include additional items here>",null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,"Other Income (items excluded from ratio analysis)"]
[null,null,"Net share of profit  on joint ventures",null,null,800000,800000,800000,800000,800000,800000,{"$f":"SUM(G29:K29)","v":4000000},null,{"$f":"K29-F29","v":0},{"$f":"IF(F29=0,0,(N29/F29))","v":0}]
[null,null,"Fair value gains",null,null,null,null,null,null,null,null,{"$f":"SUM(G30:K30)","v":0},null,{"$f":"K30-F30","v":0},{"$f":"IF(F30=0,0,(N30/F30))","v":0}]
[null,null,"Net gains from disposal of assets",null,null,null,null,null,null,null,null,{"$f":"SUM(G31:K31)","v":0},null,{"$f":"K31-F31","v":0},{"$f":"IF(F31=0,0,(N31/F31))","v":0}]
[]
[null,null,"Total Income Continuing Operations",null,null,{"$f":"SUM(F21:F31)","v":346644000},358314000,370906000,384007000,397601000,411703000,{"$f":"SUM(G33:K33)","v":1922531000},null,{"$f":"K33-F33","v":65059000},{"$f":"IF(F33=0,0,(N33/F33))","v":0.18768246385340581}]
[]
[null,null,"Income excluding capital grants and contributions",null,null,{"$f":"F33-F26","v":291682000},301978000,313162000,324819000,336933000,349519000,{"$f":"SUM(G35:K35)","v":1626411000},null,{"$f":"K35-F35","v":57837000},{"$f":"IF(F35=0,0,(N35/F35))","v":0.19828786143814153}]
[]
[null,null,"Income excluding capital grants and contributions, net gains from asset disposals, profit on joint ventures and fair value gains",null,null,{"$f":"F33-F26-SUM(F29:F31)","v":290882000},301178000,312362000,324019000,336133000,348719000,{"$f":"SUM(G37:K37)","v":1622411000},null,{"$f":"K37-F37","v":57837000},{"$f":"IF(F37=0,0,(N37/F37))","v":0.19883320384210779}]
[]
[null,null,"Expenses from continuing operations",null,null,{"$f":"$F$19","v":"$ nominal per year"}]
[]
[null,null,"Employee Benefits & On-costs",null,null,127951000,132429000,137064000,141862000,146827000,151231000,{"$f":"SUM(G41:K41)","v":709413000},null,{"$f":"K41-F41","v":23280000},{"$f":"IF(F41=0,0,(N41/F41))","v":0.18194465068659096}]
[null,null,"Borrowing Costs (i.e. interest costs)",null,null,886000,463000,98000,24000,0,0,585000,null,-886000,-1]
[null,null,"Materials & Contracts",null,null,58780000,60250000,61756000,63300000,64882000,66504000,316692000,null,7724000,0.13140523987750935]
[null,null,"Depreciation & Amortisation",null,null,47700000,47945000,49858000,51788000,53735000,55700000,259026000,null,8000000,0.16771488469601678]
[null,null,"Other Expenses",null,null,50649000,51915000,53213000,55894000,55941000,57339000,274302000,null,6690000,0.13208552982289878]
[null,null,"<include additional items here>",null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,"Other Expenses (items excluded from ratio analysis)"]
[null,null,"Net loss on joint ventures",null,null,null,null,null,null,null,null,{"$f":"SUM(G48:K48)","v":0},null,{"$f":"K48-F48","v":0},{"$f":"IF(F48=0,0,(N48/F48))","v":0}]
[null,null,"Fair value losses",null,null,null,null,null,null,null,null,{"$f":"SUM(G49:K49)","v":0},null,{"$f":"K49-F49","v":0},{"$f":"IF(F49=0,0,(N49/F49))","v":0}]
[null,null,"Net loss from disposal of assets",null,null,2500000,2500000,2500000,2500000,2500000,2500000,{"$f":"SUM(G50:K50)","v":12500000},null,{"$f":"K50-F50","v":0},{"$f":"IF(F50=0,0,(N50/F50))","v":0}]
[]
[null,null,"Total expenses continuing operations",null,null,{"$f":"SUM(F41:F50)","v":288466000},295502000,304489000,315368000,323885000,333274000,{"$f":"SUM(G52:K52)","v":1572518000},null,{"$f":"K52-F52","v":44808000},{"$f":"IF(F52=0,0,(N52/F52))","v":0.15533199753177152}]
[]
[null,null,"Total expenses continuing operations excluding net loss from asset disposals, joint ventures and fair value losses",null,null,{"$f":"F52-SUM(F48:F50)","v":285966000},293002000,301989000,312868000,321385000,330774000,{"$f":"SUM(G54:K54)","v":1560018000},null,{"$f":"K54-F54","v":44808000},{"$f":"IF(F54=0,0,(N54/F54))","v":0.15668995614863304}]
[]
[null,null,"Operating results",null,null,{"$f":"$F$19","v":"$ nominal per year"}]
[]
[null,null,"Operating result from continuing operations",null,null,{"$f":"F33-F52","v":58178000},{"$f":"G33-G52","v":62812000},66417000,68639000,73716000,78429000,{"$f":"SUM(G58:K58)","v":350013000},null,{"$f":"K58-F58","v":20251000},{"$f":"IF(F58=0,0,(N58/F58))","v":0.34808690570318679}]
[null,null,"Net operating result before capital grants & contributions",null,null,{"$f":"F35-F52","v":3216000},6476000,8673000,9451000,13048000,16245000,53893000,null,13029000,{"$f":"IF(F59=0,0,(N59/F59))","v":4.0513059701492535}]
[null,null,"Net operating result before capital grants & contributions, gains/losses on asset disposals, gains/losses on joint ventures and fair value adjustments",null,null,{"$f":"F37-F54","v":4916000},8176000,10373000,11151000,14748000,17945000,62393000,null,13029000,{"$f":"IF(F60=0,0,(N60/F60))","v":2.650325467860049}]
[null,null,"Operating performance ratio",null,null,{"$f":"IFERROR(F60/F37,0)","v":1.6900323842657848E-2},{"$f":"IFERROR(G60/G37,0)","v":2.7146737145475434E-2},3.3208264769722308E-2,3.4414648523697682E-2,4.3875489761493219E-2,5.1459771334512891E-2]
[]
[null,null,"Increase in rates and annual charges"]
[]
[null,null,"$ Increase in rates and annual charges",null,null,null,{"$f":"G21-F21","v":8165000},8448000,8741000,9041000,9353000,{"$f":"SUM(G65:K65)","v":43748000}]
[null,null,"% Increase in rates and annual charges",null,null,null,{"$f":"IF(F21=0,0,G21/F21-1)","v":4.0382808249666224E-2},4.0160680753963618E-2,3.9949178027723464E-2,3.9732974721372605E-2,3.9533360103134241E-2,{"$f":"IF(F21=0,0,K21/F21-1)","v":0.21637074039269999}]
[null,null,"check = 0",null,null,{"$f":"F59-F60-F31+F50-F30-F29+F49+F48","v":0},{"$f":"G59-G60-G31+G50-G30-G29+G49+G48","v":0},0,0,0,0]
[]
[]
[null,null,"For councils who's applications are recommending IPART consider assessing against an adjusted OPR, the adjusted LTFP figures that underpin it can be entered into this table."]
[null,null,"LTFP Extract - General Fund only (adjusted)"]
[null,null,null,null,null,{"$f":"F17","v":"Year 0"},{"$f":"G17","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Sum of 5 years",null,"  Change over 5 years"]
[null,null,null,null,null,{"$f":"F18","v":"2021-22"},{"$f":"G18","v":"2022-23"},"2023-24","2024-25","2025-26","2026-27",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,203249000,208403000,212888000,217409000,221968000,228333000,{"$f":"SUM(G76:K76)","v":1089001000},null,{"$f":"K76-F76","v":25084000},{"$f":"IF(F76=0,0,(N76/F76))","v":0.1234151213536106}]
[null,null,"User Charges & Fees",null,null,25976000,34325000,41721000,43807000,45998000,48297000,214148000,null,22321000,0.85929319371727753]
[null,null,"Interest & Investment Revenue",null,null,7011000,8581000,8795000,9015000,9241000,9472000,45104000,null,2461000,0.35101982598773357]
[null,null,"Other Revenues",null,null,15249000,20720000,24628000,25605000,26245000,26901000,124099000,null,11652000,0.76411567971670269]
[null,null,"Grants & Contributions Op Purposes",null,null,25421000,23391000,23976000,24575000,25190000,25820000,122952000,null,399000,1.5695684670154596E-2]
[null,null,"Grants & Contributions Capital Purposes",null,null,86230000,60626000,52919000,54242000,55598000,56988000,280373000,null,-29242000,-0.33911631682709031]
[null,null,"<include additional items here>",null,null,null,null,null,null,null,null,0,null,0,0]
[null,null,"Other Income (items excluded from ratio analysis)"]
[null,null,"Net share of profit  on joint ventures",null,null,400000,500000,513000,513000,513000,513000,{"$f":"SUM(G84:K84)","v":2552000},null,{"$f":"K84-F84","v":113000},{"$f":"IF(F84=0,0,(N84/F84))","v":0.28249999999999997}]
[null,null,"Fair value gains",null,null,null,null,null,null,null,null,{"$f":"SUM(G85:K85)","v":0},null,{"$f":"K85-F85","v":0},{"$f":"IF(F85=0,0,(N85/F85))","v":0}]
[null,null,"Net gains from disposal of assets",null,null,52165000,null,null,null,null,null,{"$f":"SUM(G86:K86)","v":0},null,{"$f":"K86-F86","v":-52165000},{"$f":"IF(F86=0,0,(N86/F86))","v":-1}]
[]
[null,null,"Total Income Continuing Operations",null,null,{"$f":"SUM(F76:F86)","v":415701000},356546000,365440000,375166000,384753000,396324000,{"$f":"SUM(G88:K88)","v":1878229000},null,{"$f":"K88-F88","v":-19377000},{"$f":"IF(F88=0,0,(N88/F88))","v":-4.661282989456364E-2}]
[]
[null,null,"Income excluding capital grants and contributions",null,null,{"$f":"F88-F81","v":329471000},295920000,312521000,320924000,329155000,339336000,{"$f":"SUM(G90:K90)","v":1597856000},null,{"$f":"K90-F90","v":9865000},{"$f":"IF(F90=0,0,(N90/F90))","v":2.9941937226645138E-2}]
[]
[null,null,"Income excluding capital grants and contributions, net gains from asset disposals, profit on joint ventures and fair value gains",null,null,{"$f":"F88-F81-SUM(F84:F86)","v":276906000},295420000,312008000,320411000,328642000,338823000,{"$f":"SUM(G92:K92)","v":1595304000},null,{"$f":"K92-F92","v":61917000},{"$f":"IF(F92=0,0,(N92/F92))","v":0.22360295551559012}]
[]
[null,null,"Expenses from continuing operations",null,null,{"$f":"$F$19","v":"$ nominal per year"}]
[]
[null,null,"Employee Benefits & On-costs",null,null,128320000,136764000,147280000,150737000,155259000,159917000,{"$f":"SUM(G96:K96)","v":749957000},null,{"$f":"K96-F96","v":31597000},{"$f":"IF(F96=0,0,(N96/F96))","v":0.24623597256857854}]
[null,null,"Borrowing Costs (i.e. interest costs)",null,null,1116000,425000,85000,16000,0,0,526000,null,-1116000,-1]
[null,null,"Materials & Contracts",null,null,62187000,60947000,62788000,64555000,66931000,69413000,324634000,null,7226000,0.11619791917924968]
[null,null,"Depreciation & Amortisation",null,null,51640000,49652000,53476000,54813000,56183000,57588000,271712000,null,5948000,0.11518202943454686]
[null,null,"Other Expenses",null,null,47014000,47357000,50451000,51643000,52934000,54257000,256642000,null,7243000,0.15406049261921981]
[null,null,"Internal Expenses",null,null,-285000,777000,800000,824000,849000,875000,4125000,null,1160000,-4.0701754385964914]
[null,null,"Other Expenses (items excluded from ratio analysis)"]
[null,null,"Net loss on joint ventures",null,null,null,null,null,null,null,null,{"$f":"SUM(G103:K103)","v":0},null,{"$f":"K103-F103","v":0},{"$f":"IF(F103=0,0,(N103/F103))","v":0}]
[null,null,"Fair value losses",null,null,null,null,null,null,null,null,{"$f":"SUM(G104:K104)","v":0},null,{"$f":"K104-F104","v":0},{"$f":"IF(F104=0,0,(N104/F104))","v":0}]
[null,null,"Net loss from disposal of assets",null,null,5419000,null,null,null,null,null,{"$f":"SUM(G105:K105)","v":0},null,{"$f":"K105-F105","v":-5419000},{"$f":"IF(F105=0,0,(N105/F105))","v":-1}]
[]
[null,null,"Total expenses continuing operations",null,null,{"$f":"SUM(F96:F105)","v":295411000},295922000,314880000,322588000,332156000,342050000,{"$f":"SUM(G107:K107)","v":1607596000},null,{"$f":"K107-F107","v":46639000},{"$f":"IF(F107=0,0,(N107/F107))","v":0.15787834576234466}]
[]
[null,null,"Total expenses continuing operations excluding net loss from asset disposals, joint ventures and fair value losses",null,null,{"$f":"F107-SUM(F103:F105)","v":289992000},295922000,314880000,322588000,332156000,342050000,{"$f":"SUM(G109:K109)","v":1607596000},null,{"$f":"K109-F109","v":52058000},{"$f":"IF(F109=0,0,(N109/F109))","v":0.17951529697370963}]
[]
[null,null,"Operating results",null,null,{"$f":"$F$19","v":"$ nominal per year"}]
[]
[null,null,"Operating result from continuing operations",null,null,{"$f":"F88-F107","v":120290000},{"$f":"G88-G107","v":60624000},50560000,52578000,52597000,54274000,{"$f":"SUM(G113:K113)","v":270633000},null,{"$f":"K113-F113","v":-66016000},{"$f":"IF(F113=0,0,(N113/F113))","v":-0.54880704963006066}]
[null,null,"Net operating result before capital grants & contributions",null,null,{"$f":"F90-F107","v":34060000},-2000,-2359000,-1664000,-3001000,-2714000,-9740000,null,-36774000,{"$f":"IF(F114=0,0,(N114/F114))","v":-1.0796829125073399}]
[null,null,"Net operating result before capital grants & contributions, gains/losses on asset disposals, gains/losses on joint ventures and fair value adjustments",null,null,{"$f":"F92-F109","v":-13086000},-502000,-2872000,-2177000,-3514000,-3227000,-12292000,null,9859000,{"$f":"IF(F115=0,0,(N115/F115))","v":-0.7534005807733456}]
[null,null,"Operating performance ratio",null,null,{"$f":"IFERROR(F115/F92,0)","v":-4.7257914238044679E-2},{"$f":"IFERROR(G115/G92,0)","v":-1.6992756076095051E-3},-9.2048921822517372E-3,-6.7943984444978484E-3,-1.0692486048648682E-2,-9.5241468259238595E-3]
[]
[null,null,"Increase in rates and annual charges"]
[]
[null,null,"$ Increase in rates and annual charges",null,null,null,{"$f":"G76-F76","v":5154000},{"$f":"H76-G76","v":4485000},{"$f":"I76-H76","v":4521000},{"$f":"J76-I76","v":4559000},{"$f":"K76-J76","v":6365000},{"$f":"SUM(G120:K120)","v":25084000}]
[null,null,"% Increase in rates and annual charges",null,null,null,{"$f":"IF(F76=0,0,G76/F76-1)","v":2.5358058342230372E-2},{"$f":"IF(G76=0,0,H76/G76-1)","v":2.1520803443328518E-2},{"$f":"IF(H76=0,0,I76/H76-1)","v":2.1236518732854925E-2},{"$f":"IF(I76=0,0,J76/I76-1)","v":2.0969693066984263E-2},{"$f":"IF(J76=0,0,K76/J76-1)","v":2.8675304548403391E-2},{"$f":"IF(F76=0,0,K76/F76-1)","v":0.12341512135361055}]
[null,null,"check = 0",null,null,{"$f":"F114-F115-F86+F105-F85-F84+F104+F103","v":0},{"$f":"G114-G115-G86+G105-G85-G84+G104+G103","v":0},0,0,0,0]

{"sheet":"WK9 - Ratios","index":13,"n_rows":81,"n_cols":23,"rows_kept":81,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,{"$f":"'WK2 - Notional General Income'!$C$3","v":"City of Parramatta Council"}]
[]
[null,null,null,null,null,"WORKSHEET 9"]
[]
[null,null,null,null,null,"FINANCIAL RATIOS"]
[]
[null,null,null,null,null,"This worksheet captures financial ratios for three historical years as well as the current and forecast years (0 to 10)"]
[null,null,null,null,null,"The historical ratios are calculated from information provided in Worksheet 7 and two of the forecast ratios are calculated from information entered in Worksheet 8."]
[null,null,null,null,null,"Please enter the forecast financial ratios in the blue input cells"]
[null,null,null,null,null,{"$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":"2018-19"},{"$f":"'WK0 - Input data'!D58","v":"2019-20"},{"$f":"'WK0 - Input data'!E58","v":"2020-21"},{"$f":"'WK0 - Input data'!F58","v":"2021-22"},{"$f":"'WK0 - Input data'!G58","v":"2022-23"},{"$f":"'WK0 - Input data'!H58","v":"2023-24"},{"$f":"'WK0 - Input data'!I58","v":"2024-25"},{"$f":"'WK0 - Input data'!J58","v":"2025-26"},{"$f":"'WK0 - Input data'!K58","v":"2026-27"},{"$f":"'WK0 - Input data'!L58","v":"2027-28"},{"$f":"'WK0 - Input data'!M58","v":"2028-29"},{"$f":"'WK0 - Input data'!N58","v":"2029-30"},{"$f":"'WK0 - Input data'!O58","v":"2030-31"},{"$f":"'WK0 - Input data'!P58","v":"2031-32"}]
[null,null,"Criteria and measure","Definition",null,"Scenario"]
[null,null,"1. Sustainability"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"https://yourcouncil.nsw.gov.au/nsw-overview/finances/"]
[null,null,"Operating Performance Ratio","Net continuing operating result",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The ratio is calculated by total continuing operating revenue (excludes fair value adjustments, "]
[null,null,null,"(excl capital grants and contributions)",null,"Scenario 1: Proposed (with SV)","na","na","na",{"$f":"IF(#REF!=0,0,#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=0,0,#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=0,0,#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=0,0,#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=0,0,#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=0,0,#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=0,0,#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=0,0,#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=0,0,#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=0,0,#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=0,0,#REF!/#REF!)","v":{"$error":"#REF!"}},null,null,"net gain/loss on sale of assets, net share/loss on joint ventures) excluding capital grants and"]
[null,null,null,"Total continuing operating revenue",null,"Scenario 2 - Base case (no SV)","na","na","na",{"$f":"IF(#REF!=0,0,#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=0,0,#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=0,0,#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=0,0,#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=0,0,#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=0,0,#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=0,0,#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=0,0,#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=0,0,#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=0,0,#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=0,0,#REF!/#REF!)","v":{"$error":"#REF!"}},null,null," contributions, less operating expenses, divided by total continuing operating revenue "]
[null,null,null,"(excl. capital grants and contributions)",null,"Scenario 3: Hybrid casea","na","na","na",{"$f":"IF(#REF!=0,0,#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=0,0,#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=0,0,#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=0,0,#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=0,0,#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=0,0,#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=0,0,#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=0,0,#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=0,0,#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=0,0,#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=0,0,#REF!/#REF!)","v":{"$error":"#REF!"}},null,null,"(excluding capital grants and contributions)."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"https://yourcouncil.nsw.gov.au/nsw-overview/finances/"]
[null,null,"Own Source Revenue Ratio","Total continuing operating revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The ratio is calculated by total continuing operating revenue (excludes fair value adjustments, "]
[null,null,null,"(excl all grants and contributions)",null,{"$f":"$F$22","v":"Scenario 1: Proposed (with SV)"},"na","na","na",{"$f":"IF(#REF!+#REF!=0,0,(#REF!-#REF!)/(#REF!+#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!+#REF!=0,0,(#REF!-#REF!)/(#REF!+#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!+#REF!=0,0,(#REF!-#REF!)/(#REF!+#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!+#REF!=0,0,(#REF!-#REF!)/(#REF!+#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!+#REF!=0,0,(#REF!-#REF!)/(#REF!+#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!+#REF!=0,0,(#REF!-#REF!)/(#REF!+#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!+#REF!=0,0,(#REF!-#REF!)/(#REF!+#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!+#REF!=0,0,(#REF!-#REF!)/(#REF!+#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!+#REF!=0,0,(#REF!-#REF!)/(#REF!+#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!+#REF!=0,0,(#REF!-#REF!)/(#REF!+#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!+#REF!=0,0,(#REF!-#REF!)/(#REF!+#REF!))","v":{"$error":"#REF!"}},null,null,"net gain/loss on sale of assets, net share/loss on joint ventures) less all grants and contributions "]
[null,null,null,"Total continuing operating revenue",null,{"$f":"$F$23","v":"Scenario 2 - Base case (no SV)"},"na","na","na",{"$f":"IF(#REF!+#REF!=0,0,(#REF!-#REF!)/(#REF!+#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!+#REF!=0,0,(#REF!-#REF!)/(#REF!+#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!+#REF!=0,0,(#REF!-#REF!)/(#REF!+#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!+#REF!=0,0,(#REF!-#REF!)/(#REF!+#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!+#REF!=0,0,(#REF!-#REF!)/(#REF!+#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!+#REF!=0,0,(#REF!-#REF!)/(#REF!+#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!+#REF!=0,0,(#REF!-#REF!)/(#REF!+#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!+#REF!=0,0,(#REF!-#REF!)/(#REF!+#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!+#REF!=0,0,(#REF!-#REF!)/(#REF!+#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!+#REF!=0,0,(#REF!-#REF!)/(#REF!+#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!+#REF!=0,0,(#REF!-#REF!)/(#REF!+#REF!))","v":{"$error":"#REF!"}},null,null,"divided by total continuing operating revenue (excludes fair value adjustments, net gain/loss on sale "]
[null,null,null,"(incl. capital grants and contributions)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"of assets, net share/loss on joint ventures) inclusive of capital grants and contributions."]
[]
[null,null,null,null,null,null,null,null,null,"Please enter forecast ratios",null,null,null,null,null,null,null,null,null,null,null,null,"https://yourcouncil.nsw.gov.au/wp-content/uploads/2019/05/Your-Council-2017-18-Data-Definitions-and-Source.pdf"]
[null,null,"Infrastructure Renewals Ratio","Asset renewals (building and infrastructure)",null,{"$f":"$F$22","v":"Scenario 1: Proposed (with SV)"},"na","na","na",null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated by asset renewals (infrastructure, buildings and other structures) divided by depreciation, "]
[null,null,null,"Depreciation, amortisation and impairment",null,{"$f":"$F$23","v":"Scenario 2 - Base case (no SV)"},"na","na","na",{"$f":"J33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"impairment, amortisation of infrastructure, buildings, other structures. "]
[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,{"$f":"J32","v":"Please enter forecast ratios"},null,null,null,null,null,null,null,null,null,null,null,null,"https://yourcouncil.nsw.gov.au/wp-content/uploads/2019/05/Your-Council-2017-18-Data-Definitions-and-Source.pdf"]
[null,null,null,"Estimated cost to bring assets to satisfactory condition",null,{"$f":"$F$22","v":"Scenario 1: Proposed (with SV)"},"na","na","na",null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated by using estimated cost to bring assets (infrastructure, buildings, other structures) to "]
[null,null,null,"Total (WDV)b of infrastructure, buildings, other",null,{"$f":"$F$23","v":"Scenario 2 - Base case (no SV)"},"na","na","na",{"$f":"J40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"a satisfactory condition divided by total written down value of infrastructure, buildings, other "]
[null,null,null,"  structures, depreciable land, and improvement assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"structures and depreciable land 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$22","v":"Scenario 1: Proposed (with SV)"},"na","na","na"]
[null,null,null,"Required asset maintenance",null,{"$f":"$F$23","v":"Scenario 2 - Base case (no SV)"},"na","na","na",{"$f":"J46","v":0}]
[]
[]
[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$22","v":"Scenario 1: Proposed (with SV)"},"na","na","na"]
[null,null,null,"Total continuing operating revenue",null,{"$f":"$F$23","v":"Scenario 2 - Base case (no SV)"},"na","na","na",{"$f":"J52","v":0}]
[null,null,null,"(excl capital grants and contributions)"]
[]
[null,null,"3. Financial data underlying the ratios",null,null,null,"$'000 nominal",null,null,"$'000 nominal"]
[null,null,null,null,null,null,null,null,null,{"$f":"J16","v":"Year 0"},{"$f":"K16","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,{"$f":"G17","v":"2018-19"},{"$f":"H17","v":"2019-20"},"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32"]
[null,null,{"$f":"C33","v":"Infrastructure Renewals Ratio"}]
[null,null,"Asset renewals (building and infrastructure)",null,null,{"$f":"$F$22","v":"Scenario 1: Proposed (with SV)"}]
[null,null,"Depreciation, amortisation and impairment (building and infrastructure)",null,null,{"$f":"$F$22","v":"Scenario 1: Proposed (with SV)"}]
[null,null,"Asset renewals (building and infrastructure)",null,null,{"$f":"$F$23","v":"Scenario 2 - Base case (no SV)"}]
[null,null,"Depreciation, amortisation and impairment (building and infrastructure)",null,null,{"$f":"$F$23","v":"Scenario 2 - Base case (no SV)"}]
[]
[null,null,{"$f":"C39","v":"Infrastructure Backlog Ratio"}]
[null,null,"Estimated cost to bring assets to satisfactory condition",null,null,{"$f":"$F$22","v":"Scenario 1: Proposed (with SV)"}]
[null,null,"Total (WDV)b of infrastructure, buildings, other  structures, depreciable land, and improvement assets",null,null,{"$f":"$F$22","v":"Scenario 1: Proposed (with SV)"}]
[null,null,"Estimated cost to bring assets to satisfactory condition",null,null,{"$f":"$F$23","v":"Scenario 2 - Base case (no SV)"}]
[null,null,"Total (WDV)b of infrastructure, buildings, other  structures, depreciable land, and improvement assets",null,null,{"$f":"$F$23","v":"Scenario 2 - Base case (no SV)"}]
[]
[null,null,{"$f":"C45","v":"Asset Maintenance Ratio"}]
[null,null,"Actual asset maintenance",null,null,{"$f":"$F$22","v":"Scenario 1: Proposed (with SV)"}]
[null,null,"Required asset maintenance",null,null,{"$f":"$F$22","v":"Scenario 1: Proposed (with SV)"}]
[null,null,"Actual asset maintenance",null,null,{"$f":"$F$23","v":"Scenario 2 - Base case (no SV)"}]
[null,null,"Required asset maintenance",null,null,{"$f":"$F$23","v":"Scenario 2 - Base case (no SV)"}]
[]
[]
[]
[null,"Notes:"]
[null,"a",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"b","WDV = written down value"]