{"text_format":"1","workbook":"xlsx","n_sheets":18,"sheets":["I","Tabs","Data","M","S","CV","RV","DC","A","UD","CS","R","IC","D","UC","RC","HC","NOTES"],"not_rendered":{"charts":18,"images":117,"macros":1,"external_links":0,"defined_names":149,"comments":3,"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":"I","index":0,"n_rows":106,"n_cols":4,"rows_kept":106,"cut":false,"hidden":false,"merged":[[2,13,2,14]]}
[]
[]
[]
["INSTRUCTIONS"]
[]
[]
[]
[null,"Overview"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Navigating through the Tool"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"A number of visual queues are provided within the Tool to assist users:               "]
[null,"F","Provides specific information on the input assumptions, type of data to be entered, or cautionary notes"]
[]
[null,"&","Provides reference to additional resources"]
[]
[null,null,"Denotes default scenario values that can be changed by users  "]
[]
[null,null,"Denotes cells where the default scenario values have been modified and saved "]
[]
[null,null,"Denotes default scenario values that may be changed, but where information might requre further research from outside sources"]
[]
[null,null,"Denotes cells where the values that represent default research values have been modified and saved "]
[]
[null,null,"Denotes cells where values have been modified and but not yet saved. NOTE that once these values are saved, the user can no longer revert to the initial values.               "]
[]
[null,null,"Denotes cells with errors"]
[]
[null,null,"Denotes cells that are dependent on other cells and therefore cannot be modified"]
[]
[]
[null,"Glossary"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Definitions"]
[]
[null,"R.O.W.",null,"Right of Way"]
[null,"m",null,"Metres"]
[null,"ha",null,"Area in Hectares"]
[null,"mm",null,"Millimetres"]
[null,"hh",null,"Household"]
[null,"VSH",null,"Vehicle Service Hour (transit)"]
[null,"L",null,"Litres"]
[null,"GHG",null,"Greenhouse Gas Emissions"]
[null,"VKT",null,"Vehicle kilometres travelled"]
[null,"km",null,"Kilometres"]
[null,"Unit",null,"A self contained dwelling unit, typically occupied by one household"]
[]
[null,"Limitations on Use of Tool"]

{"sheet":"Tabs","index":1,"n_rows":21,"n_cols":7,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[null,"Tab","Description",{"$f":"B1","v":"Tab"},"Lock\nY/N","Lock Buttons Y/N","Columns Hide Y/N"]
[{"$f":"OFFSET(A2,-1,0)+1","v":1},"I","Instructions",{"$f":"B2","v":"I"},1,0,0]
[{"$f":"OFFSET(A3,-1,0)+1","v":2},"Tabs","Tabs",{"$f":"B3","v":"Tabs"},0,0,0]
[3,"Data","Data","Data",0,0,0]
[4,"M","Main Menu","M",1,1,0]
[5,"S","Scenarios","S",1,1,0]
[6,"CV","Costing Variables","CV",1,1,1]
[7,"RV","Revenue Variables","RV",1,1,1]
[8,"DC","Development Characteristics","DC",1,1,1]
[9,"A","Allocation","A",1,1,1]
[10,"NOTES","User Comments","NOTES",1,0,0]
[11,"UD","User Defined","UD",1,1,1]
[12,"CS","Cost Savings","CS",1,1,1]
[13,"R","View Results","R",1,1,1]
[14,"IC","Intermediate Calculations","IC",1,1,0]
[15,"D","Density Calculator","D",1,1,1]
[16,"UC","Unit Costs","UC",1,1,0]
[17,"RC","Road Costs","RC",1,1,1]
[18,"HC","CAPITAL HOUSEHOLD COST CALCULATOR","HC",1,1,1]
[]
[{"$f":"MAX($A$1:$A$20)","v":18},null,null,"HC",{"$f":"VLOOKUP(Tabs_SheetActive,$D$1:E$20,COLUMN(E$1)-COLUMN($D$1)+1,FALSE)","v":1},{"$f":"VLOOKUP(Tabs_SheetActive,$D$1:F$20,COLUMN(F$1)-COLUMN($D$1)+1,FALSE)","v":1},{"$f":"VLOOKUP(Tabs_SheetActive,$D$1:G$20,COLUMN(G$1)-COLUMN($D$1)+1,FALSE)","v":1}]

{"sheet":"Data","index":2,"n_rows":77,"n_cols":566,"rows_kept":77,"cut":false,"hidden":false,"merged":[[2,173,2,175],[1,173,1,190],[2,185,2,187],[2,182,2,184],[2,179,2,181],[2,188,2,190],[2,297,2,304],[2,273,2,280],[2,305,2,312],[2,281,2,288],[2,176,2,178],[1,516,1,525],[2,516,2,525],[1,511,1,515],[2,511,2,515],[2,313,2,320],[2,321,2,328],[2,329,2,336],[2,353,2,360],[2,500,2,502],[2,503,2,505],[2,493,2,495],[2,487,2,489],[2,490,2,492],[2,345,2,352],[2,506,2,508],[2,369,2,376],[1,57,1,172],[1,393,1,486],[1,225,1,239],[1,506,1,509],[1,240,1,392],[1,487,1,505],[1,191,1,224],[2,58,2,85],[2,86,2,90],[2,94,2,113],[2,91,2,93],[2,265,2,272],[2,127,2,129],[2,148,2,150],[2,154,2,166],[2,167,2,172],[2,218,2,224],[2,191,2,217],[2,225,2,229],[2,230,2,235],[2,133,2,147],[2,257,2,264],[2,249,2,256],[1,8,1,13],[1,14,1,18],[1,19,1,56],[2,8,2,13],[2,14,2,23],[2,24,2,39],[2,40,2,46],[2,47,2,50],[2,51,2,54],[1,561,1,565],[2,561,2,565],[1,526,1,535],[2,526,2,535],[1,536,1,545],[2,536,2,545],[1,546,1,550],[2,546,2,550],[1,551,1,555],[2,551,2,555],[1,556,1,560],[2,556,2,560],[2,496,2,499],[2,114,2,117],[2,118,2,120],[2,124,2,126],[2,121,2,123],[2,236,2,238],[2,130,2,132],[2,151,2,153],[2,241,2,248],[2,361,2,368],[2,337,2,344],[2,385,2,392],[2,443,2,486],[2,393,2,442],[2,377,2,384],[2,289,2,296]]}
[null,null,null,{"$f":"OFFSET(D1,0,-1)+1","v":1},{"$f":"OFFSET(E1,0,-1)+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,{"$f":"OFFSET(BO1,0,-1)+1","v":64},65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,{"$f":"OFFSET(EC1,0,-1)+1","v":130},131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,{"$f":"OFFSET(FR1,0,-1)+1","v":171},172,173,{"$f":"OFFSET(FU1,0,-1)+1","v":174},175,176,{"$f":"OFFSET(FX1,0,-1)+1","v":177},178,179,{"$f":"OFFSET(GA1,0,-1)+1","v":180},181,182,{"$f":"OFFSET(GD1,0,-1)+1","v":183},184,185,{"$f":"OFFSET(GG1,0,-1)+1","v":186},187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,{"$f":"OFFSET(HG1,0,-1)+1","v":212},213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,{"$f":"OFFSET(KX1,0,-1)+1","v":307},308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,{"$f":"OFFSET(OH1,0,-1)+1","v":395},396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,{"$f":"OFFSET(QP1,0,-1)+1","v":455},456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,{"$f":"OFFSET(SR1,0,-1)+1","v":509},510,511,512,513,514,515,516,517,518,519,520,521,{"$f":"OFFSET(TE1,0,-1)+1","v":522},523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,{"$f":"OFFSET(UP1,0,-1)+1","v":559},{"$f":"OFFSET(UQ1,0,-1)+1","v":560},{"$f":"OFFSET(UR1,0,-1)+1","v":561},{"$f":"OFFSET(US1,0,-1)+1","v":562},{"$f":"OFFSET(UT1,0,-1)+1","v":563}]
[null,null,null,null,null,null,null,null,"DEVELOPMENT CHARACTERISTICS",null,null,null,null,null,"DENSITY CALCULATOR",null,null,null,null,"DEVELOPMENT CHARACTERISTICS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COSTING VARIABLES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPITAL HOUSEHOLD COST CALCULATOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ROAD COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REVENUE VARIABLES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ALLOCATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COST SAVINGS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VIEW RESULTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Defined",null,null,null,"COSTING VARIABLES","Density Calculator",null,null,null,null,"COSTING VARIABLES",null,null,null,null,null,null,null,null,null,"DEVELOPMENT CHARACTERISTICS",null,null,null,null,null,null,null,null,null,"USER DEFINED",null,null,null,null,null,null,null,null,null,"REVENUE VARIABLES",null,null,null,null,"ALLOCATION",null,null,null,null,"COST SAVINGS",null,null,null,null,"ROAD COSTS"]
[null,null,null,null,null,null,null,null,"General Scenario Characteristics",null,null,null,null,null,"Development Densities",null,null,null,null,null,null,null,null,null,"Demographic Assumptions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Internal Roads",null,null,null,null,null,null,"External Roads",null,null,null,"Water and Sewer Trunk",null,null,null,"Transit Infrastructure",null,"General Cost Assumptions",{"$f":"CV!A12","v":"Roads, Water, Sanitary and Storm - Capital Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Regional Municipal Services - Capital Costs",null,null,null,null,"Local Storm Water Management - Capital and O&M Cost",null,null,{"$f":"CV!A58","v":"Roads, Water, Sanitary and Storm - O&M Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Schools - Capital and O&M Cost",null,null,null,"Parks and Open Space - Capital and O&M Cost",null,null,"Community Facilities - Capital and O&M Cost",null,null,"Transit - Capital and O&M Cost",null,null,"Fire Protection - Capital and O&M Cost",null,null,"Police Services - Capital and O&M Cost",null,null,"Waste Management - Capital and O&M Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vehicle Costs",null,null,"Home Heating",null,null,"Climate Change and Air Pollution",null,null,null,null,null,null,null,null,null,null,null,null,"Motor Vehicle Collisions",null,null,null,null,null,"WASTEWATER TREATMENT",null,null,"POTABLE WATER TREATMENT",null,null,"PARKS & OPEN SPACE",null,null,"COMMUNITY FACILITIES",null,null,"FIRE PROTECTION",null,null,"POLICE SERVICE",null,null,"ROAD ALLOWANCE ASSUMPTIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other costs not covered in above categories",null,null,null,null,null,null,"Development Charges",null,null,null,null,"Property Taxes",null,null,null,null,null,"User Fees",null,null,"Non-Residential Revenues",{"$f":"A!$A$10","v":"RESIDENTIAL COST ALLOCATION"},"Internal Roads Allocation ",null,null,null,null,null,null,null,"External Roads Allocation ",null,null,null,null,null,null,null,"Potable Water Distribution Network (local)",null,null,null,null,null,null,null,"Potable Water  Treatment System",null,null,null,null,null,null,null,"Potable Water Distribution Network (regional trunks)",null,null,null,null,null,null,null,"Sanitary Sewer Collection Network (local)",null,null,null,null,null,null,null,"Sanitary Sewer Treatment System",null,null,null,null,null,null,null,"Sanitary Sewer Collection Network (regional trunks)",null,null,null,null,null,null,null,"Storm Sewer Collection Network (local)",null,null,null,null,null,null,null,"Storm Water Ponds",null,null,null,null,null,null,null,"Storm Sewer Collection Network (regional trunks)",null,null,null,null,null,null,null,"Schools Allocation ",null,null,null,null,null,null,null,"Parks and Open Space",null,null,null,null,null,null,null,"Community Facilities",null,null,null,null,null,null,null,"Bus Transit Allocation ",null,null,null,null,null,null,null,"School Transit Allocation ",null,null,null,null,null,null,null,"Fire Service Allocation ",null,null,null,null,null,null,null,"Police Service Allocation ",null,null,null,null,null,null,null,"Waste Management Service Allocation ",null,null,null,null,null,null,null,"Existing Infrastructure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Infrastructure Replacement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Initial Capital Costs (hh)",null,null,"Annual O&M Costs (hh)",null,null,"Lifecycle Costs (hh)",null,null,"Lifecycle Costs and Revenues (hh)",null,null,null,"Annual Private Costs (hh)",null,null,"Annual External (hh)",null,null,"Costs",null,null,"Revenues","Vehicle Costs","Typical Coverage",null,null,null,null,"CV USER COMMENTS",null,null,null,null,null,null,null,null,null,"DC USER COMMENTS",null,null,null,null,null,null,null,null,null,"UD USER COMMENTS",null,null,null,null,null,null,null,null,null,"RV USER COMMENTS",null,null,null,null,"A USER COMMENTS",null,null,null,null,"CS USER COMMENTS",null,null,null,null,"RC USER COMMENTS"]
[null,null,null,null,null,null,null,null,"Distance to Central Business District","Gross Land Area","Net Residential Land Area (Ha)","Compact Development","Medium Density","Suburban Type","% Single Detached","% Semi Detached","% Rowhouse/Townhouse/Duplex","% Low Rise","% High Rise","Single Detached","Semi Detached","Rowhouse/Townhouse/Duplex","Low Rise","High Rise","Household Size Single Detached","Adults (16+) Single Detached","Average Household Income Single Detached","Household Size Semi Detached","Adults (16+) Semi Detached","Average Household Income Semi Detached","Household Size Rowhouse/Townhouse/Duplex","Adults (16+) Rowhouse/Townhouse/Duplex","Average Household Income Rowhouse/Townhouse/Duplex","Household Size Low Rise","Adults (16+) Low Rise","Average Household Income Low Rise","Household Size High Rise","Adults (16+) High Rise","Average Household Income High Rise","Jobs within 5 Km",{"$f":"\"Length of Road \" & 'RC'!F9 & \" \" & 'RC'!F10","v":"Length of Road Type 1 Public Laneway"},{"$f":"\"Length of Road \" & 'RC'!G9 & \" \" & 'RC'!G10","v":"Length of Road Type 2 Two-lane local"},{"$f":"\"Length of Road \" & 'RC'!H9 & \" \" & 'RC'!H10","v":"Length of Road Type 3 Two-lane local"},{"$f":"\"Length of Road \" & 'RC'!I9 & \" \" & 'RC'!I10","v":"Length of Road Type 4 Two-lane collector"},{"$f":"\"Length of Road \" & 'RC'!J9 & \" \" & 'RC'!J10","v":"Length of Road Type 5 Four-lane collector"},{"$f":"\"Length of Road \" & 'RC'!K9 & \" \" & 'RC'!K10","v":"Length of Road Type 6 Four-lane Arterial"},{"$f":"\"Length of Road \" & 'RC'!L9 & \" \" & 'RC'!L10","v":"Length of Road Type 7 User Defined"},{"$f":"\"Length of Road \" & DC!E82","v":"Length of Road Type 6 Four-lane Arterial"},{"$f":"\"Length of Road \" & DC!E83","v":"Length of Road Type 3 Two-lane local"},{"$f":"DC!E82","v":"Type 6 Four-lane Arterial"},{"$f":"DC!E83","v":"Type 3 Two-lane local"},"Length Trunk Sanitary Sewer","Length Trunk Storm Sewer","Length Trunk Water Distribution","Area of Stormwater Management Pond","Annual Vehicle Service Hours per Capita","Number of Buses per 1000 VSH","Interest Rate for Amortizing Capital Costs","Sidewalks Type 1","Sidewalks Type 2","Sidewalks Type 3","Sidewalks Type 4","Sidewalks Type 5","Sidewalks Type 6","Sidewalks Type 7","Potable Water Distribution Type 1","Potable Water Distribution Type 2","Potable Water Distribution Type 3","Potable Water Distribution Type 4","Potable Water Distribution Type 5","Potable Water Distribution Type 6","Potable Water Distribution Type 7","Sanitary Sewer Collection Type 1","Sanitary Sewer Collection Type 2","Sanitary Sewer Collection Type 3","Sanitary Sewer Collection Type 4","Sanitary Sewer Collection Type 5","Sanitary Sewer Collection Type 6","Sanitary Sewer Collection Type 7","Storm Sewer Collection Type 1","Storm Sewer Collection Type 2","Storm Sewer Collection Type 3","Storm Sewer Collection Type 4","Storm Sewer Collection Type 5","Storm Sewer Collection Type 6","Storm Sewer Collection Type 7","Potable Water Distribution","Sanitary Sewer Collection","Storm Sewer Collection","Wastewater Treatment","Potable Water Treatment","Pond Cost","O&M Cost Operating","O&M Cost Maintenance","Road O&M Costs Local Operating","Road O&M Costs Local Maintenance","Road O&M Costs Collector Operating","Road O&M Costs Collector Maintenance","Road O&M Costs Arterial Operating","Road O&M Costs Arterial Maintenance","Potable Water Treatment Single Detached Operating","Potable Water Treatment Single Detached Maintenance","Potable Water Treatment Semi-detached/Rowhouses Operating","Potable Water Treatment Semi-detached/Rowhouses Maintenance","Potable Water Treatment Apartments Operating","Potable Water Treatment Apartments Maintenance","Potable Water Distribution Operating","Potable Water Distribution Maintenance","Wastewater Treatment Operating","Wastewater Treatment Maintenance","Sanitary Sewer Collection Operating","Sanitary Sewer Collection Maintenance","Storm Sewer Collection Operating","Storm Sewer Collection Maintenance","Capital Cost","O&M Cost Operating","O&M Cost Maintenance","School Bus Total Cost","Capital Cost","O&M Cost Operating","O&M Cost Maintenance","Capital Cost","O&M Cost Operating","O&M Cost Maintenance","Capital Cost","O&M Cost Operating","O&M Cost Maintenance","Capital Cost","O&M Cost Operating","O&M Cost Maintenance","Capital Cost","O&M Cost Operating","O&M Cost Maintenance","Capital Cost - Single Detached","Capital Cost - Semi Detached","Capital Cost - Rowhouse/Townhouse/Duplex","Capital Cost - Low Rise","Capital Cost - High Rise","Operating - Single Detached","Maintenance - Single Detached","Operating - Semi Detached","Maintenance - Semi Detached","Operating - Rowhouse/Townhouse/Duplex","Maintenance - Rowhouse/Townhouse/Duplex","Operating - Low Rise","Maintenance - Low Rise","Operating - High Rise","Maintenance - High Rise","Annual Vehicle Ownership Cost","O&M Driving Cost Operating","O&M Driving Cost Maintenance","Annual Home Energy Costs Single Detached","Annual Home Energy Costs Semi-detached/Rowhouses","Annual Home Energy Costs Apartments","Average Fuel Efficiency for Passenger Vehicles","GHG Emissions Factor","Cost per tonne GHG","Emissions Factor VOCs","Cost per Tonne VOCs","Emissions Factor CO","Cost per Tonne CO","Emissions Factor NOx","Cost per Tonne NOx","Emissions Factor SOx","Cost per Tonne Sox","Emissions Factor PM10","Cost per Tonne PM10","Fatal Collision Rate per VKT","Fatal Cost per Collision","Injury Collision Rate per VKT","Injury Cost per Collision","Property Damage Collision Rate per VKT","Property Damage Cost per Collision","Replacement / Capital Value of Existing Assets","Existing Households Serviced","Capital Value of New / Expansions Triggered","Replacement / Capital Value of Existing Assets","Existing Households Serviced","Capital Value of New / Expansions Triggered","Replacement / Capital Value of Existing Assets","Existing Households Serviced","Capital Value of New / Expansions Triggered","Replacement / Capital Value of Existing Assets","Existing Households Serviced","Capital Value of New / Expansions Triggered","Replacement / Capital Value of Existing Assets","Existing Households Serviced","Capital Value of New / Expansions Triggered","Replacement / Capital Value of Existing Assets","Existing Households Serviced","Capital Value of New / Expansions Triggered","NameType 1","CategoryType 1","NameType 2","CategoryType 2","NameType 3","CategoryType 3","NameType 4","CategoryType 4","NameType 5","CategoryType 5","NameType 6","CategoryType 6","NameType 7","CategoryType 7","Right-of-way Width","Pavement Width (Gutter to Gutter)","Top Asphalt thickness","Base Asphalt thickness","Granular \"A\" Road Base Thickness","Granular \"B\" Road Sub-Base Thickness","Conc. sidewalk, total width","Unit Paver / Asphalt sidewalk, total width","Curb/Gutters - both sides or one?","Average Stop and Street Sign Spacing","Streetlight Spacing","Streetlights - both sides or one?","Street Tree Spacing on Both Sides","Type 1","Type 2","Type 3","Type 4","Type 5","Type 6","Type 7","Single Detached","Semi Detached","Rowhouse/Townhouse/Duplex","Low Rise","High Rise","Single Detached","Semi Detached","Rowhouse/Townhouse/Duplex","Low Rise","High Rise","Property Tax Mil Rate (‰)","Water and Sewers","Other","Transit operating Cost Recovery","Total",{"$f":"A!$B$13","v":"% Cost Attributed to Residential Development:"},"CAPITAL Cost Municipal","CAPITAL Cost Developer","CAPITAL Cost User*","CAPITAL Cost Other","O&M Cost Municipal","O&M Cost Developer","O&M Cost User*","O&M Cost Other","CAPITAL Cost Municipal","CAPITAL Cost Developer","CAPITAL Cost User*","CAPITAL Cost Other","O&M Cost Municipal","O&M Cost Developer","O&M Cost User*","O&M Cost Other","Allocation CAPITAL Cost Municipal","Allocation CAPITAL Cost Developer","Allocation CAPITAL Cost User*","Allocation CAPITAL Cost Other","Allocation O&M Cost Municipal","Allocation O&M Cost Developer","Allocation O&M Cost User*","Allocation O&M Cost Other","Allocation CAPITAL Cost Municipal","Allocation CAPITAL Cost Developer","Allocation CAPITAL Cost User*","Allocation CAPITAL Cost Other","Allocation O&M Cost Municipal","Allocation O&M Cost Developer","Allocation O&M Cost User*","Allocation O&M Cost Other","Allocation CAPITAL Cost Municipal","Allocation CAPITAL Cost Developer","Allocation CAPITAL Cost User*","Allocation CAPITAL Cost Other","Allocation O&M Cost Municipal","Allocation O&M Cost Developer","Allocation O&M Cost User*","Allocation O&M Cost Other","Allocation CAPITAL Cost Municipal","Allocation CAPITAL Cost Developer","Allocation CAPITAL Cost User*","Allocation CAPITAL Cost Other","Allocation O&M Cost Municipal","Allocation O&M Cost Developer","Allocation O&M Cost User*","Allocation O&M Cost Other","Allocation CAPITAL Cost Municipal","Allocation CAPITAL Cost Developer","Allocation CAPITAL Cost User*","Allocation CAPITAL Cost Other","Allocation O&M Cost Municipal","Allocation O&M Cost Developer","Allocation O&M Cost User*","Allocation O&M Cost Other","Allocation CAPITAL Cost Municipal","Allocation CAPITAL Cost Developer","Allocation CAPITAL Cost User*","Allocation CAPITAL Cost Other","Allocation O&M Cost Municipal","Allocation O&M Cost Developer","Allocation O&M Cost User*","Allocation O&M Cost Other","Allocation CAPITAL Cost Municipal","Allocation CAPITAL Cost Developer","Allocation CAPITAL Cost User*","Allocation CAPITAL Cost Other","Allocation O&M Cost Municipal","Allocation O&M Cost Developer","Allocation O&M Cost User*","Allocation O&M Cost Other","Allocation CAPITAL Cost Municipal","Allocation CAPITAL Cost Developer","Allocation CAPITAL Cost User*","Allocation CAPITAL Cost Other","Allocation O&M Cost Municipal","Allocation O&M Cost Developer","Allocation O&M Cost User*","Allocation O&M Cost Other","Allocation CAPITAL Cost Municipal","Allocation CAPITAL Cost Developer","Allocation CAPITAL Cost User*","Allocation CAPITAL Cost Other","Allocation O&M Cost Municipal","Allocation O&M Cost Developer","Allocation O&M Cost User*","Allocation O&M Cost Other","CAPITAL Cost Municipal","CAPITAL Cost Developer","CAPITAL Cost User*","CAPITAL Cost Other","O&M Cost Municipal","O&M Cost Developer","O&M Cost User*","O&M Cost Other","Allocation CAPITAL Cost Municipal","Allocation CAPITAL Cost Developer","Allocation CAPITAL Cost User*","Allocation CAPITAL Cost Other","Allocation O&M Cost Municipal","Allocation O&M Cost Developer","Allocation O&M Cost User*","Allocation O&M Cost Other","Allocation CAPITAL Cost Municipal","Allocation CAPITAL Cost Developer","Allocation CAPITAL Cost User*","Allocation CAPITAL Cost Other","Allocation O&M Cost Municipal","Allocation O&M Cost Developer","Allocation O&M Cost User*","Allocation O&M Cost Other","CAPITAL Cost Municipal","CAPITAL Cost Developer","CAPITAL Cost User*","CAPITAL Cost Other","O&M Cost Municipal","O&M Cost Developer","O&M Cost User*","O&M Cost Other","CAPITAL Cost Municipal","CAPITAL Cost Developer","CAPITAL Cost User*","CAPITAL Cost Other","O&M Cost Municipal","O&M Cost Developer","O&M Cost User*","O&M Cost Other","CAPITAL Cost Municipal","CAPITAL Cost Developer","CAPITAL Cost User*","CAPITAL Cost Other","O&M Cost Municipal","O&M Cost Developer","O&M Cost User*","O&M Cost Other","CAPITAL Cost Municipal","CAPITAL Cost Developer","CAPITAL Cost User*","CAPITAL Cost Other","O&M Cost Municipal","O&M Cost Developer","O&M Cost User*","O&M Cost Other","CAPITAL Cost Municipal","CAPITAL Cost Developer","CAPITAL Cost User*","CAPITAL Cost Other","O&M Cost Municipal","O&M Cost Developer","O&M Cost User*","O&M Cost Other",{"$f":"\"Internal\"&CS!E11&\"Percentage in place\"","v":"InternalType 1 Public LanewayPercentage in place"},{"$f":"\"Internal\"&CS!E11&\"Age of Existing\"","v":"InternalType 1 Public LanewayAge of Existing"},{"$f":"\"Internal\"&CS!E13&\"Percentage in place\"","v":"InternalType 2 Two-lane localPercentage in place"},{"$f":"\"Internal\"&CS!E13&\"Age of Existing\"","v":"InternalType 2 Two-lane localAge of Existing"},{"$f":"\"Internal\"&CS!E15&\"Percentage in place\"","v":"InternalType 3 Two-lane localPercentage in place"},{"$f":"\"Internal\"&CS!E15&\"Age of Existing\"","v":"InternalType 3 Two-lane localAge of Existing"},{"$f":"\"Internal\"&CS!E17&\"Percentage in place\"","v":"InternalType 4 Two-lane collectorPercentage in place"},{"$f":"\"Internal\"&CS!E17&\"Age of Existing\"","v":"InternalType 4 Two-lane collectorAge of Existing"},{"$f":"\"Internal\"&CS!E19&\"Percentage in place\"","v":"InternalType 5 Four-lane collectorPercentage in place"},{"$f":"\"Internal\"&CS!E19&\"Age of Existing\"","v":"InternalType 5 Four-lane collectorAge of Existing"},{"$f":"\"Internal\"&CS!E21&\"Percentage in place\"","v":"InternalType 6 Four-lane ArterialPercentage in place"},{"$f":"\"Internal\"&CS!E21&\"Age of Existing\"","v":"InternalType 6 Four-lane ArterialAge of Existing"},{"$f":"\"Internal\"&CS!E23&\"Percentage in place\"","v":"InternalType 7 User DefinedPercentage in place"},{"$f":"\"Internal\"&CS!E23&\"Age of Existing\"","v":"InternalType 7 User DefinedAge of Existing"},{"$f":"\"External\"&CS!E27&\"Percentage in place\"","v":"ExternalType 6 Four-lane ArterialPercentage in place"},{"$f":"\"External\"&CS!E27&\"Age of Existing\"","v":"ExternalType 6 Four-lane ArterialAge of Existing"},{"$f":"\"External\"&CS!E29&\"Percentage in place\"","v":"ExternalType 3 Two-lane localPercentage in place"},{"$f":"\"External\"&CS!E29&\"Age of Existing\"","v":"ExternalType 3 Two-lane localAge of Existing"},{"$f":"CS!C36&\"Percentage in place\"","v":"Potable Water Distribution Network (local)Percentage in place"},{"$f":"CS!C36&\"Age of Existing\"","v":"Potable Water Distribution Network (local)Age of Existing"},{"$f":"CS!C38&\"Percentage in place\"","v":"Potable Water  Treatment SystemPercentage in place"},{"$f":"CS!C38&\"Age of Existing\"","v":"Potable Water  Treatment SystemAge of Existing"},{"$f":"CS!C40&\"Percentage in place\"","v":"Potable Water Distribution Network (regional trunks)Percentage in place"},{"$f":"CS!C40&\"Age of Existing\"","v":"Potable Water Distribution Network (regional trunks)Age of Existing"},{"$f":"CS!C47&\"Percentage in place\"","v":"Sanitary Sewer Collection Network (local)Percentage in place"},{"$f":"CS!C47&\"Age of Existing\"","v":"Sanitary Sewer Collection Network (local)Age of Existing"},{"$f":"CS!C49&\"Percentage in place\"","v":"Sanitary Sewer Treatment SystemPercentage in place"},{"$f":"CS!C49&\"Age of Existing\"","v":"Sanitary Sewer Treatment SystemAge of Existing"},{"$f":"CS!C51&\"Percentage in place\"","v":"Sanitary Sewer Collection Network (regional trunks)Percentage in place"},{"$f":"CS!C51&\"Age of Existing\"","v":"Sanitary Sewer Collection Network (regional trunks)Age of Existing"},{"$f":"CS!C58&\"Percentage in place\"","v":"Storm Sewer Collection Network (local)Percentage in place"},{"$f":"CS!C58&\"Age of Existing\"","v":"Storm Sewer Collection Network (local)Age of Existing"},{"$f":"CS!C60&\"Percentage in place\"","v":"Storm Water PondsPercentage in place"},{"$f":"CS!C60&\"Age of Existing\"","v":"Storm Water PondsAge of Existing"},{"$f":"CS!C62&\"Percentage in place\"","v":"Storm Sewer Collection Network\n(regional trunks)Percentage in place"},{"$f":"CS!C62&\"Age of Existing\"","v":"Storm Sewer Collection Network\n(regional trunks)Age of Existing"},{"$f":"CS!E79&\"Percentage in place\"","v":"Waste ManagementPercentage in place"},{"$f":"CS!E79&\"Age of Existing\"","v":"Waste ManagementAge of Existing"},{"$f":"CS!E81&\"Percentage in place\"","v":"School ConstructionPercentage in place"},{"$f":"CS!E81&\"Age of Existing\"","v":"School ConstructionAge of Existing"},{"$f":"CS!E69&\"Percentage in place\"","v":"Parks and Open SpacePercentage in place"},{"$f":"CS!E69&\"Age of Existing\"","v":"Parks and Open SpaceAge of Existing"},{"$f":"CS!$E$71&\"Percentage in place\"","v":"Community FacilitiesPercentage in place"},{"$f":"CS!$E$71&\"Age of Existing\"","v":"Community FacilitiesAge of Existing"},{"$f":"CS!E77&\"Percentage in place\"","v":"Transit ServicesPercentage in place"},{"$f":"CS!E77&\"Age of Existing\"","v":"Transit ServicesAge of Existing"},{"$f":"CS!E73&\"Percentage in place\"","v":"Fire ServicesPercentage in place"},{"$f":"CS!E73&\"Age of Existing\"","v":"Fire ServicesAge of Existing"},{"$f":"CS!E75&\"Percentage in place\"","v":"Police ServicesPercentage in place"},{"$f":"CS!E75&\"Age of Existing\"","v":"Police ServicesAge of Existing"},{"$f":"\"Internal\"&CS!E87&\"Years for Replacement\"","v":"InternalType 1 Public LanewayYears for Replacement"},{"$f":"\"Internal\"&CS!E87&\"Replacement Cost %\"","v":"InternalType 1 Public LanewayReplacement Cost %"},{"$f":"\"Internal\"&CS!E89&\"Years for Replacement\"","v":"InternalType 2 Two-lane localYears for Replacement"},{"$f":"\"Internal\"&CS!E89&\"Replacement Cost %\"","v":"InternalType 2 Two-lane localReplacement Cost %"},{"$f":"\"Internal\"&CS!E91&\"Years for Replacement\"","v":"InternalType 3 Two-lane localYears for Replacement"},{"$f":"\"Internal\"&CS!E91&\"Replacement Cost %\"","v":"InternalType 3 Two-lane localReplacement Cost %"},{"$f":"\"Internal\"&CS!E93&\"Years for Replacement\"","v":"InternalType 4 Two-lane collectorYears for Replacement"},{"$f":"\"Internal\"&CS!E93&\"Replacement Cost %\"","v":"InternalType 4 Two-lane collectorReplacement Cost %"},{"$f":"\"Internal\"&CS!E95&\"Years for Replacement\"","v":"InternalType 5 Four-lane collectorYears for Replacement"},{"$f":"\"Internal\"&CS!E95&\"Replacement Cost %\"","v":"InternalType 5 Four-lane collectorReplacement Cost %"},{"$f":"\"Internal\"&CS!E97&\"Years for Replacement\"","v":"InternalType 6 Four-lane ArterialYears for Replacement"},{"$f":"\"Internal\"&CS!E97&\"Replacement Cost %\"","v":"InternalType 6 Four-lane ArterialReplacement Cost %"},{"$f":"\"Internal\"&CS!E99&\"Years for Replacement\"","v":"InternalType 7 User DefinedYears for Replacement"},{"$f":"\"Internal\"&CS!E99&\"Replacement Cost %\"","v":"InternalType 7 User DefinedReplacement Cost %"},{"$f":"\"External\"&CS!E103&\"Years for Replacement\"","v":"ExternalType 6 Four-lane ArterialYears for Replacement"},{"$f":"\"External\"&CS!E103&\"Replacement Cost %\"","v":"ExternalType 6 Four-lane ArterialReplacement Cost %"},{"$f":"\"External\"&CS!E105&\"Years for Replacement\"","v":"ExternalType 3 Two-lane localYears for Replacement"},{"$f":"\"External\"&CS!E105&\"Replacement Cost %\"","v":"ExternalType 3 Two-lane localReplacement Cost %"},{"$f":"CS!E111&\"Years for Replacement\"","v":"Potable Water Distribution NetworkYears for Replacement"},{"$f":"CS!E111&\"Replacement Cost %\"","v":"Potable Water Distribution NetworkReplacement Cost %"},{"$f":"CS!$E$113&\"Years for Replacement\"","v":"Potable Water Treatment SystemYears for Replacement"},{"$f":"CS!$E$113&\"Replacement Cost %\"","v":"Potable Water Treatment SystemReplacement Cost %"},{"$f":"CS!E115&\"Years for Replacement\"","v":"Sanitary Sewer Collection NetworkYears for Replacement"},{"$f":"CS!E115&\"Replacement Cost %\"","v":"Sanitary Sewer Collection NetworkReplacement Cost %"},{"$f":"CS!$E$117&\"Years for Replacement\"","v":"Sanitary Sewer Treatment SystemYears for Replacement"},{"$f":"CS!$E$117&\"Replacement Cost %\"","v":"Sanitary Sewer Treatment SystemReplacement Cost %"},{"$f":"CS!E119&\"Years for Replacement\"","v":"Storm Sewer Collection NetworkYears for Replacement"},{"$f":"CS!E119&\"Replacement Cost %\"","v":"Storm Sewer Collection NetworkReplacement Cost %"},{"$f":"CS!$E$121&\"Years for Replacement\"","v":"Storm Water PondsYears for Replacement"},{"$f":"CS!$E$121&\"Replacement Cost %\"","v":"Storm Water PondsReplacement Cost %"},{"$f":"CS!E123&\"Years for Replacement\"","v":"Waste ManagementYears for Replacement"},{"$f":"CS!E123&\"Replacement Cost %\"","v":"Waste ManagementReplacement Cost %"},{"$f":"CS!E125&\"Years for Replacement\"","v":"School Construction and OperationYears for Replacement"},{"$f":"CS!E125&\"Replacement Cost %\"","v":"School Construction and OperationReplacement Cost %"},{"$f":"CS!E127&\"Years for Replacement\"","v":"Parks and Open SpaceYears for Replacement"},{"$f":"CS!E127&\"Replacement Cost %\"","v":"Parks and Open SpaceReplacement Cost %"},{"$f":"CS!$E$129&\"Years for Replacement\"","v":"Community FacilitiesYears for Replacement"},{"$f":"CS!$E$129&\"Replacement Cost %\"","v":"Community FacilitiesReplacement Cost %"},{"$f":"CS!E131&\"Years for Replacement\"","v":"Transit ServicesYears for Replacement"},{"$f":"CS!E131&\"Replacement Cost %\"","v":"Transit ServicesReplacement Cost %"},{"$f":"CS!E133&\"Years for Replacement\"","v":"Fire ServicesYears for Replacement"},{"$f":"CS!E133&\"Replacement Cost %\"","v":"Fire ServicesReplacement Cost %"},{"$f":"CS!E135&\"Years for Replacement\"","v":"Police ServicesYears for Replacement"},{"$f":"CS!E135&\"Replacement Cost %\"","v":"Police ServicesReplacement Cost %"},"Potential Community Services","Schools","User Defined Costs","Potential Community Services","Schools","User Defined Costs","Potential Community Services","Schools","User Defined Costs","Municipal Portion of Residential Costs (hh)","Municipal Portion of Non-Residential Costs (hh)","Municipal Portion of Residential Revenues (hh)","Municipal Portion of Non-Residential Revenues (hh)","Driving Costs","Transit Fares","Home Heating Costs","Motor Vehicle Collisions","Air Pollution","Climate Change","Initial Capital Costs","Annual O&M Costs","Years for Replacement","Annual Revenues","O&M Driving Cost Total O&M","Single Detached","Semi Detached","Rowhouse/Townhouse/Duplex","Low Rise","High Rise",1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,6,7,8,9,10,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5]
[null,null,null,"Scenario","Name / Description",null,"Ref Scenario",null,"Km","ha","%",null,null,null,"%","%","%","%","%","unit","unit","unit","unit","unit","Person/unit","Person/unit","$/person","Person/unit","Person/unit","$/person","Person/unit","Person/unit","$/person","Person/unit","Person/unit","$/person","Person/unit","Person/unit","$/person","jobs","m","m","m","m","m","m","m","m","m","Type","Type","m","m","m","m2","VSH/capita","bus/1000 VSH","%","$/m","$/m","$/m","$/m","$/m","$/m","$/m","$/m","$/m","$/m","$/m","$/m","$/m","$/m","$/m","$/m","$/m","$/m","$/m","$/m","$/m","$/m","$/m","$/m","$/m","$/m","$/m","$/m","$/m pipe","$/m pipe","$/m pipe","$/m pipe","$/m pipe","$/ha","$/ha","$/ha","$/m","$/m","$/m","$/m","$/m","$/m","$/he","$/he","$/hh","$/he","$/hh","$/he","$/m","$/m","$/hh","$/hh","$/m","$/m","$/m","$/m","$/student","$/student","$/student","$/student","$/hh","$/hh","$/hh","$/hh","$/hh","$/hh","$/bus","$/VSH","$/VSH","$/hh","$/hh","$/hh","$/hh","$/household","$/household","$/hh","$/hh","$/hh","$/hh","$/hh","$/household","$/household","$/household","$/household","$/household","$/household","$/household","$/household","$/household","$/household","$/Vehicle","$/km","$/km","$/hh","$/hh","$/hh","L/100 km","gr/L","$ tonne CO2","gr/L","$/tonne","gr/L","$/tonne","gr/L","$/tonne","gr/L","$/tonne","gr/L","$/tonne","$/VKT","$/Collision","$/VKT","$/Collision","$/VKT","$/Collision",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name","Category","Name","Category","Name","Category","Name","Category","Name","Category","Name","Category","Name","Category","m","m","m","m","m","m","m","m","#","m","m","#","m","$/m","$/m","$/m","$/m","$/m","$/m","$/m","$/Unit","$/Unit","$/Unit","$/Unit","$/Unit","$/Unit","$/Unit","$/Unit","$/Unit","$/Unit","‰","$/unit","$/unit","$/unit","$","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","years","%","years","%","years","%","years","%","years","%","years","%","years","%","years","%","years","%","years","%","years","%","years","%","years","%","years","%","years","%","years","%","years","%","years","%","years","%","years","%","years","%","years","%","years","%","years","%","years","years","%","years","%","years","%","years","%","years","%","years","%","years","%","years","%","years","%","years","%","years","%","years","%","years","%","years","%","years","%","years","%","years","%","years","%","years","%","years","%","years","%","years","%","$/hh","$/hh","$/hh","$/hh","$/hh","$/hh","$/hh","$/hh","$/hh","$/hh","$/hh","$/hh","$/hh","$/hh","$/hh","$/hh","$/hh","$/hh","$/hh","$","$","$","$","$/km"]
["CURRENT SCENARIO (editable)",null,null,null,null,{"$f":"F7","v":0},{"$f":"G7","v":0},{"$f":"H7","v":12},{"$f":"DC!F12","v":1.6},{"$f":"DC!F14","v":40},{"$f":"DC!F19","v":20},{"$f":"DC!F23","v":true},{"$f":"DC!F26","v":false},{"$f":"DC!F29","v":false},{"$f":"D!E29","v":0.05},{"$f":"D!E30","v":0.05},{"$f":"D!E31","v":0.1},{"$f":"D!E32","v":0.3},{"$f":"D!E33","v":0.5},{"$f":"DC!G36","v":20},{"$f":"DC!G37","v":50},{"$f":"DC!G38","v":160},{"$f":"DC!G39","v":1200},{"$f":"DC!G40","v":4000},{"$f":"DC!E53","v":3.2},{"$f":"DC!F53","v":2},{"$f":"DC!H53","v":125000},{"$f":"DC!E54","v":2.8},{"$f":"DC!F54","v":1.8},{"$f":"DC!H54","v":90000},{"$f":"DC!E55","v":2.4},{"$f":"DC!F55","v":1.8},{"$f":"DC!H55","v":70000},{"$f":"DC!E56","v":1.6},{"$f":"DC!F56","v":1.2},{"$f":"DC!H56","v":55000},{"$f":"DC!E57","v":1.6},{"$f":"DC!F57","v":1.2},{"$f":"DC!H57","v":55000},{"$f":"DC!G65","v":200000},{"$f":"DC!H72","v":0},{"$f":"DC!H73","v":2000},{"$f":"DC!H74","v":2000},{"$f":"DC!H75","v":0},{"$f":"DC!H76","v":0},{"$f":"DC!H77","v":0},{"$f":"DC!H78","v":0},{"$f":"DC!H82","v":2000},{"$f":"DC!H83","v":0},{"$f":"DC!E82","v":"Type 6 Four-lane Arterial"},{"$f":"DC!E83","v":"Type 3 Two-lane local"},{"$f":"DC!G89","v":2000},{"$f":"DC!G90","v":2000},{"$f":"DC!G91","v":2000},{"$f":"DC!G92","v":3.5},{"$f":"DC!G96","v":3.5},{"$f":"DC!G97","v":0.3},{"$f":"CV!F9","v":0.06},{"$f":"CV!D23","v":0},{"$f":"CV!E23","v":0},{"$f":"CV!F23","v":0},{"$f":"CV!G23","v":0},{"$f":"CV!H23","v":0},{"$f":"CV!I23","v":0},{"$f":"CV!J23","v":0},{"$f":"CV!D28","v":200},{"$f":"CV!E28","v":200},{"$f":"CV!F28","v":200},{"$f":"CV!G28","v":200},{"$f":"CV!H28","v":200},{"$f":"CV!I28","v":200},{"$f":"CV!J28","v":200},{"$f":"CV!D30","v":220},{"$f":"CV!E30","v":220},{"$f":"CV!F30","v":220},{"$f":"CV!G30","v":220},{"$f":"CV!H30","v":220},{"$f":"CV!I30","v":220},{"$f":"CV!J30","v":220},{"$f":"CV!D32","v":440},{"$f":"CV!E32","v":440},{"$f":"CV!F32","v":440},{"$f":"CV!G32","v":440},{"$f":"CV!H32","v":440},{"$f":"CV!I32","v":440},{"$f":"CV!J32","v":440},{"$f":"CV!F41","v":300},{"$f":"CV!F43","v":250},{"$f":"CV!F45","v":500},{"$f":"CV!F47","v":0},{"$f":"CV!F49","v":0},{"$f":"CV!F53","v":246000},{"$f":"CV!$D$56","v":0},{"$f":"CV!$E$56","v":7000},{"$f":"CV!D64","v":3},{"$f":"CV!E64","v":7},{"$f":"CV!D65","v":3.6},{"$f":"CV!E65","v":8.4},{"$f":"CV!D66","v":6},{"$f":"CV!E66","v":14},{"$f":"CV!D70","v":240},{"$f":"CV!E70","v":60},{"$f":"CV!D71","v":220},{"$f":"CV!E71","v":55},{"$f":"CV!D72","v":200},{"$f":"CV!E72","v":50},{"$f":"CV!D75","v":2},{"$f":"CV!E75","v":2},{"$f":"CV!D78","v":200},{"$f":"CV!E78","v":50},{"$f":"CV!D81","v":4.2},{"$f":"CV!E81","v":2.8},{"$f":"CV!D84","v":1},{"$f":"CV!E84","v":1},{"$f":"CV!F149","v":6541},{"$f":"CV!D152","v":6949},{"$f":"CV!E152","v":0},{"$f":"CV!F154","v":800},{"$f":"CV!F88","v":33.376539209332471},{"$f":"CV!D91","v":300},{"$f":"CV!E91","v":0},{"$f":"CV!$F$97","v":0},{"$f":"CV!$D$100","v":0},{"$f":"CV!$E$100","v":0},{"$f":"CV!F140","v":500000},{"$f":"CV!D143","v":90},{"$f":"CV!E143","v":0},{"$f":"CV!F105","v":40.181464679196374},{"$f":"CV!D108","v":328},{"$f":"CV!E108","v":0},{"$f":"CV!F112","v":20.738820479585225},{"$f":"CV!D115","v":498},{"$f":"CV!E115","v":0},{"$f":"CV!F123","v":0},{"$f":"CV!F124","v":0},{"$f":"CV!F125","v":0},{"$f":"CV!F126","v":0},{"$f":"CV!F127","v":0},{"$f":"CV!D132","v":184},{"$f":"CV!E132","v":0},{"$f":"CV!D133","v":184},{"$f":"CV!E133","v":0},{"$f":"CV!D134","v":80},{"$f":"CV!E134","v":0},{"$f":"CV!D135","v":0},{"$f":"CV!E135","v":0},{"$f":"CV!D136","v":0},{"$f":"CV!E136","v":0},{"$f":"CV!F160","v":6900},{"$f":"CV!D163","v":0.2},{"$f":"CV!E163","v":0},{"$f":"CV!F169","v":2300},{"$f":"CV!F170","v":1800},{"$f":"CV!F171","v":1500},{"$f":"CV!F176","v":10.98},{"$f":"CV!F178","v":2500},{"$f":"CV!F180","v":50},{"$f":"CV!F186","v":19},{"$f":"CV!G186","v":1000},{"$f":"CV!F187","v":200},{"$f":"CV!G187","v":100},{"$f":"CV!F188","v":14},{"$f":"CV!G188","v":1000},{"$f":"CV!F189","v":3.7999999999999999E-2},{"$f":"CV!G189","v":500},{"$f":"CV!F190","v":0.23300000000000001},{"$f":"CV!G190","v":1000},{"$f":"CV!F197","v":8.5E-9},{"$f":"CV!G197","v":3.59},{"$f":"CV!F198","v":6.2750000000000003E-7},{"$f":"CV!G198","v":49340},{"$f":"CV!F199","v":1.8650000000000001E-6},{"$f":"CV!G199","v":5084},{"$f":"HC!$F$9","v":0},{"$f":"HC!F11","v":10000},{"$f":"HC!F13","v":0},{"$f":"HC!F21","v":0},{"$f":"HC!F23","v":10000},{"$f":"HC!F25","v":0},{"$f":"HC!F33","v":500000},{"$f":"HC!F35","v":10000},{"$f":"HC!F37","v":15000},{"$f":"HC!F45","v":0},{"$f":"HC!F47","v":10000},{"$f":"HC!F49","v":0},{"$f":"HC!F57","v":580000},{"$f":"HC!F59","v":10000},{"$f":"HC!F61","v":40000},{"$f":"HC!F69","v":300000},{"$f":"HC!F71","v":10000},{"$f":"HC!F73","v":20000},{"$f":"'RC'!F10","v":"Public Laneway"},{"$f":"'RC'!F11","v":"Local"},{"$f":"'RC'!G10","v":"Two-lane local"},{"$f":"'RC'!G11","v":"Local"},{"$f":"'RC'!H10","v":"Two-lane local"},{"$f":"'RC'!H11","v":"Local"},{"$f":"'RC'!I10","v":"Two-lane collector"},{"$f":"'RC'!I11","v":"Collector"},{"$f":"'RC'!J10","v":"Four-lane collector"},{"$f":"'RC'!J11","v":"Arterial"},{"$f":"'RC'!K10","v":"Four-lane Arterial"},{"$f":"'RC'!K11","v":"Arterial"},{"$f":"'RC'!L10","v":"User Defined"},{"$f":"'RC'!L11","v":"User Defined"},{"$f":"'RC'!L13","v":0},{"$f":"'RC'!L14","v":0},{"$f":"'RC'!L15","v":0},{"$f":"'RC'!L16","v":0},{"$f":"'RC'!L17","v":0},{"$f":"'RC'!L18","v":0},{"$f":"'RC'!L19","v":0},{"$f":"'RC'!L20","v":0},{"$f":"'RC'!L21","v":0},{"$f":"'RC'!L22","v":0},{"$f":"'RC'!L23","v":0},{"$f":"'RC'!L24","v":1},{"$f":"'RC'!L25","v":0},{"$f":"'RC'!F44","v":0},{"$f":"'RC'!G44","v":0},{"$f":"'RC'!H44","v":0},{"$f":"'RC'!I44","v":0},{"$f":"'RC'!J44","v":0},{"$f":"'RC'!K44","v":0},{"$f":"'RC'!L44","v":0},{"$f":"RV!F15","v":9000},{"$f":"RV!F18","v":9000},{"$f":"RV!F19","v":7000},{"$f":"RV!F22","v":5000},{"$f":"RV!F23","v":5000},{"$f":"RV!E30","v":350000},{"$f":"RV!E34","v":314000},{"$f":"RV!E35","v":314000},{"$f":"RV!E39","v":200000},{"$f":"RV!E40","v":200000},{"$f":"RV!F42","v":4.9000000000000004},{"$f":"RV!F48","v":300},{"$f":"RV!F50","v":0},{"$f":"RV!F52","v":0.5},{"$f":"RV!E58","v":0},{"$f":"A!F13","v":1},{"$f":"A!D28","v":1},{"$f":"A!E28","v":0},{"$f":"A!F28","v":0},{"$f":"A!G28","v":0},{"$f":"A!J28","v":1},{"$f":"A!K28","v":0},{"$f":"A!L28","v":0},{"$f":"A!M28","v":0},{"$f":"A!D30","v":1},{"$f":"A!E30","v":0},{"$f":"A!F30","v":0},{"$f":"A!G30","v":0},{"$f":"A!J30","v":1},{"$f":"A!K30","v":0},{"$f":"A!L30","v":0},{"$f":"A!M30","v":0},{"$f":"A!D32","v":1},{"$f":"A!E32","v":0},{"$f":"A!F32","v":0},{"$f":"A!G32","v":0},{"$f":"A!J32","v":1},{"$f":"A!K32","v":0},{"$f":"A!L32","v":0},{"$f":"A!M32","v":0},{"$f":"A!D34","v":1},{"$f":"A!E34","v":0},{"$f":"A!F34","v":0},{"$f":"A!G34","v":0},{"$f":"A!J34","v":1},{"$f":"A!K34","v":0},{"$f":"A!L34","v":0},{"$f":"A!M34","v":0},{"$f":"A!D36","v":1},{"$f":"A!E36","v":0},{"$f":"A!F36","v":0},{"$f":"A!G36","v":0},{"$f":"A!J36","v":1},{"$f":"A!K36","v":0},{"$f":"A!L36","v":0},{"$f":"A!M36","v":0},{"$f":"A!D38","v":1},{"$f":"A!E38","v":0},{"$f":"A!F38","v":0},{"$f":"A!G38","v":0},{"$f":"A!J38","v":1},{"$f":"A!K38","v":0},{"$f":"A!L38","v":0},{"$f":"A!M38","v":0},{"$f":"A!D40","v":1},{"$f":"A!E40","v":0},{"$f":"A!F40","v":0},{"$f":"A!G40","v":0},{"$f":"A!J40","v":1},{"$f":"A!K40","v":0},{"$f":"A!L40","v":0},{"$f":"A!M40","v":0},{"$f":"A!D42","v":1},{"$f":"A!E42","v":0},{"$f":"A!F42","v":0},{"$f":"A!G42","v":0},{"$f":"A!J42","v":1},{"$f":"A!K42","v":0},{"$f":"A!L42","v":0},{"$f":"A!M42","v":0},{"$f":"A!D44","v":1},{"$f":"A!E44","v":0},{"$f":"A!F44","v":0},{"$f":"A!G44","v":0},{"$f":"A!J44","v":1},{"$f":"A!K44","v":0},{"$f":"A!L44","v":0},{"$f":"A!M44","v":0},{"$f":"A!D46","v":1},{"$f":"A!E46","v":0},{"$f":"A!F46","v":0},{"$f":"A!G46","v":0},{"$f":"A!J46","v":1},{"$f":"A!K46","v":0},{"$f":"A!L46","v":0},{"$f":"A!M46","v":0},{"$f":"A!D48","v":1},{"$f":"A!E48","v":0},{"$f":"A!F48","v":0},{"$f":"A!G48","v":0},{"$f":"A!J48","v":1},{"$f":"A!K48","v":0},{"$f":"A!L48","v":0},{"$f":"A!M48","v":0},{"$f":"A!D62","v":0},{"$f":"A!E62","v":0},{"$f":"A!F62","v":0},{"$f":"A!G62","v":1},{"$f":"A!J62","v":0},{"$f":"A!K62","v":0},{"$f":"A!L62","v":0},{"$f":"A!M62","v":1},{"$f":"A!D50","v":1},{"$f":"A!E50","v":0},{"$f":"A!F50","v":0},{"$f":"A!G50","v":0},{"$f":"A!J50","v":1},{"$f":"A!K50","v":0},{"$f":"A!L50","v":0},{"$f":"A!M50","v":0},{"$f":"A!D52","v":1},{"$f":"A!E52","v":0},{"$f":"A!F52","v":0},{"$f":"A!G52","v":0},{"$f":"A!J52","v":1},{"$f":"A!K52","v":0},{"$f":"A!L52","v":0},{"$f":"A!M52","v":0},{"$f":"A!D60","v":1},{"$f":"A!E60","v":0},{"$f":"A!F60","v":0},{"$f":"A!G60","v":0},{"$f":"A!J60","v":1},{"$f":"A!K60","v":0},{"$f":"A!L60","v":0},{"$f":"A!M60","v":0},{"$f":"A!D64","v":"Capital cost, if any specified, combined with School Transit O&M"},{"$f":"A!E64","v":0},{"$f":"A!F64","v":0},{"$f":"A!G64","v":0},{"$f":"A!J64","v":0},{"$f":"A!K64","v":0},{"$f":"A!L64","v":0},{"$f":"A!M64","v":1},{"$f":"A!D54","v":1},{"$f":"A!E54","v":0},{"$f":"A!F54","v":0},{"$f":"A!G54","v":0},{"$f":"A!J54","v":1},{"$f":"A!K54","v":0},{"$f":"A!L54","v":0},{"$f":"A!M54","v":0},{"$f":"A!D56","v":1},{"$f":"A!E56","v":0},{"$f":"A!F56","v":0},{"$f":"A!G56","v":0},{"$f":"A!J56","v":1},{"$f":"A!K56","v":0},{"$f":"A!L56","v":0},{"$f":"A!M56","v":0},{"$f":"A!D58","v":1},{"$f":"A!E58","v":0},{"$f":"A!F58","v":0},{"$f":"A!G58","v":0},{"$f":"A!J58","v":1},{"$f":"A!K58","v":0},{"$f":"A!L58","v":0},{"$f":"A!M58","v":0},{"$f":"CS!$F11","v":0},{"$f":"CS!$H11","v":0},{"$f":"CS!$F13","v":0},{"$f":"CS!$H13","v":0},{"$f":"CS!$F15","v":0},{"$f":"CS!$H15","v":0},{"$f":"CS!$F17","v":0},{"$f":"CS!$H17","v":0},{"$f":"CS!$F19","v":0},{"$f":"CS!$H19","v":0},{"$f":"CS!$F21","v":0},{"$f":"CS!$H21","v":0},{"$f":"CS!$F23","v":0},{"$f":"CS!$H23","v":0},{"$f":"CS!$F27","v":0},{"$f":"CS!$H27","v":0},{"$f":"CS!$F29","v":0},{"$f":"CS!$H29","v":0},{"$f":"CS!F36","v":0},{"$f":"CS!H36","v":0},{"$f":"CS!F38","v":0},{"$f":"CS!H38","v":0},{"$f":"CS!F40","v":0},{"$f":"CS!H40","v":0},{"$f":"CS!F47","v":0},{"$f":"CS!H47","v":0},{"$f":"CS!F49","v":0},{"$f":"CS!H49","v":0},{"$f":"CS!F51","v":0},{"$f":"CS!H51","v":0},{"$f":"CS!F58","v":0},{"$f":"CS!H58","v":0},{"$f":"CS!F60","v":0},{"$f":"CS!H60","v":0},{"$f":"CS!F62","v":0},{"$f":"CS!H62","v":0},{"$f":"CS!F79","v":0},{"$f":"CS!H79","v":0},{"$f":"CS!F81","v":0},{"$f":"CS!H81","v":0},{"$f":"CS!F69","v":0},{"$f":"CS!H69","v":0},{"$f":"CS!$F$71","v":0},{"$f":"CS!$H$71","v":0},{"$f":"CS!F77","v":0},{"$f":"CS!H77","v":0},{"$f":"CS!F73","v":0},{"$f":"CS!H73","v":0},{"$f":"CS!F75","v":0},{"$f":"CS!H75","v":0},{"$f":"CS!F87","v":30},{"$f":"CS!G87","v":1},{"$f":"CS!F89","v":30},{"$f":"CS!G89","v":1},{"$f":"CS!F91","v":30},{"$f":"CS!G91","v":1},{"$f":"CS!F93","v":30},{"$f":"CS!G93","v":1},{"$f":"CS!F95","v":30},{"$f":"CS!G95","v":1},{"$f":"CS!F97","v":30},{"$f":"CS!G97","v":1},{"$f":"CS!F99","v":30},{"$f":"CS!G99","v":1},{"$f":"CS!F103","v":30},{"$f":"CS!G103","v":1},{"$f":"CS!F105","v":30},{"$f":"CS!G105","v":1},{"$f":"CS!F111","v":75},{"$f":"CS!G111","v":1},{"$f":"CS!$F$113","v":45},{"$f":"CS!$G$113","v":1},{"$f":"CS!F115","v":75},{"$f":"CS!G115","v":1},{"$f":"CS!$F$117","v":45},{"$f":"CS!$G$117","v":1},{"$f":"CS!F119","v":75},{"$f":"CS!G119","v":1},{"$f":"CS!$F$121","v":75},{"$f":"CS!$G$121","v":1},{"$f":"CS!F123","v":25},{"$f":"CS!G123","v":1},{"$f":"CS!F125","v":50},{"$f":"CS!G125","v":1},{"$f":"CS!F127","v":20},{"$f":"CS!G127","v":1},{"$f":"CS!$F$129","v":50},{"$f":"CS!$G$129","v":1},{"$f":"CS!F131","v":15},{"$f":"CS!G131","v":1},{"$f":"CS!F133","v":25},{"$f":"CS!G133","v":1},{"$f":"CS!F135","v":25},{"$f":"CS!G135","v":1},{"$f":"IC!G1520","v":3062.9959216660286},{"$f":"IC!G1521","v":2710.3591160221004},{"$f":"IC!G1522","v":0},{"$f":"IC!G1527","v":2048.0441988950279},{"$f":"IC!G1528","v":3210.9116022099452},{"$f":"IC!G1529","v":0},{"$f":"IC!G1534","v":2277.3375828156736},{"$f":"IC!G1535","v":3383.3491013607763},{"$f":"IC!G1536","v":0},{"$f":"IC!G1463","v":2277.3375828156736},{"$f":"IC!G1465","v":0},{"$f":"IC!G1544","v":1804.9654948154805},{"$f":"IC!G1514","v":0},{"$f":"IC!G1553","v":3662.6467746005756},{"$f":"IC!G1554","v":193.11878453038673},{"$f":"IC!G1555","v":1514.548802946593},{"$f":"IC!G1560","v":197.11369184635657},{"$f":"IC!G1561","v":28.498147264292836},{"$f":"IC!G1562","v":66.894546834609116},{"$f":"UD!E24","v":0},{"$f":"UD!H24","v":0},{"$f":"UD!$E$26","v":0},{"$f":"UD!E45","v":0},{"$f":"CV!F163","v":0.2},{"$f":"D!E12","v":20},{"$f":"D!E13","v":50},{"$f":"D!E14","v":80},{"$f":"D!E15","v":200},{"$f":"D!E16","v":400},{"$f":"CV!C204","v":""},{"$f":"CV!C205","v":""},{"$f":"CV!C206","v":""},{"$f":"CV!C207","v":""},{"$f":"CV!C208","v":""},{"$f":"CV!C209","v":""},{"$f":"CV!C210","v":""},{"$f":"CV!C211","v":""},{"$f":"CV!C212","v":""},{"$f":"CV!C213","v":""},{"$f":"DC!C112","v":""},{"$f":"DC!C113","v":""},{"$f":"DC!C114","v":""},{"$f":"DC!C115","v":""},{"$f":"DC!C116","v":""},{"$f":"DC!C117","v":""},{"$f":"DC!C118","v":""},{"$f":"DC!C119","v":""},{"$f":"DC!C120","v":""},{"$f":"DC!C121","v":""},{"$f":"UD!C49","v":""},{"$f":"UD!C50","v":""},{"$f":"UD!C51","v":""},{"$f":"UD!C52","v":""},{"$f":"UD!C53","v":""},{"$f":"UD!C54","v":""},{"$f":"UD!C55","v":""},{"$f":"UD!C56","v":""},{"$f":"UD!C57","v":""},{"$f":"UD!C58","v":""},{"$f":"RV!C62","v":""},{"$f":"RV!C63","v":""},{"$f":"RV!C64","v":""},{"$f":"RV!C65","v":""},{"$f":"RV!C66","v":""},{"$f":"A!C73","v":""},{"$f":"A!C74","v":""},{"$f":"A!C75","v":""},{"$f":"A!C76","v":""},{"$f":"A!C77","v":""},{"$f":"CS!C139","v":""},{"$f":"CS!C140","v":""},{"$f":"CS!C141","v":""},{"$f":"CS!C142","v":""},{"$f":"CS!C143","v":""},{"$f":"'RC'!C49","v":""},{"$f":"'RC'!C50","v":""},{"$f":"'RC'!C51","v":""},{"$f":"'RC'!C52","v":""},{"$f":"'RC'!C53","v":""}]
["CURRENT SCENARIO (retrieved)",null,null,0,"<<Default Scenario>>",0,0,12,1.6,40,20,true,false,false,0.05,0.05,0.1,0.3,0.5,20,50,160,1200,4000,3.2,2,125000,2.8,1.8,90000,2.4,1.8,70000,1.6,1.2,55000,1.6,1.2,55000,200000,0,2000,2000,0,0,0,0,2000,0,"Type 6 Four-lane Arterial","Type 3 Two-lane local",2000,2000,2000,3.5,3.5,0.3,0.06,0,0,0,0,0,0,0,200,200,200,200,200,200,200,220,220,220,220,220,220,220,440,440,440,440,440,440,440,300,250,500,0,0,246000,0,7000,3,7,3.6,8.4,6,14,240,60,220,55,200,50,2,2,200,50,4.2,2.8,1,1,6541,6949,0,800,33.376539209332471,300,0,0,0,0,500000,90,0,40.181464679196374,328,0,20.738820479585225,498,0,0,0,0,0,0,184,0,184,0,80,0,0,0,0,0,6900,0.2,0,2300,1800,1500,10.98,2500,50,19,1000,200,100,14,1000,3.7999999999999999E-2,500,0.23300000000000001,1000,8.5E-9,3.59,6.2750000000000003E-7,49340,1.8650000000000001E-6,5084,0,10000,0,0,10000,0,500000,10000,15000,0,10000,0,580000,10000,40000,300000,10000,20000,"Public Laneway","Local","Two-lane local","Local","Two-lane local","Local","Two-lane collector","Collector","Four-lane collector","Arterial","Four-lane Arterial","Arterial","User Defined","User Defined",0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,9000,9000,7000,5000,5000,350000,314000,314000,200000,200000,4.9000000000000004,300,0,0.5,0,1,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,0,0,0,1,0,0,0,1,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,"Capital cost, if any specified, combined with School Transit O&M",0,0,0,0,0,0,1,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30,1,30,1,30,1,30,1,30,1,30,1,30,1,30,1,30,1,75,1,45,1,75,1,45,1,75,1,75,1,25,1,50,1,20,1,50,1,15,1,25,1,25,1,3062.9959216660286,2710.3591160221004,0,2048.0441988950279,3210.9116022099452,0,2277.3375828156736,3383.3491013607763,0,2277.3375828156736,0,1804.9654948154805,0,3662.6467746005756,193.11878453038673,1514.548802946593,197.11369184635657,28.498147264292836,66.894546834609116,0,0,0,0,0.2,20,50,80,200,400,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
["Active Scenario (retrieved)","<<Default Scenario>>",{"$f":"VLOOKUP(B9,ScenarioID,2,FALSE)","v":0},{"$f":"VLOOKUP(VALUE($C$9),$D$12:$UU$28,D1)","v":0},{"$f":"VLOOKUP(VALUE($C$9),$D$12:$UU$28,E1)","v":"<<Default Scenario>>"},{"$f":"D9","v":0},{"$f":"VLOOKUP($F9,$F$11:$G$25,2,FALSE)","v":0},{"$f":"MATCH(G9,$D$12:$D$25,0)+ROW(Data_ScenarioName_Top)-1","v":12},{"$f":"VLOOKUP(VALUE($C$9),$D$12:$UU$28,I1,FALSE)","v":1.6},{"$f":"VLOOKUP(VALUE($C$9),$D$12:$UU$28,J1)","v":40},20,true,false,false,0.05,0.05,0.1,0.3,0.5,20,50,160,1200,4000,3.2,2,125000,2.8,1.8,90000,2.4,1.8,70000,1.6,1.2,55000,1.6,1.2,55000,200000,0,{"$f":"VLOOKUP(VALUE($C$9),$D$12:$UU$28,AP1)","v":2000},2000,0,0,0,0,2000,0,"Type 6 Four-lane Arterial","Type 3 Two-lane local",2000,2000,2000,3.5,3.5,0.3,0.06,0,0,0,0,0,0,0,200,200,200,200,200,200,200,220,{"$f":"VLOOKUP(VALUE($C$9),$D$12:$UU$28,BV1)","v":220},220,220,220,220,220,440,440,440,440,440,440,440,300,250,500,0,0,246000,0,7000,3,7,3.6,8.4,6,14,240,60,220,55,200,{"$f":"VLOOKUP(VALUE($C$9),$D$12:$UU$28,DB1)","v":50},2,2,200,50,4.2,2.8,1,1,6541,6949,0,800,33.376539209332471,300,0,0,0,0,500000,90,0,40.181464679196374,328,0,20.738820479585225,498,0,{"$f":"VLOOKUP(VALUE($C$9),$D$12:$UU$28,ED1,FALSE)","v":0},0,0,0,0,184,0,184,0,80,0,0,0,0,0,{"$f":"VLOOKUP(VALUE($C$9),$D$12:$UU$28,ES1)","v":6900},0.2,0,2300,1800,1500,10.98,2500,50,19,1000,200,100,14,1000,3.7999999999999999E-2,500,0.23300000000000001,1000,8.5E-9,3.59,6.2750000000000003E-7,49340,1.8650000000000001E-6,5084,0,10000,0,0,10000,0,500000,10000,15000,0,10000,0,580000,10000,40000,300000,10000,20000,"Public Laneway","Local","Two-lane local","Local","Two-lane local","Local","Two-lane collector","Collector","Four-lane collector","Arterial","Four-lane Arterial","Arterial","User Defined","User Defined",0,0,0,0,0,0,0,{"$f":"VLOOKUP(VALUE($C$9),$D$12:$UU$28,HE1)","v":0},0,0,0,1,0,0,0,0,0,0,0,0,9000,9000,7000,5000,5000,350000,314000,314000,200000,200000,4.9000000000000004,300,0,0.5,0,1,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,{"$f":"VLOOKUP(VALUE($C$9),$D$12:$UU$28,JQ1)","v":0},1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,0,0,0,1,0,0,0,1,1,0,0,{"$f":"VLOOKUP(VALUE($C$9),$D$12:$UU$28,MC1)","v":0},1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,"Capital cost, if any specified, combined with School Transit O&M",0,0,0,0,0,0,1,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(VALUE($C$9),$D$12:$UU$28,OO1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30,1,30,1,30,1,30,1,30,1,30,1,30,1,30,1,30,1,75,1,45,1,75,1,45,{"$f":"VLOOKUP(VALUE($C$9),$D$12:$UU$28,RA1)","v":1},75,1,75,1,25,1,50,1,20,1,50,1,15,1,25,1,25,1,3062.9959216660286,2710.3591160221004,0,2048.0441988950279,3210.9116022099452,0,2277.3375828156736,3383.3491013607763,0,2277.3375828156736,0,1804.9654948154805,0,3662.6467746005756,193.11878453038673,1514.548802946593,197.11369184635657,28.498147264292836,66.894546834609116,0,0,0,0,0.2,20,50,80,200,400,{"$f":"IF(VLOOKUP(VALUE($C$9),$D$12:$UU$28,SW1)=0,\"\",VLOOKUP(VALUE($C$9),$D$12:$UU$28,SW1))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(VLOOKUP(VALUE($C$9),$D$12:$UU$28,UC1)=0,\"\",VLOOKUP(VALUE($C$9),$D$12:$UU$28,UC1))","v":""},"","","","","","","","","","","","","","","","",""]
[]
[]
["Built in Scenario",null,null,0,"<<Default Scenario>>",0,0,null,1.6,40,20,true,false,false,0.05,0.05,0.1,0.3,0.5,20,50,160,1200,4000,3.2,2,125000,2.8,1.8,90000,2.4,1.8,70000,1.6,1.2,55000,1.6,1.2,55000,200000,0,2000,2000,0,0,0,0,2000,0,"Type 6 Four-lane Arterial","Type 3 Two-lane local",2000,2000,2000,3.5,3.5,0.3,0.06,0,0,0,0,0,0,0,200,200,200,200,200,200,200,220,220,220,220,220,220,220,440,440,440,440,440,440,440,300,250,500,0,0,246000,0,7000,3,7,3.6,8.4,6,14,240,60,220,55,200,50,2,2,200,50,4.2,2.8,1,1,6541,6949,0,800,33.376539209332471,300,0,0,0,0,500000,90,0,40.181464679196374,328,0,20.738820479585225,498,0,0,0,0,0,0,184,0,184,0,80,0,0,0,0,0,6900,0.2,0,2300,1800,1500,10.98,2500,50,19,1000,200,100,14,1000,3.7999999999999999E-2,500,0.23300000000000001,1000,8.5E-9,3.59,6.2750000000000003E-7,49340,1.8650000000000001E-6,5084,0,10000,0,0,10000,0,500000,10000,15000,0,10000,0,580000,10000,40000,300000,10000,20000,"Public Laneway","Local","Two-lane local","Local","Two-lane local","Local","Two-lane collector","Collector","Four-lane collector","Arterial","Four-lane Arterial","Arterial","User Defined","User Defined",0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,9000,9000,7000,5000,5000,350000,314000,314000,200000,200000,4.9000000000000004,300,0,0.5,0,1,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,0,0,0,1,0,0,0,1,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,"Capital cost, if any specified, combined with School Transit O&M",0,0,0,0,0,0,1,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30,1,30,1,30,1,30,1,30,1,30,1,30,1,30,1,30,1,75,1,45,1,75,1,45,1,75,1,75,1,25,1,50,1,20,1,50,1,15,1,25,1,25,1,3062.9959216660286,2710.3591160221004,0,2048.0441988950279,3210.9116022099452,0,2277.3375828156736,3383.3491013607763,0,2277.3375828156736,0,1804.9654948154805,0,3662.6467746005756,193.11878453038673,1514.548802946593,197.11369184635657,28.498147264292836,66.894546834609116,0,0,0,0,0.2,20,50,80,200,400,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Built in Scenario",null,null,1,"Inner Core / High Density",1,1,null,1.6,40,20,true,false,false,0.05,0.05,0.1,0.3,0.5,20,50,160,1200,4000,3.2,2,125000,2.8,1.8,90000,2.4,1.8,70000,1.6,1.2,55000,1.6,1.2,55000,200000,0,2000,2000,0,0,0,0,2000,0,"Type 6 Four-lane Arterial","Type 3 Two-lane local",2000,2000,2000,3.5,3.5,0.3,0.06,0,0,0,0,0,0,0,200,200,200,200,200,200,200,220,220,220,220,220,220,220,440,440,440,440,440,440,440,300,250,500,0,0,246000,0,7000,3,7,3.6,8.4,6,14,240,60,220,55,200,50,2,2,200,50,4.2,2.8,1,1,6541,6949,0,800,33.376539209332471,300,0,0,0,0,500000,90,0,40.181464679196374,328,0,20.738820479585225,498,0,0,0,0,0,0,184,0,184,0,80,0,0,0,0,0,6900,0.2,0,2300,1800,1500,10.98,2500,50,19,1000,200,100,14,1000,3.7999999999999999E-2,500,0.23300000000000001,1000,8.5E-9,3.59,6.2750000000000003E-7,49340,1.8650000000000001E-6,5084,0,10000,0,0,10000,0,500000,10000,15000,0,10000,0,580000,10000,40000,300000,10000,20000,"Public Laneway","Local","Two-lane local","Local","Two-lane local","Local","Two-lane collector","Collector","Four-lane collector","Arterial","Four-lane Arterial","Arterial","User Defined","User Defined",0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,9000,9000,7000,5000,5000,350000,314000,314000,200000,200000,4.9000000000000004,300,0,0.5,0,1,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,0,0,0,1,0,0,0,1,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,"Capital cost, if any specified, combined with School Transit O&M",0,0,0,0,0,0,1,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30,1,30,1,30,1,30,1,30,1,30,1,30,1,30,1,30,1,75,1,45,1,75,1,45,1,75,1,75,1,25,1,50,1,20,1,50,1,15,1,25,1,25,1,3062.9959216660286,2710.3591160221004,0,2048.0441988950279,3210.9116022099452,0,2277.3375828156736,3383.3491013607763,0,2277.3375828156736,0,1804.9654948154805,0,3662.6467746005756,193.11878453038673,1514.548802946593,197.11369184635657,28.498147264292836,66.894546834609116,0,0,0,0,0.2,20,50,80,200,400,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Built in Scenario",null,null,2,"Inner Core / Medium Density",2,2,null,1.6,40,24,false,true,false,0.25,0.25,0.3,0.1,0.1,120,300,576,480,960,3.2,2,125000,2.8,1.8,90000,2.4,1.8,70000,1.6,1.2,55000,1.6,1.2,55000,200000,0,0,4000,0,0,0,0,2000,0,"Type 6 Four-lane Arterial","Type 3 Two-lane local",2000,2000,2000,3.5,3,0.3,0.06,0,0,0,0,0,0,0,200,200,200,200,200,200,200,220,220,220,220,220,220,220,440,440,440,440,440,440,440,300,250,500,0,0,246000,0,7000,3,7,3.6,8.4,6,14,240,60,220,55,200,50,2,2,200,50,4.2,2.8,1,1,6541,6949,0,800,41.412029591508521,300,0,0,0,0,500000,90,0,49.85525892569958,328,0,25.731746542296559,498,0,0,0,0,0,0,184,0,184,0,80,0,0,0,0,0,6900,0.2,0,2300,1800,1500,10.98,2500,50,19,1000,200,100,14,1000,3.7999999999999999E-2,500,0.23300000000000001,1000,8.5E-9,3.59,6.2750000000000003E-7,49340,1.8650000000000001E-6,5084,0,10000,0,0,10000,0,500000,10000,15000,0,10000,0,580000,10000,40000,300000,10000,20000,"Public Laneway","Local","Two-lane local","Local","Two-lane local","Local","Two-lane collector","Collector","Four-lane collector","Arterial","Four-lane Arterial","Arterial","User Defined","User Defined",0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,9000,9000,7000,5000,5000,350000,314000,314000,200000,200000,4.9000000000000004,300,0,0.5,0,1,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,0,0,0,1,0,0,0,1,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,"Capital cost, if any specified, combined with School Transit O&M",0,0,0,0,0,0,1,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30,1,30,1,30,1,30,1,30,1,30,1,30,1,30,1,30,1,75,1,45,1,75,1,45,1,75,1,75,1,25,1,50,1,20,1,50,1,15,1,25,1,25,1,5954.3332297752995,3666.8266009852214,0,2147.6978653530377,4344.0206896551717,0,2570.8253385519024,4577.3102213470593,0,2570.825338551902,0,2084.3776980778275,0,9515.2480418794112,196.44827586206895,1647.2906403940888,510.62177027490748,73.824269990289821,173.28989988706957,0,0,0,0,0.2,20,50,80,200,400,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Built in Scenario",null,null,3,"Inner Suburbs / Medium Density",3,3,null,8.6999999999999993,40,28,false,true,false,0.4,0.35,0.2,0.05,0,224,490,448,280,0,3.2,2,125000,2.8,1.8,90000,2.4,1.8,70000,1.6,1.2,55000,1.6,1.2,55000,68200,0,2000,2000,0,0,0,0,1200,0,"Type 6 Four-lane Arterial","Type 3 Two-lane local",1200,1200,1200,3,2.5,0.3,0.06,0,0,0,0,0,0,0,200,200,200,200,200,200,200,220,220,220,220,220,220,220,440,440,440,440,440,440,440,300,250,500,0,0,246000,0,7000,3,7,3.6,8.4,6,14,240,60,220,55,200,50,2,2,200,50,4.2,2.8,1,1,6541,6949,0,800,45.009613703897919,300,0,0,0,0,500000,90,0,54.186331061003322,328,0,27.967138612130746,498,0,0,0,0,0,0,184,0,184,0,80,0,0,0,0,0,6900,0.2,0,2300,1800,1500,10.98,2500,50,19,1000,200,100,14,1000,3.7999999999999999E-2,500,0.23300000000000001,1000,8.5E-9,3.59,6.2750000000000003E-7,49340,1.8650000000000001E-6,5084,0,10000,0,0,10000,0,500000,10000,15000,0,10000,0,580000,10000,40000,300000,10000,20000,"Public Laneway","Local","Two-lane local","Local","Two-lane local","Local","Two-lane collector","Collector","Four-lane collector","Arterial","Four-lane Arterial","Arterial","User Defined","User Defined",0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,9000,9000,7000,5000,5000,350000,314000,314000,200000,200000,4.9000000000000004,300,0,0.5,0,1,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,0,0,0,1,0,0,0,1,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,"Capital cost, if any specified, combined with School Transit O&M",0,0,0,0,0,0,1,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30,1,30,1,30,1,30,1,30,1,30,1,30,1,30,1,30,1,75,1,45,1,75,1,45,1,75,1,75,1,25,1,50,1,20,1,50,1,15,1,25,1,25,1,8739.8233457401911,5169.2951456310675,0,2249.2704576976421,6123.9669902912619,0,2861.3431654927012,6452.846038833507,0,2861.3431654927008,0,2407.8890288295393,0,12648.369475973765,192.88834951456312,1819.4174757281553,800.60011757418238,115.74852988002074,271.69995934429869,0,0,0,0,0.2,20,50,80,200,400,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Built in Scenario",null,null,4,"Inner Suburbs / Low Density",4,4,null,8.6999999999999993,40,28,false,false,true,0.8,0.1,0.1,0,0,448,140,224,0,0,3.2,2,125000,2.8,1.8,90000,2.4,1.8,70000,1.6,1.2,55000,1.6,1.2,55000,68200,0,0,2200,1000,0,0,0,1200,0,"Type 6 Four-lane Arterial","Type 3 Two-lane local",1200,1200,1200,2.5,2,0.3,0.06,0,0,0,0,0,0,0,150,150,150,150,150,150,150,175,175,175,175,175,175,175,440,440,440,440,440,440,440,300,250,500,0,0,246000,0,7000,3,7,3.6,8.4,6,14,240,60,220,55,200,50,2,2,200,50,4.2,2.8,1,1,6541,6949,0,800,47.632260451350355,300,0,0,0,0,500000,90,0,57.343692193858672,328,0,29.596744358120606,498,0,0,0,0,0,0,184,0,184,0,80,0,0,0,0,0,6900,0.2,0,2300,1800,1500,10.98,2500,50,19,1000,200,100,14,1000,3.7999999999999999E-2,500,0.23300000000000001,1000,8.5E-9,3.59,6.2750000000000003E-7,49340,1.8650000000000001E-6,5084,0,10000,0,0,10000,0,500000,10000,15000,0,10000,0,580000,10000,40000,300000,10000,20000,"Public Laneway","Local","Two-lane local","Local","Two-lane local","Local","Two-lane collector","Collector","Four-lane collector","Arterial","Four-lane Arterial","Arterial","User Defined","User Defined",0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,9000,9000,7000,5000,5000,350000,314000,314000,200000,200000,4.9000000000000004,300,0,0.5,0,1,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,0,0,0,1,0,0,0,1,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,"Capital cost, if any specified, combined with School Transit O&M",0,0,0,0,0,0,1,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30,1,30,1,30,1,30,1,30,1,30,1,30,1,30,1,30,1,75,1,45,1,75,1,45,1,75,1,75,1,25,1,50,1,20,1,50,1,15,1,25,1,25,1,12058.943237227641,6541.0000000000009,0,2312.6108374384235,7749.0000000000009,0,3145.844218629652,8165.149164617339,0,3145.844218629652,0,2616.250078941006,0,17019.557386663782,171.93103448275863,2075.8620689655172,1194.7359935336392,172.73159447600389,405.45799800008427,0,0,0,0,0.2,20,50,80,200,400,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Built in Scenario",null,null,5,"Outer Suburbs / Medium Density",5,5,null,25,40,32,false,true,false,0.5,0.3,0.1,0.1,0,320,480,256,640,0,3.2,2,125000,2.8,1.8,90000,2.4,1.8,70000,1.6,1.2,55000,1.6,1.2,55000,1900,0,0,3200,0,0,0,0,800,0,"Type 6 Four-lane Arterial","Type 3 Two-lane local",800,800,800,3,1,0.3,0.06,0,0,0,0,0,0,0,200,200,200,200,200,200,200,220,220,220,220,220,220,220,440,440,440,440,440,440,440,300,250,500,0,0,246000,0,7000,3,7,3.6,8.4,6,14,240,60,220,55,200,50,2,2,200,50,4.2,2.8,1,1,6541,6949,0,800,44.032147742818054,300,0,0,0,0,500000,90,0,53.00957592339261,328,0,27.359781121751027,498,0,0,0,0,0,0,184,0,184,0,80,0,0,0,0,0,6900,0.2,0,2300,1800,1500,10.98,2500,50,19,1000,200,100,14,1000,3.7999999999999999E-2,500,0.23300000000000001,1000,8.5E-9,3.59,6.2750000000000003E-7,49340,1.8650000000000001E-6,5084,0,10000,0,0,10000,0,500000,10000,15000,0,10000,0,580000,10000,40000,300000,10000,20000,"Public Laneway","Local","Two-lane local","Local","Two-lane local","Local","Two-lane collector","Collector","Four-lane collector","Arterial","Four-lane Arterial","Arterial","User Defined","User Defined",0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,9000,9000,7000,5000,5000,350000,314000,314000,200000,200000,4.9000000000000004,300,0,0.5,0,1,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,0,0,0,1,0,0,0,1,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,"Capital cost, if any specified, combined with School Transit O&M",0,0,0,0,0,0,1,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30,1,30,1,30,1,30,1,30,1,30,1,30,1,30,1,30,1,75,1,45,1,75,1,45,1,75,1,75,1,25,1,50,1,20,1,50,1,15,1,25,1,25,1,5755.0081549425258,4911.9207547169808,0,1956.7971698113206,5819.0603773584899,0,2353.869790094036,6131.5648443730197,0,2353.8697900940356,0,2166.1957121462592,0,15015.251343481894,72.509433962264154,1781.132075471698,1252.0711030670238,181.02094454393506,424.91583542386928,0,0,0,0,0.2,20,50,80,200,400,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Built in Scenario",null,null,6,"Outer Suburbs / Low Density",6,6,null,25,40,40,false,false,true,0.95,0.05,0,0,0,760,100,0,0,0,3.2,2,125000,2.8,1.8,90000,2.4,1.8,70000,1.6,1.2,55000,1.6,1.2,55000,1900,0,0,1800,1000,0,0,0,800,0,"Type 6 Four-lane Arterial","Type 3 Two-lane local",800,800,800,2,0.5,0.3,0.06,0,0,0,0,0,0,0,150,150,150,150,150,150,150,175,175,175,175,175,175,175,440,440,440,440,440,440,440,300,250,500,0,0,246000,0,7000,3,7,3.6,8.4,6,14,240,60,220,55,200,50,2,2,200,50,4.2,2.8,1,1,6541,6949,0,800,47.421731123388582,300,0,0,0,0,500000,90,0,57.090239410681399,328,0,29.465930018416206,498,0,0,0,0,0,0,184,0,184,0,80,0,0,0,0,0,6900,0.2,0,2300,1800,1500,10.98,2500,50,19,1000,200,100,14,1000,3.7999999999999999E-2,500,0.23300000000000001,1000,8.5E-9,3.59,6.2750000000000003E-7,49340,1.8650000000000001E-6,5084,0,10000,0,0,10000,0,500000,10000,15000,0,10000,0,580000,10000,40000,300000,10000,20000,"Public Laneway","Local","Two-lane local","Local","Two-lane local","Local","Two-lane collector","Collector","Four-lane collector","Arterial","Four-lane Arterial","Arterial","User Defined","User Defined",0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,9000,9000,7000,5000,5000,350000,314000,314000,200000,200000,4.9000000000000004,300,0,0.5,0,1,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,0,0,0,1,0,0,0,1,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,"Capital cost, if any specified, combined with School Transit O&M",0,0,0,0,0,0,1,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30,1,30,1,30,1,30,1,30,1,30,1,30,1,30,1,30,1,75,1,45,1,75,1,45,1,75,1,75,1,25,1,50,1,20,1,50,1,15,1,25,1,25,1,9239.8503061680349,7697.0837209302335,0,2060.9302325581393,9118.5906976744191,0,2691.3191701312799,9608.2918076659844,0,2691.3191701312799,0,2580.561322824386,0,20881.367650079283,44.47674418604651,2241.8604651162791,1747.7149154465603,252.6797431972395,593.12266017529737,0,0,0,0,0.2,20,50,80,200,400,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,7,null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"IntermediateCalculations_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario2","v":"Inner Core / High Density"}]
[{"$f":"ROW()","v":29},null,null,"IntermediateCalculations_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario2",{"$f":"IF(INDIRECT($D29)=0,\"\",$D29)","v":"IntermediateCalculations_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario2"},{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,F$1-1,FALSE))","v":1},1,0,1.6,40,null,true,false,false,{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,O$1-1,FALSE))","v":0.05},0.05,0.1,0.3,0.5,20,50,160,1200,4000,{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,Y$1-1,FALSE))","v":3.2},2,125000,2.8,1.8,90000,2.4,1.8,70000,1.6,{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,AI$1-1,FALSE))","v":1.2},55000,1.6,1.2,55000,200000,0,2000,2000,0,{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,AS$1-1,FALSE))","v":0},0,0,{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,AV$1-1,FALSE))","v":2000},0,"Type 6 Four-lane Arterial","Type 3 Two-lane local",2000,2000,2000,{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,BC$1-1,FALSE))","v":3.5},3.5,0.3,0.06,{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,BG$1-1,FALSE))","v":0},{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,BH$1-1,FALSE))","v":0},0,0,0,0,0,200,200,200,200,200,{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,BS$1-1,FALSE))","v":200},200,220,220,220,220,220,220,220,440,440,440,{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,CE$1-1,FALSE))","v":440},440,440,440,300,250,500,0,0,246000,null,null,3,7,3.6,8.4,{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,CU$1-1,FALSE))","v":6},14,240,60,220,55,200,50,2,2,200,50,4.2,2.8,1,1,6541,6949,0,800,33.376539209332471,300,{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,DQ$1-1,FALSE))","v":0},0,{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,DS$1-1,FALSE))","v":0},0,500000,90,0,40.181464679196374,328,0,20.738820479585225,498,0,0,null,null,null,null,184,0,184,0,80,0,0,0,0,0,6900,0.2,0,2300,{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,EW$1-1,FALSE))","v":1800},1500,10.98,2500,50,19,1000,200,100,14,{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,FG$1-1,FALSE))","v":1000},3.7999999999999999E-2,500,0.23300000000000001,1000,8.5E-9,3.59,6.2750000000000003E-7,49340,1.8650000000000001E-6,{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,FQ$1-1,FALSE))","v":5084},{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,FR$1-1,FALSE))","v":0},10000,0,0,10000,0,500000,10000,15000,0,{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,GB$1-1,FALSE))","v":10000},0,580000,10000,40000,300000,10000,20000,"Public Laneway","Local","Two-lane local","Local","Two-lane local","Local","Two-lane collector","Collector","Four-lane collector","Arterial","Four-lane Arterial","Arterial","User Defined","User Defined",0,{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,GY$1-1,FALSE))","v":0},0,0,0,0,0,0,0,0,0,1,0,0,0,0,{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,HN$1-1,FALSE))","v":0},0,0,0,{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,HR$1-1,FALSE))","v":9000},9000,7000,5000,5000,350000,314000,314000,200000,{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,IA$1-1,FALSE))","v":200000},4.9000000000000004,300,0,0.5,0,1,1,0,0,0,1,{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,IM$1-1,FALSE))","v":0},0,0,1,0,0,0,1,0,0,{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,IW$1-1,FALSE))","v":0},1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,JW$1-1,FALSE))","v":0},0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,KW$1-1,FALSE))","v":0},1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,0,0,0,1,0,{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,LW$1-1,FALSE))","v":0},0,1,1,0,0,0,1,0,0,{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,MG$1-1,FALSE))","v":0},1,0,0,0,1,{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,MM$1-1,FALSE))","v":0},0,0,1,0,0,0,1,0,0,0,"Capital cost, if any specified, combined with School Transit O&M",{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,MY$1-1,FALSE))","v":0},0,0,0,0,0,1,1,0,0,{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,NI$1-1,FALSE))","v":0},1,0,0,0,1,0,0,0,1,{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,NS$1-1,FALSE))","v":0},0,0,1,0,0,0,1,0,0,{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,OC$1-1,FALSE))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,OR$1-1,FALSE))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,PN$1-1,FALSE))","v":0},0,{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,PP$1-1,FALSE))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,QA$1-1,FALSE))","v":0},{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,QB$1-1,FALSE))","v":30},1,30,1,30,1,30,1,30,1,30,1,30,1,{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,QP$1-1,FALSE))","v":30},1,30,1,{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,QT$1-1,FALSE))","v":75},1,45,1,75,1,45,1,75,1,75,1,25,1,50,1,20,1,50,1,15,1,25,1,25,1,{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,RT$1-1,FALSE))","v":3062.9959216660286},{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,RU$1-1,FALSE))","v":2710.3591160221004},0,2048.0441988950279,3210.9116022099452,0,2277.3375828156736,3383.3491013607763,0,{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,SC$1-1,FALSE))","v":2277.3375828156736},0,1804.9654948154805,0,3662.6467746005756,193.11878453038673,1514.548802946593,197.11369184635657,28.498147264292836,66.894546834609116,{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,SM$1-1,FALSE))","v":0},0,0,0,0.2,{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,SR$1-1,FALSE))","v":20},50,80,200,400,"","","","","",{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,TB$1-1,FALSE))","v":""},"","","","",{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,TG$1-1,FALSE))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,TW$1-1,FALSE))","v":""},"","","","","","","","","","","","","","","","","","",{"$f":"IF(INDIRECT($D29)=0,\"\",VLOOKUP(INDIRECT($D29),ComparisonScenarios,UP$1-1,FALSE))","v":""},"","","",""]
[{"$f":"ROW()","v":30},null,null,"IntermediateCalculations_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario3","IntermediateCalculations_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario3",2,2,0,1.6,40,null,false,true,false,0.25,0.25,0.3,0.1,0.1,120,300,576,480,960,3.2,2,125000,2.8,1.8,90000,2.4,1.8,70000,1.6,1.2,55000,1.6,1.2,55000,200000,0,0,4000,0,0,0,0,2000,0,"Type 6 Four-lane Arterial","Type 3 Two-lane local",2000,2000,2000,3.5,3,0.3,0.06,0,0,0,0,0,0,0,200,200,200,200,200,200,200,220,220,220,220,220,220,220,440,440,440,440,440,440,440,300,250,500,0,0,246000,null,null,3,7,3.6,8.4,6,14,240,60,220,55,200,50,2,2,200,50,4.2,2.8,1,1,6541,6949,0,800,41.412029591508521,300,0,0,0,0,500000,90,0,49.85525892569958,328,0,25.731746542296559,498,0,0,null,null,null,null,184,0,184,0,80,0,0,0,0,0,6900,0.2,0,2300,1800,1500,10.98,2500,50,19,1000,200,100,14,1000,3.7999999999999999E-2,500,0.23300000000000001,1000,8.5E-9,3.59,6.2750000000000003E-7,49340,1.8650000000000001E-6,5084,0,10000,0,0,10000,0,500000,10000,15000,0,10000,0,580000,10000,40000,300000,10000,20000,"Public Laneway","Local","Two-lane local","Local","Two-lane local","Local","Two-lane collector","Collector","Four-lane collector","Arterial","Four-lane Arterial","Arterial","User Defined","User Defined",0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,9000,9000,7000,5000,5000,350000,314000,314000,200000,200000,4.9000000000000004,300,0,0.5,0,1,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,0,0,0,1,0,0,0,1,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,"Capital cost, if any specified, combined with School Transit O&M",0,0,0,0,0,0,1,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30,1,30,1,30,1,30,1,30,1,30,1,30,1,30,1,30,1,75,1,45,1,75,1,45,1,75,1,75,1,25,1,50,1,20,1,50,1,15,1,25,1,25,1,5954.3332297752995,3666.8266009852214,0,2147.6978653530377,4344.0206896551717,0,2570.8253385519024,4577.3102213470593,0,2570.825338551902,0,2084.3776980778275,0,9515.2480418794112,196.44827586206895,1647.2906403940888,510.62177027490748,73.824269990289821,173.28989988706957,0,0,0,0,0.2,20,50,80,200,400,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[{"$f":"ROW()","v":31},null,null,"IntermediateCalculations_ScenarioComparison_CostsRevenues_Scenario2","IntermediateCalculations_ScenarioComparison_CostsRevenues_Scenario2",1,1,0,1.6,40,null,true,false,false,0.05,0.05,0.1,0.3,0.5,20,50,160,1200,4000,3.2,2,125000,2.8,1.8,90000,2.4,1.8,70000,1.6,1.2,55000,1.6,1.2,55000,200000,0,2000,2000,0,0,0,0,2000,0,"Type 6 Four-lane Arterial","Type 3 Two-lane local",2000,2000,2000,3.5,3.5,0.3,0.06,0,0,0,0,0,0,0,200,200,200,200,200,200,200,220,220,220,220,220,220,220,440,440,440,440,440,440,440,300,250,500,0,0,246000,null,null,3,7,3.6,8.4,6,14,240,60,220,55,200,50,2,2,200,50,4.2,2.8,1,1,6541,6949,0,800,33.376539209332471,300,0,0,0,0,500000,90,0,40.181464679196374,328,0,20.738820479585225,498,0,null,null,null,null,null,184,0,184,0,80,0,0,0,0,0,6900,0.2,0,2300,1800,1500,10.98,2500,50,19,1000,200,100,14,1000,3.7999999999999999E-2,500,0.23300000000000001,1000,8.5E-9,3.59,6.2750000000000003E-7,49340,1.8650000000000001E-6,5084,null,{"$f":"IF(INDIRECT($D31)=0,\"\",VLOOKUP(INDIRECT($D31),ComparisonScenarios,FS$1-1,FALSE))","v":10000},0,0,10000,0,500000,10000,15000,0,10000,{"$f":"IF(INDIRECT($D31)=0,\"\",VLOOKUP(INDIRECT($D31),ComparisonScenarios,GC$1-1,FALSE))","v":0},580000,10000,40000,300000,10000,20000,"Public Laneway","Local","Two-lane local","Local","Two-lane local","Local","Two-lane collector","Collector","Four-lane collector","Arterial","Four-lane Arterial","Arterial","User Defined","User Defined",0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,9000,9000,7000,5000,5000,350000,314000,314000,200000,200000,4.9000000000000004,300,0,0.5,0,1,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,0,0,0,1,0,0,0,1,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,"Capital cost, if any specified, combined with School Transit O&M",0,0,0,0,0,0,1,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30,1,30,1,30,1,30,1,30,1,30,1,30,1,30,1,30,1,75,1,45,1,75,1,45,1,75,1,75,1,25,1,50,1,20,1,50,1,15,1,25,1,25,1,3062.9959216660286,2710.3591160221004,0,2048.0441988950279,3210.9116022099452,0,2277.3375828156736,3383.3491013607763,0,2277.3375828156736,0,1804.9654948154805,0,3662.6467746005756,193.11878453038673,1514.548802946593,197.11369184635657,28.498147264292836,66.894546834609116,0,0,0,0,0.2,20,50,80,200,400,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[{"$f":"ROW()","v":32},null,null,"IntermediateCalculations_ScenarioComparison_CostsRevenues_Scenario3","IntermediateCalculations_ScenarioComparison_CostsRevenues_Scenario3",2,2,0,1.6,40,null,false,true,false,0.25,0.25,0.3,0.1,0.1,120,300,576,480,960,3.2,2,125000,2.8,1.8,90000,2.4,1.8,70000,1.6,1.2,55000,1.6,1.2,55000,200000,0,0,4000,0,0,0,0,2000,0,"Type 6 Four-lane Arterial","Type 3 Two-lane local",2000,2000,2000,3.5,3,0.3,0.06,0,0,0,0,0,0,0,200,200,200,200,200,200,200,220,220,220,220,220,220,220,440,440,440,440,440,440,440,300,250,500,0,0,246000,null,null,3,7,3.6,8.4,6,14,240,60,220,55,200,50,2,2,200,50,4.2,2.8,1,1,6541,6949,0,800,41.412029591508521,300,0,0,0,0,500000,90,0,49.85525892569958,328,0,25.731746542296559,498,0,null,null,null,null,null,184,0,184,0,80,0,0,0,0,0,6900,0.2,0,2300,1800,1500,10.98,2500,50,19,1000,200,100,14,1000,3.7999999999999999E-2,500,0.23300000000000001,1000,8.5E-9,3.59,6.2750000000000003E-7,49340,1.8650000000000001E-6,5084,null,10000,0,0,10000,0,500000,10000,15000,0,10000,0,580000,10000,40000,300000,10000,20000,"Public Laneway","Local","Two-lane local","Local","Two-lane local","Local","Two-lane collector","Collector","Four-lane collector","Arterial","Four-lane Arterial","Arterial","User Defined","User Defined",0,0,0,0,0,0,0,0,0,0,0,1,0,null,0,0,0,0,0,0,9000,9000,7000,5000,5000,350000,314000,314000,200000,200000,4.9000000000000004,300,0,0.5,0,1,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,0,0,0,1,0,0,0,1,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,"Capital cost, if any specified, combined with School Transit O&M",0,0,0,0,0,0,1,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30,1,30,1,30,1,30,1,30,1,30,1,30,1,30,1,30,1,75,1,45,1,75,1,45,1,75,1,75,1,25,1,50,1,20,1,50,1,15,1,25,1,25,1,5954.3332297752995,3666.8266009852214,0,2147.6978653530377,4344.0206896551717,0,2570.8253385519024,4577.3102213470593,0,2570.825338551902,0,2084.3776980778275,0,9515.2480418794112,196.44827586206895,1647.2906403940888,510.62177027490748,73.824269990289821,173.28989988706957,0,0,0,0,0.2,20,50,80,200,400,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[{"$f":"ROW()","v":33},null,null,"IntermediateCalculations_ScenarioComparison_PrivateExternalCosts_Scenario2","IntermediateCalculations_ScenarioComparison_PrivateExternalCosts_Scenario2",1,1,0,1.6,40,null,true,false,false,0.05,0.05,0.1,0.3,0.5,20,50,160,1200,4000,3.2,2,125000,2.8,1.8,90000,2.4,1.8,70000,1.6,1.2,55000,1.6,1.2,55000,200000,0,2000,2000,0,0,0,0,2000,0,"Type 6 Four-lane Arterial","Type 3 Two-lane local",2000,2000,2000,3.5,3.5,0.3,0.06,0,0,0,0,0,0,0,200,200,200,200,200,200,200,220,220,220,220,220,220,220,440,440,440,440,440,440,440,300,250,500,0,0,null,null,null,3,7,3.6,8.4,6,14,240,60,220,55,200,50,2,2,200,50,4.2,2.8,1,1,6541,6949,0,800,null,300,0,null,0,0,500000,90,0,40.181464679196374,328,0,20.738820479585225,498,0,null,null,null,null,null,184,0,184,0,80,0,0,0,0,0,6900,0.2,0,2300,1800,1500,10.98,2500,50,19,1000,200,100,14,1000,3.7999999999999999E-2,500,0.23300000000000001,1000,8.5E-9,3.59,6.2750000000000003E-7,49340,1.8650000000000001E-6,5084,{"$f":"IF(INDIRECT($D33)=0,\"\",VLOOKUP(INDIRECT($D33),ComparisonScenarios,FR$1-1,FALSE))","v":0},10000,0,0,10000,0,500000,10000,15000,0,10000,0,580000,10000,40000,300000,10000,20000,"Public Laneway","Local","Two-lane local","Local","Two-lane local","Local","Two-lane collector","Collector","Four-lane collector","Arterial","Four-lane Arterial","Arterial","User Defined","User Defined",0,0,0,0,0,0,0,0,0,0,0,1,null,null,null,null,null,null,null,null,9000,9000,7000,5000,5000,350000,314000,314000,200000,200000,4.9000000000000004,300,0,0.5,0,1,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,null,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,0,0,0,1,0,0,0,1,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,"Capital cost, if any specified, combined with School Transit O&M",0,0,0,0,0,0,1,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30,1,30,1,30,1,30,1,30,1,30,1,30,1,30,1,30,1,75,1,45,1,75,1,45,1,75,1,75,1,25,1,50,1,20,1,50,1,15,1,25,1,25,1,3062.9959216660286,2710.3591160221004,0,2048.0441988950279,3210.9116022099452,0,2277.3375828156736,3383.3491013607763,0,2277.3375828156736,0,1804.9654948154805,0,3662.6467746005756,193.11878453038673,1514.548802946593,197.11369184635657,28.498147264292836,66.894546834609116,0,0,0,0,0.2,20,50,80,200,400,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[{"$f":"ROW()","v":34},null,null,"IntermediateCalculations_ScenarioComparison_PrivateExternalCosts_Scenario3","IntermediateCalculations_ScenarioComparison_PrivateExternalCosts_Scenario3",2,2,0,1.6,40,null,false,true,false,0.25,0.25,0.3,0.1,0.1,120,300,576,480,960,3.2,2,125000,2.8,1.8,90000,2.4,1.8,70000,1.6,1.2,55000,1.6,1.2,55000,200000,0,0,4000,0,0,0,0,2000,0,"Type 6 Four-lane Arterial","Type 3 Two-lane local",2000,2000,2000,3.5,3,0.3,0.06,0,0,0,0,0,0,0,200,200,200,200,200,200,200,220,220,220,220,220,220,220,440,440,440,440,440,440,440,300,250,500,0,0,null,null,null,3,7,3.6,8.4,6,14,240,60,220,55,200,50,2,2,200,50,4.2,2.8,1,1,6541,6949,0,800,null,300,0,null,0,0,500000,90,0,49.85525892569958,328,0,25.731746542296559,498,0,null,null,null,null,null,184,0,184,0,80,0,0,0,0,0,6900,0.2,0,2300,1800,1500,10.98,2500,50,19,1000,200,100,14,1000,3.7999999999999999E-2,500,0.23300000000000001,1000,8.5E-9,3.59,6.2750000000000003E-7,49340,1.8650000000000001E-6,5084,{"$f":"IF(INDIRECT($D34)=0,\"\",VLOOKUP(INDIRECT($D34),ComparisonScenarios,FR$1-1,FALSE))","v":0},10000,0,0,10000,0,500000,10000,15000,0,10000,0,580000,10000,40000,300000,10000,20000,"Public Laneway","Local","Two-lane local","Local","Two-lane local","Local","Two-lane collector","Collector","Four-lane collector","Arterial","Four-lane Arterial","Arterial","User Defined","User Defined",0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,9000,9000,7000,5000,5000,350000,314000,314000,200000,200000,4.9000000000000004,300,0,0.5,0,1,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,null,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,0,0,0,1,0,0,0,1,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,"Capital cost, if any specified, combined with School Transit O&M",0,0,0,0,0,0,1,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30,1,30,1,30,1,30,1,30,1,30,1,30,1,30,1,30,1,75,1,45,1,75,1,45,1,75,1,75,1,25,1,50,1,20,1,50,1,15,1,25,1,25,1,5954.3332297752995,3666.8266009852214,null,2147.6978653530377,4344.0206896551717,0,2570.8253385519024,4577.3102213470593,0,2570.825338551902,0,2084.3776980778275,0,9515.2480418794112,196.44827586206895,1647.2906403940888,510.62177027490748,73.824269990289821,173.28989988706957,0,0,0,0,0.2,20,50,80,200,400,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,{"$f":"\"#\"&OFFSET(Data_Scenario_Active_Name,0,1)&\" - \"&Data_Scenario_Active_Name","v":"#0 - <<Default Scenario>>"},"Note: Changes to Scenarios #0 - 6 cannot be SAVED as they are the built-in scenarios",null,null,null,null,null,{"$f":"$I3&I4","v":"General Scenario CharacteristicsDistance to Central Business District"},"General Scenario CharacteristicsGross Land Area","General Scenario CharacteristicsNet Residential Land Area (Ha)","General Scenario CharacteristicsCompact Development","General Scenario CharacteristicsMedium Density","General Scenario CharacteristicsSuburban Type",{"$f":"$O3&O4","v":"Development Densities% Single Detached"},"Development Densities% Semi Detached","Development Densities% Rowhouse/Townhouse/Duplex","Development Densities% Low Rise","Development Densities% High Rise","Development DensitiesSingle Detached","Development DensitiesSemi Detached","Development DensitiesRowhouse/Townhouse/Duplex","Development DensitiesLow Rise","Development DensitiesHigh Rise",{"$f":"$Y3&Y4","v":"Demographic AssumptionsHousehold Size Single Detached"},"Demographic AssumptionsAdults (16+) Single Detached","Demographic AssumptionsAverage Household Income Single Detached","Demographic AssumptionsHousehold Size Semi Detached","Demographic AssumptionsAdults (16+) Semi Detached","Demographic AssumptionsAverage Household Income Semi Detached","Demographic AssumptionsHousehold Size Rowhouse/Townhouse/Duplex","Demographic AssumptionsAdults (16+) Rowhouse/Townhouse/Duplex","Demographic AssumptionsAverage Household Income Rowhouse/Townhouse/Duplex","Demographic AssumptionsHousehold Size Low Rise","Demographic AssumptionsAdults (16+) Low Rise","Demographic AssumptionsAverage Household Income Low Rise","Demographic AssumptionsHousehold Size High Rise","Demographic AssumptionsAdults (16+) High Rise","Demographic AssumptionsAverage Household Income High Rise","Demographic AssumptionsJobs within 5 Km",{"$f":"$AO3&AO4","v":"Internal RoadsLength of Road Type 1 Public Laneway"},"Internal RoadsLength of Road Type 2 Two-lane local","Internal RoadsLength of Road Type 3 Two-lane local","Internal RoadsLength of Road Type 4 Two-lane collector","Internal RoadsLength of Road Type 5 Four-lane collector","Internal RoadsLength of Road Type 6 Four-lane Arterial","Internal RoadsLength of Road Type 7 User Defined",{"$f":"$AV3&AV4","v":"External RoadsLength of Road Type 6 Four-lane Arterial"},{"$f":"$AV3&AW4","v":"External RoadsLength of Road Type 3 Two-lane local"},{"$f":"$AV3&AX4","v":"External RoadsType 6 Four-lane Arterial"},{"$f":"$AV3&AY4","v":"External RoadsType 3 Two-lane local"},{"$f":"$AZ3&AZ4","v":"Water and Sewer TrunkLength Trunk Sanitary Sewer"},{"$f":"$AZ3&BA4","v":"Water and Sewer TrunkLength Trunk Storm Sewer"},{"$f":"$AZ3&BB4","v":"Water and Sewer TrunkLength Trunk Water Distribution"},{"$f":"$AZ$3&BC4","v":"Water and Sewer TrunkArea of Stormwater Management Pond"},{"$f":"$BD3&BD4","v":"Transit InfrastructureAnnual Vehicle Service Hours per Capita"},{"$f":"$BD3&BE4","v":"Transit InfrastructureNumber of Buses per 1000 VSH"},{"$f":"$BF3&BF4","v":"General Cost AssumptionsInterest Rate for Amortizing Capital Costs"},{"$f":"$BG3&BG4","v":"Roads, Water, Sanitary and Storm - Capital CostsSidewalks Type 1"},"Roads, Water, Sanitary and Storm - Capital CostsSidewalks Type 2","Roads, Water, Sanitary and Storm - Capital CostsSidewalks Type 3","Roads, Water, Sanitary and Storm - Capital CostsSidewalks Type 4","Roads, Water, Sanitary and Storm - Capital CostsSidewalks Type 5","Roads, Water, Sanitary and Storm - Capital CostsSidewalks Type 6","Roads, Water, Sanitary and Storm - Capital CostsSidewalks Type 7","Roads, Water, Sanitary and Storm - Capital CostsPotable Water Distribution Type 1","Roads, Water, Sanitary and Storm - Capital CostsPotable Water Distribution Type 2","Roads, Water, Sanitary and Storm - Capital CostsPotable Water Distribution Type 3","Roads, Water, Sanitary and Storm - Capital CostsPotable Water Distribution Type 4","Roads, Water, Sanitary and Storm - Capital CostsPotable Water Distribution Type 5","Roads, Water, Sanitary and Storm - Capital CostsPotable Water Distribution Type 6","Roads, Water, Sanitary and Storm - Capital CostsPotable Water Distribution Type 7","Roads, Water, Sanitary and Storm - Capital CostsSanitary Sewer Collection Type 1","Roads, Water, Sanitary and Storm - Capital CostsSanitary Sewer Collection Type 2","Roads, Water, Sanitary and Storm - Capital CostsSanitary Sewer Collection Type 3","Roads, Water, Sanitary and Storm - Capital CostsSanitary Sewer Collection Type 4","Roads, Water, Sanitary and Storm - Capital CostsSanitary Sewer Collection Type 5","Roads, Water, Sanitary and Storm - Capital CostsSanitary Sewer Collection Type 6","Roads, Water, Sanitary and Storm - Capital CostsSanitary Sewer Collection Type 7","Roads, Water, Sanitary and Storm - Capital CostsStorm Sewer Collection Type 1","Roads, Water, Sanitary and Storm - Capital CostsStorm Sewer Collection Type 2","Roads, Water, Sanitary and Storm - Capital CostsStorm Sewer Collection Type 3","Roads, Water, Sanitary and Storm - Capital CostsStorm Sewer Collection Type 4","Roads, Water, Sanitary and Storm - Capital CostsStorm Sewer Collection Type 5","Roads, Water, Sanitary and Storm - Capital CostsStorm Sewer Collection Type 6","Roads, Water, Sanitary and Storm - Capital CostsStorm Sewer Collection Type 7",{"$f":"$CI3&CI4","v":"Regional Municipal Services - Capital CostsPotable Water Distribution"},{"$f":"$CI3&CJ4","v":"Regional Municipal Services - Capital CostsSanitary Sewer Collection"},{"$f":"$CI3&CK4","v":"Regional Municipal Services - Capital CostsStorm Sewer Collection"},{"$f":"$CI3&CL4","v":"Regional Municipal Services - Capital CostsWastewater Treatment"},{"$f":"$CI3&CM4","v":"Regional Municipal Services - Capital CostsPotable Water Treatment"},{"$f":"$CN3&CN4","v":"Local Storm Water Management - Capital and O&M CostPond Cost"},{"$f":"$CN3&CO4","v":"Local Storm Water Management - Capital and O&M CostO&M Cost Operating"},{"$f":"$CN3&CP4","v":"Local Storm Water Management - Capital and O&M CostO&M Cost Maintenance"},{"$f":"$CQ3&CQ4","v":"Roads, Water, Sanitary and Storm - O&M CostsRoad O&M Costs Local Operating"},"Roads, Water, Sanitary and Storm - O&M CostsRoad O&M Costs Local Maintenance","Roads, Water, Sanitary and Storm - O&M CostsRoad O&M Costs Collector Operating","Roads, Water, Sanitary and Storm - O&M CostsRoad O&M Costs Collector Maintenance","Roads, Water, Sanitary and Storm - O&M CostsRoad O&M Costs Arterial Operating","Roads, Water, Sanitary and Storm - O&M CostsRoad O&M Costs Arterial Maintenance","Roads, Water, Sanitary and Storm - O&M CostsPotable Water Treatment Single Detached Operating","Roads, Water, Sanitary and Storm - O&M CostsPotable Water Treatment Single Detached Maintenance","Roads, Water, Sanitary and Storm - O&M CostsPotable Water Treatment Semi-detached/Rowhouses Operating","Roads, Water, Sanitary and Storm - O&M CostsPotable Water Treatment Semi-detached/Rowhouses Maintenance","Roads, Water, Sanitary and Storm - O&M CostsPotable Water Treatment Apartments Operating","Roads, Water, Sanitary and Storm - O&M CostsPotable Water Treatment Apartments Maintenance","Roads, Water, Sanitary and Storm - O&M CostsPotable Water Distribution Operating","Roads, Water, Sanitary and Storm - O&M CostsPotable Water Distribution Maintenance","Roads, Water, Sanitary and Storm - O&M CostsWastewater Treatment Operating","Roads, Water, Sanitary and Storm - O&M CostsWastewater Treatment Maintenance","Roads, Water, Sanitary and Storm - O&M CostsSanitary Sewer Collection Operating","Roads, Water, Sanitary and Storm - O&M CostsSanitary Sewer Collection Maintenance","Roads, Water, Sanitary and Storm - O&M CostsStorm Sewer Collection Operating","Roads, Water, Sanitary and Storm - O&M CostsStorm Sewer Collection Maintenance",{"$f":"$DK3&DK4","v":"Schools - Capital and O&M CostCapital Cost"},{"$f":"$DK3&DL4","v":"Schools - Capital and O&M CostO&M Cost Operating"},{"$f":"$DK3&DM4","v":"Schools - Capital and O&M CostO&M Cost Maintenance"},{"$f":"$DK3&DN4","v":"Schools - Capital and O&M CostSchool Bus Total Cost"},{"$f":"$DO3&DO4","v":"Parks and Open Space - Capital and O&M CostCapital Cost"},{"$f":"$DO3&DP4","v":"Parks and Open Space - Capital and O&M CostO&M Cost Operating"},{"$f":"$DO3&DQ4","v":"Parks and Open Space - Capital and O&M CostO&M Cost Maintenance"},{"$f":"$DR3&DR4","v":"Community Facilities - Capital and O&M CostCapital Cost"},{"$f":"$DR3&DS4","v":"Community Facilities - Capital and O&M CostO&M Cost Operating"},{"$f":"$DR3&DT4","v":"Community Facilities - Capital and O&M CostO&M Cost Maintenance"},{"$f":"$DU3&DU4","v":"Transit - Capital and O&M CostCapital Cost"},{"$f":"$DU3&DV4","v":"Transit - Capital and O&M CostO&M Cost Operating"},{"$f":"$DU3&DW4","v":"Transit - Capital and O&M CostO&M Cost Maintenance"},{"$f":"$DX3&DX4","v":"Fire Protection - Capital and O&M CostCapital Cost"},{"$f":"$DX3&DY4","v":"Fire Protection - Capital and O&M CostO&M Cost Operating"},{"$f":"$DX3&DZ4","v":"Fire Protection - Capital and O&M CostO&M Cost Maintenance"},{"$f":"$EA3&EA4","v":"Police Services - Capital and O&M CostCapital Cost"},{"$f":"$EA3&EB4","v":"Police Services - Capital and O&M CostO&M Cost Operating"},{"$f":"$EA3&EC4","v":"Police Services - Capital and O&M CostO&M Cost Maintenance"},{"$f":"$ED3&ED4","v":"Waste Management - Capital and O&M CostCapital Cost - Single Detached"},"Waste Management - Capital and O&M CostCapital Cost - Semi Detached","Waste Management - Capital and O&M CostCapital Cost - Rowhouse/Townhouse/Duplex","Waste Management - Capital and O&M CostCapital Cost - Low Rise","Waste Management - Capital and O&M CostCapital Cost - High Rise","Waste Management - Capital and O&M CostOperating - Single Detached","Waste Management - Capital and O&M CostMaintenance - Single Detached","Waste Management - Capital and O&M CostOperating - Semi Detached","Waste Management - Capital and O&M CostMaintenance - Semi Detached","Waste Management - Capital and O&M CostOperating - Rowhouse/Townhouse/Duplex","Waste Management - Capital and O&M CostMaintenance - Rowhouse/Townhouse/Duplex","Waste Management - Capital and O&M CostOperating - Low Rise","Waste Management - Capital and O&M CostMaintenance - Low Rise","Waste Management - Capital and O&M CostOperating - High Rise","Waste Management - Capital and O&M CostMaintenance - High Rise",{"$f":"$ES3&ES4","v":"Vehicle CostsAnnual Vehicle Ownership Cost"},{"$f":"$ES3&ET4","v":"Vehicle CostsO&M Driving Cost Operating"},{"$f":"$ES3&EU4","v":"Vehicle CostsO&M Driving Cost Maintenance"},{"$f":"$EV3&EV4","v":"Home HeatingAnnual Home Energy Costs Single Detached"},{"$f":"$EV3&EW4","v":"Home HeatingAnnual Home Energy Costs Semi-detached/Rowhouses"},{"$f":"$EV3&EX4","v":"Home HeatingAnnual Home Energy Costs Apartments"},{"$f":"$EY3&EY4","v":"Climate Change and Air PollutionAverage Fuel Efficiency for Passenger Vehicles"},"Climate Change and Air PollutionGHG Emissions Factor","Climate Change and Air PollutionCost per tonne GHG","Climate Change and Air PollutionEmissions Factor VOCs","Climate Change and Air PollutionCost per Tonne VOCs","Climate Change and Air PollutionEmissions Factor CO","Climate Change and Air PollutionCost per Tonne CO","Climate Change and Air PollutionEmissions Factor NOx","Climate Change and Air PollutionCost per Tonne NOx","Climate Change and Air PollutionEmissions Factor SOx","Climate Change and Air PollutionCost per Tonne Sox","Climate Change and Air PollutionEmissions Factor PM10","Climate Change and Air PollutionCost per Tonne PM10",{"$f":"$FL3&FL4","v":"Motor Vehicle CollisionsFatal Collision Rate per VKT"},"Motor Vehicle CollisionsFatal Cost per Collision","Motor Vehicle CollisionsInjury Collision Rate per VKT","Motor Vehicle CollisionsInjury Cost per Collision","Motor Vehicle CollisionsProperty Damage Collision Rate per VKT","Motor Vehicle CollisionsProperty Damage Cost per Collision",{"$f":"FR3&FR4","v":"WASTEWATER TREATMENTReplacement / Capital Value of Existing Assets"},{"$f":"$FR$3&FS4","v":"WASTEWATER TREATMENTExisting Households Serviced"},{"$f":"$FR$3&FT4","v":"WASTEWATER TREATMENTCapital Value of New / Expansions Triggered"},{"$f":"$FU$3&FU4","v":"POTABLE WATER TREATMENTReplacement / Capital Value of Existing Assets"},{"$f":"$FU$3&FV4","v":"POTABLE WATER TREATMENTExisting Households Serviced"},{"$f":"$FU$3&FW4","v":"POTABLE WATER TREATMENTCapital Value of New / Expansions Triggered"},{"$f":"$FX$3&FX4","v":"PARKS & OPEN SPACEReplacement / Capital Value of Existing Assets"},{"$f":"$FX$3&FY4","v":"PARKS & OPEN SPACEExisting Households Serviced"},{"$f":"$FX$3&FZ4","v":"PARKS & OPEN SPACECapital Value of New / Expansions Triggered"},{"$f":"$GA$3&GA4","v":"COMMUNITY FACILITIESReplacement / Capital Value of Existing Assets"},{"$f":"$GA$3&GB4","v":"COMMUNITY FACILITIESExisting Households Serviced"},{"$f":"$GA$3&GC4","v":"COMMUNITY FACILITIESCapital Value of New / Expansions Triggered"},{"$f":"$GD$3&GD4","v":"FIRE PROTECTIONReplacement / Capital Value of Existing Assets"},{"$f":"$GD$3&GE4","v":"FIRE PROTECTIONExisting Households Serviced"},{"$f":"$GD$3&GF4","v":"FIRE PROTECTIONCapital Value of New / Expansions Triggered"},{"$f":"$GG$3&GG4","v":"POLICE SERVICEReplacement / Capital Value of Existing Assets"},{"$f":"$GG$3&GH4","v":"POLICE SERVICEExisting Households Serviced"},{"$f":"$GG$3&GI4","v":"POLICE SERVICECapital Value of New / Expansions Triggered"},{"$f":"$GJ3&GJ4","v":"ROAD ALLOWANCE ASSUMPTIONSNameType 1"},"ROAD ALLOWANCE ASSUMPTIONSCategoryType 1","ROAD ALLOWANCE ASSUMPTIONSNameType 2","ROAD ALLOWANCE ASSUMPTIONSCategoryType 2","ROAD ALLOWANCE ASSUMPTIONSNameType 3","ROAD ALLOWANCE ASSUMPTIONSCategoryType 3","ROAD ALLOWANCE ASSUMPTIONSNameType 4","ROAD ALLOWANCE ASSUMPTIONSCategoryType 4","ROAD ALLOWANCE ASSUMPTIONSNameType 5","ROAD ALLOWANCE ASSUMPTIONSCategoryType 5","ROAD ALLOWANCE ASSUMPTIONSNameType 6","ROAD ALLOWANCE ASSUMPTIONSCategoryType 6","ROAD ALLOWANCE ASSUMPTIONSNameType 7","ROAD ALLOWANCE ASSUMPTIONSCategoryType 7","ROAD ALLOWANCE ASSUMPTIONSRight-of-way Width","ROAD ALLOWANCE ASSUMPTIONSPavement Width (Gutter to Gutter)","ROAD ALLOWANCE ASSUMPTIONSTop Asphalt thickness","ROAD ALLOWANCE ASSUMPTIONSBase Asphalt thickness","ROAD ALLOWANCE ASSUMPTIONSGranular \"A\" Road Base Thickness","ROAD ALLOWANCE ASSUMPTIONSGranular \"B\" Road Sub-Base Thickness","ROAD ALLOWANCE ASSUMPTIONSConc. sidewalk, total width","ROAD ALLOWANCE ASSUMPTIONSUnit Paver / Asphalt sidewalk, total width","ROAD ALLOWANCE ASSUMPTIONSCurb/Gutters - both sides or one?","ROAD ALLOWANCE ASSUMPTIONSAverage Stop and Street Sign Spacing","ROAD ALLOWANCE ASSUMPTIONSStreetlight Spacing","ROAD ALLOWANCE ASSUMPTIONSStreetlights - both sides or one?","ROAD ALLOWANCE ASSUMPTIONSStreet Tree Spacing on Both Sides",{"$f":"$GJ2&$HK3&HK4","v":"ROAD COSTSOther costs not covered in above categoriesType 1"},"ROAD COSTSOther costs not covered in above categoriesType 2","ROAD COSTSOther costs not covered in above categoriesType 3","ROAD COSTSOther costs not covered in above categoriesType 4","ROAD COSTSOther costs not covered in above categoriesType 5","ROAD COSTSOther costs not covered in above categoriesType 6","ROAD COSTSOther costs not covered in above categoriesType 7",{"$f":"$HR3&HR4","v":"Development ChargesSingle Detached"},{"$f":"$HR3&HS4","v":"Development ChargesSemi Detached"},{"$f":"$HR3&HT4","v":"Development ChargesRowhouse/Townhouse/Duplex"},{"$f":"$HR3&HU4","v":"Development ChargesLow Rise"},{"$f":"$HR3&HV4","v":"Development ChargesHigh Rise"},{"$f":"$HW3&HW4","v":"Property TaxesSingle Detached"},"Property TaxesSemi Detached","Property TaxesRowhouse/Townhouse/Duplex","Property TaxesLow Rise","Property TaxesHigh Rise","Property TaxesProperty Tax Mil Rate (‰)",{"$f":"$IC3&IC4","v":"User FeesWater and Sewers"},{"$f":"$IC3&ID4","v":"User FeesOther"},{"$f":"$IC3&IE4","v":"User FeesTransit operating Cost Recovery"},{"$f":"$IF3&IF4","v":"Non-Residential RevenuesTotal"},{"$f":"IG3&IG4","v":"RESIDENTIAL COST ALLOCATION% Cost Attributed to Residential Development:"},{"$f":"$IH3&IH4","v":"Internal Roads Allocation CAPITAL Cost Municipal"},"Internal Roads Allocation CAPITAL Cost Developer","Internal Roads Allocation CAPITAL Cost User*","Internal Roads Allocation CAPITAL Cost Other","Internal Roads Allocation O&M Cost Municipal","Internal Roads Allocation O&M Cost Developer","Internal Roads Allocation O&M Cost User*","Internal Roads Allocation O&M Cost Other",{"$f":"$IP3&IP4","v":"External Roads Allocation CAPITAL Cost Municipal"},"External Roads Allocation CAPITAL Cost Developer","External Roads Allocation CAPITAL Cost User*","External Roads Allocation CAPITAL Cost Other","External Roads Allocation O&M Cost Municipal","External Roads Allocation O&M Cost Developer","External Roads Allocation O&M Cost User*","External Roads Allocation O&M Cost Other",{"$f":"$IX3&IX4","v":"Potable Water Distribution Network (local)Allocation CAPITAL Cost Municipal"},"Potable Water Distribution Network (local)Allocation CAPITAL Cost Developer","Potable Water Distribution Network (local)Allocation CAPITAL Cost User*","Potable Water Distribution Network (local)Allocation CAPITAL Cost Other","Potable Water Distribution Network (local)Allocation O&M Cost Municipal","Potable Water Distribution Network (local)Allocation O&M Cost Developer","Potable Water Distribution Network (local)Allocation O&M Cost User*","Potable Water Distribution Network (local)Allocation O&M Cost Other",{"$f":"$JF3&JF4","v":"Potable Water  Treatment SystemAllocation CAPITAL Cost Municipal"},"Potable Water  Treatment SystemAllocation CAPITAL Cost Developer","Potable Water  Treatment SystemAllocation CAPITAL Cost User*","Potable Water  Treatment SystemAllocation CAPITAL Cost Other","Potable Water  Treatment SystemAllocation O&M Cost Municipal","Potable Water  Treatment SystemAllocation O&M Cost Developer","Potable Water  Treatment SystemAllocation O&M Cost User*","Potable Water  Treatment SystemAllocation O&M Cost Other",{"$f":"$JN3&JN4","v":"Potable Water Distribution Network (regional trunks)Allocation CAPITAL Cost Municipal"},"Potable Water Distribution Network (regional trunks)Allocation CAPITAL Cost Developer","Potable Water Distribution Network (regional trunks)Allocation CAPITAL Cost User*","Potable Water Distribution Network (regional trunks)Allocation CAPITAL Cost Other","Potable Water Distribution Network (regional trunks)Allocation O&M Cost Municipal","Potable Water Distribution Network (regional trunks)Allocation O&M Cost Developer","Potable Water Distribution Network (regional trunks)Allocation O&M Cost User*","Potable Water Distribution Network (regional trunks)Allocation O&M Cost Other",{"$f":"$JV3&JV4","v":"Sanitary Sewer Collection Network (local)Allocation CAPITAL Cost Municipal"},"Sanitary Sewer Collection Network (local)Allocation CAPITAL Cost Developer","Sanitary Sewer Collection Network (local)Allocation CAPITAL Cost User*","Sanitary Sewer Collection Network (local)Allocation CAPITAL Cost Other","Sanitary Sewer Collection Network (local)Allocation O&M Cost Municipal","Sanitary Sewer Collection Network (local)Allocation O&M Cost Developer","Sanitary Sewer Collection Network (local)Allocation O&M Cost User*","Sanitary Sewer Collection Network (local)Allocation O&M Cost Other",{"$f":"$KD3&KD4","v":"Sanitary Sewer Treatment SystemAllocation CAPITAL Cost Municipal"},"Sanitary Sewer Treatment SystemAllocation CAPITAL Cost Developer","Sanitary Sewer Treatment SystemAllocation CAPITAL Cost User*","Sanitary Sewer Treatment SystemAllocation CAPITAL Cost Other","Sanitary Sewer Treatment SystemAllocation O&M Cost Municipal","Sanitary Sewer Treatment SystemAllocation O&M Cost Developer","Sanitary Sewer Treatment SystemAllocation O&M Cost User*","Sanitary Sewer Treatment SystemAllocation O&M Cost Other",{"$f":"$KL3&KL4","v":"Sanitary Sewer Collection Network (regional trunks)Allocation CAPITAL Cost Municipal"},"Sanitary Sewer Collection Network (regional trunks)Allocation CAPITAL Cost Developer","Sanitary Sewer Collection Network (regional trunks)Allocation CAPITAL Cost User*","Sanitary Sewer Collection Network (regional trunks)Allocation CAPITAL Cost Other","Sanitary Sewer Collection Network (regional trunks)Allocation O&M Cost Municipal","Sanitary Sewer Collection Network (regional trunks)Allocation O&M Cost Developer","Sanitary Sewer Collection Network (regional trunks)Allocation O&M Cost User*","Sanitary Sewer Collection Network (regional trunks)Allocation O&M Cost Other",{"$f":"$KT3&KT4","v":"Storm Sewer Collection Network (local)Allocation CAPITAL Cost Municipal"},"Storm Sewer Collection Network (local)Allocation CAPITAL Cost Developer","Storm Sewer Collection Network (local)Allocation CAPITAL Cost User*","Storm Sewer Collection Network (local)Allocation CAPITAL Cost Other","Storm Sewer Collection Network (local)Allocation O&M Cost Municipal","Storm Sewer Collection Network (local)Allocation O&M Cost Developer","Storm Sewer Collection Network (local)Allocation O&M Cost User*","Storm Sewer Collection Network (local)Allocation O&M Cost Other",{"$f":"$LB3&LB4","v":"Storm Water PondsAllocation CAPITAL Cost Municipal"},"Storm Water PondsAllocation CAPITAL Cost Developer","Storm Water PondsAllocation CAPITAL Cost User*","Storm Water PondsAllocation CAPITAL Cost Other","Storm Water PondsAllocation O&M Cost Municipal","Storm Water PondsAllocation O&M Cost Developer","Storm Water PondsAllocation O&M Cost User*","Storm Water PondsAllocation O&M Cost Other",{"$f":"$LJ3&LJ4","v":"Storm Sewer Collection Network (regional trunks)Allocation CAPITAL Cost Municipal"},"Storm Sewer Collection Network (regional trunks)Allocation CAPITAL Cost Developer","Storm Sewer Collection Network (regional trunks)Allocation CAPITAL Cost User*","Storm Sewer Collection Network (regional trunks)Allocation CAPITAL Cost Other","Storm Sewer Collection Network (regional trunks)Allocation O&M Cost Municipal","Storm Sewer Collection Network (regional trunks)Allocation O&M Cost Developer","Storm Sewer Collection Network (regional trunks)Allocation O&M Cost User*","Storm Sewer Collection Network (regional trunks)Allocation O&M Cost Other",{"$f":"$LR3&LR4","v":"Schools Allocation CAPITAL Cost Municipal"},"Schools Allocation CAPITAL Cost Developer","Schools Allocation CAPITAL Cost User*","Schools Allocation CAPITAL Cost Other","Schools Allocation O&M Cost Municipal","Schools Allocation O&M Cost Developer","Schools Allocation O&M Cost User*","Schools Allocation O&M Cost Other",{"$f":"$LZ3&LZ4","v":"Parks and Open SpaceAllocation CAPITAL Cost Municipal"},"Parks and Open SpaceAllocation CAPITAL Cost Developer","Parks and Open SpaceAllocation CAPITAL Cost User*","Parks and Open SpaceAllocation CAPITAL Cost Other","Parks and Open SpaceAllocation O&M Cost Municipal","Parks and Open SpaceAllocation O&M Cost Developer","Parks and Open SpaceAllocation O&M Cost User*","Parks and Open SpaceAllocation O&M Cost Other",{"$f":"$MH3&MH4","v":"Community FacilitiesAllocation CAPITAL Cost Municipal"},"Community FacilitiesAllocation CAPITAL Cost Developer","Community FacilitiesAllocation CAPITAL Cost User*","Community FacilitiesAllocation CAPITAL Cost Other","Community FacilitiesAllocation O&M Cost Municipal","Community FacilitiesAllocation O&M Cost Developer","Community FacilitiesAllocation O&M Cost User*","Community FacilitiesAllocation O&M Cost Other",{"$f":"$MP3&MP4","v":"Bus Transit Allocation CAPITAL Cost Municipal"},"Bus Transit Allocation CAPITAL Cost Developer","Bus Transit Allocation CAPITAL Cost User*","Bus Transit Allocation CAPITAL Cost Other","Bus Transit Allocation O&M Cost Municipal","Bus Transit Allocation O&M Cost Developer","Bus Transit Allocation O&M Cost User*","Bus Transit Allocation O&M Cost Other",{"$f":"$MX3&MX4","v":"School Transit Allocation CAPITAL Cost Municipal"},"School Transit Allocation CAPITAL Cost Developer","School Transit Allocation CAPITAL Cost User*","School Transit Allocation CAPITAL Cost Other","School Transit Allocation O&M Cost Municipal","School Transit Allocation O&M Cost Developer","School Transit Allocation O&M Cost User*","School Transit Allocation O&M Cost Other",{"$f":"$NF3&NF4","v":"Fire Service Allocation CAPITAL Cost Municipal"},"Fire Service Allocation CAPITAL Cost Developer","Fire Service Allocation CAPITAL Cost User*","Fire Service Allocation CAPITAL Cost Other","Fire Service Allocation O&M Cost Municipal","Fire Service Allocation O&M Cost Developer","Fire Service Allocation O&M Cost User*","Fire Service Allocation O&M Cost Other",{"$f":"$NN3&NN4","v":"Police Service Allocation CAPITAL Cost Municipal"},"Police Service Allocation CAPITAL Cost Developer","Police Service Allocation CAPITAL Cost User*","Police Service Allocation CAPITAL Cost Other","Police Service Allocation O&M Cost Municipal","Police Service Allocation O&M Cost Developer","Police Service Allocation O&M Cost User*","Police Service Allocation O&M Cost Other",{"$f":"$NV3&NV4","v":"Waste Management Service Allocation CAPITAL Cost Municipal"},"Waste Management Service Allocation CAPITAL Cost Developer","Waste Management Service Allocation CAPITAL Cost User*","Waste Management Service Allocation CAPITAL Cost Other","Waste Management Service Allocation O&M Cost Municipal","Waste Management Service Allocation O&M Cost Developer","Waste Management Service Allocation O&M Cost User*","Waste Management Service Allocation O&M Cost Other",{"$f":"$OD3&OD4","v":"Existing InfrastructureInternalType 1 Public LanewayPercentage in place"},"Existing InfrastructureInternalType 1 Public LanewayAge of Existing","Existing InfrastructureInternalType 2 Two-lane localPercentage in place","Existing InfrastructureInternalType 2 Two-lane localAge of Existing","Existing InfrastructureInternalType 3 Two-lane localPercentage in place","Existing InfrastructureInternalType 3 Two-lane localAge of Existing","Existing InfrastructureInternalType 4 Two-lane collectorPercentage in place","Existing InfrastructureInternalType 4 Two-lane collectorAge of Existing","Existing InfrastructureInternalType 5 Four-lane collectorPercentage in place","Existing InfrastructureInternalType 5 Four-lane collectorAge of Existing","Existing InfrastructureInternalType 6 Four-lane ArterialPercentage in place","Existing InfrastructureInternalType 6 Four-lane ArterialAge of Existing","Existing InfrastructureInternalType 7 User DefinedPercentage in place","Existing InfrastructureInternalType 7 User DefinedAge of Existing","Existing InfrastructureExternalType 6 Four-lane ArterialPercentage in place","Existing InfrastructureExternalType 6 Four-lane ArterialAge of Existing","Existing InfrastructureExternalType 3 Two-lane localPercentage in place","Existing InfrastructureExternalType 3 Two-lane localAge of Existing","Existing InfrastructurePotable Water Distribution Network (local)Percentage in place","Existing InfrastructurePotable Water Distribution Network (local)Age of Existing","Existing InfrastructurePotable Water  Treatment SystemPercentage in place","Existing InfrastructurePotable Water  Treatment SystemAge of Existing","Existing InfrastructurePotable Water Distribution Network (regional trunks)Percentage in place","Existing InfrastructurePotable Water Distribution Network (regional trunks)Age of Existing","Existing InfrastructureSanitary Sewer Collection Network (local)Percentage in place","Existing InfrastructureSanitary Sewer Collection Network (local)Age of Existing","Existing InfrastructureSanitary Sewer Treatment SystemPercentage in place","Existing InfrastructureSanitary Sewer Treatment SystemAge of Existing","Existing InfrastructureSanitary Sewer Collection Network (regional trunks)Percentage in place","Existing InfrastructureSanitary Sewer Collection Network (regional trunks)Age of Existing","Existing InfrastructureStorm Sewer Collection Network (local)Percentage in place","Existing InfrastructureStorm Sewer Collection Network (local)Age of Existing",{"$f":"$OD3&PJ4","v":"Existing InfrastructureStorm Water PondsPercentage in place"},"Existing InfrastructureStorm Water PondsAge of Existing","Existing InfrastructureStorm Sewer Collection Network\n(regional trunks)Percentage in place","Existing InfrastructureStorm Sewer Collection Network\n(regional trunks)Age of Existing","Existing InfrastructureWaste ManagementPercentage in place","Existing InfrastructureWaste ManagementAge of Existing","Existing InfrastructureSchool ConstructionPercentage in place","Existing InfrastructureSchool ConstructionAge of Existing","Existing InfrastructureParks and Open SpacePercentage in place","Existing InfrastructureParks and Open SpaceAge of Existing","Existing InfrastructureCommunity FacilitiesPercentage in place","Existing InfrastructureCommunity FacilitiesAge of Existing","Existing InfrastructureTransit ServicesPercentage in place","Existing InfrastructureTransit ServicesAge of Existing","Existing InfrastructureFire ServicesPercentage in place","Existing InfrastructureFire ServicesAge of Existing","Existing InfrastructurePolice ServicesPercentage in place","Existing InfrastructurePolice ServicesAge of Existing",{"$f":"$QB3&QB4","v":"Infrastructure ReplacementInternalType 1 Public LanewayYears for Replacement"},"Infrastructure ReplacementInternalType 1 Public LanewayReplacement Cost %","Infrastructure ReplacementInternalType 2 Two-lane localYears for Replacement","Infrastructure ReplacementInternalType 2 Two-lane localReplacement Cost %","Infrastructure ReplacementInternalType 3 Two-lane localYears for Replacement","Infrastructure ReplacementInternalType 3 Two-lane localReplacement Cost %","Infrastructure ReplacementInternalType 4 Two-lane collectorYears for Replacement","Infrastructure ReplacementInternalType 4 Two-lane collectorReplacement Cost %","Infrastructure ReplacementInternalType 5 Four-lane collectorYears for Replacement","Infrastructure ReplacementInternalType 5 Four-lane collectorReplacement Cost %","Infrastructure ReplacementInternalType 6 Four-lane ArterialYears for Replacement","Infrastructure ReplacementInternalType 6 Four-lane ArterialReplacement Cost %","Infrastructure ReplacementInternalType 7 User DefinedYears for Replacement","Infrastructure ReplacementInternalType 7 User DefinedReplacement Cost %","Infrastructure ReplacementExternalType 6 Four-lane ArterialYears for Replacement","Infrastructure ReplacementExternalType 6 Four-lane ArterialReplacement Cost %","Infrastructure ReplacementExternalType 3 Two-lane localYears for Replacement","Infrastructure ReplacementExternalType 3 Two-lane localReplacement Cost %","Infrastructure ReplacementPotable Water Distribution NetworkYears for Replacement","Infrastructure ReplacementPotable Water Distribution NetworkReplacement Cost %","Infrastructure ReplacementPotable Water Treatment SystemYears for Replacement","Infrastructure ReplacementPotable Water Treatment SystemReplacement Cost %","Infrastructure ReplacementSanitary Sewer Collection NetworkYears for Replacement","Infrastructure ReplacementSanitary Sewer Collection NetworkReplacement Cost %","Infrastructure ReplacementSanitary Sewer Treatment SystemYears for Replacement","Infrastructure ReplacementSanitary Sewer Treatment SystemReplacement Cost %","Infrastructure ReplacementStorm Sewer Collection NetworkYears for Replacement","Infrastructure ReplacementStorm Sewer Collection NetworkReplacement Cost %","Infrastructure ReplacementStorm Water PondsYears for Replacement","Infrastructure ReplacementStorm Water PondsReplacement Cost %","Infrastructure ReplacementWaste ManagementYears for Replacement","Infrastructure ReplacementWaste ManagementReplacement Cost %","Infrastructure ReplacementSchool Construction and OperationYears for Replacement","Infrastructure ReplacementSchool Construction and OperationReplacement Cost %","Infrastructure ReplacementParks and Open SpaceYears for Replacement","Infrastructure ReplacementParks and Open SpaceReplacement Cost %","Infrastructure ReplacementCommunity FacilitiesYears for Replacement","Infrastructure ReplacementCommunity FacilitiesReplacement Cost %","Infrastructure ReplacementTransit ServicesYears for Replacement","Infrastructure ReplacementTransit ServicesReplacement Cost %","Infrastructure ReplacementFire ServicesYears for Replacement","Infrastructure ReplacementFire ServicesReplacement Cost %","Infrastructure ReplacementPolice ServicesYears for Replacement","Infrastructure ReplacementPolice ServicesReplacement Cost %",{"$f":"$RT3&RT4","v":"Initial Capital Costs (hh)Potential Community Services"},{"$f":"$RT3&RU4","v":"Initial Capital Costs (hh)Schools"},{"$f":"$RT3&RV4","v":"Initial Capital Costs (hh)User Defined Costs"},{"$f":"$RW3&RW4","v":"Annual O&M Costs (hh)Potential Community Services"},{"$f":"$RW3&RX4","v":"Annual O&M Costs (hh)Schools"},{"$f":"$RW3&RY4","v":"Annual O&M Costs (hh)User Defined Costs"},{"$f":"$RZ3&RZ4","v":"Lifecycle Costs (hh)Potential Community Services"},{"$f":"$RZ3&SA4","v":"Lifecycle Costs (hh)Schools"},{"$f":"$RZ3&SB4","v":"Lifecycle Costs (hh)User Defined Costs"},{"$f":"$SC3&SC4","v":"Lifecycle Costs and Revenues (hh)Municipal Portion of Residential Costs (hh)"},{"$f":"$SC3&SD4","v":"Lifecycle Costs and Revenues (hh)Municipal Portion of Non-Residential Costs (hh)"},{"$f":"$SC3&SE4","v":"Lifecycle Costs and Revenues (hh)Municipal Portion of Residential Revenues (hh)"},{"$f":"$SC3&SF4","v":"Lifecycle Costs and Revenues (hh)Municipal Portion of Non-Residential Revenues (hh)"},{"$f":"$SG3&SG4","v":"Annual Private Costs (hh)Driving Costs"},{"$f":"$SG3&SH4","v":"Annual Private Costs (hh)Transit Fares"},{"$f":"$SG3&SI4","v":"Annual Private Costs (hh)Home Heating Costs"},{"$f":"$SJ3&SJ4","v":"Annual External (hh)Motor Vehicle Collisions"},{"$f":"$SJ3&SK4","v":"Annual External (hh)Air Pollution"},{"$f":"$SJ3&SL4","v":"Annual External (hh)Climate Change"},{"$f":"$SM$3&SM4","v":"CostsInitial Capital Costs"},{"$f":"$SM$3&SN4","v":"CostsAnnual O&M Costs"},{"$f":"$SM$3&SO4","v":"CostsYears for Replacement"},{"$f":"$SP$3&SP4","v":"RevenuesAnnual Revenues"},{"$f":"$SQ$3&SQ4","v":"Vehicle CostsO&M Driving Cost Total O&M"},{"$f":"$SR$3&SR4","v":"Typical CoverageSingle Detached"},{"$f":"$SR$3&SS4","v":"Typical CoverageSemi Detached"},{"$f":"$SR$3&ST4","v":"Typical CoverageRowhouse/Townhouse/Duplex"},{"$f":"$SR$3&SU4","v":"Typical CoverageLow Rise"},{"$f":"$SR$3&SV4","v":"Typical CoverageHigh Rise"},{"$f":"$SW$3&SW4","v":"CV USER COMMENTS1"},"CV USER COMMENTS2","CV USER COMMENTS3","CV USER COMMENTS4","CV USER COMMENTS5","CV USER COMMENTS6","CV USER COMMENTS7","CV USER COMMENTS8","CV USER COMMENTS9","CV USER COMMENTS10",{"$f":"$TG$3&TG4","v":"DC USER COMMENTS1"},"DC USER COMMENTS2","DC USER COMMENTS3","DC USER COMMENTS4","DC USER COMMENTS5","DC USER COMMENTS6","DC USER COMMENTS7","DC USER COMMENTS8","DC USER COMMENTS9","DC USER COMMENTS10",{"$f":"$TQ$3&TQ4","v":"UD USER COMMENTS1"},"UD USER COMMENTS2","UD USER COMMENTS3","UD USER COMMENTS4","UD USER COMMENTS5","UD USER COMMENTS6","UD USER COMMENTS7","UD USER COMMENTS8","UD USER COMMENTS9","UD USER COMMENTS10",{"$f":"$UA$3&UA4","v":"RV USER COMMENTS1"},{"$f":"$UA$3&UB4","v":"RV USER COMMENTS2"},{"$f":"$UA$3&UC4","v":"RV USER COMMENTS3"},{"$f":"$UA$3&UD4","v":"RV USER COMMENTS4"},{"$f":"$UA$3&UE4","v":"RV USER COMMENTS5"},{"$f":"$UF$3&UF4","v":"A USER COMMENTS1"},{"$f":"$UF$3&UG4","v":"A USER COMMENTS2"},{"$f":"$UF$3&UH4","v":"A USER COMMENTS3"},{"$f":"$UF$3&UI4","v":"A USER COMMENTS4"},{"$f":"$UF$3&UJ4","v":"A USER COMMENTS5"},{"$f":"$UK$3&UK4","v":"CS USER COMMENTS1"},{"$f":"$UK$3&UL4","v":"CS USER COMMENTS2"},{"$f":"$UK$3&UM4","v":"CS USER COMMENTS3"},{"$f":"$UK$3&UN4","v":"CS USER COMMENTS4"},{"$f":"$UK$3&UO4","v":"CS USER COMMENTS5"},{"$f":"$UP$3&UP4","v":"RC USER COMMENTS1"},{"$f":"$UP$3&UQ4","v":"RC USER COMMENTS2"},{"$f":"$UP$3&UR4","v":"RC USER COMMENTS3"},{"$f":"$UP$3&US4","v":"RC USER COMMENTS4"},{"$f":"$UP$3&UT4","v":"RC USER COMMENTS5"}]
[null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($I$2,Tabs,2,FALSE)&\"!\"","v":"DC!"},"DC!","DC!","DC!","DC!","DC!",{"$f":"VLOOKUP($O$2,Tabs,2,FALSE)&\"!\"","v":"D!"},{"$f":"VLOOKUP($O$2,Tabs,2,FALSE)&\"!\"","v":"D!"},{"$f":"VLOOKUP($O$2,Tabs,2,FALSE)&\"!\"","v":"D!"},{"$f":"VLOOKUP($O$2,Tabs,2,FALSE)&\"!\"","v":"D!"},{"$f":"VLOOKUP($O$2,Tabs,2,FALSE)&\"!\"","v":"D!"},{"$f":"VLOOKUP($T$2,Tabs,2,FALSE)&\"!\"","v":"DC!"},"DC!","DC!","DC!","DC!","DC!","DC!","DC!","DC!","DC!","DC!","DC!","DC!","DC!","DC!","DC!","DC!","DC!","DC!","DC!","DC!","DC!","DC!","DC!","DC!","DC!","DC!","DC!","DC!","DC!","DC!","DC!","DC!","DC!","DC!","DC!","DC!","DC!",{"$f":"VLOOKUP($BF$2,Tabs,2,FALSE)&\"!\"","v":"CV!"},"CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!",{"$f":"VLOOKUP($BF$2,Tabs,2,FALSE)&\"!\"","v":"CV!"},"CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!",{"$f":"VLOOKUP($BF$2,Tabs,2,FALSE)&\"!\"","v":"CV!"},"CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!",{"$f":"VLOOKUP($FR$2,Tabs,2,FALSE)&\"!\"","v":"HC!"},"HC!","HC!","HC!","HC!","HC!","HC!","HC!","HC!","HC!","HC!","HC!","HC!","HC!","HC!","HC!","HC!","HC!",{"$f":"VLOOKUP($GJ$2,Tabs,2,FALSE)&\"!\"","v":"RC!"},"RC!","RC!","RC!","RC!","RC!","RC!","RC!","RC!","RC!","RC!","RC!","RC!","RC!","RC!","RC!","RC!","RC!","RC!","RC!","RC!","RC!","RC!","RC!","RC!","RC!","RC!","RC!","RC!","RC!","RC!","RC!","RC!","RC!",{"$f":"VLOOKUP($HR$2,Tabs,2,FALSE)&\"!\"","v":"RV!"},"RV!","RV!","RV!","RV!","RV!","RV!","RV!","RV!","RV!","RV!","RV!","RV!","RV!","RV!",{"$f":"VLOOKUP($IG$2,Tabs,2,FALSE)&\"!\"","v":"A!"},"A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!",{"$f":"VLOOKUP($IG$2,Tabs,2,FALSE)&\"!\"","v":"A!"},"A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!",{"$f":"VLOOKUP($IG$2,Tabs,2,FALSE)&\"!\"","v":"A!"},"A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!","A!",{"$f":"VLOOKUP($OD$2,Tabs,2,FALSE)&\"!\"","v":"CS!"},"CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!",{"$f":"VLOOKUP($OD$2,Tabs,2,FALSE)&\"!\"","v":"CS!"},"CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!",{"$f":"VLOOKUP($OD$2,Tabs,2,FALSE)&\"!\"","v":"CS!"},"CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!","CS!",{"$f":"VLOOKUP($RT$2,Tabs,2,FALSE)&\"!\"","v":"R!"},"R!","R!","R!","R!","R!","R!","R!","R!","R!","R!","R!","R!","R!","R!","R!","R!","R!","R!",{"$f":"VLOOKUP($SM$2,Tabs,2,FALSE)&\"!\"","v":"UD!"},{"$f":"VLOOKUP($SM$2,Tabs,2,FALSE)&\"!\"","v":"UD!"},{"$f":"VLOOKUP($SM$2,Tabs,2,FALSE)&\"!\"","v":"UD!"},{"$f":"VLOOKUP($SM$2,Tabs,2,FALSE)&\"!\"","v":"UD!"},{"$f":"VLOOKUP($SQ$2,Tabs,2,FALSE)&\"!\"","v":"CV!"},{"$f":"VLOOKUP($SR$2,Tabs,2,FALSE)&\"!\"","v":"D!"},{"$f":"VLOOKUP($SR$2,Tabs,2,FALSE)&\"!\"","v":"D!"},{"$f":"VLOOKUP($SR$2,Tabs,2,FALSE)&\"!\"","v":"D!"},{"$f":"VLOOKUP($SR$2,Tabs,2,FALSE)&\"!\"","v":"D!"},{"$f":"VLOOKUP($SR$2,Tabs,2,FALSE)&\"!\"","v":"D!"},{"$f":"VLOOKUP($SW$2,Tabs,2,FALSE)&\"!\"","v":"CV!"},"CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!","CV!",{"$f":"VLOOKUP($TG$2,Tabs,2,FALSE)&\"!\"","v":"DC!"},"DC!","DC!","DC!","DC!","DC!","DC!","DC!","DC!","DC!",{"$f":"VLOOKUP($TQ$2,Tabs,2,FALSE)&\"!\"","v":"UD!"},"UD!","UD!","UD!","UD!","UD!","UD!","UD!","UD!","UD!",{"$f":"VLOOKUP($UA$2,Tabs,2,FALSE)&\"!\"","v":"RV!"},{"$f":"VLOOKUP($UA$2,Tabs,2,FALSE)&\"!\"","v":"RV!"},{"$f":"VLOOKUP($UA$2,Tabs,2,FALSE)&\"!\"","v":"RV!"},{"$f":"VLOOKUP($UA$2,Tabs,2,FALSE)&\"!\"","v":"RV!"},{"$f":"VLOOKUP($UA$2,Tabs,2,FALSE)&\"!\"","v":"RV!"},{"$f":"VLOOKUP($UF$2,Tabs,2,FALSE)&\"!\"","v":"A!"},{"$f":"VLOOKUP($UF$2,Tabs,2,FALSE)&\"!\"","v":"A!"},{"$f":"VLOOKUP($UF$2,Tabs,2,FALSE)&\"!\"","v":"A!"},{"$f":"VLOOKUP($UF$2,Tabs,2,FALSE)&\"!\"","v":"A!"},{"$f":"VLOOKUP($UF$2,Tabs,2,FALSE)&\"!\"","v":"A!"},{"$f":"VLOOKUP($UK$2,Tabs,2,FALSE)&\"!\"","v":"CS!"},{"$f":"VLOOKUP($UK$2,Tabs,2,FALSE)&\"!\"","v":"CS!"},{"$f":"VLOOKUP($UK$2,Tabs,2,FALSE)&\"!\"","v":"CS!"},{"$f":"VLOOKUP($UK$2,Tabs,2,FALSE)&\"!\"","v":"CS!"},{"$f":"VLOOKUP($UK$2,Tabs,2,FALSE)&\"!\"","v":"CS!"},{"$f":"VLOOKUP($UP$2,Tabs,2,FALSE)&\"!\"","v":"RC!"},{"$f":"VLOOKUP($UP$2,Tabs,2,FALSE)&\"!\"","v":"RC!"},{"$f":"VLOOKUP($UP$2,Tabs,2,FALSE)&\"!\"","v":"RC!"},{"$f":"VLOOKUP($UP$2,Tabs,2,FALSE)&\"!\"","v":"RC!"},{"$f":"VLOOKUP($UP$2,Tabs,2,FALSE)&\"!\"","v":"RC!"}]
[null,null,null,null,null,null,null,null,{"$f":"I$36&ADDRESS(MATCH(I$35,INDIRECT(I$36&I$39),0),COLUMN(INDIRECT(I$36&\"$F$1\"))+I$38)","v":"DC!$F$12"},"DC!$F$14","DC!$F$19","DC!$F$23","DC!$F$26","DC!$F$29","D!$E$29","D!$E$30","D!$E$31","D!$E$32","D!$E$33",{"$f":"T$36&ADDRESS(MATCH(T$35,INDIRECT(T$36&T$39),0),COLUMN(INDIRECT(T$36&\"$F$1\"))+T$38)","v":"DC!$G$36"},"DC!$G$37","DC!$G$38","DC!$G$39","DC!$G$40","DC!$E$53","DC!$F$53","DC!$H$53","DC!$E$54","DC!$F$54","DC!$H$54","DC!$E$55","DC!$F$55","DC!$H$55","DC!$E$56","DC!$F$56","DC!$H$56","DC!$E$57","DC!$F$57","DC!$H$57","DC!$G$65","DC!$H$72","DC!$H$73","DC!$H$74","DC!$H$75","DC!$H$76","DC!$H$77","DC!$H$78","DC!$H$82","DC!$H$83","DC!$E$82","DC!$E$83","DC!$G$89","DC!$G$90","DC!$G$91",{"$f":"BC$36&ADDRESS(MATCH(BC$35,INDIRECT(BC$36&BC$39),0),COLUMN(INDIRECT(BC$36&\"$F$1\"))+BC$38)","v":"DC!$G$92"},"DC!$G$96","DC!$G$97",{"$f":"BF$36&ADDRESS(MATCH(BF$35,INDIRECT(BF$36&BF39),0),COLUMN(INDIRECT(BF$36&\"$F$1\"))+BF38)","v":"CV!$F$9"},"CV!$D$23","CV!$E$23","CV!$F$23","CV!$G$23","CV!$H$23","CV!$I$23","CV!$J$23","CV!$D$28","CV!$E$28","CV!$F$28","CV!$G$28","CV!$H$28","CV!$I$28","CV!$J$28","CV!$D$30","CV!$E$30","CV!$F$30","CV!$G$30","CV!$H$30","CV!$I$30","CV!$J$30","CV!$D$32","CV!$E$32","CV!$F$32","CV!$G$32","CV!$H$32","CV!$I$32","CV!$J$32","CV!$F$41","CV!$F$43","CV!$F$45","CV!$F$47","CV!$F$49","CV!$F$53",{"$f":"CO$36&ADDRESS(MATCH(CO$35,INDIRECT(CO$36&CO39),0),COLUMN(INDIRECT(CO$36&\"$F$1\"))+CO38)","v":"CV!$D$56"},"CV!$E$56","CV!$D$64","CV!$E$64","CV!$D$65","CV!$E$65","CV!$D$66",{"$f":"CV$36&ADDRESS(MATCH(CV$35,INDIRECT(CV$36&CV39),0),COLUMN(INDIRECT(CV$36&\"$F$1\"))+CV38)","v":"CV!$E$66"},"CV!$D$70","CV!$E$70","CV!$D$71","CV!$E$71","CV!$D$72","CV!$E$72","CV!$D$75","CV!$E$75","CV!$D$78","CV!$E$78","CV!$D$81","CV!$E$81","CV!$D$84","CV!$E$84","CV!$F$149","CV!$D$152","CV!$E$152","CV!$F$154","CV!$F$88","CV!$D$91","CV!$E$91",{"$f":"DR$36&ADDRESS(MATCH(DR$35,INDIRECT(DR$36&DR39),0),COLUMN(INDIRECT(DR$36&\"$F$1\"))+DR38)","v":"CV!$F$97"},"CV!$D$100","CV!$E$100","CV!$F$140","CV!$D$143","CV!$E$143","CV!$F$105","CV!$D$108","CV!$E$108","CV!$F$112","CV!$D$115","CV!$E$115","CV!$F$123","CV!$F$124","CV!$F$125","CV!$F$126","CV!$F$127",{"$f":"EI$36&ADDRESS(MATCH(EI$35,INDIRECT(EI$36&EI39),0),COLUMN(INDIRECT(EI$36&\"$F$1\"))+EI38)","v":"CV!$D$132"},"CV!$E$132",{"$f":"EK$36&ADDRESS(MATCH(EK$35,INDIRECT(EK$36&EK39),0),COLUMN(INDIRECT(EK$36&\"$F$1\"))+EK38)","v":"CV!$D$133"},"CV!$E$133",{"$f":"EM$36&ADDRESS(MATCH(EM$35,INDIRECT(EM$36&EM39),0),COLUMN(INDIRECT(EM$36&\"$F$1\"))+EM38)","v":"CV!$D$134"},"CV!$E$134",{"$f":"EO$36&ADDRESS(MATCH(EO$35,INDIRECT(EO$36&EO39),0),COLUMN(INDIRECT(EO$36&\"$F$1\"))+EO38)","v":"CV!$D$135"},"CV!$E$135","CV!$D$136","CV!$E$136","CV!$F$160","CV!$D$163","CV!$E$163","CV!$F$169","CV!$F$170","CV!$F$171","CV!$F$176",{"$f":"EZ$36&ADDRESS(MATCH(EZ$35,INDIRECT(EZ$36&EZ39),0),COLUMN(INDIRECT(EZ$36&\"$F$1\"))+EZ38)","v":"CV!$F$178"},"CV!$F$180","CV!$F$186","CV!$G$186","CV!$F$187","CV!$G$187","CV!$F$188","CV!$G$188","CV!$F$189","CV!$G$189","CV!$F$190","CV!$G$190","CV!$F$197","CV!$G$197","CV!$F$198","CV!$G$198","CV!$F$199","CV!$G$199",{"$f":"FR$36&ADDRESS(MATCH(FR$35,INDIRECT(FR$36&FR39),0),COLUMN(INDIRECT(FR$36&\"$F$1\"))+FR38)","v":"HC!$F$9"},{"$f":"FS$36&ADDRESS(MATCH(FS$35,INDIRECT(FS$36&FS$39),0),COLUMN(INDIRECT(FS$36&\"$F$1\"))+FS$38)","v":"HC!$F$11"},"HC!$F$13","HC!$F$21","HC!$F$23","HC!$F$25","HC!$F$33","HC!$F$35","HC!$F$37","HC!$F$45","HC!$F$47","HC!$F$49","HC!$F$57","HC!$F$59","HC!$F$61","HC!$F$69","HC!$F$71","HC!$F$73","RC!$F$10","RC!$F$11","RC!$G$10","RC!$G$11","RC!$H$10","RC!$H$11","RC!$I$10","RC!$I$11","RC!$J$10","RC!$J$11","RC!$K$10","RC!$K$11","RC!$L$10","RC!$L$11","RC!$L$13","RC!$L$14","RC!$L$15","RC!$L$16","RC!$L$17","RC!$L$18","RC!$L$19","RC!$L$20","RC!$L$21","RC!$L$22","RC!$L$23","RC!$L$24","RC!$L$25",{"$f":"HK$36&ADDRESS(MATCH(HK$35,INDIRECT(HK$36&HK39),0),COLUMN(INDIRECT(HK$36&\"$F$1\"))+HK38)","v":"RC!$L$44"},"RC!$L$44","RC!$L$44","RC!$L$44","RC!$L$44","RC!$L$44","RC!$L$44","RV!$F$15","RV!$F$18","RV!$F$19","RV!$F$22","RV!$F$23","RV!$E$30","RV!$E$34","RV!$E$35","RV!$E$39","RV!$E$40","RV!$F$42","RV!$F$48","RV!$F$50","RV!$F$52","RV!$F$58",{"$f":"IG$36&ADDRESS(MATCH(IG$35,INDIRECT(IG$36&IG39),0),COLUMN(INDIRECT(IG$36&\"$g$1\"))+IG38)","v":"A!$E$13"},"A!$D$28","A!$E$28","A!$F$28","A!$G$28","A!$J$28","A!$K$28","A!$L$28","A!$M$28","A!$D$30","A!$E$30","A!$F$30","A!$G$30",{"$f":"IT$36&ADDRESS(MATCH(IT$35,INDIRECT(IT$36&IT39),0),COLUMN(INDIRECT(IT$36&\"$F$1\"))+IT38)","v":"A!$J$30"},"A!$K$30","A!$L$30","A!$M$30","A!$D$32","A!$E$32","A!$F$32","A!$G$32","A!$J$32","A!$K$32","A!$L$32","A!$M$32",{"$f":"JF$36&ADDRESS(MATCH(JF$35,INDIRECT(JF$36&JF39),0),COLUMN(INDIRECT(JF$36&\"$F$1\"))+JF38)","v":"A!$D$34"},"A!$E$34","A!$F$34","A!$G$34","A!$J$34","A!$K$34","A!$L$34","A!$M$34","A!$D$36","A!$E$36","A!$F$36","A!$G$36","A!$J$36","A!$K$36","A!$L$36","A!$M$36","A!$D$38","A!$E$38","A!$F$38","A!$G$38","A!$J$38","A!$K$38","A!$L$38","A!$M$38",{"$f":"KD$36&ADDRESS(MATCH(KD$35,INDIRECT(KD$36&KD39),0),COLUMN(INDIRECT(KD$36&\"$F$1\"))+KD38)","v":"A!$D$40"},"A!$E$40","A!$F$40","A!$G$40","A!$J$40","A!$K$40","A!$L$40","A!$M$40","A!$D$42","A!$E$42","A!$F$42","A!$G$42","A!$J$42","A!$K$42","A!$L$42","A!$M$42","A!$D$44","A!$E$44","A!$F$44","A!$G$44","A!$J$44","A!$K$44","A!$L$44","A!$M$44",{"$f":"LB$36&ADDRESS(MATCH(LB$35,INDIRECT(LB$36&LB39),0),COLUMN(INDIRECT(LB$36&\"$F$1\"))+LB38)","v":"A!$D$46"},"A!$E$46","A!$F$46","A!$G$46","A!$J$46","A!$K$46","A!$L$46","A!$M$46","A!$D$48","A!$E$48","A!$F$48","A!$G$48","A!$J$48","A!$K$48","A!$L$48","A!$M$48",{"$f":"LR$36&ADDRESS(MATCH(LR$35,INDIRECT(LR$36&LR39),0),COLUMN(INDIRECT(LR$36&\"$F$1\"))+LR38)","v":"A!$D$62"},"A!$E$62","A!$F$62","A!$G$62","A!$J$62","A!$K$62","A!$L$62","A!$M$62","A!$D$50","A!$E$50","A!$F$50","A!$G$50","A!$J$50","A!$K$50","A!$L$50","A!$M$50",{"$f":"MH$36&ADDRESS(MATCH(MH$35,INDIRECT(MH$36&MH39),0),COLUMN(INDIRECT(MH$36&\"$F$1\"))+MH38)","v":"A!$D$52"},"A!$E$52","A!$F$52","A!$G$52","A!$J$52","A!$K$52","A!$L$52","A!$M$52","A!$D$60","A!$E$60","A!$F$60","A!$G$60","A!$J$60","A!$K$60","A!$L$60","A!$M$60","A!$D$64","A!$E$64","A!$F$64","A!$G$64","A!$J$64","A!$K$64","A!$L$64","A!$M$64","A!$D$54","A!$E$54","A!$F$54","A!$G$54",{"$f":"NJ$36&ADDRESS(MATCH(NJ$35,INDIRECT(NJ$36&NJ39),0),COLUMN(INDIRECT(NJ$36&\"$F$1\"))+NJ38)","v":"A!$J$54"},"A!$K$54","A!$L$54","A!$M$54","A!$D$56","A!$E$56","A!$F$56","A!$G$56","A!$J$56","A!$K$56","A!$L$56","A!$M$56","A!$D$58","A!$E$58","A!$F$58","A!$G$58","A!$J$58","A!$K$58","A!$L$58","A!$M$58",{"$f":"OD$36&ADDRESS(MATCH(OD$35,INDIRECT(OD$36&OD39),0),COLUMN(INDIRECT(OD$36&\"$F$1\"))+OD38)","v":"CS!$F$11"},{"$f":"OE$36&ADDRESS(MATCH(OE$35,INDIRECT(OE$36&OE39),0),COLUMN(INDIRECT(OE$36&\"$F$1\"))+OE38)","v":"CS!$H$11"},{"$f":"OF$36&ADDRESS(MATCH(OF$35,INDIRECT(OF$36&OF39),0),COLUMN(INDIRECT(OF$36&\"$F$1\"))+OF38)","v":"CS!$F$13"},"CS!$H$13","CS!$F$15","CS!$H$15","CS!$F$17","CS!$H$17","CS!$F$19","CS!$H$19","CS!$F$21","CS!$H$21","CS!$F$23","CS!$H$23",{"$f":"OR$36&ADDRESS(MATCH(OR$35,INDIRECT(OR$36&OR39),0),COLUMN(INDIRECT(OR$36&\"$F$1\"))+OR38)","v":"CS!$F$27"},"CS!$H$27","CS!$F$29","CS!$H$29","CS!$F$36","CS!$H$36","CS!$F$38","CS!$H$38","CS!$F$40","CS!$H$40",{"$f":"PB$36&ADDRESS(MATCH(PB$35,INDIRECT(PB$36&PB39),0),COLUMN(INDIRECT(PB$36&\"$F$1\"))+PB38)","v":"CS!$F$47"},"CS!$H$47","CS!$F$49","CS!$H$49","CS!$F$51","CS!$H$51","CS!$F$58","CS!$H$58","CS!$F$60","CS!$H$60","CS!$F$62","CS!$H$62","CS!$F$79","CS!$H$79","CS!$F$81","CS!$H$81","CS!$F$69","CS!$H$69",{"$f":"PT$36&ADDRESS(MATCH(PT$35,INDIRECT(PT$36&PT39),0),COLUMN(INDIRECT(PT$36&\"$F$1\"))+PT38)","v":"CS!$F$71"},"CS!$H$71","CS!$F$77","CS!$H$77","CS!$F$73","CS!$H$73","CS!$F$75","CS!$H$75",{"$f":"QB$36&ADDRESS(MATCH(QB$35,INDIRECT(QB$36&QB39),0),COLUMN(INDIRECT(QB$36&\"$F$1\"))+QB38)","v":"CS!$F$87"},"CS!$G$87","CS!$F$89","CS!$G$89","CS!$F$91","CS!$G$91","CS!$F$93","CS!$G$93","CS!$F$95","CS!$G$95","CS!$F$97","CS!$G$97","CS!$F$99","CS!$G$99","CS!$F$103","CS!$G$103","CS!$F$105","CS!$G$105",{"$f":"QT$36&ADDRESS(MATCH(QT$35,INDIRECT(QT$36&QT39),0),COLUMN(INDIRECT(QT$36&\"$F$1\"))+QT38)","v":"CS!$F$111"},"CS!$G$111",{"$f":"QV$36&ADDRESS(MATCH(QV$35,INDIRECT(QV$36&QV39),0),COLUMN(INDIRECT(QV$36&\"$F$1\"))+QV38)","v":"CS!$F$113"},"CS!$G$113","CS!$F$115","CS!$G$115",{"$f":"QZ$36&ADDRESS(MATCH(QZ$35,INDIRECT(QZ$36&QZ39),0),COLUMN(INDIRECT(QZ$36&\"$F$1\"))+QZ38)","v":"CS!$F$117"},"CS!$G$117","CS!$F$119","CS!$G$119",{"$f":"RD$36&ADDRESS(MATCH(RD$35,INDIRECT(RD$36&RD39),0),COLUMN(INDIRECT(RD$36&\"$F$1\"))+RD38)","v":"CS!$F$121"},"CS!$G$121","CS!$F$123","CS!$G$123","CS!$F$125","CS!$G$125","CS!$F$127","CS!$G$127",{"$f":"RL$36&ADDRESS(MATCH(RL$35,INDIRECT(RL$36&RL39),0),COLUMN(INDIRECT(RL$36&\"$F$1\"))+RL38)","v":"CS!$F$129"},"CS!$G$129","CS!$F$131","CS!$G$131","CS!$F$133","CS!$G$133","CS!$F$135","CS!$G$135","R!$F$306","R!$F$307","R!$F$308","R!$F$325","R!$F$326","R!$F$327","R!$F$344","R!$F$345","R!$F$346","R!$F$404","R!$F$406","R!$F$410","R!$F$412","R!$F$451","R!$F$452","R!$F$453","R!$F$470","R!$F$471","R!$F$472",{"$f":"SM$36&ADDRESS(MATCH(SM$35,INDIRECT(SM$36&SM$39),0),COLUMN(INDIRECT(SM$36&\"$F$1\"))+SM$38)","v":"UD!$E$24"},{"$f":"SN$36&ADDRESS(MATCH(SN$35,INDIRECT(SN$36&SN$39),0),COLUMN(INDIRECT(SN$36&\"$F$1\"))+SN$38)","v":"UD!$H$24"},{"$f":"SO$36&ADDRESS(MATCH(SO$35,INDIRECT(SO$36&SO$39),0),COLUMN(INDIRECT(SO$36&\"$F$1\"))+SO$38)","v":"UD!$E$26"},{"$f":"SP$36&ADDRESS(MATCH(SP$35,INDIRECT(SP$36&SP$39),0),COLUMN(INDIRECT(SP$36&\"$F$1\"))+SP$38)","v":"UD!$E$45"},{"$f":"SQ$36&ADDRESS(MATCH(SQ$35,INDIRECT(SQ$36&SQ39),0),COLUMN(INDIRECT(SQ$36&\"$F$1\"))+SQ38)","v":"CV!$F$163"},{"$f":"SR$36&ADDRESS(MATCH(SR$35,INDIRECT(SR$36&SR$39),0),COLUMN(INDIRECT(SR$36&\"$F$1\"))+SR$38)","v":"D!$E$12"},"D!$E$13","D!$E$14","D!$E$15","D!$E$16","CV!$C$204",{"$f":"SX$36&ADDRESS(MATCH(SX$35,INDIRECT(SX$36&SX$39),0),COLUMN(INDIRECT(SX$36&\"$F$1\"))+SX$38)","v":"CV!$C$205"},"CV!$C$206","CV!$C$207","CV!$C$208","CV!$C$209","CV!$C$210","CV!$C$211","CV!$C$212","CV!$C$213",{"$f":"TG$36&ADDRESS(MATCH(TG$35,INDIRECT(TG$36&TG$39),0),COLUMN(INDIRECT(TG$36&\"$F$1\"))+TG$38)","v":"DC!$C$112"},"DC!$C$113","DC!$C$114","DC!$C$115","DC!$C$116","DC!$C$117","DC!$C$118","DC!$C$119","DC!$C$120","DC!$C$121","UD!$C$49","UD!$C$50","UD!$C$51","UD!$C$52","UD!$C$53","UD!$C$54","UD!$C$55","UD!$C$56","UD!$C$57","UD!$C$58","RV!$C$62","RV!$C$63","RV!$C$64","RV!$C$65","RV!$C$66","A!$C$73","A!$C$74","A!$C$75","A!$C$76","A!$C$77","CS!$C$139","CS!$C$140","CS!$C$141","CS!$C$142","CS!$C$143",{"$f":"UP$36&ADDRESS(MATCH(UP$35,INDIRECT(UP$36&UP$39),0),COLUMN(INDIRECT(UP$36&\"$F$1\"))+UP$38)","v":"RC!$C$49"},{"$f":"UQ$36&ADDRESS(MATCH(UQ$35,INDIRECT(UQ$36&UQ$39),0),COLUMN(INDIRECT(UQ$36&\"$F$1\"))+UQ$38)","v":"RC!$C$50"},{"$f":"UR$36&ADDRESS(MATCH(UR$35,INDIRECT(UR$36&UR$39),0),COLUMN(INDIRECT(UR$36&\"$F$1\"))+UR$38)","v":"RC!$C$51"},{"$f":"US$36&ADDRESS(MATCH(US$35,INDIRECT(US$36&US$39),0),COLUMN(INDIRECT(US$36&\"$F$1\"))+US$38)","v":"RC!$C$52"},{"$f":"UT$36&ADDRESS(MATCH(UT$35,INDIRECT(UT$36&UT$39),0),COLUMN(INDIRECT(UT$36&\"$F$1\"))+UT$38)","v":"RC!$C$53"}]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0,-1,-1,-1,-1,-1,1,1,1,1,1,-1,0,2,-1,0,2,-1,0,2,-1,0,2,-1,0,2,1,2,2,2,2,2,2,2,2,2,-1,-1,1,1,1,1,1,1,0,{"$f":"OFFSET(BG38,0,1)-1","v":-2},{"$f":"OFFSET(BH38,0,1)-1","v":-1},0,{"$f":"OFFSET(BJ38,0,-1)+1","v":1},{"$f":"OFFSET(BK38,0,-1)+1","v":2},{"$f":"OFFSET(BL38,0,-1)+1","v":3},{"$f":"OFFSET(BM38,0,-1)+1","v":4},-2,{"$f":"OFFSET(BO38,0,1)-1","v":-1},0,{"$f":"OFFSET(BQ38,0,-1)+1","v":1},{"$f":"OFFSET(BR38,0,-1)+1","v":2},{"$f":"OFFSET(BS38,0,-1)+1","v":3},{"$f":"OFFSET(BT38,0,-1)+1","v":4},-2,{"$f":"OFFSET(BV38,0,1)-1","v":-1},0,{"$f":"OFFSET(BX38,0,-1)+1","v":1},{"$f":"OFFSET(BY38,0,-1)+1","v":2},{"$f":"OFFSET(BZ38,0,-1)+1","v":3},{"$f":"OFFSET(CA38,0,-1)+1","v":4},-2,{"$f":"OFFSET(CC38,0,1)-1","v":-1},0,{"$f":"OFFSET(CE38,0,-1)+1","v":1},{"$f":"OFFSET(CF38,0,-1)+1","v":2},{"$f":"OFFSET(CG38,0,-1)+1","v":3},{"$f":"OFFSET(CH38,0,-1)+1","v":4},0,0,0,0,0,0,-2,-1,-2,-1,-2,-1,-2,-1,-2,-1,-2,-1,-2,-1,-2,-1,-2,-1,-2,-1,-2,-1,0,-2,-1,0,0,-2,-1,0,-2,-1,0,-2,-1,0,-2,-1,0,-2,-1,0,0,0,0,0,-2,-1,-2,-1,-2,-1,-2,-1,-2,-1,0,-2,-1,0,0,0,0,0,0,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,2,2,3,3,4,4,5,5,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,0,0,0,0,0,-1,-1,-1,-1,-1,0,0,0,0,0,-2,-2,-1,0,1,4,5,6,7,-2,-1,0,1,4,5,6,7,-2,-1,0,1,4,5,6,7,-2,-1,0,1,4,5,6,7,-2,-1,0,1,4,5,6,7,-2,-1,0,1,4,5,6,7,-2,-1,0,1,4,5,6,7,-2,-1,0,1,4,5,6,7,-2,-1,0,1,4,5,6,7,-2,-1,0,1,4,5,6,7,-2,-1,0,1,4,5,6,7,-2,-1,0,1,4,5,6,7,-2,-1,0,1,4,5,6,7,-2,-1,0,1,4,5,6,7,-2,-1,0,1,4,5,6,7,-2,-1,0,1,4,5,6,7,-2,-1,0,1,4,5,6,7,-2,-1,0,1,4,5,6,7,-2,-1,0,1,4,5,6,7,0,2,0,2,0,2,0,2,0,2,0,2,0,2,0,2,0,2,0,2,0,2,0,2,0,2,0,2,0,2,0,2,0,2,0,2,0,2,0,2,0,2,0,2,0,2,0,2,0,2,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1,2,-1,-1,0,-1,-1,-1,-1,-1,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3]
[null,null,null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(INDIRECT(I$36&\"$S5\")),3),LEN(ADDRESS(1,COLUMN(INDIRECT(I$36&\"$S5\")),2))-1)&\":\"&LEFT(ADDRESS(1,COLUMN(INDIRECT(I$36&\"$S5\")),3),LEN(ADDRESS(1,COLUMN(INDIRECT(I$36&\"$S5\")),2))-1)","v":"$S:$S"},"$S:$S","$S:$S","$S:$S","$S:$S","$S:$S",{"$f":"HLOOKUP(O$38,INDIRECT(O$36&\"RangeColumns\"),2,FALSE)","v":"$R:$R"},"$R:$R","$R:$R","$R:$R","$R:$R","$T:$T","$T:$T","$T:$T","$T:$T","$T:$T","$R:$R","$S:$S","$U:$U","$R:$R","$S:$S","$U:$U","$R:$R","$S:$S","$U:$U","$R:$R","$S:$S","$U:$U","$R:$R","$S:$S","$U:$U","$T:$T","$U:$U","$U:$U","$U:$U","$U:$U","$U:$U","$U:$U","$U:$U","$U:$U","$U:$U","$R:$R","$R:$R","$T:$T","$T:$T","$T:$T",{"$f":"HLOOKUP(BC$38,INDIRECT(BC$36&\"RangeColumns\"),2,FALSE)","v":"$T:$T"},"$T:$T","$T:$T","$S:$S","$Q:$Q","$R:$R","$S:$S","$T:$T","$U:$U","$V:$V","$W:$W","$Q:$Q","$R:$R","$S:$S","$T:$T","$U:$U",{"$f":"HLOOKUP(BS$38,INDIRECT(BS$36&\"RangeColumns\"),2,FALSE)","v":"$V:$V"},"$W:$W","$Q:$Q","$R:$R","$S:$S","$T:$T","$U:$U","$V:$V","$W:$W","$Q:$Q","$R:$R","$S:$S","$T:$T","$U:$U","$V:$V","$W:$W","$S:$S","$S:$S","$S:$S","$S:$S","$S:$S","$S:$S","$Q:$Q","$R:$R","$Q:$Q","$R:$R","$Q:$Q","$R:$R","$Q:$Q","$R:$R","$Q:$Q","$R:$R","$Q:$Q","$R:$R","$Q:$Q","$R:$R","$Q:$Q","$R:$R","$Q:$Q","$R:$R","$Q:$Q","$R:$R","$Q:$Q","$R:$R","$S:$S","$Q:$Q","$R:$R","$S:$S","$S:$S","$Q:$Q","$R:$R","$S:$S","$Q:$Q","$R:$R","$S:$S","$Q:$Q","$R:$R","$S:$S","$Q:$Q","$R:$R","$S:$S","$Q:$Q","$R:$R","$S:$S","$S:$S","$S:$S","$S:$S","$S:$S","$Q:$Q","$R:$R","$Q:$Q","$R:$R","$Q:$Q","$R:$R","$Q:$Q","$R:$R","$Q:$Q","$R:$R","$S:$S","$Q:$Q","$R:$R","$S:$S","$S:$S","$S:$S","$S:$S","$S:$S","$S:$S","$S:$S","$T:$T","$S:$S","$T:$T","$S:$S","$T:$T","$S:$S","$T:$T","$S:$S","$T:$T","$S:$S","$T:$T","$S:$S","$T:$T","$S:$S","$T:$T",{"$f":"HLOOKUP(FR$38,INDIRECT(FR$36&\"RangeColumns\"),2,FALSE)","v":"$S:$S"},"$S:$S","$S:$S","$S:$S","$S:$S","$S:$S","$S:$S","$S:$S","$S:$S","$S:$S","$S:$S","$S:$S","$S:$S","$S:$S","$S:$S","$S:$S","$S:$S","$S:$S","$S:$S","$S:$S","$T:$T",{"$f":"HLOOKUP(GM$38,INDIRECT(GM$36&\"RangeColumns\"),2,FALSE)","v":"$T:$T"},"$U:$U","$U:$U","$V:$V","$V:$V","$W:$W","$W:$W","$X:$X","$X:$X","$Y:$Y","$Y:$Y","$Y:$Y","$Y:$Y","$Y:$Y","$Y:$Y","$Y:$Y","$Y:$Y","$Y:$Y","$Y:$Y","$Y:$Y","$Y:$Y","$Y:$Y","$Y:$Y","$Y:$Y","$S:$S","$T:$T","$U:$U","$V:$V","$W:$W","$X:$X","$Y:$Y",{"$f":"HLOOKUP(HR$38,INDIRECT(HR$36&\"RangeColumns\"),2,FALSE)","v":"$S:$S"},"$S:$S","$S:$S","$S:$S","$S:$S","$R:$R","$R:$R","$R:$R","$R:$R","$R:$R","$S:$S","$S:$S","$S:$S","$S:$S","$S:$S",{"$f":"HLOOKUP(IG$38,INDIRECT(IG$36&\"RangeColumns\"),2,FALSE)","v":"$Q:$Q"},{"$f":"HLOOKUP(IH$38,INDIRECT(IH$36&\"RangeColumns\"),2,FALSE)","v":"$Q:$Q"},"$R:$R","$S:$S","$T:$T","$W:$W","$X:$X","$Y:$Y","$Z:$Z","$Q:$Q","$R:$R","$S:$S","$T:$T","$W:$W","$X:$X","$Y:$Y","$Z:$Z","$Q:$Q","$R:$R","$S:$S","$T:$T","$W:$W","$X:$X","$Y:$Y","$Z:$Z","$Q:$Q","$R:$R","$S:$S","$T:$T","$W:$W","$X:$X","$Y:$Y","$Z:$Z","$Q:$Q","$R:$R","$S:$S","$T:$T","$W:$W","$X:$X","$Y:$Y","$Z:$Z","$Q:$Q","$R:$R","$S:$S","$T:$T","$W:$W","$X:$X","$Y:$Y","$Z:$Z","$Q:$Q","$R:$R","$S:$S","$T:$T","$W:$W","$X:$X","$Y:$Y","$Z:$Z","$Q:$Q","$R:$R","$S:$S","$T:$T","$W:$W","$X:$X","$Y:$Y","$Z:$Z","$Q:$Q",{"$f":"HLOOKUP(KU$38,INDIRECT(KU$36&\"RangeColumns\"),2,FALSE)","v":"$R:$R"},"$S:$S","$T:$T","$W:$W","$X:$X","$Y:$Y","$Z:$Z","$Q:$Q","$R:$R","$S:$S","$T:$T","$W:$W","$X:$X","$Y:$Y","$Z:$Z","$Q:$Q","$R:$R","$S:$S","$T:$T","$W:$W","$X:$X","$Y:$Y","$Z:$Z","$Q:$Q","$R:$R","$S:$S","$T:$T","$W:$W","$X:$X","$Y:$Y","$Z:$Z","$Q:$Q","$R:$R","$S:$S","$T:$T","$W:$W","$X:$X","$Y:$Y","$Z:$Z","$Q:$Q","$R:$R","$S:$S","$T:$T","$W:$W","$X:$X","$Y:$Y","$Z:$Z","$Q:$Q","$R:$R","$S:$S","$T:$T","$W:$W","$X:$X","$Y:$Y","$Z:$Z","$Q:$Q","$R:$R","$S:$S","$T:$T","$W:$W","$X:$X","$Y:$Y","$Z:$Z","$Q:$Q","$R:$R","$S:$S","$T:$T","$W:$W","$X:$X","$Y:$Y","$Z:$Z","$Q:$Q","$R:$R","$S:$S","$T:$T","$W:$W","$X:$X","$Y:$Y","$Z:$Z","$Q:$Q","$R:$R","$S:$S","$T:$T","$W:$W","$X:$X","$Y:$Y","$Z:$Z","$S:$S","$U:$U","$S:$S","$U:$U",{"$f":"HLOOKUP(OH$38,INDIRECT(OH$36&\"RangeColumns\"),2,FALSE)","v":"$S:$S"},"$U:$U","$S:$S","$U:$U","$S:$S","$U:$U","$S:$S","$U:$U","$S:$S","$U:$U",{"$f":"HLOOKUP(OR$38,INDIRECT(OR$36&\"RangeColumns\"),2,FALSE)","v":"$S:$S"},"$U:$U","$S:$S","$U:$U","$S:$S","$U:$U","$S:$S","$U:$U","$S:$S","$U:$U","$S:$S","$U:$U","$S:$S","$U:$U","$S:$S","$U:$U","$S:$S","$U:$U","$S:$S","$U:$U","$S:$S","$U:$U","$S:$S","$U:$U","$S:$S","$U:$U","$S:$S","$U:$U","$S:$S","$U:$U","$S:$S","$U:$U","$S:$S","$U:$U","$S:$S","$U:$U",{"$f":"HLOOKUP(QB$38,INDIRECT(QB$36&\"RangeColumns\"),2,FALSE)","v":"$S:$S"},"$T:$T","$S:$S","$T:$T","$S:$S","$T:$T",{"$f":"HLOOKUP(QH$38,INDIRECT(QH$36&\"RangeColumns\"),2,FALSE)","v":"$S:$S"},"$T:$T","$S:$S","$T:$T","$S:$S","$T:$T","$S:$S","$T:$T",{"$f":"HLOOKUP(QP$38,INDIRECT(QP$36&\"RangeColumns\"),2,FALSE)","v":"$S:$S"},{"$f":"HLOOKUP(QQ$38,INDIRECT(QQ$36&\"RangeColumns\"),2,FALSE)","v":"$T:$T"},{"$f":"HLOOKUP(QR$38,INDIRECT(QR$36&\"RangeColumns\"),2,FALSE)","v":"$S:$S"},{"$f":"HLOOKUP(QS$38,INDIRECT(QS$36&\"RangeColumns\"),2,FALSE)","v":"$T:$T"},{"$f":"HLOOKUP(QT$38,INDIRECT(QT$36&\"RangeColumns\"),2,FALSE)","v":"$S:$S"},"$T:$T","$S:$S","$T:$T","$S:$S","$T:$T","$S:$S","$T:$T","$S:$S","$T:$T","$S:$S","$T:$T","$S:$S","$T:$T","$S:$S","$T:$T","$S:$S","$T:$T","$S:$S","$T:$T","$S:$S","$T:$T","$S:$S","$T:$T","$S:$S","$T:$T","$S:$S","$S:$S","$S:$S","$S:$S","$S:$S","$S:$S","$S:$S","$S:$S","$S:$S","$S:$S","$S:$S","$S:$S","$S:$S","$S:$S","$S:$S","$S:$S","$S:$S","$S:$S","$S:$S","$R:$R","$U:$U","$R:$R","$R:$R","$S:$S",{"$f":"HLOOKUP(SR$38,INDIRECT(SR$36&\"RangeColumns\"),2,FALSE)","v":"$R:$R"},"$R:$R","$R:$R","$R:$R","$R:$R","$P:$P",{"$f":"HLOOKUP(SX$38,INDIRECT(SX$36&\"RangeColumns\"),2,FALSE)","v":"$P:$P"},"$P:$P","$P:$P","$P:$P","$P:$P","$P:$P","$P:$P","$P:$P","$P:$P",{"$f":"HLOOKUP(TG$38,INDIRECT(TG$36&\"RangeColumns\"),2,FALSE)","v":"$P:$P"},"$P:$P","$P:$P","$P:$P","$P:$P","$P:$P","$P:$P","$P:$P","$P:$P","$P:$P","$P:$P","$P:$P","$P:$P","$P:$P","$P:$P","$P:$P","$P:$P","$P:$P","$P:$P","$P:$P","$P:$P","$P:$P","$P:$P","$P:$P","$P:$P","$P:$P","$P:$P","$P:$P","$P:$P","$P:$P","$P:$P","$P:$P","$P:$P","$P:$P","$P:$P",{"$f":"HLOOKUP(UP$38,INDIRECT(UP$36&\"RangeColumns\"),2,FALSE)","v":"$P:$P"},{"$f":"HLOOKUP(UQ$38,INDIRECT(UQ$36&\"RangeColumns\"),2,FALSE)","v":"$P:$P"},{"$f":"HLOOKUP(UR$38,INDIRECT(UR$36&\"RangeColumns\"),2,FALSE)","v":"$P:$P"},{"$f":"HLOOKUP(US$38,INDIRECT(US$36&\"RangeColumns\"),2,FALSE)","v":"$P:$P"},{"$f":"HLOOKUP(UT$38,INDIRECT(UT$36&\"RangeColumns\"),2,FALSE)","v":"$P:$P"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"VLOOKUP(IC!$J$1519,ComparisonScenarios,$F$1-1,FALSE)","v":1}]

{"sheet":"M","index":3,"n_rows":47,"n_cols":21,"rows_kept":47,"cut":false,"hidden":false,"merged":[[42,5,43,5],[45,5,46,5],[39,5,40,5],[16,1,17,2],[21,5,22,5],[24,5,25,5],[27,5,28,5],[30,5,31,5],[33,5,34,5],[16,8,17,13],[16,3,17,6],[0,0,1,0],[2,13,2,14],[36,5,37,5]]}
[]
[]
[]
["MAIN MENU"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"VERSION 2.0 (Dec 2018)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note to MCSCD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"For INSTRUCTIONS and",null,null,null,null,null,"Potential tool updates identified"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Definition of Terms",null,null,null,null,null," in the following priority categories:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"\",\"click here\")","v":"click here"},null,null,null,null,null,null,"basic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"research"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"For the Tool USER GUIDE",null,null,null,null,null,null,"technical"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"click here",null,null,null,null,null,null,"advanced"]
[]
[]
[null,"Current Scenario:",null,{"$f":"Data_Scenario_Active_Label","v":"#0 - <<Default Scenario>>"},{"$f":"Data_Scenario_Active_Name","v":"<<Default Scenario>>"},"<<Default Scenario>>","<<Default Scenario>>","F","To view a different scenario click on \"Select, Create or Delete Scenarios\", and follow the steps"]
[null,null,null,"<<Default Scenario>>","<<Default Scenario>>","<<Default Scenario>>","<<Default Scenario>>"]
[]
[]
[]
[null,null,null,null,null,"F","This step allows users to choose from six default scenarios,"]
[null,null,null,null,null,null,"begin a new scenario, or delete an existing scenario.  "]
[]
[null,null,null,null,null,"F","This step specifies the unit costs for all variables, "]
[null,null,null,null,null,null,"as well as related costing parameters."]
[]
[null,null,null,null,null,"F","This step inputs revenue information such as"]
[null,null,null,null,null,null," property tax rates and development charges"]
[]
[null,null,null,null,null,"F","This step specifies the characteristics of the scenario"]
[null,null,null,null,null,null,"including development densities, length of roads, sewers, etc."]
[]
[null,null,null,null,null,"F","This step allows users to allocate costs and revenues "]
[null,null,null,null,null,null,"between developers, the municipality and users."]
[]
[null,null,null,null,null,"F","This step enables users to specify replacement periods for all assests, and "]
[null,null,null,null,null,null,"discount costs to account for infrastructure that may already be in place."]
[]
[null,null,null,null,null,"F","This is an optional step where users can input additional "]
[null,null,null,null,null,null,"costs or revenues that are not considered in the basic tool."]
[]
[null,null,null,null,null,"F","This step illustrates results in several ways and allows"]
[null,null,null,null,null,null,"the user to compare up to three different scenarios."]
[]
[null,null,null,null,null,"F","This step allows users to view and "]
[null,null,null,null,null,null,"print their inserted comments."]

{"sheet":"S","index":4,"n_rows":66,"n_cols":12,"rows_kept":66,"cut":false,"hidden":false,"merged":[[27,8,28,14],[19,8,20,14],[0,0,1,0],[19,1,19,6],[2,13,2,14],[11,1,11,2],[10,8,15,14]]}
[]
[]
[]
["STEP 1: ","SELECT/CREATE/DELETE SCENARIO"]
[]
[null,null,null,null,null,null,null,"Note: It will take a minute to populate the relevant data when the scenario is changed."]
["SELECT SCENARIO"]
[]
["Choose the scenario that best reflects the characteristics of the development scenario you wish to explore. "]
["F","See below for a brief description of each of the six built-in scenarios"]
[null,null,null,null,null,null,null,null,"Scenarios 1 to 6 must be saved under a NEW name before they can be modified. To view the results of any scenario, select the scenario and click 'Main Menu' above. "]
[null,"Name / Description",null,null,null,null,"Scenario #"]
[null,null,null,null,null,null,null,"F"]
[]
[]
[]
["If you want to modify the scenario under a NEW name, enter the new name"]
[]
[null,"NEW Name / Description"]
[null,null,null,null,null,null,null,"F","Creates a copy of the scenario selected. This step is mandatory if the user wants to modify scenarios 1 to 6."]
[]
[]
[]
[]
[]
["If you want to delete the scenario selected above, click on Delete Scenario"]
[]
[null,null,null,null,null,null,null,"F","Deletes the scenario selected. Scenarios 1 to 6 cannot be deleted."]
[]
[]
[]
[]
["DEFAULT BUILT-IN SCENARIOS - DESCRIPTION"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["F","Refer to User Guide for a more detailed description of the above scenarios."]
["&","For a detailed and illustrative description of the neighbourhood/development types for 6 large Canadian cities, see"]
[null,null,null,null,null,null,null,null,null,null,null,"Comparing Sustainable Communities"]

{"sheet":"CV","index":5,"n_rows":213,"n_cols":44,"rows_kept":213,"cut":false,"hidden":false,"merged":[[2,13,2,14],[203,2,203,13],[209,2,209,13],[210,2,210,13],[0,0,1,0],[211,2,211,13],[212,2,212,13],[204,2,204,13],[205,2,205,13],[206,2,206,13],[207,2,207,13],[208,2,208,13]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(ADDRESS(ROW(Data!$A$35),1,2),FIND(\"$\",ADDRESS(ROW(Data!$A$35),1,2)),100)&\":\"&MID(ADDRESS(ROW(Data!$A$35),1,2),FIND(\"$\",ADDRESS(ROW(Data!$A$35),1,2)),100)","v":"$35:$35"}]
["STEP 2: ","COSTING VARIABLES",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P4,0,1)-1","v":-3},{"$f":"OFFSET(Q4,0,1)-1","v":-2},{"$f":"OFFSET(R4,0,1)-1","v":-1},0,{"$f":"OFFSET(T4,0,-1)+1","v":1},{"$f":"OFFSET(U4,0,-1)+1","v":2},{"$f":"OFFSET(V4,0,-1)+1","v":3},{"$f":"OFFSET(W4,0,-1)+1","v":4},null,null,{"$f":"COLUMN(Z4)-COLUMN($F4)","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN(AN4)-COLUMN($F4)","v":34}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(P1),3),LEN(ADDRESS(1,COLUMN(P1),3))-1)&\":\"&LEFT(ADDRESS(1,COLUMN(P1),3),LEN(ADDRESS(1,COLUMN(P1),3))-1)","v":"$P:$P"},{"$f":"LEFT(ADDRESS(1,COLUMN(Q1),3),LEN(ADDRESS(1,COLUMN(Q1),3))-1)&\":\"&LEFT(ADDRESS(1,COLUMN(Q1),3),LEN(ADDRESS(1,COLUMN(Q1),3))-1)","v":"$Q:$Q"},{"$f":"LEFT(ADDRESS(1,COLUMN(R1),3),LEN(ADDRESS(1,COLUMN(R1),3))-1)&\":\"&LEFT(ADDRESS(1,COLUMN(R1),3),LEN(ADDRESS(1,COLUMN(R1),3))-1)","v":"$R:$R"},"$S:$S","$T:$T","$U:$U","$V:$V","$W:$W",null,null,null,null,null,null,null,null,null,"Data!"]
["F",null,"Current Scenario:",{"$f":"Data_Scenario_Active_Label","v":"#0 - <<Default Scenario>>"},null,null,null,{"$f":"Data_Scenario_Active_Note","v":"Note: Changes to Scenarios #0 - 6 cannot be SAVED as they are the built-in scenarios"}]
["GENERAL COST ASSUMPTIONS"]
[]
[null,null,null,null,"Interest Rate for Amortizing Capital Costs",0.06,"F","This is usually 0-1% above the current long term residential lending rate",null,null,null,null,null,null,null,null,null,null,{"$f":"A$7&E9","v":"GENERAL COST ASSUMPTIONSInterest Rate for Amortizing Capital Costs"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S9,Data!$35:$35,0))","v":0.06},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S9,INDIRECT($AG$5&$AG$3),0))","v":"Data!$BF$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S9,Data!$35:$35,0))","v":0.06}]
[]
["POTENTIAL COMMUNITY SERVICES"]
["Roads, Water, Sanitary and Storm - Capital Costs"]
[]
[null,"This section refers to the cost of road infrastructure within the community/development being examined."]
[null,"The costs are then applied to the road layout specified in Step 4."]
[]
[]
[null,null,null,"Type 1","Type 2","Type 3","Type 4","Type 5","Type 6","Type 7"]
[null,null,null,{"$f":"'RC'!F10","v":"Public Laneway"},{"$f":"'RC'!G10","v":"Two-lane local"},{"$f":"'RC'!H10","v":"Two-lane local"},{"$f":"'RC'!I10","v":"Two-lane collector"},{"$f":"'RC'!J10","v":"Four-lane collector"},{"$f":"'RC'!K10","v":"Four-lane Arterial"},{"$f":"'RC'!L10","v":"User Defined"}]
[null,null,null,{"$f":"'RC'!F12","v":"20 m R.O.W"},{"$f":"'RC'!G12","v":"20 m R.O.W"},{"$f":"'RC'!H12","v":"20 m R.O.W"},{"$f":"'RC'!I12","v":"23 m R.O.W"},{"$f":"'RC'!J12","v":"25 m R.O.W"},{"$f":"'RC'!K12","v":"8 m R.O.W"},{"$f":"'RC'!L12","v":"0 m R.O.W"}]
[null,null,"Basic Roadworks ($/m)   ",{"$f":"'RC'!F45","v":641.70651452282164},{"$f":"'RC'!G45","v":1450.0965245819189},{"$f":"'RC'!H45","v":1586.2396089525964},{"$f":"'RC'!I45","v":1675.8267404333794},{"$f":"'RC'!J45","v":1878.7014937759336},{"$f":"'RC'!K45","v":211.60000000000002},{"$f":"'RC'!L45","v":0},"F","Incudes excavation, granular fill, asphalt",null,null,null,null,null,null,null,null,null,null,null,1437.769696969697,1133.8530303030304,1685.6863636363637,1772.6863636363637,2260.5363636363636,2452.9613636363638,3266.1363636363635,null,null,null,null,null,null,null,852.35303030303032,1133.8530303030304,1685.6863636363637,1772.6863636363637,2260.5363636363636,2452.9613636363638,2260.5363636363636]
[null,null,null,null,null,null,null,null,null,null,null,"sidewalks, and basic landscaping"]
[null,null,"Sidewalks ($/m)   ",0,0,0,0,0,0,0,"F","NOT USED: Sidewalk costs are accounted",null,null,null,null,{"$f":"$A$12&LEFT($C23,FIND(\"(\",$C23)-1)&D$18","v":"Roads, Water, Sanitary and Storm - Capital CostsSidewalks Type 1"},"Roads, Water, Sanitary and Storm - Capital CostsSidewalks Type 2","Roads, Water, Sanitary and Storm - Capital CostsSidewalks Type 3","Roads, Water, Sanitary and Storm - Capital CostsSidewalks Type 4","Roads, Water, Sanitary and Storm - Capital CostsSidewalks Type 5","Roads, Water, Sanitary and Storm - Capital CostsSidewalks Type 6","Roads, Water, Sanitary and Storm - Capital CostsSidewalks Type 7",{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Q23,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R23,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S23,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T23,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U23,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(V23,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(W23,Data!$35:$35,0))","v":0},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(Q23,INDIRECT($AG$5&$AG$3),0))","v":"Data!$BG$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R23,INDIRECT($AG$5&$AG$3),0))","v":"Data!$BH$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S23,INDIRECT($AG$5&$AG$3),0))","v":"Data!$BI$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T23,INDIRECT($AG$5&$AG$3),0))","v":"Data!$BJ$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U23,INDIRECT($AG$5&$AG$3),0))","v":"Data!$BK$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(V23,INDIRECT($AG$5&$AG$3),0))","v":"Data!$BL$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(W23,INDIRECT($AG$5&$AG$3),0))","v":"Data!$BM$7"},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Q23,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R23,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S23,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T23,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U23,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(V23,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(W23,Data!$35:$35,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"for in the Road unit costs. (HIDE THESE ROWS)"]
[null,null,null,null,"For information on the assumptions for  road costs,"]
[null,null,null,null,"including quantities and unit costs, click here:"]
[]
[null,null,"Potable Water Distribution ($/m)   ",200,200,200,200,200,200,200,"F","Includes 150 mm watermain, connectors",null,null,null,null,{"$f":"$A$12&LEFT($C28,FIND(\"(\",$C28)-1)&D$18","v":"Roads, Water, Sanitary and Storm - Capital CostsPotable Water Distribution Type 1"},"Roads, Water, Sanitary and Storm - Capital CostsPotable Water Distribution Type 2","Roads, Water, Sanitary and Storm - Capital CostsPotable Water Distribution Type 3","Roads, Water, Sanitary and Storm - Capital CostsPotable Water Distribution Type 4","Roads, Water, Sanitary and Storm - Capital CostsPotable Water Distribution Type 5","Roads, Water, Sanitary and Storm - Capital CostsPotable Water Distribution Type 6","Roads, Water, Sanitary and Storm - Capital CostsPotable Water Distribution Type 7",{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Q28,Data!$35:$35,0))","v":200},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R28,Data!$35:$35,0))","v":200},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S28,Data!$35:$35,0))","v":200},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T28,Data!$35:$35,0))","v":200},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U28,Data!$35:$35,0))","v":200},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(V28,Data!$35:$35,0))","v":200},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(W28,Data!$35:$35,0))","v":200},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(Q28,INDIRECT($AG$5&$AG$3),0))","v":"Data!$BN$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R28,INDIRECT($AG$5&$AG$3),0))","v":"Data!$BO$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S28,INDIRECT($AG$5&$AG$3),0))","v":"Data!$BP$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T28,INDIRECT($AG$5&$AG$3),0))","v":"Data!$BQ$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U28,INDIRECT($AG$5&$AG$3),0))","v":"Data!$BR$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(V28,INDIRECT($AG$5&$AG$3),0))","v":"Data!$BS$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(W28,INDIRECT($AG$5&$AG$3),0))","v":"Data!$BT$7"},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Q28,Data!$35:$35,0))","v":200},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R28,Data!$35:$35,0))","v":200},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S28,Data!$35:$35,0))","v":200},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T28,Data!$35:$35,0))","v":200},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U28,Data!$35:$35,0))","v":200},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(V28,Data!$35:$35,0))","v":200},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(W28,Data!$35:$35,0))","v":200}]
[null,null,null,null,null,null,null,null,null,null,null,"and hydrants"]
[null,null,"Sanitary Sewer Collection ($/m)   ",220,220,220,220,220,220,220,"F","Includes 200 mm pipe, connectors",null,null,null,null,{"$f":"$A$12&LEFT($C30,FIND(\"(\",$C30)-1)&D$18","v":"Roads, Water, Sanitary and Storm - Capital CostsSanitary Sewer Collection Type 1"},"Roads, Water, Sanitary and Storm - Capital CostsSanitary Sewer Collection Type 2","Roads, Water, Sanitary and Storm - Capital CostsSanitary Sewer Collection Type 3","Roads, Water, Sanitary and Storm - Capital CostsSanitary Sewer Collection Type 4","Roads, Water, Sanitary and Storm - Capital CostsSanitary Sewer Collection Type 5","Roads, Water, Sanitary and Storm - Capital CostsSanitary Sewer Collection Type 6","Roads, Water, Sanitary and Storm - Capital CostsSanitary Sewer Collection Type 7",{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Q30,Data!$35:$35,0))","v":220},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R30,Data!$35:$35,0))","v":220},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S30,Data!$35:$35,0))","v":220},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T30,Data!$35:$35,0))","v":220},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U30,Data!$35:$35,0))","v":220},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(V30,Data!$35:$35,0))","v":220},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(W30,Data!$35:$35,0))","v":220},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(Q30,INDIRECT($AG$5&$AG$3),0))","v":"Data!$BU$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R30,INDIRECT($AG$5&$AG$3),0))","v":"Data!$BV$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S30,INDIRECT($AG$5&$AG$3),0))","v":"Data!$BW$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T30,INDIRECT($AG$5&$AG$3),0))","v":"Data!$BX$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U30,INDIRECT($AG$5&$AG$3),0))","v":"Data!$BY$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(V30,INDIRECT($AG$5&$AG$3),0))","v":"Data!$BZ$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(W30,INDIRECT($AG$5&$AG$3),0))","v":"Data!$CA$7"},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Q30,Data!$35:$35,0))","v":220},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R30,Data!$35:$35,0))","v":220},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S30,Data!$35:$35,0))","v":220},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T30,Data!$35:$35,0))","v":220},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U30,Data!$35:$35,0))","v":220},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(V30,Data!$35:$35,0))","v":220},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(W30,Data!$35:$35,0))","v":220}]
[null,null,null,null,null,null,null,null,null,null,null,"and maintenance holes"]
[null,null,"Storm Sewer Collection ($/m)   ",440,440,440,440,440,440,440,"F","Includes 300 mm pipe, connectors",null,null,null,null,{"$f":"$A$12&LEFT($C32,FIND(\"(\",$C32)-1)&D$18","v":"Roads, Water, Sanitary and Storm - Capital CostsStorm Sewer Collection Type 1"},"Roads, Water, Sanitary and Storm - Capital CostsStorm Sewer Collection Type 2","Roads, Water, Sanitary and Storm - Capital CostsStorm Sewer Collection Type 3","Roads, Water, Sanitary and Storm - Capital CostsStorm Sewer Collection Type 4","Roads, Water, Sanitary and Storm - Capital CostsStorm Sewer Collection Type 5","Roads, Water, Sanitary and Storm - Capital CostsStorm Sewer Collection Type 6","Roads, Water, Sanitary and Storm - Capital CostsStorm Sewer Collection Type 7",{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Q32,Data!$35:$35,0))","v":440},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R32,Data!$35:$35,0))","v":440},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S32,Data!$35:$35,0))","v":440},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T32,Data!$35:$35,0))","v":440},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U32,Data!$35:$35,0))","v":440},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(V32,Data!$35:$35,0))","v":440},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(W32,Data!$35:$35,0))","v":440},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(Q32,INDIRECT($AG$5&$AG$3),0))","v":"Data!$CB$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R32,INDIRECT($AG$5&$AG$3),0))","v":"Data!$CC$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S32,INDIRECT($AG$5&$AG$3),0))","v":"Data!$CD$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T32,INDIRECT($AG$5&$AG$3),0))","v":"Data!$CE$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U32,INDIRECT($AG$5&$AG$3),0))","v":"Data!$CF$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(V32,INDIRECT($AG$5&$AG$3),0))","v":"Data!$CG$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(W32,INDIRECT($AG$5&$AG$3),0))","v":"Data!$CH$7"},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Q32,Data!$35:$35,0))","v":440},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R32,Data!$35:$35,0))","v":440},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S32,Data!$35:$35,0))","v":440},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T32,Data!$35:$35,0))","v":440},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U32,Data!$35:$35,0))","v":440},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(V32,Data!$35:$35,0))","v":440},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(W32,Data!$35:$35,0))","v":440}]
[null,null,null,null,null,null,null,null,null,null,null,"and maintenance holes"]
[]
["Regional Municipal Services - Capital Costs"]
[]
[null,"This section refers to the cost of regional infrastructure, namely potable water, wastewater and storm water."]
[null,"These costs may vary considerably depending on topography, environmental constraints, distance to existing infrastructure, etc."]
[null,"The costs refer to facilities that are over and above facilities internal to the development."]
[]
[null,null,null,null,"Potable Water Distribution ($/metre of trunk pipe)",300,"F","Based on 300 mm trunk line.",null,null,null,null,null,null,null,null,null,null,{"$f":"A$35&LEFT(E41,FIND(\"(\",E41)-2)","v":"Regional Municipal Services - Capital CostsPotable Water Distribution"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH($S41,Data!$35:$35,0))","v":300},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S41,INDIRECT($AG$5&$AG$3),0))","v":"Data!$CI$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S41,Data!$35:$35,0))","v":300}]
[]
[null,null,null,null,"Sanitary Sewer Collection ($/metre of trunk pipe)",250,"F","Based on 300 mm trunk main, includes maintenance holes",null,null,null,null,null,null,null,null,null,null,{"$f":"A$35&LEFT(E43,FIND(\"(\",E43)-2)","v":"Regional Municipal Services - Capital CostsSanitary Sewer Collection"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH($S43,Data!$35:$35,0))","v":250},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S43,INDIRECT($AG$5&$AG$3),0))","v":"Data!$CJ$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S43,Data!$35:$35,0))","v":250}]
[]
[null,null,null,null,"Storm Sewer Collection ($/metre of trunk pipe)",500,"F","Based on 600 mm storm pipe, includes maintenance holes.",null,null,null,null,null,null,null,null,null,null,{"$f":"A$35&LEFT(E45,FIND(\"(\",E45)-2)","v":"Regional Municipal Services - Capital CostsStorm Sewer Collection"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH($S45,Data!$35:$35,0))","v":500},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S45,INDIRECT($AG$5&$AG$3),0))","v":"Data!$CK$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S45,Data!$35:$35,0))","v":500}]
[]
[null,null,null,null,"Wastewater Treatment ($/household)",{"$f":"HC!$F$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A$35&LEFT(E47,FIND(\"(\",E47)-2)","v":"Regional Municipal Services - Capital CostsWastewater Treatment"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH($S47,Data!$35:$35,0))","v":0},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S47,INDIRECT($AG$5&$AG$3),0))","v":"Data!$CL$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S47,Data!$35:$35,0))","v":0}]
[]
[null,null,null,null,"Potable Water Treatment ($/household)",{"$f":"HC!$F$29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A$35&LEFT(E49,FIND(\"(\",E49)-2)","v":"Regional Municipal Services - Capital CostsPotable Water Treatment"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH($S49,Data!$35:$35,0))","v":0},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S49,INDIRECT($AG$5&$AG$3),0))","v":"Data!$CM$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S49,Data!$35:$35,0))","v":0}]
[]
["Local Storm Water Management - Capital and O&M Cost"]
[]
[null,null,null,null,"Pond Cost ($/ha)",246000,"F","Costs may vary significantly.",null,null,null,null,null,null,null,null,null,null,{"$f":"A$51&LEFT(E53,FIND(\"(\",E53)-2)","v":"Local Storm Water Management - Capital and O&M CostPond Cost"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH($S53,Data!$35:$35,0))","v":246000},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S53,INDIRECT($AG$5&$AG$3),0))","v":"Data!$CN$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S53,Data!$35:$35,0))","v":246000}]
[]
[null,null,null,"Operating","Maintenance","Total O&M"]
[null,null,"O&M Cost ($/ha):",0,7000,{"$f":"SUM(D56:E56)","v":7000},null,null,null,null,null,null,null,null,null,null,{"$f":"$A$51&LEFT($C$108,FIND(\"(\",$C$108)-2)&\" \"&D$107","v":"Local Storm Water Management - Capital and O&M CostO&M Cost Operating"},{"$f":"$A$51&LEFT($C$108,FIND(\"(\",$C$108)-2)&\" \"&E$107","v":"Local Storm Water Management - Capital and O&M CostO&M Cost Maintenance"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Q56,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R56,Data!$35:$35,0))","v":7000},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(Q56,INDIRECT($AG$5&$AG$3),0))","v":"Data!$CO$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R56,INDIRECT($AG$5&$AG$3),0))","v":"Data!$CP$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Q56,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R56,Data!$35:$35,0))","v":7000}]
[]
["Roads, Water, Sanitary and Storm - O&M Costs"]
["F","It is best practice to separate Operatng Costs from Maintenance Cost."]
[null,"Where separate values don't exist, the user can add the combined total in either"]
[null,"category as only total combined O&M Cost is used to calculate lifecycle cost."]
["Road O&M Costs ($/m)"]
[null,null,null,"Operating","Maintenance","Total O&M","F","Road maintenance costs may vary by local climatic conditions and policies"]
[null,null,"Local",3,7,{"$f":"SUM(D64:E64)","v":10},null,"for snow clearing.",null,null,null,null,null,null,null,null,{"$f":"$A$58&LEFT($A$62,FIND(\"(\",$A$62)-1)&$C64&\" \"&D$63","v":"Roads, Water, Sanitary and Storm - O&M CostsRoad O&M Costs Local Operating"},"Roads, Water, Sanitary and Storm - O&M CostsRoad O&M Costs Local Maintenance",null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Q64,Data!$35:$35,0))","v":3},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R64,Data!$35:$35,0))","v":7},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(Q64,INDIRECT($AG$5&$AG$3),0))","v":"Data!$CQ$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R64,INDIRECT($AG$5&$AG$3),0))","v":"Data!$CR$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Q64,Data!$35:$35,0))","v":3},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R64,Data!$35:$35,0))","v":7}]
[null,null,"Collector",3.6,8.4,{"$f":"SUM(D65:E65)","v":12},null,null,null,null,null,null,null,null,null,null,"Roads, Water, Sanitary and Storm - O&M CostsRoad O&M Costs Collector Operating","Roads, Water, Sanitary and Storm - O&M CostsRoad O&M Costs Collector Maintenance",null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Q65,Data!$35:$35,0))","v":3.6},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R65,Data!$35:$35,0))","v":8.4},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(Q65,INDIRECT($AG$5&$AG$3),0))","v":"Data!$CS$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R65,INDIRECT($AG$5&$AG$3),0))","v":"Data!$CT$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Q65,Data!$35:$35,0))","v":3.6},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R65,Data!$35:$35,0))","v":8.4}]
[null,null,"Arterial",6,14,{"$f":"SUM(D66:E66)","v":20},null,null,null,null,null,null,null,null,null,null,"Roads, Water, Sanitary and Storm - O&M CostsRoad O&M Costs Arterial Operating","Roads, Water, Sanitary and Storm - O&M CostsRoad O&M Costs Arterial Maintenance",null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Q66,Data!$35:$35,0))","v":6},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R66,Data!$35:$35,0))","v":14},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(Q66,INDIRECT($AG$5&$AG$3),0))","v":"Data!$CU$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R66,INDIRECT($AG$5&$AG$3),0))","v":"Data!$CV$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Q66,Data!$35:$35,0))","v":6},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R66,Data!$35:$35,0))","v":14}]
[]
["Potable Water Treatment ($/household)"]
[null,null,null,"Operating","Maintenance","Total O&M"]
[null,null,"Single Detached",240,60,{"$f":"SUM(D70:E70)","v":300},"F","Includes the cost of centralized treatment. ",null,null,null,null,null,null,null,null,{"$f":"$A$58&LEFT($A$68,FIND(\"(\",$A$68)-1)&$C70&\" \"&D$69","v":"Roads, Water, Sanitary and Storm - O&M CostsPotable Water Treatment Single Detached Operating"},"Roads, Water, Sanitary and Storm - O&M CostsPotable Water Treatment Single Detached Maintenance",null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Q70,Data!$35:$35,0))","v":240},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R70,Data!$35:$35,0))","v":60},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(Q70,INDIRECT($AG$5&$AG$3),0))","v":"Data!$CW$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R70,INDIRECT($AG$5&$AG$3),0))","v":"Data!$CX$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Q70,Data!$35:$35,0))","v":240},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R70,Data!$35:$35,0))","v":60}]
[null,null,"Semi-detached/Rowhouses",220,55,{"$f":"SUM(D71:E71)","v":275},null,"Lower costs for higher density neighbourhoods",null,null,null,null,null,null,null,null,"Roads, Water, Sanitary and Storm - O&M CostsPotable Water Treatment Semi-detached/Rowhouses Operating","Roads, Water, Sanitary and Storm - O&M CostsPotable Water Treatment Semi-detached/Rowhouses Maintenance",null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Q71,Data!$35:$35,0))","v":220},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R71,Data!$35:$35,0))","v":55},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(Q71,INDIRECT($AG$5&$AG$3),0))","v":"Data!$CY$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R71,INDIRECT($AG$5&$AG$3),0))","v":"Data!$CZ$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Q71,Data!$35:$35,0))","v":220},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R71,Data!$35:$35,0))","v":55}]
[null,null,"Apartments",200,50,{"$f":"SUM(D72:E72)","v":250},null,"are due to lower lawn watering, etc.",null,null,null,null,null,null,null,null,"Roads, Water, Sanitary and Storm - O&M CostsPotable Water Treatment Apartments Operating","Roads, Water, Sanitary and Storm - O&M CostsPotable Water Treatment Apartments Maintenance",null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Q72,Data!$35:$35,0))","v":200},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R72,Data!$35:$35,0))","v":50},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(Q72,INDIRECT($AG$5&$AG$3),0))","v":"Data!$DA$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R72,INDIRECT($AG$5&$AG$3),0))","v":"Data!$DB$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Q72,Data!$35:$35,0))","v":200},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R72,Data!$35:$35,0))","v":50}]
[]
[null,null,null,"Operating","Maintenance","Total O&M"]
[null,null,"Potable Water Distribution ($/m)",2,2,{"$f":"SUM(D75:E75)","v":4},"F","Include all costs associated with main pipes, service laterals and ",null,null,null,null,null,null,null,null,{"$f":"$A$58&LEFT($C$75,FIND(\"(\",$C$75)-2)&\" \"&D$74","v":"Roads, Water, Sanitary and Storm - O&M CostsPotable Water Distribution Operating"},{"$f":"$A$58&LEFT($C$75,FIND(\"(\",$C$75)-2)&\" \"&E$74","v":"Roads, Water, Sanitary and Storm - O&M CostsPotable Water Distribution Maintenance"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Q75,Data!$35:$35,0))","v":2},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R75,Data!$35:$35,0))","v":2},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(Q75,INDIRECT($AG$5&$AG$3),0))","v":"Data!$DC$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R75,INDIRECT($AG$5&$AG$3),0))","v":"Data!$DD$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Q75,Data!$35:$35,0))","v":2},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R75,Data!$35:$35,0))","v":2}]
[null,null,null,null,null,null,null,"any other components of the distribution or collection system."]
[null,null,null,"Operating","Maintenance","Total O&M"]
[null,null,"Wastewater Treatment ($/household)",200,50,{"$f":"SUM(D78:E78)","v":250},"F","Includes the cost of centralized treatment.",null,null,null,null,null,null,null,null,{"$f":"$A$58&LEFT($C$78,FIND(\"(\",$C$78)-2)&\" \"&D$77","v":"Roads, Water, Sanitary and Storm - O&M CostsWastewater Treatment Operating"},{"$f":"$A$58&LEFT($C$78,FIND(\"(\",$C$78)-2)&\" \"&E$77","v":"Roads, Water, Sanitary and Storm - O&M CostsWastewater Treatment Maintenance"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Q78,Data!$35:$35,0))","v":200},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R78,Data!$35:$35,0))","v":50},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(Q78,INDIRECT($AG$5&$AG$3),0))","v":"Data!$DE$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R78,INDIRECT($AG$5&$AG$3),0))","v":"Data!$DF$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Q78,Data!$35:$35,0))","v":200},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R78,Data!$35:$35,0))","v":50}]
[]
[null,null,null,"Operating","Maintenance","Total O&M"]
[null,null,"Sanitary Sewer Collection ($/m)",4.2,2.8,{"$f":"SUM(D81:E81)","v":7},"F","Include all costs associated with main pipes, service laterals and ",null,null,null,null,null,null,null,null,{"$f":"$A$58&LEFT($C$81,FIND(\"(\",$C$81)-2)&\" \"&D$80","v":"Roads, Water, Sanitary and Storm - O&M CostsSanitary Sewer Collection Operating"},{"$f":"$A$58&LEFT($C$81,FIND(\"(\",$C$81)-2)&\" \"&E$80","v":"Roads, Water, Sanitary and Storm - O&M CostsSanitary Sewer Collection Maintenance"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Q81,Data!$35:$35,0))","v":4.2},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R81,Data!$35:$35,0))","v":2.8},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(Q81,INDIRECT($AG$5&$AG$3),0))","v":"Data!$DG$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R81,INDIRECT($AG$5&$AG$3),0))","v":"Data!$DH$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Q81,Data!$35:$35,0))","v":4.2},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R81,Data!$35:$35,0))","v":2.8}]
[null,null,null,null,null,null,null,"any other components of the distribution or collection system."]
[null,null,null,"Operating","Maintenance","Total O&M"]
[null,null,"Storm Sewer Collection ($/m)",1,1,{"$f":"SUM(D84:E84)","v":2},"F","Include all costs associated with main pipes, service laterals and ",null,null,null,null,null,null,null,null,{"$f":"$A$58&LEFT($C$84,FIND(\"(\",$C$84)-2)&\" \"&D$83","v":"Roads, Water, Sanitary and Storm - O&M CostsStorm Sewer Collection Operating"},{"$f":"$A$58&LEFT($C$84,FIND(\"(\",$C$84)-2)&\" \"&E$83","v":"Roads, Water, Sanitary and Storm - O&M CostsStorm Sewer Collection Maintenance"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Q84,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R84,Data!$35:$35,0))","v":1},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(Q84,INDIRECT($AG$5&$AG$3),0))","v":"Data!$DI$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R84,INDIRECT($AG$5&$AG$3),0))","v":"Data!$DJ$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Q84,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R84,Data!$35:$35,0))","v":1}]
[null,null,null,null,null,null,null,"any other components of the distribution or collection system."]
["Parks and Open Space - Capital and O&M Cost"]
[]
[null,null,null,null,"Capital cost ($/household)",{"$f":"HC!$F$41","v":33.376539209332471},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A$86&LEFT(E88,FIND(\"(\",E88)-2)","v":"Parks and Open Space - Capital and O&M CostCapital cost"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH($S88,Data!$35:$35,0))","v":33.376539209332471},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S88,INDIRECT($AG$5&$AG$3),0))","v":"Data!$DO$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S88,Data!$35:$35,0))","v":33.376539209332471}]
[]
[null,null,null,"Operating","Maintenance","Total O&M"]
[null,null,"O&M Cost ($/household)",300,0,{"$f":"SUM(D91:E91)","v":300},"F","Costs may vary significantly.",null,null,null,null,null,null,null,null,{"$f":"$A$86&LEFT($C$91,FIND(\"(\",$C$91)-2)&\" \"&D$90","v":"Parks and Open Space - Capital and O&M CostO&M Cost Operating"},{"$f":"$A$86&LEFT($C$91,FIND(\"(\",$C$91)-2)&\" \"&E$90","v":"Parks and Open Space - Capital and O&M CostO&M Cost Maintenance"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Q91,Data!$35:$35,0))","v":300},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R91,Data!$35:$35,0))","v":0},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(Q91,INDIRECT($AG$5&$AG$3),0))","v":"Data!$DP$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R91,INDIRECT($AG$5&$AG$3),0))","v":"Data!$DQ$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Q91,Data!$35:$35,0))","v":300},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R91,Data!$35:$35,0))","v":0}]
[]
[]
["Community Facilities - Capital and O&M Cost"]
["Recreation centers, libraries, etc (note fire, police, WWTP included elsewhere)"]
[]
[null,null,null,null,"Capital cost ($/household)",{"$f":"HC!$F$53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A$94&LEFT(E97,FIND(\"(\",E97)-2)","v":"Community Facilities - Capital and O&M CostCapital cost"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH($S97,Data!$35:$35,0))","v":0},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S97,INDIRECT($AG$5&$AG$3),0))","v":"Data!$DR$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S97,Data!$35:$35,0))","v":0}]
[]
[null,null,null,"Operating","Maintenance","Total O&M"]
[null,null,"O&M Cost ($/household)",0,0,{"$f":"SUM(D100:E100)","v":0},"F","Costs may vary significantly.",null,null,null,null,null,null,null,null,{"$f":"$A$94&LEFT($C$100,FIND(\"(\",$C$100)-2)&\" \"&D$99","v":"Community Facilities - Capital and O&M CostO&M Cost Operating"},{"$f":"$A$94&LEFT($C$100,FIND(\"(\",$C$91)-2)&\" \"&E$99","v":"Community Facilities - Capital and O&M CostO&M Cost Maintenance"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Q100,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R100,Data!$35:$35,0))","v":0},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(Q100,INDIRECT($AG$5&$AG$3),0))","v":"Data!$DS$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R100,INDIRECT($AG$5&$AG$3),0))","v":"Data!$DT$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Q100,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R100,Data!$35:$35,0))","v":0}]
[]
[]
["Fire Protection - Capital and O&M Cost"]
[]
[null,null,null,null,"Capital Cost ($/household):",{"$f":"HC!$F$65","v":40.181464679196374},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A$103&LEFT(E105,FIND(\"(\",E105)-2)","v":"Fire Protection - Capital and O&M CostCapital Cost"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH($S105,Data!$35:$35,0))","v":40.181464679196374},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S105,INDIRECT($AG$5&$AG$3),0))","v":"Data!$DX$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S105,Data!$35:$35,0))","v":40.181464679196374}]
[]
[null,null,null,"Operating","Maintenance"]
[null,null,"O&M Cost ($/household):",328,0,{"$f":"SUM(D108:E108)","v":328},null,null,null,null,null,null,null,null,null,null,{"$f":"$A$103&LEFT($C$108,FIND(\"(\",$C$108)-2)&\" \"&D$107","v":"Fire Protection - Capital and O&M CostO&M Cost Operating"},{"$f":"$A$103&LEFT($C$108,FIND(\"(\",$C$108)-2)&\" \"&E$107","v":"Fire Protection - Capital and O&M CostO&M Cost Maintenance"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Q108,Data!$35:$35,0))","v":328},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R108,Data!$35:$35,0))","v":0},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(Q108,INDIRECT($AG$5&$AG$3),0))","v":"Data!$DY$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R108,INDIRECT($AG$5&$AG$3),0))","v":"Data!$DZ$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Q108,Data!$35:$35,0))","v":328},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R108,Data!$35:$35,0))","v":0}]
[]
["Police Services - Capital and O&M Cost"]
[]
[null,null,null,null,"Capital Cost ($/household):",{"$f":"HC!$F$77","v":20.738820479585225},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A$110&LEFT(E112,FIND(\"(\",E112)-2)","v":"Police Services - Capital and O&M CostCapital Cost"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH($S112,Data!$35:$35,0))","v":20.738820479585225},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S112,INDIRECT($AG$5&$AG$3),0))","v":"Data!$EA$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S112,Data!$35:$35,0))","v":20.738820479585225}]
[]
[null,null,null,"Operating","Maintenance","Total O&M"]
[null,null,"O&M Cost ($/household):",498,0,{"$f":"D115+E115","v":498},null,null,null,null,null,null,null,null,null,null,{"$f":"$A$110&LEFT($C$115,FIND(\"(\",$C$115)-2)&\" \"&D$114","v":"Police Services - Capital and O&M CostO&M Cost Operating"},{"$f":"$A$110&LEFT($C$115,FIND(\"(\",$C$115)-2)&\" \"&E$114","v":"Police Services - Capital and O&M CostO&M Cost Maintenance"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Q115,Data!$35:$35,0))","v":498},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R115,Data!$35:$35,0))","v":0},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(Q115,INDIRECT($AG$5&$AG$3),0))","v":"Data!$EB$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R115,INDIRECT($AG$5&$AG$3),0))","v":"Data!$EC$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Q115,Data!$35:$35,0))","v":498},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R115,Data!$35:$35,0))","v":0}]
[]
["Waste Management - Capital and O&M Cost"]
[]
["Capital Cost"]
[]
[null,null,null,null,"Housing Type","Capital Cost","F","Include costs for landfills, recycling, trucks, etc. Cost might vary to allow variances "]
[null,null,null,null,null,"per hh",null,"i.e. single-family curbside pick-up vs multifamily dumpster pickup"]
[null,null,null,null,"Single Detached:",0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A$117&$F$121 & \" - \"&LEFT(E123,FIND(\":\",E123)-1)","v":"Waste Management - Capital and O&M CostCapital Cost - Single Detached"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH($S123,Data!$35:$35,0))","v":0},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S123,INDIRECT($AG$5&$AG$3),0))","v":"Data!$ED$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S123,Data!$35:$35,0))","v":0}]
[null,null,null,null,"Semi Detached:",0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A$117&$F$121 & \" - \"&LEFT(E124,FIND(\":\",E124)-1)","v":"Waste Management - Capital and O&M CostCapital Cost - Semi Detached"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH($S124,Data!$35:$35,0))","v":0},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S124,INDIRECT($AG$5&$AG$3),0))","v":"Data!$EE$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S124,Data!$35:$35,0))","v":0}]
[null,null,null,null,"Rowhouse/Townhouse/Duplex:",0,null,null,null,null,null,null,null,null,null,null,null,null,"Waste Management - Capital and O&M CostCapital Cost - Rowhouse/Townhouse/Duplex",null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH($S125,Data!$35:$35,0))","v":0},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S125,INDIRECT($AG$5&$AG$3),0))","v":"Data!$EF$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S125,Data!$35:$35,0))","v":0}]
[null,null,null,null,"Low Rise:",0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A$117&$F$121 & \" - \"&LEFT(E126,FIND(\":\",E126)-1)","v":"Waste Management - Capital and O&M CostCapital Cost - Low Rise"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH($S126,Data!$35:$35,0))","v":0},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S126,INDIRECT($AG$5&$AG$3),0))","v":"Data!$EG$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S126,Data!$35:$35,0))","v":0}]
[null,null,null,null,"High Rise:",0,null,null,null,null,null,null,null,null,null,null,null,null,"Waste Management - Capital and O&M CostCapital Cost - High Rise",null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH($S127,Data!$35:$35,0))","v":0},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S127,INDIRECT($AG$5&$AG$3),0))","v":"Data!$EH$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S127,Data!$35:$35,0))","v":0}]
[]
["Operations & Maintenance"]
[null,null,"Housing Type","Operating","Maintenance"]
[null,null,null,"($/hh)","($/hh)","($/hh)"]
[null,null,"Single Detached:",184,0,{"$f":"SUM(D132:E132)","v":184},null,null,null,null,null,null,null,null,null,null,{"$f":"$A$117& D$130&\" - \" & LEFT($C132,FIND(\":\",$C132)-1)","v":"Waste Management - Capital and O&M CostOperating - Single Detached"},{"$f":"$A$117& E$130&\" - \" & LEFT($C132,FIND(\":\",$C132)-1)","v":"Waste Management - Capital and O&M CostMaintenance - Single Detached"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Q132,Data!$35:$35,0))","v":184},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R132,Data!$35:$35,0))","v":0},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(Q132,INDIRECT($AG$5&$AG$3),0))","v":"Data!$EI$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R132,INDIRECT($AG$5&$AG$3),0))","v":"Data!$EJ$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Q132,Data!$35:$35,0))","v":184},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R132,Data!$35:$35,0))","v":0}]
[null,null,"Semi Detached:",184,0,184,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$117& D$130&\" - \" & LEFT($C133,FIND(\":\",$C133)-1)","v":"Waste Management - Capital and O&M CostOperating - Semi Detached"},"Waste Management - Capital and O&M CostMaintenance - Semi Detached",null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Q133,Data!$35:$35,0))","v":184},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R133,Data!$35:$35,0))","v":0},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(Q133,INDIRECT($AG$5&$AG$3),0))","v":"Data!$EK$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R133,INDIRECT($AG$5&$AG$3),0))","v":"Data!$EL$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Q133,Data!$35:$35,0))","v":184},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R133,Data!$35:$35,0))","v":0}]
[null,null,"Rowhouse/Townhouse/Duplex:",80,0,80,null,null,null,null,null,null,null,null,null,null,"Waste Management - Capital and O&M CostOperating - Rowhouse/Townhouse/Duplex","Waste Management - Capital and O&M CostMaintenance - Rowhouse/Townhouse/Duplex",null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Q134,Data!$35:$35,0))","v":80},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R134,Data!$35:$35,0))","v":0},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(Q134,INDIRECT($AG$5&$AG$3),0))","v":"Data!$EM$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R134,INDIRECT($AG$5&$AG$3),0))","v":"Data!$EN$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Q134,Data!$35:$35,0))","v":80},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R134,Data!$35:$35,0))","v":0}]
[null,null,"Low Rise:",0,0,0,null,null,null,null,null,null,null,null,null,null,"Waste Management - Capital and O&M CostOperating - Low Rise","Waste Management - Capital and O&M CostMaintenance - Low Rise",null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Q135,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R135,Data!$35:$35,0))","v":0},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(Q135,INDIRECT($AG$5&$AG$3),0))","v":"Data!$EO$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R135,INDIRECT($AG$5&$AG$3),0))","v":"Data!$EP$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Q135,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R135,Data!$35:$35,0))","v":0}]
[null,null,"High Rise:",0,0,{"$f":"SUM(D136:E136)","v":0},null,null,null,null,null,null,null,null,null,null,"Waste Management - Capital and O&M CostOperating - High Rise","Waste Management - Capital and O&M CostMaintenance - High Rise",null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Q136,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R136,Data!$35:$35,0))","v":0},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(Q136,INDIRECT($AG$5&$AG$3),0))","v":"Data!$EQ$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R136,INDIRECT($AG$5&$AG$3),0))","v":"Data!$ER$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Q136,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R136,Data!$35:$35,0))","v":0}]
[]
["Transit - Capital and O&M Cost"]
[]
[null,null,null,null,"Capital Cost ($/bus):",500000,"F","Transit capital costs assume a bus-based system.  Capital costs for other forms of",null,null,null,null,null,null,null,null,null,null,{"$f":"A$138&LEFT(E140,FIND(\"(\",E140)-2)","v":"Transit - Capital and O&M CostCapital Cost"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH($S140,Data!$35:$35,0))","v":500000},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S140,INDIRECT($AG$5&$AG$3),0))","v":"Data!$DU$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S140,Data!$35:$35,0))","v":500000}]
[null,null,null,null,null,null,null,"transit (e.g. subway, LRT, commuter rail) vary by urban area."]
[null,null,null,"Operating","Maintenance",null,null,"Other transit costs may be added as a \"user defined cost\" Step 7."]
[null,null,"O&M Cost ($/Vehicle service hour):",90,0,{"$f":"D143+E143","v":90},null,null,null,null,null,null,null,null,null,null,{"$f":"$A$138&LEFT($C$143,FIND(\"(\",$C$143)-2)&\" \"&D$142","v":"Transit - Capital and O&M CostO&M Cost Operating"},{"$f":"$A$138&LEFT($C$143,FIND(\"(\",$C$143)-2)&\" \"&E$142","v":"Transit - Capital and O&M CostO&M Cost Maintenance"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Q143,Data!$35:$35,0))","v":90},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R143,Data!$35:$35,0))","v":0},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(Q143,INDIRECT($AG$5&$AG$3),0))","v":"Data!$DV$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R143,INDIRECT($AG$5&$AG$3),0))","v":"Data!$DW$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Q143,Data!$35:$35,0))","v":90},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R143,Data!$35:$35,0))","v":0}]
[]
[]
["Schools - Capital and O&M Cost"]
[]
[]
[null,null,null,null,"Capital cost ($/student):",6541,"F","Includes construction of schools and facilities. Costs may be discounted in Step 6",null,null,null,null,null,null,null,null,null,null,{"$f":"A$146&LEFT(E149,FIND(\"(\",E149)-2)","v":"Schools - Capital and O&M CostCapital cost"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH($S149,Data!$35:$35,0))","v":6541},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S149,INDIRECT($AG$5&$AG$3),0))","v":"Data!$DK$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S149,Data!$35:$35,0))","v":6541}]
[null,null,null,null,null,null,null,"in situations where schools already exist."]
[null,null,null,"Operating","Maintenance","Total O&M"]
[null,null,"O&M Cost ($/student):",6949,0,{"$f":"SUM(D152:E152)","v":6949},"F","Includes all cost of all school operations, administration, governance, maintenance, etc.",null,null,null,null,null,null,null,null,{"$f":"$A$146&LEFT($C$152,FIND(\"(\",$C$152)-2)&\" \"&D$151","v":"Schools - Capital and O&M CostO&M Cost Operating"},{"$f":"$A$146&LEFT($C$152,FIND(\"(\",$C$152)-2)&\" \"&E$151","v":"Schools - Capital and O&M CostO&M Cost Maintenance"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Q152,Data!$35:$35,0))","v":6949},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R152,Data!$35:$35,0))","v":0},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(Q152,INDIRECT($AG$5&$AG$3),0))","v":"Data!$DL$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R152,INDIRECT($AG$5&$AG$3),0))","v":"Data!$DM$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Q152,Data!$35:$35,0))","v":6949},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R152,Data!$35:$35,0))","v":0}]
[]
[null,null,null,null,"School Bus Total Cost ($/student):",800,"F","All inclusive (capital plus operating) cost of school bus service.",null,null,null,null,null,null,null,null,null,null,{"$f":"A$146&LEFT(E154,FIND(\"(\",E154)-2)","v":"Schools - Capital and O&M CostSchool Bus Total Cost"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH($S154,Data!$35:$35,0))","v":800},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S154,INDIRECT($AG$5&$AG$3),0))","v":"Data!$DN$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S154,Data!$35:$35,0))","v":800}]
[]
["PRIVATE COSTS"]
["Vehicle Costs"]
[]
[]
[null,null,null,null,"Annual Vehicle Ownership Cost ($/Vehicle):",6900,"F","Includes the cost of finance, depreciation, insurance and licences",null,null,null,null,null,null,null,null,null,null,{"$f":"A$157&LEFT(E160,FIND(\"(\",E160)-2)","v":"Vehicle CostsAnnual Vehicle Ownership Cost"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH($S160,Data!$35:$35,0))","v":6900},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S160,INDIRECT($AG$5&$AG$3),0))","v":"Data!$ES$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S160,Data!$35:$35,0))","v":6900}]
[]
[null,null,null,"Operating","Maintenance","Total O&M"]
[null,null,"O&M Driving Cost ($/km):",0.2,0,{"$f":"SUM(D163:E163)","v":0.2},"F","Includes  fuel, maintenance and tires",null,null,null,null,null,null,null,null,{"$f":"$A$157&LEFT($C$163,FIND(\"(\",$C$163)-2)&\" \"&D$162","v":"Vehicle CostsO&M Driving Cost Operating"},{"$f":"$A$157&LEFT($C$163,FIND(\"(\",$C$163)-2)&\" \"&E$162","v":"Vehicle CostsO&M Driving Cost Maintenance"},{"$f":"$A$157&LEFT($C$163,FIND(\"(\",$C$163)-2)&\" \"&F$162","v":"Vehicle CostsO&M Driving Cost Total O&M"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Q163,Data!$35:$35,0))","v":0.2},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R163,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S163,Data!$35:$35,0))","v":0.2},null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(Q163,INDIRECT($AG$5&$AG$3),0))","v":"Data!$ET$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R163,INDIRECT($AG$5&$AG$3),0))","v":"Data!$EU$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S163,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SQ$7"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Q163,Data!$35:$35,0))","v":0.2},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R163,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S163,Data!$35:$35,0))","v":0.2}]
[null,null,null,null,null,null,"&","See Canadian Automobile Association Driving Costs",null,null,null,null,"Click Here"]
[]
["Home Heating"]
[]
[null,null,null,null,"Annual Home Energy Costs ($/household)"]
[null,null,null,null,"Single Detached",2300,"F","Costs are based on National Energy Code for Housing Standards. ",null,null,null,null,null,null,null,null,null,null,{"$f":"A$166&LEFT(E$168,FIND(\"(\",E$168)-1)&E169","v":"Home HeatingAnnual Home Energy Costs Single Detached"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH($S169,Data!$35:$35,0))","v":2300},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S169,INDIRECT($AG$5&$AG$3),0))","v":"Data!$EV$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S169,Data!$35:$35,0))","v":2300}]
[null,null,null,null,"Semi-detached/Rowhouses",1800,null,"For information on costs for other types of dwelling units (e.g. R-2000 homes), see ",null,null,null,null,null,null,null,null,null,null,{"$f":"A$166&LEFT(E$168,FIND(\"(\",E$168)-1)&E170","v":"Home HeatingAnnual Home Energy Costs Semi-detached/Rowhouses"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH($S170,Data!$35:$35,0))","v":1800},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S170,INDIRECT($AG$5&$AG$3),0))","v":"Data!$EW$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S170,Data!$35:$35,0))","v":1800}]
[null,null,null,null,"Apartments",1500,null,null,null,null,null,null,"Office of Energy Efficiency",null,null,null,null,null,{"$f":"A$166&LEFT(E$168,FIND(\"(\",E$168)-1)&E171","v":"Home HeatingAnnual Home Energy Costs Apartments"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH($S171,Data!$35:$35,0))","v":1500},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S171,INDIRECT($AG$5&$AG$3),0))","v":"Data!$EX$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S171,Data!$35:$35,0))","v":1500}]
[]
["EXTERNAL COSTS"]
["Climate Change and Air Pollution"]
[]
[null,null,null,null,"Average Fuel Efficiency for Passenger Vehicles (L/100 km)",10.98,"F","This is used to calculate fuel consumption, greenhouse gas emissions and air emissions",null,null,null,null,null,null,null,null,null,null,{"$f":"A$174&LEFT(E176,FIND(\"(\",E176)-2)","v":"Climate Change and Air PollutionAverage Fuel Efficiency for Passenger Vehicles"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH($S176,Data!$35:$35,0))","v":10.98},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S176,INDIRECT($AG$5&$AG$3),0))","v":"Data!$EY$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S176,Data!$35:$35,0))","v":10.98}]
[]
[null,null,null,null,"GHG Emissions Factor (grams/L):",2500,"F","This is a standard factor based on conventional petroleum fuels",null,null,null,null,null,null,null,null,null,null,{"$f":"A$174&LEFT(E178,FIND(\"(\",E178)-2)","v":"Climate Change and Air PollutionGHG Emissions Factor"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH($S178,Data!$35:$35,0))","v":2500},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S178,INDIRECT($AG$5&$AG$3),0))","v":"Data!$EZ$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S178,Data!$35:$35,0))","v":2500}]
[]
[null,null,null,null,"Cost per tonne GHG ($/tonne of CO2 equivalents):",50,"F","Costs per tonne of GHG have a large variance and will depend on emerging carbon ",null,null,null,null,null,null,null,null,null,null,{"$f":"A$174&LEFT(E180,FIND(\"(\",E180)-2)","v":"Climate Change and Air PollutionCost per tonne GHG"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH($S180,Data!$35:$35,0))","v":50},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S180,INDIRECT($AG$5&$AG$3),0))","v":"Data!$FA$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S180,Data!$35:$35,0))","v":50}]
[null,null,null,null,null,null,null,"trading markets. This is a preliminary working value."]
[]
[null,null,null,null,"Air Emissions",null,"&","CMHC Tool for Evaluating Neighbourhood Sustainability",null,null,null,null,"Click Here"]
[null,null,null,null,null,"Emissions Factor ",null,"F","Emissions factors apply to passenger cars only.  Other emissions"]
[null,null,null,null,null,"grams/litre of fuel","Cost Per Tonne ",null,"may occur due to transit vehicles and commercial vehicles."]
[null,null,null,null,"Volatile Organic Compounds (VOCs)",19,1000,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$174&$F$184&LEFT(MID($E186,FIND(\"(\",$E186)+1,100),LEN(MID($E186,FIND(\"(\",$E186)+1,100))-1)","v":"Climate Change and Air PollutionEmissions Factor VOCs"},{"$f":"$A$174&$G$185&LEFT(MID($E186,FIND(\"(\",$E186)+1,100),LEN(MID($E186,FIND(\"(\",$E186)+1,100))-1)","v":"Climate Change and Air PollutionCost Per Tonne VOCs"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S186,Data!$35:$35,0))","v":19},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T186,Data!$35:$35,0))","v":1000},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S186,INDIRECT($AG$5&$AG$3),0))","v":"Data!$FB$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T186,INDIRECT($AG$5&$AG$3),0))","v":"Data!$FC$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S186,Data!$35:$35,0))","v":19},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T186,Data!$35:$35,0))","v":1000}]
[null,null,null,null,"Carbon Monoxide (CO)",200,100,"&","Transportation Emissions Guidebook",null,null,null,null,null,null,null,null,null,{"$f":"$A$174&$F$184&LEFT(MID($E187,FIND(\"(\",$E187)+1,100),LEN(MID($E187,FIND(\"(\",$E187)+1,100))-1)","v":"Climate Change and Air PollutionEmissions Factor CO"},{"$f":"$A$174&$G$185&LEFT(MID($E187,FIND(\"(\",$E187)+1,100),LEN(MID($E187,FIND(\"(\",$E187)+1,100))-1)","v":"Climate Change and Air PollutionCost Per Tonne CO"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S187,Data!$35:$35,0))","v":200},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T187,Data!$35:$35,0))","v":100},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S187,INDIRECT($AG$5&$AG$3),0))","v":"Data!$FD$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T187,INDIRECT($AG$5&$AG$3),0))","v":"Data!$FE$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S187,Data!$35:$35,0))","v":200},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T187,Data!$35:$35,0))","v":100}]
[null,null,null,null,"Nitrogen Oxides (NOx)",14,1000,null,"Center for Clean Air Policy ",null,null,"http://www.ccap.org/guidebook/",null,null,null,null,null,null,{"$f":"$A$174&$F$184&LEFT(MID($E188,FIND(\"(\",$E188)+1,100),LEN(MID($E188,FIND(\"(\",$E188)+1,100))-1)","v":"Climate Change and Air PollutionEmissions Factor NOx"},{"$f":"$A$174&$G$185&LEFT(MID($E188,FIND(\"(\",$E188)+1,100),LEN(MID($E188,FIND(\"(\",$E188)+1,100))-1)","v":"Climate Change and Air PollutionCost Per Tonne NOx"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S188,Data!$35:$35,0))","v":14},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T188,Data!$35:$35,0))","v":1000},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S188,INDIRECT($AG$5&$AG$3),0))","v":"Data!$FF$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T188,INDIRECT($AG$5&$AG$3),0))","v":"Data!$FG$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S188,Data!$35:$35,0))","v":14},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T188,Data!$35:$35,0))","v":1000}]
[null,null,null,null,"Sulphur Oxides (SOx)",3.7999999999999999E-2,500,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$174&$F$184&LEFT(MID($E189,FIND(\"(\",$E189)+1,100),LEN(MID($E189,FIND(\"(\",$E189)+1,100))-1)","v":"Climate Change and Air PollutionEmissions Factor SOx"},{"$f":"$A$174&$G$185&LEFT(MID($E189,FIND(\"(\",$E189)+1,100),LEN(MID($E189,FIND(\"(\",$E189)+1,100))-1)","v":"Climate Change and Air PollutionCost Per Tonne SOx"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S189,Data!$35:$35,0))","v":3.7999999999999999E-2},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T189,Data!$35:$35,0))","v":500},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S189,INDIRECT($AG$5&$AG$3),0))","v":"Data!$FH$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T189,INDIRECT($AG$5&$AG$3),0))","v":"Data!$FI$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S189,Data!$35:$35,0))","v":3.7999999999999999E-2},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T189,Data!$35:$35,0))","v":500}]
[null,null,null,null,"Particulate Matter less than 10 microns (PM10)",0.23300000000000001,1000,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$174&$F$184&LEFT(MID($E190,FIND(\"(\",$E190)+1,100),LEN(MID($E190,FIND(\"(\",$E190)+1,100))-1)","v":"Climate Change and Air PollutionEmissions Factor PM10"},{"$f":"$A$174&$G$185&LEFT(MID($E190,FIND(\"(\",$E190)+1,100),LEN(MID($E190,FIND(\"(\",$E190)+1,100))-1)","v":"Climate Change and Air PollutionCost Per Tonne PM10"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S190,Data!$35:$35,0))","v":0.23300000000000001},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T190,Data!$35:$35,0))","v":1000},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S190,INDIRECT($AG$5&$AG$3),0))","v":"Data!$FJ$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T190,INDIRECT($AG$5&$AG$3),0))","v":"Data!$FK$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S190,Data!$35:$35,0))","v":0.23300000000000001},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T190,Data!$35:$35,0))","v":1000}]
[]
[]
["Motor Vehicle Collisions"]
[]
[]
[null,null,null,null,null,"Collision rate per VKT","Cost per Collision"]
[null,null,null,null,"Fatal ",8.5E-9,3.59,"million","F","These values have a high degree of uncertainty",null,null,null,null,null,null,null,null,{"$f":"$A$193&$E197&F$196","v":"Motor Vehicle CollisionsFatal Collision rate per VKT"},"Motor Vehicle CollisionsFatal Cost per Collision",null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S197,Data!$35:$35,0))","v":8.5E-9},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T197,Data!$35:$35,0))","v":3.59},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S197,INDIRECT($AG$5&$AG$3),0))","v":"Data!$FL$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T197,INDIRECT($AG$5&$AG$3),0))","v":"Data!$FM$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S197,Data!$35:$35,0))","v":8.5E-9},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T197,Data!$35:$35,0))","v":3.59}]
[null,null,null,null,"Injury ",6.2750000000000003E-7,49340,null,null,null,null,null,null,null,null,null,null,null,"Motor Vehicle CollisionsInjury Collision rate per VKT","Motor Vehicle CollisionsInjury Cost per Collision",null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S198,Data!$35:$35,0))","v":6.2750000000000003E-7},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T198,Data!$35:$35,0))","v":49340},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S198,INDIRECT($AG$5&$AG$3),0))","v":"Data!$FN$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T198,INDIRECT($AG$5&$AG$3),0))","v":"Data!$FO$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S198,Data!$35:$35,0))","v":6.2750000000000003E-7},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T198,Data!$35:$35,0))","v":49340}]
[null,null,null,null,"Property Damage ",1.8650000000000001E-6,5084,null,null,null,null,null,null,null,null,null,null,null,"Motor Vehicle CollisionsProperty Damage Collision rate per VKT","Motor Vehicle CollisionsProperty Damage Cost per Collision",null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S199,Data!$35:$35,0))","v":1.8650000000000001E-6},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T199,Data!$35:$35,0))","v":5084},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S199,INDIRECT($AG$5&$AG$3),0))","v":"Data!$FP$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T199,INDIRECT($AG$5&$AG$3),0))","v":"Data!$FQ$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S199,Data!$35:$35,0))","v":1.8650000000000001E-6},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T199,Data!$35:$35,0))","v":5084}]
[]
[]
["USER COMMENTS"]
[]
[null,1,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"CV \"&$A$202&$B204","v":"CV USER COMMENTS1"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P204,Data!$35:$35,0))","v":""},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(P204,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SW$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P204,Data!$35:$35,0))","v":""}]
[null,2,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"CV \"&$A$202&$B205","v":"CV USER COMMENTS2"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P205,Data!$35:$35,0))","v":""},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(P205,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SX$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P205,Data!$35:$35,0))","v":""}]
[null,3,"",null,null,null,null,null,null,null,null,null,null,null,null,"CV USER COMMENTS3",null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P206,Data!$35:$35,0))","v":""},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(P206,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SY$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P206,Data!$35:$35,0))","v":""}]
[null,4,"",null,null,null,null,null,null,null,null,null,null,null,null,"CV USER COMMENTS4",null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P207,Data!$35:$35,0))","v":""},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(P207,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SZ$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P207,Data!$35:$35,0))","v":""}]
[null,5,"",null,null,null,null,null,null,null,null,null,null,null,null,"CV USER COMMENTS5",null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P208,Data!$35:$35,0))","v":""},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(P208,INDIRECT($AG$5&$AG$3),0))","v":"Data!$TA$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P208,Data!$35:$35,0))","v":""}]
[null,6,"",null,null,null,null,null,null,null,null,null,null,null,null,"CV USER COMMENTS6",null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P209,Data!$35:$35,0))","v":""},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(P209,INDIRECT($AG$5&$AG$3),0))","v":"Data!$TB$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P209,Data!$35:$35,0))","v":""}]
[null,7,"",null,null,null,null,null,null,null,null,null,null,null,null,"CV USER COMMENTS7",null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P210,Data!$35:$35,0))","v":""},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(P210,INDIRECT($AG$5&$AG$3),0))","v":"Data!$TC$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P210,Data!$35:$35,0))","v":""}]
[null,8,"",null,null,null,null,null,null,null,null,null,null,null,null,"CV USER COMMENTS8",null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P211,Data!$35:$35,0))","v":""},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(P211,INDIRECT($AG$5&$AG$3),0))","v":"Data!$TD$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P211,Data!$35:$35,0))","v":""}]
[null,9,"",null,null,null,null,null,null,null,null,null,null,null,null,"CV USER COMMENTS9",null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P212,Data!$35:$35,0))","v":""},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(P212,INDIRECT($AG$5&$AG$3),0))","v":"Data!$TE$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P212,Data!$35:$35,0))","v":""}]
[null,10,"",null,null,null,null,null,null,null,null,null,null,null,null,"CV USER COMMENTS10",null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P213,Data!$35:$35,0))","v":""},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(P213,INDIRECT($AG$5&$AG$3),0))","v":"Data!$TF$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P213,Data!$35:$35,0))","v":""}]

{"sheet":"RV","index":6,"n_rows":66,"n_cols":40,"rows_kept":66,"cut":false,"hidden":false,"merged":[[38,4,38,5],[27,4,27,5],[28,4,28,5],[31,4,31,5],[32,4,32,5],[36,4,36,5],[37,4,37,5],[0,0,1,0],[2,13,2,14],[29,4,29,5],[33,4,33,5],[34,4,34,5],[62,2,62,13],[63,2,63,13],[64,2,64,13],[65,2,65,13],[39,4,39,5],[57,4,57,5],[61,2,61,13]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(ADDRESS(ROW(Data!$A$35),1,2),FIND(\"$\",ADDRESS(ROW(Data!$A$35),1,2)),100)&\":\"&MID(ADDRESS(ROW(Data!$A$35),1,2),FIND(\"$\",ADDRESS(ROW(Data!$A$35),1,2)),100)","v":"$35:$35"}]
["STEP 3: ","REVENUE VARIABLES",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P4,0,1)-1","v":-3},{"$f":"OFFSET(Q4,0,1)-1","v":-2},{"$f":"OFFSET(R4,0,1)-1","v":-1},0,{"$f":"OFFSET(T4,0,-1)+1","v":1},{"$f":"OFFSET(U4,0,-1)+1","v":2},{"$f":"OFFSET(V4,0,-1)+1","v":3},{"$f":"OFFSET(W4,0,-1)+1","v":4},null,null,{"$f":"COLUMN(Z4)-COLUMN($F4)","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN(AN4)-COLUMN($F4)","v":34}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(P1),3),LEN(ADDRESS(1,COLUMN(P1),3))-1)&\":\"&LEFT(ADDRESS(1,COLUMN(P1),3),LEN(ADDRESS(1,COLUMN(P1),3))-1)","v":"$P:$P"},{"$f":"LEFT(ADDRESS(1,COLUMN(Q1),3),LEN(ADDRESS(1,COLUMN(Q1),3))-1)&\":\"&LEFT(ADDRESS(1,COLUMN(Q1),3),LEN(ADDRESS(1,COLUMN(Q1),3))-1)","v":"$Q:$Q"},{"$f":"LEFT(ADDRESS(1,COLUMN(R1),3),LEN(ADDRESS(1,COLUMN(R1),3))-1)&\":\"&LEFT(ADDRESS(1,COLUMN(R1),3),LEN(ADDRESS(1,COLUMN(R1),3))-1)","v":"$R:$R"},"$S:$S","$T:$T","$U:$U","$V:$V","$W:$W",null,null,null,null,null,null,null,null,null,"Data!"]
["F",null,"Current Scenario:",{"$f":"Data_Scenario_Active_Label","v":"#0 - <<Default Scenario>>"},null,null,null,{"$f":"Data_Scenario_Active_Note","v":"Note: Changes to Scenarios #0 - 6 cannot be SAVED as they are the built-in scenarios"}]
["DEVELOPMENT CHARGES"]
[]
[null,null,"Development charges are sometimes applied at the time of construction on a unit basis. Vary by municipality"]
[null,null,"Development charges are intended to help pay for the cost of new infrastructure to serve development"]
[null,null,"These charges would include local and Regional development charges (where applicable)"]
[null,null,"Note that some municipalities apply reduced charges in certain zones (e.g. central areas)"]
[null,null,null,null,null,null,"F"]
["Single Detached",null,null,null,null,"($/unit)"]
[null,null,null,null,"Single Detached",9000,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A$7&E15","v":"DEVELOPMENT CHARGESSingle Detached"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S15,Data!$35:$35,0))","v":9000},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S15,INDIRECT($AG$5&$AG$3),0))","v":"Data!$HR$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S15,Data!$35:$35,0))","v":9000}]
[]
["Semi-detached/Rowhouses",null,null,null,null,"($/unit)"]
[null,null,null,null,"Semi Detached",9000,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A$7&E18","v":"DEVELOPMENT CHARGESSemi Detached"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S18,Data!$35:$35,0))","v":9000},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S18,INDIRECT($AG$5&$AG$3),0))","v":"Data!$HS$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S18,Data!$35:$35,0))","v":9000}]
[null,null,null,null,"Rowhouse/Townhouse/Duplex",7000,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A$7&E19","v":"DEVELOPMENT CHARGESRowhouse/Townhouse/Duplex"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S19,Data!$35:$35,0))","v":7000},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S19,INDIRECT($AG$5&$AG$3),0))","v":"Data!$HT$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S19,Data!$35:$35,0))","v":7000}]
[]
["Apartments",null,null,null,null,"($/unit)"]
[null,null,null,null,"Low Rise",5000,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A$7&E22","v":"DEVELOPMENT CHARGESLow Rise"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S22,Data!$35:$35,0))","v":5000},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S22,INDIRECT($AG$5&$AG$3),0))","v":"Data!$HU$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S22,Data!$35:$35,0))","v":5000}]
[null,null,null,null,"High Rise",5000,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A$7&E23","v":"DEVELOPMENT CHARGESHigh Rise"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S23,Data!$35:$35,0))","v":5000},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S23,INDIRECT($AG$5&$AG$3),0))","v":"Data!$HV$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S23,Data!$35:$35,0))","v":5000}]
[]
["PROPERTY TAXES"]
[]
[]
[null,null,null,null,"Average assessment"]
["Single Detached",null,null,null,"value per unit"]
[null,null,null,"Single Detached",350000,null,"F","The calculation of property tax assumes a \"Market Assessment\" approach.",null,null,null,null,null,null,null,null,null,{"$f":"$A$25&D30","v":"PROPERTY TAXESSingle Detached"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R30,Data!$35:$35,0))","v":350000},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R30,INDIRECT($AG$5&$AG$3),0))","v":"Data!$HW$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R30,Data!$35:$35,0))","v":350000}]
[]
[null,null,null,null,"Average assessment"]
["Semi-detached/Rowhouses",null,null,null,"value per unit"]
[null,null,null,"Semi Detached",314000,null,null,"If a site tax approach is used, users may enter the average property tax under ",null,null,null,null,null,null,null,null,null,{"$f":"$A$25&D34","v":"PROPERTY TAXESSemi Detached"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R34,Data!$35:$35,0))","v":314000},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R34,INDIRECT($AG$5&$AG$3),0))","v":"Data!$HX$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R34,Data!$35:$35,0))","v":314000}]
[null,null,null,"Rowhouse/Townhouse/Duplex",314000,null,null,"the assessment value column and enter 100% as the tax rate below.",null,null,null,null,null,null,null,null,null,{"$f":"$A$25&D35","v":"PROPERTY TAXESRowhouse/Townhouse/Duplex"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R35,Data!$35:$35,0))","v":314000},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R35,INDIRECT($AG$5&$AG$3),0))","v":"Data!$HY$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R35,Data!$35:$35,0))","v":314000}]
[]
[null,null,null,null,"Average assessment"]
["Apartments",null,null,null,"value per unit"]
[null,null,null,"Low Rise",200000,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$25&D39","v":"PROPERTY TAXESLow Rise"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R39,Data!$35:$35,0))","v":200000},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R39,INDIRECT($AG$5&$AG$3),0))","v":"Data!$HZ$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R39,Data!$35:$35,0))","v":200000}]
[null,null,null,"High Rise",200000,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$25&D40","v":"PROPERTY TAXESHigh Rise"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R40,Data!$35:$35,0))","v":200000},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R40,INDIRECT($AG$5&$AG$3),0))","v":"Data!$IA$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R40,Data!$35:$35,0))","v":200000}]
[]
[null,null,null,"Property Tax Mil Rate (‰)",null,4.9000000000000004,"F","Includes municipal taxes and any additional allocations to provinces such as",null,null,null,null,null,null,null,null,null,null,{"$f":"A$25&D42","v":"PROPERTY TAXESProperty Tax Mil Rate (‰)"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S42,Data!$35:$35,0))","v":4.9000000000000004},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S42,INDIRECT($AG$5&$AG$3),0))","v":"Data!$IB$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S42,Data!$35:$35,0))","v":4.9000000000000004}]
[null,null,null,null,null,null,null,"education tax."]
[]
["USER FEES"]
[]
[null,null,null,null,null,"($/unit per year)"]
[null,null,null,null,"Water and Sewers",300,"F","Includes user costs such as water rates.  Enter only if not included in property taxes",null,null,null,null,null,null,null,null,null,null,{"$f":"A$45&E48","v":"USER FEESWater and Sewers"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S48,Data!$35:$35,0))","v":300},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S48,INDIRECT($AG$5&$AG$3),0))","v":"Data!$IC$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S48,Data!$35:$35,0))","v":300}]
[]
[null,null,null,null,"Other",0,"F","Other (e.g. district energy fees, garbage, etc.)",null,null,null,null,null,null,null,null,null,null,{"$f":"A$45&E50","v":"USER FEESOther"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S50,Data!$35:$35,0))","v":0},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S50,INDIRECT($AG$5&$AG$3),0))","v":"Data!$ID$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S50,Data!$35:$35,0))","v":0}]
[]
[null,null,null,null,"Transit Operating Cost Recovery",0.5,"F","This is the percentage of costs recovered through transit fares and is",null,null,null,null,null,null,null,null,null,null,{"$f":"A$45&E52","v":"USER FEESTransit Operating Cost Recovery"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S52,Data!$35:$35,0))","v":0.5},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S52,INDIRECT($AG$5&$AG$3),0))","v":"Data!$IE$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S52,Data!$35:$35,0))","v":0.5}]
[null,null,null,null,null,null,null,"used in the calculation of revenues."]
[]
["NON-RESIDENTIAL REVENUES"]
[]
[null,null,null,null,null,"($)"]
[null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A$55&D58","v":"NON-RESIDENTIAL REVENUESTotal"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S58,Data!$35:$35,0))","v":0},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S58,INDIRECT($AG$5&$AG$3),0))","v":"Data!$IF$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S58,Data!$35:$35,0))","v":0}]
[]
["USER COMMENTS"]
[]
[null,1,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"RV \"&$A$60&$B62","v":"RV USER COMMENTS1"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P62,Data!$35:$35,0))","v":""},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(P62,INDIRECT($AG$5&$AG$3),0))","v":"Data!$UA$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P62,Data!$35:$35,0))","v":""}]
[null,2,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"RV \"&$A$60&$B63","v":"RV USER COMMENTS2"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P63,Data!$35:$35,0))","v":""},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(P63,INDIRECT($AG$5&$AG$3),0))","v":"Data!$UB$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P63,Data!$35:$35,0))","v":""}]
[null,3,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"RV \"&$A$60&$B64","v":"RV USER COMMENTS3"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P64,Data!$35:$35,0))","v":""},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(P64,INDIRECT($AG$5&$AG$3),0))","v":"Data!$UC$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P64,Data!$35:$35,0))","v":""}]
[null,4,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"RV \"&$A$60&$B65","v":"RV USER COMMENTS4"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P65,Data!$35:$35,0))","v":""},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(P65,INDIRECT($AG$5&$AG$3),0))","v":"Data!$UD$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P65,Data!$35:$35,0))","v":""}]
[null,5,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"RV \"&$A$60&$B66","v":"RV USER COMMENTS5"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P66,Data!$35:$35,0))","v":""},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(P66,INDIRECT($AG$5&$AG$3),0))","v":"Data!$UE$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P66,Data!$35:$35,0))","v":""}]

{"sheet":"DC","index":7,"n_rows":1003,"n_cols":42,"rows_kept":1003,"cut":false,"hidden":false,"merged":[[81,4,81,5],[82,4,82,5],[0,0,1,0],[2,13,2,14],[49,7,50,7],[32,5,34,5],[49,4,50,4],[49,5,50,5],[111,2,111,13],[112,2,112,13],[113,2,113,13],[114,2,114,13],[115,2,115,13],[116,2,116,13],[117,2,117,13],[118,2,118,13],[119,2,119,13],[120,2,120,13]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(ADDRESS(ROW(Data!$A$35),1,2),FIND(\"$\",ADDRESS(ROW(Data!$A$35),1,2)),100)&\":\"&MID(ADDRESS(ROW(Data!$A$35),1,2),FIND(\"$\",ADDRESS(ROW(Data!$A$35),1,2)),100)","v":"$35:$35"}]
["STEP 4: ","DEVELOPMENT CHARACTERISTICS",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P4,0,1)-1","v":-3},{"$f":"OFFSET(Q4,0,1)-1","v":-2},{"$f":"OFFSET(R4,0,1)-1","v":-1},0,{"$f":"OFFSET(T4,0,-1)+1","v":1},{"$f":"OFFSET(U4,0,-1)+1","v":2},{"$f":"OFFSET(V4,0,-1)+1","v":3},{"$f":"OFFSET(W4,0,-1)+1","v":4},null,null,{"$f":"COLUMN(Z4)-COLUMN($F4)","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN(AN4)-COLUMN($F4)","v":34}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(P1),3),LEN(ADDRESS(1,COLUMN(P1),3))-1)&\":\"&LEFT(ADDRESS(1,COLUMN(P1),3),LEN(ADDRESS(1,COLUMN(P1),3))-1)","v":"$P:$P"},{"$f":"LEFT(ADDRESS(1,COLUMN(Q1),3),LEN(ADDRESS(1,COLUMN(Q1),3))-1)&\":\"&LEFT(ADDRESS(1,COLUMN(Q1),3),LEN(ADDRESS(1,COLUMN(Q1),3))-1)","v":"$Q:$Q"},{"$f":"LEFT(ADDRESS(1,COLUMN(R1),3),LEN(ADDRESS(1,COLUMN(R1),3))-1)&\":\"&LEFT(ADDRESS(1,COLUMN(R1),3),LEN(ADDRESS(1,COLUMN(R1),3))-1)","v":"$R:$R"},"$S:$S","$T:$T","$U:$U","$V:$V","$W:$W",null,null,null,null,null,null,null,null,null,"Data!"]
["F",null,"Current Scenario:",{"$f":"Data_Scenario_Active_Label","v":"#0 - <<Default Scenario>>"},null,null,null,{"$f":"Data_Scenario_Active_Note","v":"Note: Changes to Scenarios #0 - 6 cannot be SAVED as they are the built-in scenarios"}]
["LAND USE AND LOCATIONAL CHARACTERISTICS"]
[]
["F","These variables are used to assign costs to residential/non-residential uses"]
[null,"They are also used in the calculation of travel activity and related impacts"]
[null,null,null,null,"General Scenario Characteristics"]
[null,null,null,null,"Distance to Central Business District (km):",1.6,"F","Distance from approximate centre of development to centre of nearest downtown",null,null,null,null,null,null,null,null,null,null,{"$f":"$E$11&LEFT($E12,FIND(\"(\",$E12)-2)","v":"General Scenario CharacteristicsDistance to Central Business District"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S12,Data!$35:$35,0))","v":1.6},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S12,INDIRECT($AG$5&$AG$3),0))","v":"Data!$I$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S12,Data!$35:$35,0))","v":1.6}]
[null,null,null,null,null,null,null,"employment area."]
[null,null,null,null,"Gross Land Area (Ha):",40,"F","Total gross area of the neighbourhood/community/development under consideration",null,null,null,null,null,null,null,null,null,null,{"$f":"$E$11&LEFT($E14,FIND(\"(\",$E14)-2)","v":"General Scenario CharacteristicsGross Land Area"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S14,Data!$35:$35,0))","v":40},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S14,INDIRECT($AG$5&$AG$3),0))","v":"Data!$J$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S14,Data!$35:$35,0))","v":40}]
[null,null,null,null,null,null,null,"including residential and employment lands"]
[]
[]
[null,null,null,null,null,null,null,"Gross land area minus area for parks, roads, undevelopable land areas,"]
[null,null,null,null,"Net Residential Land Area (Ha):",20,"F","and non-residential areas (include residential mixed use).",null,null,null,null,null,null,null,null,null,null,{"$f":"$E$11&LEFT($E19,FIND(\":\",$E19)-1)","v":"General Scenario CharacteristicsNet Residential Land Area (Ha)"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S19,Data!$35:$35,0))","v":20},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S19,INDIRECT($AG$5&$AG$3),0))","v":"Data!$K$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S19,Data!$35:$35,0))","v":20}]
[null,null,null,null,null,null,null,"This value is used to calculate net residential density."]
["DEVELOPMENT TYPE"]
[]
[null,null,null,null,"What are the general characteristics",true,"Compact Development - retail services closeby, bike lanes or trails available,",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$E$11&LEFT($G23,FIND(\"-\",$G23)-2)","v":"General Scenario CharacteristicsCompact Development"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S23,Data!$35:$35,0))","v":true},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S23,INDIRECT($AG$5&$AG$3),0))","v":"Data!$L$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S23,Data!$35:$35,0))","v":true}]
[null,null,null,null,"of this development?",null,"grid network or continuous streets."]
[]
[null,null,null,null,null,false,"Medium Density - residential development with some ancillary commercial uses.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$E$11&LEFT($G26,FIND(\"-\",$G26)-2)","v":"General Scenario CharacteristicsMedium Density"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S26,Data!$35:$35,0))","v":false},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S26,INDIRECT($AG$5&$AG$3),0))","v":"Data!$M$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S26,Data!$35:$35,0))","v":false}]
[null,null,null,null,null,null,"Generally a continuous grid network with good transit service and potentially bike lanes."]
[]
[null,null,null,null,null,false,"Suburban Type - Primarily residential development built on closed network street patterns",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$E$11&LEFT($G29,FIND(\"-\",$G29)-2)","v":"General Scenario CharacteristicsSuburban Type"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S29,Data!$35:$35,0))","v":false},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S29,INDIRECT($AG$5&$AG$3),0))","v":"Data!$N$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S29,Data!$35:$35,0))","v":false}]
[null,null,null,null,null,null,"(e.g. cul-de-sacs) with limited transit accessibility and few or no bike lanes."]
["DEVELOPMENT DENSITIES"]
[null,null,null,null,null,null,null,null,null,null,null," "]
["F","Enter number of units by housing type",null,null,null,"Housing Type","Number of"]
[null,"OR",null,null,null,null,"Units by"]
[null,"to convert % housing",null,null,null,null,"Type"]
[null,"breakdown, use the:",null,null,null,"Single Detached",20,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$31&F36","v":"DEVELOPMENT DENSITIESSingle Detached"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T36,Data!$35:$35,0))","v":20},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T36,INDIRECT($AG$5&$AG$3),0))","v":"Data!$T$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T36,Data!$35:$35,0))","v":20}]
[null,null,null,null,null,"Semi Detached",50,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$31&F37","v":"DEVELOPMENT DENSITIESSemi Detached"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T37,Data!$35:$35,0))","v":50},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T37,INDIRECT($AG$5&$AG$3),0))","v":"Data!$U$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T37,Data!$35:$35,0))","v":50}]
[null,null,null,null,null,"Rowhouse/Townhouse/Duplex",160,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$31&F38","v":"DEVELOPMENT DENSITIESRowhouse/Townhouse/Duplex"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T38,Data!$35:$35,0))","v":160},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T38,INDIRECT($AG$5&$AG$3),0))","v":"Data!$V$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T38,Data!$35:$35,0))","v":160}]
[null,null,null,null,null,"Low Rise",1200,null,"&","Transit Supportive Land Use Guidelines",null,null,null,null,null,null,null,null,null,{"$f":"$A$31&F39","v":"DEVELOPMENT DENSITIESLow Rise"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T39,Data!$35:$35,0))","v":1200},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T39,INDIRECT($AG$5&$AG$3),0))","v":"Data!$W$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T39,Data!$35:$35,0))","v":1200}]
[null,null,null,null,null,"High Rise",4000,null,null,"click here",null,null,null,null,null,null,null,null,null,{"$f":"$A$31&F40","v":"DEVELOPMENT DENSITIESHigh Rise"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T40,Data!$35:$35,0))","v":4000},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T40,INDIRECT($AG$5&$AG$3),0))","v":"Data!$X$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T40,Data!$35:$35,0))","v":4000}]
[null,null,null,null,null,"Total",{"$f":"SUM(G36:G40)","v":5430}]
[null,null,null,null,null,null,null,null,"&","This View of Density"]
[null,null,null,null,null,"Net Residential Density",{"$f":"G41/(F19)","v":271.5},null,null,"click here"]
[null,null,null,null,null," (Units/residential ha)"]
[]
[]
[]
["DEMOGRAPHIC ASSUMPTIONS"]
[]
[null,null,null,null,"Household Size ","Adults (16+) ","School age","Average Household Income "]
[null,null,null,null,null,null,"children"]
[null,null,null,null,"(person/unit)","(person/unit)","(person/unit)","($)"]
[null,null,null,"Single Detached",3.2,2,{"$f":"E53-F53","v":1.2000000000000002},125000,"F","Enter the typical demographic characteristics by unit type",null,null,null,null,null,null,null,{"$f":"$A$48&E$50&$D53","v":"DEMOGRAPHIC ASSUMPTIONSHousehold Size Single Detached"},"DEMOGRAPHIC ASSUMPTIONSAdults (16+) Single Detached",null,{"$f":"$A$48&H$50&$D53","v":"DEMOGRAPHIC ASSUMPTIONSAverage Household Income Single Detached"},null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R53,Data!$35:$35,0))","v":3.2},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S53,Data!$35:$35,0))","v":2},null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U53,Data!$35:$35,0))","v":125000},null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R53,INDIRECT($AG$5&$AG$3),0))","v":"Data!$Y$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S53,INDIRECT($AG$5&$AG$3),0))","v":"Data!$Z$7"},null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U53,INDIRECT($AG$5&$AG$3),0))","v":"Data!$AA$7"},null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R53,Data!$35:$35,0))","v":3.2},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S53,Data!$35:$35,0))","v":2},null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U53,Data!$35:$35,0))","v":125000}]
[null,null,null,"Semi Detached",2.8,1.8,{"$f":"E54-F54","v":0.99999999999999978},90000,null,"These variables are used to calculate auto ownership and use",null,null,null,null,null,null,null,"DEMOGRAPHIC ASSUMPTIONSHousehold Size Semi Detached","DEMOGRAPHIC ASSUMPTIONSAdults (16+) Semi Detached",null,{"$f":"$A$48&H$50&$D54","v":"DEMOGRAPHIC ASSUMPTIONSAverage Household Income Semi Detached"},null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R54,Data!$35:$35,0))","v":2.8},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S54,Data!$35:$35,0))","v":1.8},null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U54,Data!$35:$35,0))","v":90000},null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R54,INDIRECT($AG$5&$AG$3),0))","v":"Data!$AB$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S54,INDIRECT($AG$5&$AG$3),0))","v":"Data!$AC$7"},null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U54,INDIRECT($AG$5&$AG$3),0))","v":"Data!$AD$7"},null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R54,Data!$35:$35,0))","v":2.8},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S54,Data!$35:$35,0))","v":1.8},null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U54,Data!$35:$35,0))","v":90000}]
[null,null,null,"Rowhouse/Townhouse/Duplex",2.4,1.8,{"$f":"E55-F55","v":0.59999999999999987},70000,null,"as well as school costs",null,null,null,null,null,null,null,"DEMOGRAPHIC ASSUMPTIONSHousehold Size Rowhouse/Townhouse/Duplex","DEMOGRAPHIC ASSUMPTIONSAdults (16+) Rowhouse/Townhouse/Duplex",null,{"$f":"$A$48&H$50&$D55","v":"DEMOGRAPHIC ASSUMPTIONSAverage Household Income Rowhouse/Townhouse/Duplex"},null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R55,Data!$35:$35,0))","v":2.4},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S55,Data!$35:$35,0))","v":1.8},null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U55,Data!$35:$35,0))","v":70000},null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R55,INDIRECT($AG$5&$AG$3),0))","v":"Data!$AE$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S55,INDIRECT($AG$5&$AG$3),0))","v":"Data!$AF$7"},null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U55,INDIRECT($AG$5&$AG$3),0))","v":"Data!$AG$7"},null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R55,Data!$35:$35,0))","v":2.4},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S55,Data!$35:$35,0))","v":1.8},null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U55,Data!$35:$35,0))","v":70000}]
[null,null,null,"Low Rise",1.6,1.2,{"$f":"E56-F56","v":0.40000000000000013},55000,null,null,null,null,null,null,null,null,null,"DEMOGRAPHIC ASSUMPTIONSHousehold Size Low Rise","DEMOGRAPHIC ASSUMPTIONSAdults (16+) Low Rise",null,{"$f":"$A$48&H$50&$D56","v":"DEMOGRAPHIC ASSUMPTIONSAverage Household Income Low Rise"},null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R56,Data!$35:$35,0))","v":1.6},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S56,Data!$35:$35,0))","v":1.2},null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U56,Data!$35:$35,0))","v":55000},null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R56,INDIRECT($AG$5&$AG$3),0))","v":"Data!$AH$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S56,INDIRECT($AG$5&$AG$3),0))","v":"Data!$AI$7"},null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U56,INDIRECT($AG$5&$AG$3),0))","v":"Data!$AJ$7"},null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R56,Data!$35:$35,0))","v":1.6},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S56,Data!$35:$35,0))","v":1.2},null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U56,Data!$35:$35,0))","v":55000}]
[null,null,null,"High Rise",1.6,1.2,{"$f":"E57-F57","v":0.40000000000000013},55000,null,null,null,null,null,null,null,null,null,"DEMOGRAPHIC ASSUMPTIONSHousehold Size High Rise","DEMOGRAPHIC ASSUMPTIONSAdults (16+) High Rise",null,{"$f":"$A$48&H$50&$D57","v":"DEMOGRAPHIC ASSUMPTIONSAverage Household Income High Rise"},null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R57,Data!$35:$35,0))","v":1.6},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S57,Data!$35:$35,0))","v":1.2},null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U57,Data!$35:$35,0))","v":55000},null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R57,INDIRECT($AG$5&$AG$3),0))","v":"Data!$AK$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S57,INDIRECT($AG$5&$AG$3),0))","v":"Data!$AL$7"},null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U57,INDIRECT($AG$5&$AG$3),0))","v":"Data!$AM$7"},null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R57,Data!$35:$35,0))","v":1.6},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S57,Data!$35:$35,0))","v":1.2},null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U57,Data!$35:$35,0))","v":55000}]
[null,null,null,"Weighted average",{"$f":"SUMPRODUCT(E53:E57,$G$36:$G$40)/$G$41","v":1.6405156537753223},{"$f":"SUMPRODUCT(F53:F57,$G$36:$G$40)/$G$41","v":1.2261510128913444},{"$f":"SUMPRODUCT(G53:G57,$G$36:$G$40)/$G$41","v":0.41436464088397801},{"$f":"SUMPRODUCT(H53:H57,$G$36:$G$40)/$G$41","v":56022.099447513814}]
[]
[null,null,null,null,"Development population"]
[null,null,null,null,null,"Adults",{"$f":"SUMPRODUCT(G36:G40,F53:F57)","v":6658}]
[null,null,null,null,null,"Children",{"$f":"SUMPRODUCT(G36:G40,G53:G57)","v":2250.0000000000005}]
[null,null,null,null,null,"Total",{"$f":"SUM(G61:G62)","v":8908}]
[]
[null,null,null,null,null,"Jobs within 5 Km",200000,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$48&$F65","v":"DEMOGRAPHIC ASSUMPTIONSJobs within 5 Km"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T65,Data!$35:$35,0))","v":200000},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T65,INDIRECT($AG$5&$AG$3),0))","v":"Data!$AN$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T65,Data!$35:$35,0))","v":200000}]
[]
[]
["POTENTIAL COMMUNITY SERVICES"]
["Roads"]
[null,"Internal: Roads that are within the development.",null,null,null,null,null,null,"&","Residential Street Pattern Design, CMHC",null,null,null,"click here"]
[null,null,null,null,null,null,null,"Length of Road (m)"]
[null,null,null,null,null,{"$f":"'RC'!F9 & \" \" & 'RC'!F10","v":"Type 1 Public Laneway"},{"$f":"'RC'!F12","v":"20 m R.O.W"},0,"F","If some or all roads exist, indicate the percentage",null,null,null,null,null,null,null,null,null,null,{"$f":"\"Internal Roads\"&LEFT($H$71,FIND(\"(\",$H$71)-1)&$F72","v":"Internal RoadsLength of Road Type 1 Public Laneway"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U72,Data!$35:$35,0))","v":0},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U72,INDIRECT($AG$5&$AG$3),0))","v":"Data!$AO$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U72,Data!$35:$35,0))","v":0}]
[null,null,null,null,null,{"$f":"'RC'!G9 & \" \" & 'RC'!G10","v":"Type 2 Two-lane local"},{"$f":"'RC'!G12","v":"20 m R.O.W"},2000,null," that exist under Step 6 for cost savings.",null,null,null,null,null,null,null,null,null,null,"Internal RoadsLength of Road Type 2 Two-lane local",null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U73,Data!$35:$35,0))","v":2000},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U73,INDIRECT($AG$5&$AG$3),0))","v":"Data!$AP$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U73,Data!$35:$35,0))","v":2000}]
[null,null,null,null,null,{"$f":"'RC'!H9 & \" \" & 'RC'!H10","v":"Type 3 Two-lane local"},{"$f":"'RC'!H12","v":"20 m R.O.W"},2000,null,null,null,null,null,null,null,null,null,null,null,null,"Internal RoadsLength of Road Type 3 Two-lane local",null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U74,Data!$35:$35,0))","v":2000},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U74,INDIRECT($AG$5&$AG$3),0))","v":"Data!$AQ$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U74,Data!$35:$35,0))","v":2000}]
[null,null,null,null,null,{"$f":"'RC'!I9 & \" \" & 'RC'!I10","v":"Type 4 Two-lane collector"},{"$f":"'RC'!I12","v":"23 m R.O.W"},0,null,null,null,null,null,null,null,null,null,null,null,null,"Internal RoadsLength of Road Type 4 Two-lane collector",null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U75,Data!$35:$35,0))","v":0},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U75,INDIRECT($AG$5&$AG$3),0))","v":"Data!$AR$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U75,Data!$35:$35,0))","v":0}]
[null,null,null,null,null,{"$f":"'RC'!J9 & \" \" & 'RC'!J10","v":"Type 5 Four-lane collector"},{"$f":"'RC'!J12","v":"25 m R.O.W"},0,null,null,null,null,null,null,null,null,null,null,null,null,"Internal RoadsLength of Road Type 5 Four-lane collector",null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U76,Data!$35:$35,0))","v":0},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U76,INDIRECT($AG$5&$AG$3),0))","v":"Data!$AS$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U76,Data!$35:$35,0))","v":0}]
[null,null,null,null,null,{"$f":"'RC'!K9 & \" \" & 'RC'!K10","v":"Type 6 Four-lane Arterial"},{"$f":"'RC'!K12","v":"8 m R.O.W"},0,null,null,null,null,null,null,null,null,null,null,null,null,"Internal RoadsLength of Road Type 6 Four-lane Arterial",null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U77,Data!$35:$35,0))","v":0},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U77,INDIRECT($AG$5&$AG$3),0))","v":"Data!$AT$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U77,Data!$35:$35,0))","v":0}]
[null,null,null,null,null,{"$f":"'RC'!L9 & \" \" & 'RC'!L10","v":"Type 7 User Defined"},{"$f":"'RC'!L12","v":"0 m R.O.W"},0,null,null,null,null,null,null,null,null,null,null,null,null,"Internal RoadsLength of Road Type 7 User Defined",null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U78,Data!$35:$35,0))","v":0},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U78,INDIRECT($AG$5&$AG$3),0))","v":"Data!$AU$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U78,Data!$35:$35,0))","v":0}]
[]
[null,"External: Roads that are impacted by the development but not contained within."]
[null,null,null,null,"Select Road Type",null,null,"Length of Road (m)","F","Select Road Type as defined in Step 2 Road Cost Calculator"]
[null,null,null,null,"Type 6 Four-lane Arterial",null,{"$f":" HLOOKUP(LEFT(E82,6),'RC'!F9:L12,4,FALSE)","v":"8 m R.O.W"},2000,"F","If new or widened roads are required",null,null,null,null,null,null,null,{"$f":"\"External Roads\"&$E82","v":"External RoadsType 6 Four-lane Arterial"},null,null,{"$f":"\"External Roads\"&LEFT($H$81,FIND(\"(\",$H$81)-1)&$E82","v":"External RoadsLength of Road Type 6 Four-lane Arterial"},null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R82,Data!$35:$35,0))","v":"Type 6 Four-lane Arterial"},null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U82,Data!$35:$35,0))","v":2000},null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R82,INDIRECT($AG$5&$AG$3),0))","v":"Data!$AX$7"},null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U82,INDIRECT($AG$5&$AG$3),0))","v":"Data!$AV$7"},null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R82,Data!$35:$35,0))","v":"Type 6 Four-lane Arterial"},null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U82,Data!$35:$35,0))","v":2000}]
[null,null,null,null,"Type 3 Two-lane local",null,{"$f":" HLOOKUP(LEFT(E83,6),'RC'!F9:L12,4,FALSE)","v":"20 m R.O.W"},0,null,"outside of the development area, enter these here.",null,null,null,null,null,null,null,{"$f":"\"External Roads\"&$E83","v":"External RoadsType 3 Two-lane local"},null,null,{"$f":"\"External Roads\"&LEFT($H$81,FIND(\"(\",$H$81)-1)&$E83","v":"External RoadsLength of Road Type 3 Two-lane local"},null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R83,Data!$35:$35,0))","v":"Type 3 Two-lane local"},null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U83,Data!$35:$35,0))","v":0},null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R83,INDIRECT($AG$5&$AG$3),0))","v":"Data!$AY$7"},null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U83,INDIRECT($AG$5&$AG$3),0))","v":"Data!$AW$7"},null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R83,Data!$35:$35,0))","v":"Type 3 Two-lane local"},null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U83,Data!$35:$35,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"Allocation of costs can be specified under Step 5."]
[]
["Water and Sewer Trunk"]
[]
[null,null,null,null,null,null,"Length (m)",null,"F","Enter trunk facilities external to the development that "]
[null,null,null,null,null,"Trunk Sanitary Sewer",2000,null,null,"needs upgrading, and trunk lines within the development.",null,null,null,null,null,null,null,null,null,{"$f":"$A$86&LEFT($G$88,FIND(\"(\",$G$88)-1)&$F89","v":"Water and Sewer TrunkLength Trunk Sanitary Sewer"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T89,Data!$35:$35,0))","v":2000},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T89,INDIRECT($AG$5&$AG$3),0))","v":"Data!$AZ$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T89,Data!$35:$35,0))","v":2000}]
[null,null,null,null,null,"Trunk Storm Sewer",2000,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$86&LEFT($G$88,FIND(\"(\",$G$88)-1)&$F90","v":"Water and Sewer TrunkLength Trunk Storm Sewer"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T90,Data!$35:$35,0))","v":2000},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T90,INDIRECT($AG$5&$AG$3),0))","v":"Data!$BA$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T90,Data!$35:$35,0))","v":2000}]
[null,null,null,null,null,"Trunk Water Distribution",2000,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$86&LEFT($G$88,FIND(\"(\",$G$88)-1)&$F91","v":"Water and Sewer TrunkLength Trunk Water Distribution"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T91,Data!$35:$35,0))","v":2000},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T91,INDIRECT($AG$5&$AG$3),0))","v":"Data!$BB$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T91,Data!$35:$35,0))","v":2000}]
[null,null,null,null,null,"Area of Stormwater Management Pond",3.5,"ha ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$86&$F92","v":"Water and Sewer TrunkArea of Stormwater Management Pond"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T92,Data!$35:$35,0))","v":3.5},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T92,INDIRECT($AG$5&$AG$3),0))","v":"Data!$BC$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T92,Data!$35:$35,0))","v":3.5}]
[]
["Transit Infrastructure"]
[]
[null,null,null,null,null,"Annual Vehicle Service Hours per Capita (VSH/capita)",3.5,null,"F","These values will vary by urban area and should be",null,null,null,null,null,null,null,null,null,{"$f":"$A$94&LEFT($F96,FIND(\"(\",$F96)-2)","v":"Transit InfrastructureAnnual Vehicle Service Hours per Capita"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T96,Data!$35:$35,0))","v":3.5},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T96,INDIRECT($AG$5&$AG$3),0))","v":"Data!$BD$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T96,Data!$35:$35,0))","v":3.5}]
[null,null,null,null,null,"Number of Buses per 1000 VSH",0.3,null,null,"considered approximate.",null,null,null,null,null,null,null,null,null,{"$f":"$A$94&F97","v":"Transit InfrastructureNumber of Buses per 1000 VSH"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T97,Data!$35:$35,0))","v":0.3},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T97,INDIRECT($AG$5&$AG$3),0))","v":"Data!$BE$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T97,Data!$35:$35,0))","v":0.3}]
[]
[null,null,null,null,null,null,null,null,"F","Due to the varying nature of rapid transit, costing of subways,"]
[null,null,null,null,null,null,null,null,null,"Light Rail Transit and Commuter Rail are not included in the "]
[null,null,null,null,null,null,null,null,null,"model.  Users may which to add an appropriate cost allocation "]
[null,null,null,null,null,null,null,null,null,"under \"User Defined Costs and Revenues\" (Step 7)"]
[]
[null,null,null,null,null,null,null,null,"&","Canadian Transit Fact Book",null,null,"www.cutaactu.ca"]
[]
[]
[null,null,null,null,null,null,null,null,"&","Urban Transportation Showcase Program",null,null,null,"www.tc.gc.ca/utsp"]
[]
[]
["USER COMMENTS"]
[]
[null,1,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"DC \"&$A$110&$B112","v":"DC USER COMMENTS1"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P112,Data!$35:$35,0))","v":""},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(P112,INDIRECT($AG$5&$AG$3),0))","v":"Data!$TG$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P112,Data!$35:$35,0))","v":""}]
[null,2,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"DC \"&$A$110&$B113","v":"DC USER COMMENTS2"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P113,Data!$35:$35,0))","v":""},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(P113,INDIRECT($AG$5&$AG$3),0))","v":"Data!$TH$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P113,Data!$35:$35,0))","v":""}]
[null,3,"",null,null,null,null,null,null,null,null,null,null,null,null,"DC USER COMMENTS3",null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P114,Data!$35:$35,0))","v":""},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(P114,INDIRECT($AG$5&$AG$3),0))","v":"Data!$TI$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P114,Data!$35:$35,0))","v":""}]
[null,4,"",null,null,null,null,null,null,null,null,null,null,null,null,"DC USER COMMENTS4",null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P115,Data!$35:$35,0))","v":""},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(P115,INDIRECT($AG$5&$AG$3),0))","v":"Data!$TJ$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P115,Data!$35:$35,0))","v":""}]
[null,5,"",null,null,null,null,null,null,null,null,null,null,null,null,"DC USER COMMENTS5",null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P116,Data!$35:$35,0))","v":""},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(P116,INDIRECT($AG$5&$AG$3),0))","v":"Data!$TK$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P116,Data!$35:$35,0))","v":""}]
[null,6,"",null,null,null,null,null,null,null,null,null,null,null,null,"DC USER COMMENTS6",null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P117,Data!$35:$35,0))","v":""},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(P117,INDIRECT($AG$5&$AG$3),0))","v":"Data!$TL$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P117,Data!$35:$35,0))","v":""}]
[null,7,"",null,null,null,null,null,null,null,null,null,null,null,null,"DC USER COMMENTS7",null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P118,Data!$35:$35,0))","v":""},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(P118,INDIRECT($AG$5&$AG$3),0))","v":"Data!$TM$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P118,Data!$35:$35,0))","v":""}]
[null,8,"",null,null,null,null,null,null,null,null,null,null,null,null,"DC USER COMMENTS8",null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P119,Data!$35:$35,0))","v":""},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(P119,INDIRECT($AG$5&$AG$3),0))","v":"Data!$TN$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P119,Data!$35:$35,0))","v":""}]
[null,9,"",null,null,null,null,null,null,null,null,null,null,null,null,"DC USER COMMENTS9",null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P120,Data!$35:$35,0))","v":""},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(P120,INDIRECT($AG$5&$AG$3),0))","v":"Data!$TO$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P120,Data!$35:$35,0))","v":""}]
[null,10,"",null,null,null,null,null,null,null,null,null,null,null,null,"DC USER COMMENTS10",null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P121,Data!$35:$35,0))","v":""},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(P121,INDIRECT($AG$5&$AG$3),0))","v":"Data!$TP$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P121,Data!$35:$35,0))","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[true]
[false]

{"sheet":"A","index":8,"n_rows":77,"n_cols":56,"rows_kept":77,"cut":false,"hidden":false,"merged":[[66,10,69,13],[67,9,69,9],[65,9,65,13],[0,0,1,0],[2,13,2,14],[24,3,24,6],[24,7,25,7],[24,13,25,13],[24,9,24,12],[12,1,12,4],[63,3,63,7],[72,2,72,13],[73,2,73,13],[74,2,74,13],[75,2,75,13],[76,2,76,13]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(ADDRESS(ROW(Data!$A$35),1,2),FIND(\"$\",ADDRESS(ROW(Data!$A$35),1,2)),100)&\":\"&MID(ADDRESS(ROW(Data!$A$35),1,2),FIND(\"$\",ADDRESS(ROW(Data!$A$35),1,2)),100)","v":"$35:$35"}]
["STEP 5: ","ALLOCATION OF COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P4,0,1)-1","v":-3},{"$f":"OFFSET(Q4,0,1)-1","v":-2},{"$f":"OFFSET(R4,0,1)-1","v":-1},0,{"$f":"OFFSET(T4,0,-1)+1","v":1},2,3,4,5,6,7,null,null,{"$f":"COLUMN(AC4)-COLUMN($F4)","v":23},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN(AQ4)-COLUMN($F4)","v":37},null,null,null,null,null,{"$f":"COLUMN(AW5)-COLUMN($F6)","v":43}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(P1),3),LEN(ADDRESS(1,COLUMN(P1),3))-1)&\":\"&LEFT(ADDRESS(1,COLUMN(P1),3),LEN(ADDRESS(1,COLUMN(P1),3))-1)","v":"$P:$P"},{"$f":"LEFT(ADDRESS(1,COLUMN(Q1),3),LEN(ADDRESS(1,COLUMN(Q1),3))-1)&\":\"&LEFT(ADDRESS(1,COLUMN(Q1),3),LEN(ADDRESS(1,COLUMN(Q1),3))-1)","v":"$Q:$Q"},{"$f":"LEFT(ADDRESS(1,COLUMN(R1),3),LEN(ADDRESS(1,COLUMN(R1),3))-1)&\":\"&LEFT(ADDRESS(1,COLUMN(R1),3),LEN(ADDRESS(1,COLUMN(R1),3))-1)","v":"$R:$R"},"$S:$S","$T:$T","$U:$U","$V:$V","$W:$W",{"$f":"LEFT(ADDRESS(1,COLUMN(X1),3),LEN(ADDRESS(1,COLUMN(X1),3))-1)&\":\"&LEFT(ADDRESS(1,COLUMN(X1),3),LEN(ADDRESS(1,COLUMN(X1),3))-1)","v":"$X:$X"},{"$f":"LEFT(ADDRESS(1,COLUMN(Y1),3),LEN(ADDRESS(1,COLUMN(Y1),3))-1)&\":\"&LEFT(ADDRESS(1,COLUMN(Y1),3),LEN(ADDRESS(1,COLUMN(Y1),3))-1)","v":"$Y:$Y"},{"$f":"LEFT(ADDRESS(1,COLUMN(Z1),3),LEN(ADDRESS(1,COLUMN(Z1),3))-1)&\":\"&LEFT(ADDRESS(1,COLUMN(Z1),3),LEN(ADDRESS(1,COLUMN(Z1),3))-1)","v":"$Z:$Z"},null,null,null,null,null,null,null,null,null,null,null,null,"Data!"]
["F",null,"Current Scenario:",{"$f":"Data_Scenario_Active_Label","v":"#0 - <<Default Scenario>>"},null,null,null,{"$f":"Data_Scenario_Active_Note","v":"Note: Changes to Scenarios #0 - 6 cannot be SAVED as they are the built-in scenarios"}]
["CAPITAL AND OPERATING COSTS / REVENUES ALLOCATION"]
[null,"F","This step allows users to allocate costs between developers, the municipality and users."]
[]
["RESIDENTIAL COST ALLOCATION"]
[]
[null,null,null,null,null,null,null,"Cost attributed to residential vs non-residential customers. This percentage is used "]
[null,"% Cost Attributed to Residential Development:",null,null,null,1,"F","to calculate the proportion of infrastructure and services costs associated with the ",null,null,null,null,null,null,null,null,{"$f":"$A10&B13","v":"RESIDENTIAL COST ALLOCATION% Cost Attributed to Residential Development:"},null,{"$f":"Q13","v":"RESIDENTIAL COST ALLOCATION% Cost Attributed to Residential Development:"},null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Q13,Data!$35:$35,0))","v":1},null,null,null,null,null,null,null,{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(S13,INDIRECT($AM$5&$AM$3),0))","v":"Data!$IG$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S13,Data!$35:$35,0))","v":1},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S13,Data!$35:$35,0))","v":1}]
[null,null,null,null,null,null,null,"residential component as displayed in the results. For a residential subdivision 100% "]
[null,null,null,null,null,null,null,"of cost will be attributed to residential. Where 20% of the gross area is dedicated "]
[null,null,null,null,null,null,null,"to retail-only, the remaining 80% can be allocated to residential."]
[]
[]
[]
[]
[]
[]
["COST ALLOCATION"]
[]
[null,null,null,"Allocation CAPITAL Cost ",null,null,null,"Total",null,"Allocation O&M Cost ",null,null,null,"Total"]
[null,null,null,"Municipal","Developer","User*","Other",null,null,"Municipal","Developer","User*","Other"]
["Potential Community Services"]
[null,null,"Internal Roads ",1,0,0,0,{"$f":"D28+E28+F28+G28","v":1},null,1,0,0,0,{"$f":"J28+K28+L28+M28","v":1},null,null,{"$f":"$C28&$D$25&D$26","v":"Internal Roads Allocation CAPITAL Cost Municipal"},{"$f":"$C28&$D$25&E$26","v":"Internal Roads Allocation CAPITAL Cost Developer"},{"$f":"$C28&$D$25&F$26","v":"Internal Roads Allocation CAPITAL Cost User*"},{"$f":"$C28&$D$25&G$26","v":"Internal Roads Allocation CAPITAL Cost Other"},null,null,{"$f":"$C28&$J$25&J$26","v":"Internal Roads Allocation O&M Cost Municipal"},{"$f":"$C28&$J$25&K$26","v":"Internal Roads Allocation O&M Cost Developer"},{"$f":"$C28&$J$25&L$26","v":"Internal Roads Allocation O&M Cost User*"},{"$f":"$C28&$J$25&M$26","v":"Internal Roads Allocation O&M Cost Other"},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Q28,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R28,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S28,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T28,Data!$35:$35,0))","v":0},null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(W28,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(X28,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Y28,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Z28,Data!$35:$35,0))","v":0},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Q28,INDIRECT($AM$5&$AM$3),0))","v":"Data!$IH$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(R28,INDIRECT($AM$5&$AM$3),0))","v":"Data!$II$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(S28,INDIRECT($AM$5&$AM$3),0))","v":"Data!$IJ$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(T28,INDIRECT($AM$5&$AM$3),0))","v":"Data!$IK$7"},null,null,{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(W28,INDIRECT($AM$5&$AM$3),0))","v":"Data!$IL$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(X28,INDIRECT($AM$5&$AM$3),0))","v":"Data!$IM$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Y28,INDIRECT($AM$5&$AM$3),0))","v":"Data!$IN$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Z28,INDIRECT($AM$5&$AM$3),0))","v":"Data!$IO$7"},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Q28,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R28,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S28,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T28,Data!$35:$35,0))","v":0},null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(W28,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(X28,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Y28,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Z28,Data!$35:$35,0))","v":0}]
[]
[null,null,"External Roads ",1,0,0,0,{"$f":"D30+E30+F30+G30","v":1},null,1,0,0,0,{"$f":"J30+K30+L30+M30","v":1},null,null,{"$f":"$C30&$D$25&D$26","v":"External Roads Allocation CAPITAL Cost Municipal"},{"$f":"$C30&$D$25&E$26","v":"External Roads Allocation CAPITAL Cost Developer"},{"$f":"$C30&$D$25&F$26","v":"External Roads Allocation CAPITAL Cost User*"},{"$f":"$C30&$D$25&G$26","v":"External Roads Allocation CAPITAL Cost Other"},null,null,{"$f":"$C30&$J$25&J$26","v":"External Roads Allocation O&M Cost Municipal"},{"$f":"$C30&$J$25&K$26","v":"External Roads Allocation O&M Cost Developer"},{"$f":"$C30&$J$25&L$26","v":"External Roads Allocation O&M Cost User*"},{"$f":"$C30&$J$25&M$26","v":"External Roads Allocation O&M Cost Other"},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Q30,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R30,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S30,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T30,Data!$35:$35,0))","v":0},null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(W30,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(X30,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Y30,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Z30,Data!$35:$35,0))","v":0},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Q30,INDIRECT($AM$5&$AM$3),0))","v":"Data!$IP$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(R30,INDIRECT($AM$5&$AM$3),0))","v":"Data!$IQ$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(S30,INDIRECT($AM$5&$AM$3),0))","v":"Data!$IR$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(T30,INDIRECT($AM$5&$AM$3),0))","v":"Data!$IS$7"},null,null,{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(W30,INDIRECT($AM$5&$AM$3),0))","v":"Data!$IT$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(X30,INDIRECT($AM$5&$AM$3),0))","v":"Data!$IU$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Y30,INDIRECT($AM$5&$AM$3),0))","v":"Data!$IV$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Z30,INDIRECT($AM$5&$AM$3),0))","v":"Data!$IW$7"},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Q30,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R30,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S30,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T30,Data!$35:$35,0))","v":0},null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(W30,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(X30,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Y30,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Z30,Data!$35:$35,0))","v":0}]
[]
[null,null,"Potable Water Distribution Network (local)",1,0,0,0,{"$f":"D32+E32+F32+G32","v":1},null,1,0,0,0,{"$f":"J32+K32+L32+M32","v":1},null,null,{"$f":"$C32&$D$25&D$26","v":"Potable Water Distribution Network (local)Allocation CAPITAL Cost Municipal"},{"$f":"$C32&$D$25&E$26","v":"Potable Water Distribution Network (local)Allocation CAPITAL Cost Developer"},{"$f":"$C32&$D$25&F$26","v":"Potable Water Distribution Network (local)Allocation CAPITAL Cost User*"},{"$f":"$C32&$D$25&G$26","v":"Potable Water Distribution Network (local)Allocation CAPITAL Cost Other"},null,null,{"$f":"$C32&$J$25&J$26","v":"Potable Water Distribution Network (local)Allocation O&M Cost Municipal"},{"$f":"$C32&$J$25&K$26","v":"Potable Water Distribution Network (local)Allocation O&M Cost Developer"},{"$f":"$C32&$J$25&L$26","v":"Potable Water Distribution Network (local)Allocation O&M Cost User*"},{"$f":"$C32&$J$25&M$26","v":"Potable Water Distribution Network (local)Allocation O&M Cost Other"},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Q32,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R32,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S32,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T32,Data!$35:$35,0))","v":0},null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(W32,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(X32,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Y32,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Z32,Data!$35:$35,0))","v":0},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Q32,INDIRECT($AM$5&$AM$3),0))","v":"Data!$IX$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(R32,INDIRECT($AM$5&$AM$3),0))","v":"Data!$IY$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(S32,INDIRECT($AM$5&$AM$3),0))","v":"Data!$IZ$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(T32,INDIRECT($AM$5&$AM$3),0))","v":"Data!$JA$7"},null,null,{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(W32,INDIRECT($AM$5&$AM$3),0))","v":"Data!$JB$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(X32,INDIRECT($AM$5&$AM$3),0))","v":"Data!$JC$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Y32,INDIRECT($AM$5&$AM$3),0))","v":"Data!$JD$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Z32,INDIRECT($AM$5&$AM$3),0))","v":"Data!$JE$7"},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Q32,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R32,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S32,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T32,Data!$35:$35,0))","v":0},null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(W32,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(X32,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Y32,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Z32,Data!$35:$35,0))","v":0}]
[]
[null,null,"Potable Water  Treatment System",1,0,0,0,{"$f":"D34+E34+F34+G34","v":1},null,1,0,0,0,{"$f":"J34+K34+L34+M34","v":1},null,null,{"$f":"$C34&$D$25&D$26","v":"Potable Water  Treatment SystemAllocation CAPITAL Cost Municipal"},{"$f":"$C34&$D$25&E$26","v":"Potable Water  Treatment SystemAllocation CAPITAL Cost Developer"},{"$f":"$C34&$D$25&F$26","v":"Potable Water  Treatment SystemAllocation CAPITAL Cost User*"},{"$f":"$C34&$D$25&G$26","v":"Potable Water  Treatment SystemAllocation CAPITAL Cost Other"},null,null,{"$f":"$C34&$J$25&J$26","v":"Potable Water  Treatment SystemAllocation O&M Cost Municipal"},{"$f":"$C34&$J$25&K$26","v":"Potable Water  Treatment SystemAllocation O&M Cost Developer"},{"$f":"$C34&$J$25&L$26","v":"Potable Water  Treatment SystemAllocation O&M Cost User*"},{"$f":"$C34&$J$25&M$26","v":"Potable Water  Treatment SystemAllocation O&M Cost Other"},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Q34,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R34,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S34,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T34,Data!$35:$35,0))","v":0},null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(W34,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(X34,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Y34,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Z34,Data!$35:$35,0))","v":0},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Q34,INDIRECT($AM$5&$AM$3),0))","v":"Data!$JF$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(R34,INDIRECT($AM$5&$AM$3),0))","v":"Data!$JG$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(S34,INDIRECT($AM$5&$AM$3),0))","v":"Data!$JH$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(T34,INDIRECT($AM$5&$AM$3),0))","v":"Data!$JI$7"},null,null,{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(W34,INDIRECT($AM$5&$AM$3),0))","v":"Data!$JJ$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(X34,INDIRECT($AM$5&$AM$3),0))","v":"Data!$JK$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Y34,INDIRECT($AM$5&$AM$3),0))","v":"Data!$JL$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Z34,INDIRECT($AM$5&$AM$3),0))","v":"Data!$JM$7"},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Q34,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R34,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S34,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T34,Data!$35:$35,0))","v":0},null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(W34,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(X34,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Y34,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Z34,Data!$35:$35,0))","v":0}]
[]
[null,null,"Potable Water Distribution Network (regional trunks)",1,0,0,0,{"$f":"D36+E36+F36+G36","v":1},null,1,0,0,0,{"$f":"J36+K36+L36+M36","v":1},null,null,{"$f":"$C36&$D$25&D$26","v":"Potable Water Distribution Network (regional trunks)Allocation CAPITAL Cost Municipal"},{"$f":"$C36&$D$25&E$26","v":"Potable Water Distribution Network (regional trunks)Allocation CAPITAL Cost Developer"},{"$f":"$C36&$D$25&F$26","v":"Potable Water Distribution Network (regional trunks)Allocation CAPITAL Cost User*"},{"$f":"$C36&$D$25&G$26","v":"Potable Water Distribution Network (regional trunks)Allocation CAPITAL Cost Other"},null,null,{"$f":"$C36&$J$25&J$26","v":"Potable Water Distribution Network (regional trunks)Allocation O&M Cost Municipal"},{"$f":"$C36&$J$25&K$26","v":"Potable Water Distribution Network (regional trunks)Allocation O&M Cost Developer"},{"$f":"$C36&$J$25&L$26","v":"Potable Water Distribution Network (regional trunks)Allocation O&M Cost User*"},{"$f":"$C36&$J$25&M$26","v":"Potable Water Distribution Network (regional trunks)Allocation O&M Cost Other"},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Q36,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R36,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S36,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T36,Data!$35:$35,0))","v":0},null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(W36,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(X36,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Y36,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Z36,Data!$35:$35,0))","v":0},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Q36,INDIRECT($AM$5&$AM$3),0))","v":"Data!$JN$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(R36,INDIRECT($AM$5&$AM$3),0))","v":"Data!$JO$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(S36,INDIRECT($AM$5&$AM$3),0))","v":"Data!$JP$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(T36,INDIRECT($AM$5&$AM$3),0))","v":"Data!$JQ$7"},null,null,{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(W36,INDIRECT($AM$5&$AM$3),0))","v":"Data!$JR$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(X36,INDIRECT($AM$5&$AM$3),0))","v":"Data!$JS$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Y36,INDIRECT($AM$5&$AM$3),0))","v":"Data!$JT$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Z36,INDIRECT($AM$5&$AM$3),0))","v":"Data!$JU$7"},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Q36,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R36,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S36,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T36,Data!$35:$35,0))","v":0},null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(W36,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(X36,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Y36,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Z36,Data!$35:$35,0))","v":0}]
[]
[null,null,"Sanitary Sewer Collection Network (local)",1,0,0,0,{"$f":"D38+E38+F38+G38","v":1},null,1,0,0,0,{"$f":"J38+K38+L38+M38","v":1},null,null,{"$f":"$C38&$D$25&D$26","v":"Sanitary Sewer Collection Network (local)Allocation CAPITAL Cost Municipal"},{"$f":"$C38&$D$25&E$26","v":"Sanitary Sewer Collection Network (local)Allocation CAPITAL Cost Developer"},{"$f":"$C38&$D$25&F$26","v":"Sanitary Sewer Collection Network (local)Allocation CAPITAL Cost User*"},{"$f":"$C38&$D$25&G$26","v":"Sanitary Sewer Collection Network (local)Allocation CAPITAL Cost Other"},null,null,{"$f":"$C38&$J$25&J$26","v":"Sanitary Sewer Collection Network (local)Allocation O&M Cost Municipal"},{"$f":"$C38&$J$25&K$26","v":"Sanitary Sewer Collection Network (local)Allocation O&M Cost Developer"},{"$f":"$C38&$J$25&L$26","v":"Sanitary Sewer Collection Network (local)Allocation O&M Cost User*"},{"$f":"$C38&$J$25&M$26","v":"Sanitary Sewer Collection Network (local)Allocation O&M Cost Other"},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Q38,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R38,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S38,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T38,Data!$35:$35,0))","v":0},null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(W38,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(X38,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Y38,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Z38,Data!$35:$35,0))","v":0},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Q38,INDIRECT($AM$5&$AM$3),0))","v":"Data!$JV$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(R38,INDIRECT($AM$5&$AM$3),0))","v":"Data!$JW$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(S38,INDIRECT($AM$5&$AM$3),0))","v":"Data!$JX$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(T38,INDIRECT($AM$5&$AM$3),0))","v":"Data!$JY$7"},null,null,{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(W38,INDIRECT($AM$5&$AM$3),0))","v":"Data!$JZ$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(X38,INDIRECT($AM$5&$AM$3),0))","v":"Data!$KA$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Y38,INDIRECT($AM$5&$AM$3),0))","v":"Data!$KB$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Z38,INDIRECT($AM$5&$AM$3),0))","v":"Data!$KC$7"},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Q38,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R38,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S38,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T38,Data!$35:$35,0))","v":0},null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(W38,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(X38,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Y38,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Z38,Data!$35:$35,0))","v":0}]
[]
[null,null,"Sanitary Sewer Treatment System",1,0,0,0,{"$f":"D40+E40+F40+G40","v":1},null,1,0,0,0,{"$f":"J40+K40+L40+M40","v":1},null,null,{"$f":"$C40&$D$25&D$26","v":"Sanitary Sewer Treatment SystemAllocation CAPITAL Cost Municipal"},{"$f":"$C40&$D$25&E$26","v":"Sanitary Sewer Treatment SystemAllocation CAPITAL Cost Developer"},{"$f":"$C40&$D$25&F$26","v":"Sanitary Sewer Treatment SystemAllocation CAPITAL Cost User*"},{"$f":"$C40&$D$25&G$26","v":"Sanitary Sewer Treatment SystemAllocation CAPITAL Cost Other"},null,null,{"$f":"$C40&$J$25&J$26","v":"Sanitary Sewer Treatment SystemAllocation O&M Cost Municipal"},{"$f":"$C40&$J$25&K$26","v":"Sanitary Sewer Treatment SystemAllocation O&M Cost Developer"},{"$f":"$C40&$J$25&L$26","v":"Sanitary Sewer Treatment SystemAllocation O&M Cost User*"},{"$f":"$C40&$J$25&M$26","v":"Sanitary Sewer Treatment SystemAllocation O&M Cost Other"},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Q40,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R40,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S40,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T40,Data!$35:$35,0))","v":0},null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(W40,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(X40,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Y40,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Z40,Data!$35:$35,0))","v":0},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Q40,INDIRECT($AM$5&$AM$3),0))","v":"Data!$KD$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(R40,INDIRECT($AM$5&$AM$3),0))","v":"Data!$KE$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(S40,INDIRECT($AM$5&$AM$3),0))","v":"Data!$KF$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(T40,INDIRECT($AM$5&$AM$3),0))","v":"Data!$KG$7"},null,null,{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(W40,INDIRECT($AM$5&$AM$3),0))","v":"Data!$KH$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(X40,INDIRECT($AM$5&$AM$3),0))","v":"Data!$KI$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Y40,INDIRECT($AM$5&$AM$3),0))","v":"Data!$KJ$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Z40,INDIRECT($AM$5&$AM$3),0))","v":"Data!$KK$7"},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Q40,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R40,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S40,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T40,Data!$35:$35,0))","v":0},null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(W40,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(X40,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Y40,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Z40,Data!$35:$35,0))","v":0}]
[]
[null,null,"Sanitary Sewer Collection Network (regional trunks)",1,0,0,0,{"$f":"D42+E42+F42+G42","v":1},null,1,0,0,0,{"$f":"J42+K42+L42+M42","v":1},null,null,{"$f":"$C42&$D$25&D$26","v":"Sanitary Sewer Collection Network (regional trunks)Allocation CAPITAL Cost Municipal"},{"$f":"$C42&$D$25&E$26","v":"Sanitary Sewer Collection Network (regional trunks)Allocation CAPITAL Cost Developer"},{"$f":"$C42&$D$25&F$26","v":"Sanitary Sewer Collection Network (regional trunks)Allocation CAPITAL Cost User*"},{"$f":"$C42&$D$25&G$26","v":"Sanitary Sewer Collection Network (regional trunks)Allocation CAPITAL Cost Other"},null,null,{"$f":"$C42&$J$25&J$26","v":"Sanitary Sewer Collection Network (regional trunks)Allocation O&M Cost Municipal"},{"$f":"$C42&$J$25&K$26","v":"Sanitary Sewer Collection Network (regional trunks)Allocation O&M Cost Developer"},{"$f":"$C42&$J$25&L$26","v":"Sanitary Sewer Collection Network (regional trunks)Allocation O&M Cost User*"},{"$f":"$C42&$J$25&M$26","v":"Sanitary Sewer Collection Network (regional trunks)Allocation O&M Cost Other"},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Q42,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R42,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S42,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T42,Data!$35:$35,0))","v":0},null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(W42,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(X42,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Y42,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Z42,Data!$35:$35,0))","v":0},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Q42,INDIRECT($AM$5&$AM$3),0))","v":"Data!$KL$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(R42,INDIRECT($AM$5&$AM$3),0))","v":"Data!$KM$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(S42,INDIRECT($AM$5&$AM$3),0))","v":"Data!$KN$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(T42,INDIRECT($AM$5&$AM$3),0))","v":"Data!$KO$7"},null,null,{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(W42,INDIRECT($AM$5&$AM$3),0))","v":"Data!$KP$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(X42,INDIRECT($AM$5&$AM$3),0))","v":"Data!$KQ$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Y42,INDIRECT($AM$5&$AM$3),0))","v":"Data!$KR$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Z42,INDIRECT($AM$5&$AM$3),0))","v":"Data!$KS$7"},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Q42,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R42,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S42,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T42,Data!$35:$35,0))","v":0},null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(W42,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(X42,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Y42,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Z42,Data!$35:$35,0))","v":0}]
[]
[null,null,"Storm Sewer Collection Network (local)",1,0,0,0,{"$f":"D44+E44+F44+G44","v":1},null,1,0,0,0,{"$f":"J44+K44+L44+M44","v":1},null,null,{"$f":"$C44&$D$25&D$26","v":"Storm Sewer Collection Network (local)Allocation CAPITAL Cost Municipal"},{"$f":"$C44&$D$25&E$26","v":"Storm Sewer Collection Network (local)Allocation CAPITAL Cost Developer"},{"$f":"$C44&$D$25&F$26","v":"Storm Sewer Collection Network (local)Allocation CAPITAL Cost User*"},{"$f":"$C44&$D$25&G$26","v":"Storm Sewer Collection Network (local)Allocation CAPITAL Cost Other"},null,null,{"$f":"$C44&$J$25&J$26","v":"Storm Sewer Collection Network (local)Allocation O&M Cost Municipal"},{"$f":"$C44&$J$25&K$26","v":"Storm Sewer Collection Network (local)Allocation O&M Cost Developer"},{"$f":"$C44&$J$25&L$26","v":"Storm Sewer Collection Network (local)Allocation O&M Cost User*"},{"$f":"$C44&$J$25&M$26","v":"Storm Sewer Collection Network (local)Allocation O&M Cost Other"},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Q44,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R44,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S44,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T44,Data!$35:$35,0))","v":0},null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(W44,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(X44,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Y44,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Z44,Data!$35:$35,0))","v":0},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Q44,INDIRECT($AM$5&$AM$3),0))","v":"Data!$KT$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(R44,INDIRECT($AM$5&$AM$3),0))","v":"Data!$KU$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(S44,INDIRECT($AM$5&$AM$3),0))","v":"Data!$KV$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(T44,INDIRECT($AM$5&$AM$3),0))","v":"Data!$KW$7"},null,null,{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(W44,INDIRECT($AM$5&$AM$3),0))","v":"Data!$KX$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(X44,INDIRECT($AM$5&$AM$3),0))","v":"Data!$KY$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Y44,INDIRECT($AM$5&$AM$3),0))","v":"Data!$KZ$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Z44,INDIRECT($AM$5&$AM$3),0))","v":"Data!$LA$7"},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Q44,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R44,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S44,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T44,Data!$35:$35,0))","v":0},null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(W44,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(X44,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Y44,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Z44,Data!$35:$35,0))","v":0}]
[]
[null,null,"Storm Water Ponds",1,0,0,0,{"$f":"D46+E46+F46+G46","v":1},null,1,0,0,0,{"$f":"J46+K46+L46+M46","v":1},null,null,{"$f":"$C46&$D$25&D$26","v":"Storm Water PondsAllocation CAPITAL Cost Municipal"},{"$f":"$C46&$D$25&E$26","v":"Storm Water PondsAllocation CAPITAL Cost Developer"},{"$f":"$C46&$D$25&F$26","v":"Storm Water PondsAllocation CAPITAL Cost User*"},{"$f":"$C46&$D$25&G$26","v":"Storm Water PondsAllocation CAPITAL Cost Other"},null,null,{"$f":"$C46&$J$25&J$26","v":"Storm Water PondsAllocation O&M Cost Municipal"},{"$f":"$C46&$J$25&K$26","v":"Storm Water PondsAllocation O&M Cost Developer"},{"$f":"$C46&$J$25&L$26","v":"Storm Water PondsAllocation O&M Cost User*"},{"$f":"$C46&$J$25&M$26","v":"Storm Water PondsAllocation O&M Cost Other"},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Q46,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R46,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S46,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T46,Data!$35:$35,0))","v":0},null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(W46,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(X46,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Y46,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Z46,Data!$35:$35,0))","v":0},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Q46,INDIRECT($AM$5&$AM$3),0))","v":"Data!$LB$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(R46,INDIRECT($AM$5&$AM$3),0))","v":"Data!$LC$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(S46,INDIRECT($AM$5&$AM$3),0))","v":"Data!$LD$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(T46,INDIRECT($AM$5&$AM$3),0))","v":"Data!$LE$7"},null,null,{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(W46,INDIRECT($AM$5&$AM$3),0))","v":"Data!$LF$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(X46,INDIRECT($AM$5&$AM$3),0))","v":"Data!$LG$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Y46,INDIRECT($AM$5&$AM$3),0))","v":"Data!$LH$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Z46,INDIRECT($AM$5&$AM$3),0))","v":"Data!$LI$7"},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Q46,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R46,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S46,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T46,Data!$35:$35,0))","v":0},null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(W46,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(X46,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Y46,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Z46,Data!$35:$35,0))","v":0}]
[]
[null,null,"Storm Sewer Collection Network (regional trunks)",1,0,0,0,{"$f":"D48+E48+F48+G48","v":1},null,1,0,0,0,{"$f":"J48+K48+L48+M48","v":1},null,null,{"$f":"$C48&$D$25&D$26","v":"Storm Sewer Collection Network (regional trunks)Allocation CAPITAL Cost Municipal"},{"$f":"$C48&$D$25&E$26","v":"Storm Sewer Collection Network (regional trunks)Allocation CAPITAL Cost Developer"},{"$f":"$C48&$D$25&F$26","v":"Storm Sewer Collection Network (regional trunks)Allocation CAPITAL Cost User*"},{"$f":"$C48&$D$25&G$26","v":"Storm Sewer Collection Network (regional trunks)Allocation CAPITAL Cost Other"},null,null,{"$f":"$C48&$J$25&J$26","v":"Storm Sewer Collection Network (regional trunks)Allocation O&M Cost Municipal"},{"$f":"$C48&$J$25&K$26","v":"Storm Sewer Collection Network (regional trunks)Allocation O&M Cost Developer"},{"$f":"$C48&$J$25&L$26","v":"Storm Sewer Collection Network (regional trunks)Allocation O&M Cost User*"},{"$f":"$C48&$J$25&M$26","v":"Storm Sewer Collection Network (regional trunks)Allocation O&M Cost Other"},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Q48,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R48,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S48,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T48,Data!$35:$35,0))","v":0},null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(W48,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(X48,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Y48,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Z48,Data!$35:$35,0))","v":0},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Q48,INDIRECT($AM$5&$AM$3),0))","v":"Data!$LJ$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(R48,INDIRECT($AM$5&$AM$3),0))","v":"Data!$LK$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(S48,INDIRECT($AM$5&$AM$3),0))","v":"Data!$LL$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(T48,INDIRECT($AM$5&$AM$3),0))","v":"Data!$LM$7"},null,null,{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(W48,INDIRECT($AM$5&$AM$3),0))","v":"Data!$LN$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(X48,INDIRECT($AM$5&$AM$3),0))","v":"Data!$LO$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Y48,INDIRECT($AM$5&$AM$3),0))","v":"Data!$LP$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Z48,INDIRECT($AM$5&$AM$3),0))","v":"Data!$LQ$7"},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Q48,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R48,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S48,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T48,Data!$35:$35,0))","v":0},null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(W48,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(X48,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Y48,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Z48,Data!$35:$35,0))","v":0}]
[]
[null,null,"Parks and Open Space",1,0,0,0,{"$f":"D50+E50+F50+G50","v":1},null,1,0,0,0,{"$f":"J50+K50+L50+M50","v":1},null,null,{"$f":"$C50&$D$25&D$26","v":"Parks and Open SpaceAllocation CAPITAL Cost Municipal"},{"$f":"$C50&$D$25&E$26","v":"Parks and Open SpaceAllocation CAPITAL Cost Developer"},{"$f":"$C50&$D$25&F$26","v":"Parks and Open SpaceAllocation CAPITAL Cost User*"},{"$f":"$C50&$D$25&G$26","v":"Parks and Open SpaceAllocation CAPITAL Cost Other"},null,null,{"$f":"$C50&$J$25&J$26","v":"Parks and Open SpaceAllocation O&M Cost Municipal"},{"$f":"$C50&$J$25&K$26","v":"Parks and Open SpaceAllocation O&M Cost Developer"},{"$f":"$C50&$J$25&L$26","v":"Parks and Open SpaceAllocation O&M Cost User*"},{"$f":"$C50&$J$25&M$26","v":"Parks and Open SpaceAllocation O&M Cost Other"},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Q50,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R50,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S50,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T50,Data!$35:$35,0))","v":0},null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(W50,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(X50,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Y50,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Z50,Data!$35:$35,0))","v":0},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Q50,INDIRECT($AM$5&$AM$3),0))","v":"Data!$LZ$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(R50,INDIRECT($AM$5&$AM$3),0))","v":"Data!$MA$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(S50,INDIRECT($AM$5&$AM$3),0))","v":"Data!$MB$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(T50,INDIRECT($AM$5&$AM$3),0))","v":"Data!$MC$7"},null,null,{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(W50,INDIRECT($AM$5&$AM$3),0))","v":"Data!$MD$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(X50,INDIRECT($AM$5&$AM$3),0))","v":"Data!$ME$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Y50,INDIRECT($AM$5&$AM$3),0))","v":"Data!$MF$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Z50,INDIRECT($AM$5&$AM$3),0))","v":"Data!$MG$7"},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Q50,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R50,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S50,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T50,Data!$35:$35,0))","v":0},null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(W50,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(X50,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Y50,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Z50,Data!$35:$35,0))","v":0}]
[]
[null,null,"Community Facilities",1,0,0,0,{"$f":"D52+E52+F52+G52","v":1},null,1,0,0,0,{"$f":"J52+K52+L52+M52","v":1},null,null,{"$f":"$C52&$D$25&D$26","v":"Community FacilitiesAllocation CAPITAL Cost Municipal"},{"$f":"$C52&$D$25&E$26","v":"Community FacilitiesAllocation CAPITAL Cost Developer"},{"$f":"$C52&$D$25&F$26","v":"Community FacilitiesAllocation CAPITAL Cost User*"},{"$f":"$C52&$D$25&G$26","v":"Community FacilitiesAllocation CAPITAL Cost Other"},null,null,{"$f":"$C52&$J$25&J$26","v":"Community FacilitiesAllocation O&M Cost Municipal"},{"$f":"$C52&$J$25&K$26","v":"Community FacilitiesAllocation O&M Cost Developer"},{"$f":"$C52&$J$25&L$26","v":"Community FacilitiesAllocation O&M Cost User*"},{"$f":"$C52&$J$25&M$26","v":"Community FacilitiesAllocation O&M Cost Other"},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Q52,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R52,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S52,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T52,Data!$35:$35,0))","v":0},null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(W52,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(X52,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Y52,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Z52,Data!$35:$35,0))","v":0},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Q52,INDIRECT($AM$5&$AM$3),0))","v":"Data!$MH$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(R52,INDIRECT($AM$5&$AM$3),0))","v":"Data!$MI$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(S52,INDIRECT($AM$5&$AM$3),0))","v":"Data!$MJ$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(T52,INDIRECT($AM$5&$AM$3),0))","v":"Data!$MK$7"},null,null,{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(W52,INDIRECT($AM$5&$AM$3),0))","v":"Data!$ML$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(X52,INDIRECT($AM$5&$AM$3),0))","v":"Data!$MM$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Y52,INDIRECT($AM$5&$AM$3),0))","v":"Data!$MN$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Z52,INDIRECT($AM$5&$AM$3),0))","v":"Data!$MO$7"},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Q52,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R52,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S52,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T52,Data!$35:$35,0))","v":0},null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(W52,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(X52,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Y52,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Z52,Data!$35:$35,0))","v":0}]
[]
[null,null,"Fire Service ",1,0,0,0,{"$f":"D54+E54+F54+G54","v":1},null,1,0,0,0,{"$f":"J54+K54+L54+M54","v":1},null,null,{"$f":"$C54&$D$25&D$26","v":"Fire Service Allocation CAPITAL Cost Municipal"},{"$f":"$C54&$D$25&E$26","v":"Fire Service Allocation CAPITAL Cost Developer"},{"$f":"$C54&$D$25&F$26","v":"Fire Service Allocation CAPITAL Cost User*"},{"$f":"$C54&$D$25&G$26","v":"Fire Service Allocation CAPITAL Cost Other"},null,null,{"$f":"$C54&$J$25&J$26","v":"Fire Service Allocation O&M Cost Municipal"},{"$f":"$C54&$J$25&K$26","v":"Fire Service Allocation O&M Cost Developer"},{"$f":"$C54&$J$25&L$26","v":"Fire Service Allocation O&M Cost User*"},{"$f":"$C54&$J$25&M$26","v":"Fire Service Allocation O&M Cost Other"},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Q54,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R54,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S54,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T54,Data!$35:$35,0))","v":0},null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(W54,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(X54,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Y54,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Z54,Data!$35:$35,0))","v":0},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Q54,INDIRECT($AM$5&$AM$3),0))","v":"Data!$NF$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(R54,INDIRECT($AM$5&$AM$3),0))","v":"Data!$NG$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(S54,INDIRECT($AM$5&$AM$3),0))","v":"Data!$NH$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(T54,INDIRECT($AM$5&$AM$3),0))","v":"Data!$NI$7"},null,null,{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(W54,INDIRECT($AM$5&$AM$3),0))","v":"Data!$NJ$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(X54,INDIRECT($AM$5&$AM$3),0))","v":"Data!$NK$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Y54,INDIRECT($AM$5&$AM$3),0))","v":"Data!$NL$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Z54,INDIRECT($AM$5&$AM$3),0))","v":"Data!$NM$7"},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Q54,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R54,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S54,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T54,Data!$35:$35,0))","v":0},null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(W54,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(X54,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Y54,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Z54,Data!$35:$35,0))","v":0}]
[]
[null,null,"Police Service ",1,0,0,0,{"$f":"D56+E56+F56+G56","v":1},null,1,0,0,0,{"$f":"J56+K56+L56+M56","v":1},null,null,{"$f":"$C56&$D$25&D$26","v":"Police Service Allocation CAPITAL Cost Municipal"},{"$f":"$C56&$D$25&E$26","v":"Police Service Allocation CAPITAL Cost Developer"},{"$f":"$C56&$D$25&F$26","v":"Police Service Allocation CAPITAL Cost User*"},{"$f":"$C56&$D$25&G$26","v":"Police Service Allocation CAPITAL Cost Other"},null,null,{"$f":"$C56&$J$25&J$26","v":"Police Service Allocation O&M Cost Municipal"},{"$f":"$C56&$J$25&K$26","v":"Police Service Allocation O&M Cost Developer"},{"$f":"$C56&$J$25&L$26","v":"Police Service Allocation O&M Cost User*"},{"$f":"$C56&$J$25&M$26","v":"Police Service Allocation O&M Cost Other"},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Q56,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R56,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S56,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T56,Data!$35:$35,0))","v":0},null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(W56,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(X56,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Y56,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Z56,Data!$35:$35,0))","v":0},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Q56,INDIRECT($AM$5&$AM$3),0))","v":"Data!$NN$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(R56,INDIRECT($AM$5&$AM$3),0))","v":"Data!$NO$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(S56,INDIRECT($AM$5&$AM$3),0))","v":"Data!$NP$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(T56,INDIRECT($AM$5&$AM$3),0))","v":"Data!$NQ$7"},null,null,{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(W56,INDIRECT($AM$5&$AM$3),0))","v":"Data!$NR$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(X56,INDIRECT($AM$5&$AM$3),0))","v":"Data!$NS$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Y56,INDIRECT($AM$5&$AM$3),0))","v":"Data!$NT$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Z56,INDIRECT($AM$5&$AM$3),0))","v":"Data!$NU$7"},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Q56,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R56,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S56,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T56,Data!$35:$35,0))","v":0},null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(W56,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(X56,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Y56,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Z56,Data!$35:$35,0))","v":0}]
[]
[null,null,"Waste Management Service ",1,0,0,0,{"$f":"D58+E58+F58+G58","v":1},null,1,0,0,0,{"$f":"J58+K58+L58+M58","v":1},null,null,{"$f":"$C58&$D$25&D$26","v":"Waste Management Service Allocation CAPITAL Cost Municipal"},{"$f":"$C58&$D$25&E$26","v":"Waste Management Service Allocation CAPITAL Cost Developer"},{"$f":"$C58&$D$25&F$26","v":"Waste Management Service Allocation CAPITAL Cost User*"},{"$f":"$C58&$D$25&G$26","v":"Waste Management Service Allocation CAPITAL Cost Other"},null,null,{"$f":"$C58&$J$25&J$26","v":"Waste Management Service Allocation O&M Cost Municipal"},{"$f":"$C58&$J$25&K$26","v":"Waste Management Service Allocation O&M Cost Developer"},{"$f":"$C58&$J$25&L$26","v":"Waste Management Service Allocation O&M Cost User*"},{"$f":"$C58&$J$25&M$26","v":"Waste Management Service Allocation O&M Cost Other"},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Q58,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R58,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S58,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T58,Data!$35:$35,0))","v":0},null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(W58,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(X58,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Y58,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Z58,Data!$35:$35,0))","v":0},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Q58,INDIRECT($AM$5&$AM$3),0))","v":"Data!$NV$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(R58,INDIRECT($AM$5&$AM$3),0))","v":"Data!$NW$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(S58,INDIRECT($AM$5&$AM$3),0))","v":"Data!$NX$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(T58,INDIRECT($AM$5&$AM$3),0))","v":"Data!$NY$7"},null,null,{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(W58,INDIRECT($AM$5&$AM$3),0))","v":"Data!$NZ$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(X58,INDIRECT($AM$5&$AM$3),0))","v":"Data!$OA$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Y58,INDIRECT($AM$5&$AM$3),0))","v":"Data!$OB$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Z58,INDIRECT($AM$5&$AM$3),0))","v":"Data!$OC$7"},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Q58,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R58,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S58,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T58,Data!$35:$35,0))","v":0},null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(W58,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(X58,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Y58,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Z58,Data!$35:$35,0))","v":0}]
[]
[null,null,"Bus Transit ",1,0,0,0,{"$f":"D60+E60+F60+G60","v":1},null,1,0,0,0,{"$f":"J60+K60+L60+M60","v":1},null,null,{"$f":"$C60&$D$25&D$26","v":"Bus Transit Allocation CAPITAL Cost Municipal"},{"$f":"$C60&$D$25&E$26","v":"Bus Transit Allocation CAPITAL Cost Developer"},{"$f":"$C60&$D$25&F$26","v":"Bus Transit Allocation CAPITAL Cost User*"},{"$f":"$C60&$D$25&G$26","v":"Bus Transit Allocation CAPITAL Cost Other"},null,null,{"$f":"$C60&$J$25&J$26","v":"Bus Transit Allocation O&M Cost Municipal"},{"$f":"$C60&$J$25&K$26","v":"Bus Transit Allocation O&M Cost Developer"},{"$f":"$C60&$J$25&L$26","v":"Bus Transit Allocation O&M Cost User*"},{"$f":"$C60&$J$25&M$26","v":"Bus Transit Allocation O&M Cost Other"},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Q60,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R60,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S60,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T60,Data!$35:$35,0))","v":0},null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(W60,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(X60,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Y60,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Z60,Data!$35:$35,0))","v":0},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Q60,INDIRECT($AM$5&$AM$3),0))","v":"Data!$MP$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(R60,INDIRECT($AM$5&$AM$3),0))","v":"Data!$MQ$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(S60,INDIRECT($AM$5&$AM$3),0))","v":"Data!$MR$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(T60,INDIRECT($AM$5&$AM$3),0))","v":"Data!$MS$7"},null,null,{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(W60,INDIRECT($AM$5&$AM$3),0))","v":"Data!$MT$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(X60,INDIRECT($AM$5&$AM$3),0))","v":"Data!$MU$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Y60,INDIRECT($AM$5&$AM$3),0))","v":"Data!$MV$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Z60,INDIRECT($AM$5&$AM$3),0))","v":"Data!$MW$7"},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Q60,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R60,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S60,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T60,Data!$35:$35,0))","v":0},null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(W60,Data!$35:$35,0))","v":1},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(X60,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Y60,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Z60,Data!$35:$35,0))","v":0}]
[]
[null,null,"Schools ",0,0,0,1,{"$f":"D62+E62+F62+G62","v":1},null,0,0,0,1,{"$f":"J62+K62+L62+M62","v":1},null,null,{"$f":"$C62&$D$25&D$26","v":"Schools Allocation CAPITAL Cost Municipal"},{"$f":"$C62&$D$25&E$26","v":"Schools Allocation CAPITAL Cost Developer"},{"$f":"$C62&$D$25&F$26","v":"Schools Allocation CAPITAL Cost User*"},{"$f":"$C62&$D$25&G$26","v":"Schools Allocation CAPITAL Cost Other"},null,null,{"$f":"$C62&$J$25&J$26","v":"Schools Allocation O&M Cost Municipal"},{"$f":"$C62&$J$25&K$26","v":"Schools Allocation O&M Cost Developer"},{"$f":"$C62&$J$25&L$26","v":"Schools Allocation O&M Cost User*"},{"$f":"$C62&$J$25&M$26","v":"Schools Allocation O&M Cost Other"},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Q62,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R62,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S62,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T62,Data!$35:$35,0))","v":1},null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(W62,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(X62,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Y62,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Z62,Data!$35:$35,0))","v":1},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Q62,INDIRECT($AM$5&$AM$3),0))","v":"Data!$LR$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(R62,INDIRECT($AM$5&$AM$3),0))","v":"Data!$LS$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(S62,INDIRECT($AM$5&$AM$3),0))","v":"Data!$LT$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(T62,INDIRECT($AM$5&$AM$3),0))","v":"Data!$LU$7"},null,null,{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(W62,INDIRECT($AM$5&$AM$3),0))","v":"Data!$LV$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(X62,INDIRECT($AM$5&$AM$3),0))","v":"Data!$LW$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Y62,INDIRECT($AM$5&$AM$3),0))","v":"Data!$LX$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Z62,INDIRECT($AM$5&$AM$3),0))","v":"Data!$LY$7"},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Q62,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R62,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S62,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T62,Data!$35:$35,0))","v":1},null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(W62,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(X62,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Y62,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Z62,Data!$35:$35,0))","v":1}]
[]
[null,null,"School Transit ","Capital cost, if any specified, combined with School Transit O&M",null,null,null,null,null,0,0,0,1,{"$f":"J64+K64+L64+M64","v":1},null,null,{"$f":"$C64&$D$25&D$26","v":"School Transit Allocation CAPITAL Cost Municipal"},{"$f":"$C64&$D$25&E$26","v":"School Transit Allocation CAPITAL Cost Developer"},{"$f":"$C64&$D$25&F$26","v":"School Transit Allocation CAPITAL Cost User*"},{"$f":"$C64&$D$25&G$26","v":"School Transit Allocation CAPITAL Cost Other"},null,null,{"$f":"$C64&$J$25&J$26","v":"School Transit Allocation O&M Cost Municipal"},{"$f":"$C64&$J$25&K$26","v":"School Transit Allocation O&M Cost Developer"},{"$f":"$C64&$J$25&L$26","v":"School Transit Allocation O&M Cost User*"},{"$f":"$C64&$J$25&M$26","v":"School Transit Allocation O&M Cost Other"},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Q64,Data!$35:$35,0))","v":"Capital cost, if any specified, combined with School Transit O&M"},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R64,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S64,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T64,Data!$35:$35,0))","v":0},null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(W64,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(X64,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Y64,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Z64,Data!$35:$35,0))","v":1},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Q64,INDIRECT($AM$5&$AM$3),0))","v":"Data!$MX$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(R64,INDIRECT($AM$5&$AM$3),0))","v":"Data!$MY$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(S64,INDIRECT($AM$5&$AM$3),0))","v":"Data!$MZ$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(T64,INDIRECT($AM$5&$AM$3),0))","v":"Data!$NA$7"},null,null,{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(W64,INDIRECT($AM$5&$AM$3),0))","v":"Data!$NB$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(X64,INDIRECT($AM$5&$AM$3),0))","v":"Data!$NC$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Y64,INDIRECT($AM$5&$AM$3),0))","v":"Data!$ND$7"},{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(Z64,INDIRECT($AM$5&$AM$3),0))","v":"Data!$NE$7"},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Q64,Data!$35:$35,0))","v":"Capital cost, if any specified, combined with School Transit O&M"},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R64,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S64,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T64,Data!$35:$35,0))","v":0},null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(W64,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(X64,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Y64,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Z64,Data!$35:$35,0))","v":1}]
[]
[null,"F","Enter the percentage of costs born by each.",null,null,null,null,null,null,"Allocation REPLACEMENT Cost "]
[null,null,null,null,null,null,null,null,null,"F","Replacement cost is automatically calculated and assigned 100% to the municipality, except for Fire, Police, Waste, Transit, and Schools (which assumes replacement cost at same % allocation as initial capital cost)"]
[null,"F","Totals must add to 100%. Cells that appear in red indicate errors."]
[]
[null,"F","* Cost allocated to Users and not already accounted for as User fees in step 3."]
["USER COMMENTS"]
[]
[null,1,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"A \"&$A$71&$B73","v":"A USER COMMENTS1"},null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P73,Data!$35:$35,0))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(P73,INDIRECT($AM$5&$AM$3),0))","v":"Data!$UF$7"},null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P73,Data!$35:$35,0))","v":""}]
[null,2,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"A \"&$A$71&$B74","v":"A USER COMMENTS2"},null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P74,Data!$35:$35,0))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(P74,INDIRECT($AM$5&$AM$3),0))","v":"Data!$UG$7"},null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P74,Data!$35:$35,0))","v":""}]
[null,3,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"A \"&$A$71&$B75","v":"A USER COMMENTS3"},null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P75,Data!$35:$35,0))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(P75,INDIRECT($AM$5&$AM$3),0))","v":"Data!$UH$7"},null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P75,Data!$35:$35,0))","v":""}]
[null,4,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"A \"&$A$71&$B76","v":"A USER COMMENTS4"},null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P76,Data!$35:$35,0))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(P76,INDIRECT($AM$5&$AM$3),0))","v":"Data!$UI$7"},null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P76,Data!$35:$35,0))","v":""}]
[null,5,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"A \"&$A$71&$B77","v":"A USER COMMENTS5"},null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P77,Data!$35:$35,0))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"$AM$5&ADDRESS(ROW(Data!$A$7),MATCH(P77,INDIRECT($AM$5&$AM$3),0))","v":"Data!$UJ$7"},null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P77,Data!$35:$35,0))","v":""}]

{"sheet":"UD","index":9,"n_rows":58,"n_cols":46,"rows_kept":58,"cut":false,"hidden":false,"merged":[[44,4,44,5],[0,0,1,0],[2,13,2,14],[23,4,23,5],[23,7,23,8],[8,1,10,10],[18,4,18,5],[19,4,19,5],[20,4,20,5],[21,4,21,5],[22,4,22,5],[18,7,18,8],[19,7,19,8],[20,7,20,8],[21,7,21,8],[22,7,22,8],[42,4,42,5],[43,4,43,5],[18,1,18,3],[19,1,19,3],[20,1,20,3],[21,1,21,3],[22,1,22,3],[39,1,39,3],[40,1,40,3],[41,1,41,3],[42,1,42,3],[43,1,43,3],[39,4,39,5],[40,4,40,5],[41,4,41,5],[25,4,25,5],[48,2,48,13],[49,2,49,13],[50,2,50,13],[51,2,51,13],[52,2,52,13],[53,2,53,13],[54,2,54,13],[55,2,55,13],[56,2,56,13],[57,2,57,13]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(ADDRESS(ROW(Data!$A$35),1,2),FIND(\"$\",ADDRESS(ROW(Data!$A$35),1,2)),100)&\":\"&MID(ADDRESS(ROW(Data!$A$35),1,2),FIND(\"$\",ADDRESS(ROW(Data!$A$35),1,2)),100)","v":"$35:$35"}]
["STEP 7: ","USER DEFINED",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P4,0,1)-1","v":-3},{"$f":"OFFSET(Q4,0,1)-1","v":-2},{"$f":"OFFSET(R4,0,1)-1","v":-1},0,{"$f":"OFFSET(T4,0,-1)+1","v":1},{"$f":"OFFSET(U4,0,-1)+1","v":2},{"$f":"OFFSET(V4,0,-1)+1","v":3},{"$f":"OFFSET(W4,0,-1)+1","v":4},null,null,{"$f":"COLUMN(Z4)-COLUMN($F4)","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN(AN4)-COLUMN($F4)","v":34},null,null,null,null,null,{"$f":"COLUMN(AT5)-COLUMN($F6)","v":40}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(P1),3),LEN(ADDRESS(1,COLUMN(P1),3))-1)&\":\"&LEFT(ADDRESS(1,COLUMN(P1),3),LEN(ADDRESS(1,COLUMN(P1),3))-1)","v":"$P:$P"},{"$f":"LEFT(ADDRESS(1,COLUMN(Q1),3),LEN(ADDRESS(1,COLUMN(Q1),3))-1)&\":\"&LEFT(ADDRESS(1,COLUMN(Q1),3),LEN(ADDRESS(1,COLUMN(Q1),3))-1)","v":"$Q:$Q"},{"$f":"LEFT(ADDRESS(1,COLUMN(R1),3),LEN(ADDRESS(1,COLUMN(R1),3))-1)&\":\"&LEFT(ADDRESS(1,COLUMN(R1),3),LEN(ADDRESS(1,COLUMN(R1),3))-1)","v":"$R:$R"},"$S:$S","$T:$T","$U:$U","$V:$V","$W:$W",null,null,null,null,null,null,null,null,null,"Data!"]
["F",null,"Current Scenario:",{"$f":"Data_Scenario_Active_Label","v":"#0 - <<Default Scenario>>"},null,null,null,{"$f":"Data_Scenario_Active_Note","v":"Note: Changes to Scenarios #0 - 6 cannot be SAVED as they are the built-in scenarios"}]
[{"$f":"UPPER(\"User Defined Costs\")","v":"USER DEFINED COSTS"}]
["F"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["COSTS",null,null,null,"Initial Capital Costs",null,null,"Annual O&M Costs"]
[null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"Y19","v":0},null,null,{"$f":"AB19","v":0}]
[null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"Y20","v":0},null,null,{"$f":"AB20","v":0}]
[null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"Y21","v":0},null,null,{"$f":"AB21","v":0}]
[null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"Y22","v":0},null,null,{"$f":"AB22","v":0}]
[null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"Y23","v":0},null,null,{"$f":"AB23","v":0}]
[null,null,null,"Total User Defined Costs",0,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"$A$18&E18","v":"COSTSInitial Capital Costs"},null,null,{"$f":"$A$18&H18","v":"COSTSAnnual O&M Costs"},null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R24,Data!$35:$35,0))","v":0},null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U24,Data!$35:$35,0))","v":0},null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R24,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SM$7"},null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U24,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SN$7"},null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R24,Data!$35:$35,0))","v":0},null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U24,Data!$35:$35,0))","v":0}]
[]
[null,null,null,"Years for Replacement",0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$18&D26","v":"COSTSYears for Replacement"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R26,Data!$35:$35,0))","v":0},null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U26,Data!$35:$35,0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R26,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SO$7"},null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U26,INDIRECT($AG$5&$AG$3),0))","v":{"$error":"#N/A"}},null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R26,Data!$35:$35,0))","v":0},null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U26,Data!$35:$35,0))","v":{"$error":"#N/A"}}]
[]
["USER DEFINED REVENUES"]
["F"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["REVENUES",null,null,null,"Annual Revenues"]
[null,null,null,null,0,null,null,null,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,{"$f":"Y40","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y41","v":0}]
[null,null,null,null,0,null,null,null,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,{"$f":"Y42","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y43","v":0}]
[null,null,null,null,0,null,null,null,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,{"$f":"Y44","v":0}]
[null,null,null,"Total User Defined Revenues",0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A39&E39","v":"REVENUESAnnual Revenues"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R45,Data!$35:$35,0))","v":0},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R45,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SP$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R45,Data!$35:$35,0))","v":0}]
[]
["USER COMMENTS"]
[]
[null,1,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"UD \"&$A$47&$B49","v":"UD USER COMMENTS1"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P49,Data!$35:$35,0))","v":""},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(P49,INDIRECT($AG$5&$AG$3),0))","v":"Data!$TQ$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P49,Data!$35:$35,0))","v":""}]
[null,2,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"UD \"&$A$47&$B50","v":"UD USER COMMENTS2"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P50,Data!$35:$35,0))","v":""},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(P50,INDIRECT($AG$5&$AG$3),0))","v":"Data!$TR$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P50,Data!$35:$35,0))","v":""}]
[null,3,"",null,null,null,null,null,null,null,null,null,null,null,null,"UD USER COMMENTS3",null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P51,Data!$35:$35,0))","v":""},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(P51,INDIRECT($AG$5&$AG$3),0))","v":"Data!$TS$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P51,Data!$35:$35,0))","v":""}]
[null,4,"",null,null,null,null,null,null,null,null,null,null,null,null,"UD USER COMMENTS4",null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P52,Data!$35:$35,0))","v":""},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(P52,INDIRECT($AG$5&$AG$3),0))","v":"Data!$TT$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P52,Data!$35:$35,0))","v":""}]
[null,5,"",null,null,null,null,null,null,null,null,null,null,null,null,"UD USER COMMENTS5",null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P53,Data!$35:$35,0))","v":""},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(P53,INDIRECT($AG$5&$AG$3),0))","v":"Data!$TU$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P53,Data!$35:$35,0))","v":""}]
[null,6,"",null,null,null,null,null,null,null,null,null,null,null,null,"UD USER COMMENTS6",null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P54,Data!$35:$35,0))","v":""},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(P54,INDIRECT($AG$5&$AG$3),0))","v":"Data!$TV$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P54,Data!$35:$35,0))","v":""}]
[null,7,"",null,null,null,null,null,null,null,null,null,null,null,null,"UD USER COMMENTS7",null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P55,Data!$35:$35,0))","v":""},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(P55,INDIRECT($AG$5&$AG$3),0))","v":"Data!$TW$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P55,Data!$35:$35,0))","v":""}]
[null,8,"",null,null,null,null,null,null,null,null,null,null,null,null,"UD USER COMMENTS8",null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P56,Data!$35:$35,0))","v":""},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(P56,INDIRECT($AG$5&$AG$3),0))","v":"Data!$TX$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P56,Data!$35:$35,0))","v":""}]
[null,9,"",null,null,null,null,null,null,null,null,null,null,null,null,"UD USER COMMENTS9",null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P57,Data!$35:$35,0))","v":""},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(P57,INDIRECT($AG$5&$AG$3),0))","v":"Data!$TY$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P57,Data!$35:$35,0))","v":""}]
[null,10,"",null,null,null,null,null,null,null,null,null,null,null,null,"UD USER COMMENTS10",null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P58,Data!$35:$35,0))","v":""},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(P58,INDIRECT($AG$5&$AG$3),0))","v":"Data!$TZ$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P58,Data!$35:$35,0))","v":""}]

{"sheet":"CS","index":10,"n_rows":143,"n_cols":46,"rows_kept":143,"cut":false,"hidden":false,"merged":[[2,13,2,14],[10,9,18,14],[84,7,85,7],[138,2,138,13],[139,2,139,13],[84,8,84,14],[37,2,37,4],[48,2,48,4],[59,2,59,4],[50,2,50,4],[61,2,61,4],[35,2,35,4],[39,2,39,4],[46,2,46,4],[57,2,57,4],[140,2,140,13],[141,2,141,13],[142,2,142,13],[20,9,26,14]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(ADDRESS(ROW(Data!$A$35),1,2),FIND(\"$\",ADDRESS(ROW(Data!$A$35),1,2)),100)&\":\"&MID(ADDRESS(ROW(Data!$A$35),1,2),FIND(\"$\",ADDRESS(ROW(Data!$A$35),1,2)),100)","v":"$35:$35"}]
["STEP 6: ","COST SAVINGS AND REPLACEMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P4,0,1)-1","v":-3},{"$f":"OFFSET(Q4,0,1)-1","v":-2},{"$f":"OFFSET(R4,0,1)-1","v":-1},0,{"$f":"OFFSET(T4,0,-1)+1","v":1},{"$f":"OFFSET(U4,0,-1)+1","v":2},{"$f":"OFFSET(V4,0,-1)+1","v":3},{"$f":"OFFSET(W4,0,-1)+1","v":4},null,null,{"$f":"COLUMN(Z4)-COLUMN($F4)","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN(AN4)-COLUMN($F4)","v":34},null,null,null,null,null,{"$f":"COLUMN(AT5)-COLUMN($F6)","v":40}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(P1),3),LEN(ADDRESS(1,COLUMN(P1),3))-1)&\":\"&LEFT(ADDRESS(1,COLUMN(P1),3),LEN(ADDRESS(1,COLUMN(P1),3))-1)","v":"$P:$P"},{"$f":"LEFT(ADDRESS(1,COLUMN(Q1),3),LEN(ADDRESS(1,COLUMN(Q1),3))-1)&\":\"&LEFT(ADDRESS(1,COLUMN(Q1),3),LEN(ADDRESS(1,COLUMN(Q1),3))-1)","v":"$Q:$Q"},{"$f":"LEFT(ADDRESS(1,COLUMN(R1),3),LEN(ADDRESS(1,COLUMN(R1),3))-1)&\":\"&LEFT(ADDRESS(1,COLUMN(R1),3),LEN(ADDRESS(1,COLUMN(R1),3))-1)","v":"$R:$R"},"$S:$S","$T:$T","$U:$U","$V:$V","$W:$W",null,null,null,null,null,null,null,null,null,"Data!"]
["F",null,"Current Scenario:",{"$f":"Data_Scenario_Active_Label","v":"#0 - <<Default Scenario>>"},null,null,null,{"$f":"Data_Scenario_Active_Note","v":"Note: Changes to Scenarios #0 - 6 cannot be SAVED as they are the built-in scenarios"}]
["Existing Infrastructure"]
["Roads"]
["F","Roads that are within the development.",null,null,null,"Percentage in Place",null,"Age of Existing"]
[null,null,null,null,null,"%",null,"(Years)"]
[null,null,null,null,{"$f":"'RC'!F9 & \" \" & 'RC'!F10","v":"Type 1 Public Laneway"},0,null,0,"F","Users can enter the proportion of infrastructure that already exists and is considered spare capacity.  Final costs will be multiplied by the difference between the percentage entered and 100%.  Entering 0% means that no cost savings are incurred due to excess infrastructure and all costs are attributed to the development.",null,null,null,null,null,null,null,null,{"$f":"$A$7&\"Internal\"&$E11&F$9","v":"Existing InfrastructureInternalType 1 Public LanewayPercentage in Place"},null,{"$f":"$A$7&\"Internal\"&$E11&H$9","v":"Existing InfrastructureInternalType 1 Public LanewayAge of Existing"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S11,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U11,Data!$35:$35,0))","v":0},null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S11,INDIRECT($AG$5&$AG$3),0))","v":"Data!$OD$7"},null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U11,INDIRECT($AG$5&$AG$3),0))","v":"Data!$OE$7"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S11,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U11,Data!$35:$35,0))","v":0}]
[null,null,null,null,null,null,null,"%"]
[null,null,null,null,{"$f":"'RC'!G9 & \" \" & 'RC'!G10","v":"Type 2 Two-lane local"},0,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$7&\"Internal\"&$E13&F$9","v":"Existing InfrastructureInternalType 2 Two-lane localPercentage in Place"},null,{"$f":"$A$7&\"Internal\"&$E13&H$9","v":"Existing InfrastructureInternalType 2 Two-lane localAge of Existing"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S13,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U13,Data!$35:$35,0))","v":0},null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S13,INDIRECT($AG$5&$AG$3),0))","v":"Data!$OF$7"},null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U13,INDIRECT($AG$5&$AG$3),0))","v":"Data!$OG$7"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S13,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U13,Data!$35:$35,0))","v":0}]
[null,null,null,null,null,null,null,"%"]
[null,null,null,null,{"$f":"'RC'!H9 & \" \" & 'RC'!H10","v":"Type 3 Two-lane local"},0,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$7&\"Internal\"&$E15&F$9","v":"Existing InfrastructureInternalType 3 Two-lane localPercentage in Place"},null,{"$f":"$A$7&\"Internal\"&$E15&H$9","v":"Existing InfrastructureInternalType 3 Two-lane localAge of Existing"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S15,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U15,Data!$35:$35,0))","v":0},null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S15,INDIRECT($AG$5&$AG$3),0))","v":"Data!$OH$7"},null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U15,INDIRECT($AG$5&$AG$3),0))","v":"Data!$OI$7"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S15,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U15,Data!$35:$35,0))","v":0}]
[null,null,null,null,null,null,null,"%"]
[null,null,null,null,{"$f":"'RC'!I9 & \" \" & 'RC'!I10","v":"Type 4 Two-lane collector"},0,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$7&\"Internal\"&$E17&F$9","v":"Existing InfrastructureInternalType 4 Two-lane collectorPercentage in Place"},null,{"$f":"$A$7&\"Internal\"&$E17&H$9","v":"Existing InfrastructureInternalType 4 Two-lane collectorAge of Existing"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S17,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U17,Data!$35:$35,0))","v":0},null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S17,INDIRECT($AG$5&$AG$3),0))","v":"Data!$OJ$7"},null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U17,INDIRECT($AG$5&$AG$3),0))","v":"Data!$OK$7"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S17,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U17,Data!$35:$35,0))","v":0}]
[null,null,null,null,null,null,null,"%"]
[null,null,null,null,{"$f":"'RC'!J9 & \" \" & 'RC'!J10","v":"Type 5 Four-lane collector"},0,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$7&\"Internal\"&$E19&F$9","v":"Existing InfrastructureInternalType 5 Four-lane collectorPercentage in Place"},null,{"$f":"$A$7&\"Internal\"&$E19&H$9","v":"Existing InfrastructureInternalType 5 Four-lane collectorAge of Existing"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S19,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U19,Data!$35:$35,0))","v":0},null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S19,INDIRECT($AG$5&$AG$3),0))","v":"Data!$OL$7"},null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U19,INDIRECT($AG$5&$AG$3),0))","v":"Data!$OM$7"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S19,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U19,Data!$35:$35,0))","v":0}]
[null,null,null,null,null,null,null,"%"]
[null,null,null,null,{"$f":"'RC'!K9 & \" \" & 'RC'!K10","v":"Type 6 Four-lane Arterial"},0,null,0,"F","Areas such as brownfields may have excess capacity to accommodate new growth without the need for additional infrastructure.  Certain green infrastructure elements can also reduce the costs of other infrastructure elements (e.g., the use of green roofs can significantly reduce storm sewer requirements). ",null,null,null,null,null,null,null,null,{"$f":"$A$7&\"Internal\"&$E21&F$9","v":"Existing InfrastructureInternalType 6 Four-lane ArterialPercentage in Place"},null,{"$f":"$A$7&\"Internal\"&$E21&H$9","v":"Existing InfrastructureInternalType 6 Four-lane ArterialAge of Existing"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S21,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U21,Data!$35:$35,0))","v":0},null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S21,INDIRECT($AG$5&$AG$3),0))","v":"Data!$ON$7"},null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U21,INDIRECT($AG$5&$AG$3),0))","v":"Data!$OO$7"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S21,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U21,Data!$35:$35,0))","v":0}]
[null,null,null,null,null,null,null,"%"]
[null,null,null,null,{"$f":"'RC'!L9 & \" \" & 'RC'!L10","v":"Type 7 User Defined"},0,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$7&\"Internal\"&$E23&F$9","v":"Existing InfrastructureInternalType 7 User DefinedPercentage in Place"},null,{"$f":"$A$7&\"Internal\"&$E23&H$9","v":"Existing InfrastructureInternalType 7 User DefinedAge of Existing"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S23,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U23,Data!$35:$35,0))","v":0},null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S23,INDIRECT($AG$5&$AG$3),0))","v":"Data!$OP$7"},null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U23,INDIRECT($AG$5&$AG$3),0))","v":"Data!$OQ$7"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S23,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U23,Data!$35:$35,0))","v":0}]
[]
["F","Roads that are impacted by the development",null,null,null,"Percentage in Place",null,"Age of Existing"]
[null,"but not contained within.",null,null,null,"%",null,"(Years)"]
[null,null,null,null,{"$f":"DC!E82","v":"Type 6 Four-lane Arterial"},0,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$7&\"External\"&$E27&F$9","v":"Existing InfrastructureExternalType 6 Four-lane ArterialPercentage in Place"},null,{"$f":"$A$7&\"External\"&$E27&H$9","v":"Existing InfrastructureExternalType 6 Four-lane ArterialAge of Existing"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S27,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U27,Data!$35:$35,0))","v":0},null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S27,INDIRECT($AG$5&$AG$3),0))","v":"Data!$OR$7"},null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U27,INDIRECT($AG$5&$AG$3),0))","v":"Data!$OS$7"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S27,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U27,Data!$35:$35,0))","v":0}]
[null,null,null,null,null,null,null,"%"]
[null,null,null,null,{"$f":"DC!E83","v":"Type 3 Two-lane local"},0,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$7&\"External\"&$E29&F$9","v":"Existing InfrastructureExternalType 3 Two-lane localPercentage in Place"},null,{"$f":"$A$7&\"External\"&$E29&H$9","v":"Existing InfrastructureExternalType 3 Two-lane localAge of Existing"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S29,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U29,Data!$35:$35,0))","v":0},null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S29,INDIRECT($AG$5&$AG$3),0))","v":"Data!$OT$7"},null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U29,INDIRECT($AG$5&$AG$3),0))","v":"Data!$OU$7"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S29,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U29,Data!$35:$35,0))","v":0}]
[]
["Potable Water Distribution and Treatment"]
[]
[null,null,null,null,null,"Percentage in Place",null,"Age of Existing"]
[null,null,null,null,null,"%",null,"(Years)"]
[]
[null,null,"Potable Water Distribution Network (local)",null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$7&$C36&F$9","v":"Existing InfrastructurePotable Water Distribution Network (local)Percentage in Place"},null,{"$f":"$A$7&$C36&H$9","v":"Existing InfrastructurePotable Water Distribution Network (local)Age of Existing"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S36,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U36,Data!$35:$35,0))","v":0},null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S36,INDIRECT($AG$5&$AG$3),0))","v":"Data!$OV$7"},null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U36,INDIRECT($AG$5&$AG$3),0))","v":"Data!$OW$7"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S36,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U36,Data!$35:$35,0))","v":0}]
[null,null,null,null,null,null,null,"%"]
[null,null,"Potable Water  Treatment System",null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$7&$C38&F$9","v":"Existing InfrastructurePotable Water  Treatment SystemPercentage in Place"},null,{"$f":"$A$7&$C38&H$9","v":"Existing InfrastructurePotable Water  Treatment SystemAge of Existing"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S38,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U38,Data!$35:$35,0))","v":0},null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S38,INDIRECT($AG$5&$AG$3),0))","v":"Data!$OX$7"},null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U38,INDIRECT($AG$5&$AG$3),0))","v":"Data!$OY$7"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S38,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U38,Data!$35:$35,0))","v":0}]
[null,null,null,null,null,null,null,"%"]
[null,null,"Potable Water Distribution Network (regional trunks)",null,null,0,null,0,null,null,null,null,null,null,null,null,"X\nY",null,{"$f":"$A$7&$C40&F$9","v":"Existing InfrastructurePotable Water Distribution Network (regional trunks)Percentage in Place"},null,{"$f":"$A$7&$C40&H$9","v":"Existing InfrastructurePotable Water Distribution Network (regional trunks)Age of Existing"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S40,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U40,Data!$35:$35,0))","v":0},null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S40,INDIRECT($AG$5&$AG$3),0))","v":"Data!$OZ$7"},null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U40,INDIRECT($AG$5&$AG$3),0))","v":"Data!$PA$7"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S40,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U40,Data!$35:$35,0))","v":0}]
[]
["Sanitary Sewer Collection and Treatment"]
[]
[null,null,null,null,null,"Percentage in Place",null,"Age of Existing"]
[null,null,null,null,null,"%",null,"(Years)"]
[]
[null,null,"Sanitary Sewer Collection Network (local)",null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$7&$C47&F$9","v":"Existing InfrastructureSanitary Sewer Collection Network (local)Percentage in Place"},null,{"$f":"$A$7&$C47&H$9","v":"Existing InfrastructureSanitary Sewer Collection Network (local)Age of Existing"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S47,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U47,Data!$35:$35,0))","v":0},null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S47,INDIRECT($AG$5&$AG$3),0))","v":"Data!$PB$7"},null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U47,INDIRECT($AG$5&$AG$3),0))","v":"Data!$PC$7"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S47,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U47,Data!$35:$35,0))","v":0}]
[null,null,null,null,null,null,null,"%"]
[null,null,"Sanitary Sewer Treatment System",null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$7&$C49&F$9","v":"Existing InfrastructureSanitary Sewer Treatment SystemPercentage in Place"},null,{"$f":"$A$7&$C49&H$9","v":"Existing InfrastructureSanitary Sewer Treatment SystemAge of Existing"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S49,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U49,Data!$35:$35,0))","v":0},null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S49,INDIRECT($AG$5&$AG$3),0))","v":"Data!$PD$7"},null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U49,INDIRECT($AG$5&$AG$3),0))","v":"Data!$PE$7"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S49,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U49,Data!$35:$35,0))","v":0}]
[null,null,null,null,null,null,null,"%"]
[null,null,"Sanitary Sewer Collection Network (regional trunks)",null,null,0,null,0,null,null,null,null,null,null,null,null,"X\nY",null,{"$f":"$A$7&$C51&F$9","v":"Existing InfrastructureSanitary Sewer Collection Network (regional trunks)Percentage in Place"},null,{"$f":"$A$7&$C51&H$9","v":"Existing InfrastructureSanitary Sewer Collection Network (regional trunks)Age of Existing"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S51,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U51,Data!$35:$35,0))","v":0},null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S51,INDIRECT($AG$5&$AG$3),0))","v":"Data!$PF$7"},null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U51,INDIRECT($AG$5&$AG$3),0))","v":"Data!$PG$7"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S51,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U51,Data!$35:$35,0))","v":0}]
[]
["Storm Sewer Collection"]
[]
[null,null,null,null,null,"Percentage in Place",null,"Age of Existing"]
[null,null,null,null,null,"%",null,"(Years)"]
[]
[null,null,"Storm Sewer Collection Network (local)",null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$7&$C58&F$9","v":"Existing InfrastructureStorm Sewer Collection Network (local)Percentage in Place"},null,{"$f":"$A$7&$C58&H$9","v":"Existing InfrastructureStorm Sewer Collection Network (local)Age of Existing"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S58,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U58,Data!$35:$35,0))","v":0},null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S58,INDIRECT($AG$5&$AG$3),0))","v":"Data!$PH$7"},null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U58,INDIRECT($AG$5&$AG$3),0))","v":"Data!$PI$7"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S58,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U58,Data!$35:$35,0))","v":0}]
[null,null,null,null,null,null,null,"%"]
[null,null,"Storm Water Ponds",null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$7&$C60&F$9","v":"Existing InfrastructureStorm Water PondsPercentage in Place"},null,{"$f":"$A$7&$C60&H$9","v":"Existing InfrastructureStorm Water PondsAge of Existing"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S60,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U60,Data!$35:$35,0))","v":0},null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S60,INDIRECT($AG$5&$AG$3),0))","v":"Data!$PJ$7"},null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U60,INDIRECT($AG$5&$AG$3),0))","v":"Data!$PK$7"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S60,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U60,Data!$35:$35,0))","v":0}]
[null,null,null,null,null,null,null,"%"]
[null,null,"Storm Sewer Collection Network\n(regional trunks)",null,null,0,null,0,null,null,null,null,null,null,null,null,"X\nY",null,{"$f":"$A$7&$C62&F$9","v":"Existing InfrastructureStorm Sewer Collection Network\n(regional trunks)Percentage in Place"},null,{"$f":"$A$7&$C62&H$9","v":"Existing InfrastructureStorm Sewer Collection Network\n(regional trunks)Age of Existing"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S62,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U62,Data!$35:$35,0))","v":0},null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S62,INDIRECT($AG$5&$AG$3),0))","v":"Data!$PL$7"},null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U62,INDIRECT($AG$5&$AG$3),0))","v":"Data!$PM$7"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S62,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U62,Data!$35:$35,0))","v":0}]
[]
["Other"]
[]
[null,null,null,null,null,"Percentage in Place",null,"Age of Existing"]
[null,null,null,null,null,"%",null,"(Years)"]
[]
[null,null,null,null,"Parks and Open Space",0,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$7&$E69&F$9","v":"Existing InfrastructureParks and Open SpacePercentage in Place"},null,{"$f":"$A$7&$E69&H$9","v":"Existing InfrastructureParks and Open SpaceAge of Existing"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S69,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U69,Data!$35:$35,0))","v":0},null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S69,INDIRECT($AG$5&$AG$3),0))","v":"Data!$PR$7"},null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U69,INDIRECT($AG$5&$AG$3),0))","v":"Data!$PS$7"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S69,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U69,Data!$35:$35,0))","v":0}]
[]
[null,null,null,null,"Community Facilities",0,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$7&$E71&F$9","v":"Existing InfrastructureCommunity FacilitiesPercentage in Place"},null,{"$f":"$A$7&$E71&H$9","v":"Existing InfrastructureCommunity FacilitiesAge of Existing"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S71,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U71,Data!$35:$35,0))","v":0},null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S71,INDIRECT($AG$5&$AG$3),0))","v":"Data!$PT$7"},null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U71,INDIRECT($AG$5&$AG$3),0))","v":"Data!$PU$7"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S71,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U71,Data!$35:$35,0))","v":0}]
[]
[null,null,null,null,"Fire Services",0,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$7&$E73&F$9","v":"Existing InfrastructureFire ServicesPercentage in Place"},null,{"$f":"$A$7&$E73&H$9","v":"Existing InfrastructureFire ServicesAge of Existing"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S73,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U73,Data!$35:$35,0))","v":0},null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S73,INDIRECT($AG$5&$AG$3),0))","v":"Data!$PX$7"},null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U73,INDIRECT($AG$5&$AG$3),0))","v":"Data!$PY$7"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S73,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U73,Data!$35:$35,0))","v":0}]
[]
[null,null,null,null,"Police Services",0,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$7&$E75&F$9","v":"Existing InfrastructurePolice ServicesPercentage in Place"},null,{"$f":"$A$7&$E75&H$9","v":"Existing InfrastructurePolice ServicesAge of Existing"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S75,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U75,Data!$35:$35,0))","v":0},null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S75,INDIRECT($AG$5&$AG$3),0))","v":"Data!$PZ$7"},null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U75,INDIRECT($AG$5&$AG$3),0))","v":"Data!$QA$7"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S75,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U75,Data!$35:$35,0))","v":0}]
[]
[null,null,null,null,"Transit Services",0,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$7&$E77&F$9","v":"Existing InfrastructureTransit ServicesPercentage in Place"},null,{"$f":"$A$7&$E77&H$9","v":"Existing InfrastructureTransit ServicesAge of Existing"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S77,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U77,Data!$35:$35,0))","v":0},null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S77,INDIRECT($AG$5&$AG$3),0))","v":"Data!$PV$7"},null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U77,INDIRECT($AG$5&$AG$3),0))","v":"Data!$PW$7"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S77,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U77,Data!$35:$35,0))","v":0}]
[]
[null,null,null,null,"Waste Management",0,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$7&$E79&F$9","v":"Existing InfrastructureWaste ManagementPercentage in Place"},null,{"$f":"$A$7&$E79&H$9","v":"Existing InfrastructureWaste ManagementAge of Existing"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S79,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U79,Data!$35:$35,0))","v":0},null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S79,INDIRECT($AG$5&$AG$3),0))","v":"Data!$PN$7"},null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U79,INDIRECT($AG$5&$AG$3),0))","v":"Data!$PO$7"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S79,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U79,Data!$35:$35,0))","v":0}]
[]
[null,null,null,null,"School Construction",0,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$7&$E81&F$9","v":"Existing InfrastructureSchool ConstructionPercentage in Place"},null,{"$f":"$A$7&$E81&H$9","v":"Existing InfrastructureSchool ConstructionAge of Existing"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S81,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U81,Data!$35:$35,0))","v":0},null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S81,INDIRECT($AG$5&$AG$3),0))","v":"Data!$PP$7"},null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U81,INDIRECT($AG$5&$AG$3),0))","v":"Data!$PQ$7"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S81,Data!$35:$35,0))","v":0},null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U81,Data!$35:$35,0))","v":0}]
[]
["Infrastructure Replacement"]
["Roads"]
[null,"Internal: Roads that are within the development.",null,null,null,"Years for Replacement","Replacement Cost %","F","Required to calculate the total investment needed during the life cycle. \nThe replacement cost % represents the percentage of the original cost"]
[null,null,null,null,null,null,"%"]
[null,null,null,null,{"$f":"'RC'!F9 & \" \" & 'RC'!F10","v":"Type 1 Public Laneway"},30,1,null,"that would be required to replace the infrastructure (in today's dollar value).",null,null,null,null,null,null,null,null,null,{"$f":"$A$83&\"Internal\"&$E87&F$85","v":"Infrastructure ReplacementInternalType 1 Public LanewayYears for Replacement"},{"$f":"$A$83&\"Internal\"&$E87&G$85","v":"Infrastructure ReplacementInternalType 1 Public LanewayReplacement Cost %"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S87,Data!$35:$35,0))","v":30},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T87,Data!$35:$35,0))","v":1},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S87,INDIRECT($AG$5&$AG$3),0))","v":"Data!$QB$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T87,INDIRECT($AG$5&$AG$3),0))","v":"Data!$QC$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S87,Data!$35:$35,0))","v":30},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T87,Data!$35:$35,0))","v":1}]
[]
[null,null,null,null,{"$f":"'RC'!G9 & \" \" & 'RC'!G10","v":"Type 2 Two-lane local"},30,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$83&\"Internal\"&$E89&F$85","v":"Infrastructure ReplacementInternalType 2 Two-lane localYears for Replacement"},{"$f":"$A$83&\"Internal\"&$E89&G$85","v":"Infrastructure ReplacementInternalType 2 Two-lane localReplacement Cost %"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S89,Data!$35:$35,0))","v":30},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T89,Data!$35:$35,0))","v":1},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S89,INDIRECT($AG$5&$AG$3),0))","v":"Data!$QD$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T89,INDIRECT($AG$5&$AG$3),0))","v":"Data!$QE$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S89,Data!$35:$35,0))","v":30},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T89,Data!$35:$35,0))","v":1}]
[]
[null,null,null,null,{"$f":"'RC'!H9 & \" \" & 'RC'!H10","v":"Type 3 Two-lane local"},30,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$83&\"Internal\"&$E91&F$85","v":"Infrastructure ReplacementInternalType 3 Two-lane localYears for Replacement"},{"$f":"$A$83&\"Internal\"&$E91&G$85","v":"Infrastructure ReplacementInternalType 3 Two-lane localReplacement Cost %"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S91,Data!$35:$35,0))","v":30},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T91,Data!$35:$35,0))","v":1},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S91,INDIRECT($AG$5&$AG$3),0))","v":"Data!$QF$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T91,INDIRECT($AG$5&$AG$3),0))","v":"Data!$QG$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S91,Data!$35:$35,0))","v":30},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T91,Data!$35:$35,0))","v":1}]
[]
[null,null,null,null,{"$f":"'RC'!I9 & \" \" & 'RC'!I10","v":"Type 4 Two-lane collector"},30,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$83&\"Internal\"&$E93&F$85","v":"Infrastructure ReplacementInternalType 4 Two-lane collectorYears for Replacement"},{"$f":"$A$83&\"Internal\"&$E93&G$85","v":"Infrastructure ReplacementInternalType 4 Two-lane collectorReplacement Cost %"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S93,Data!$35:$35,0))","v":30},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T93,Data!$35:$35,0))","v":1},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S93,INDIRECT($AG$5&$AG$3),0))","v":"Data!$QH$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T93,INDIRECT($AG$5&$AG$3),0))","v":"Data!$QI$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S93,Data!$35:$35,0))","v":30},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T93,Data!$35:$35,0))","v":1}]
[]
[null,null,null,null,{"$f":"'RC'!J9 & \" \" & 'RC'!J10","v":"Type 5 Four-lane collector"},30,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$83&\"Internal\"&$E95&F$85","v":"Infrastructure ReplacementInternalType 5 Four-lane collectorYears for Replacement"},{"$f":"$A$83&\"Internal\"&$E95&G$85","v":"Infrastructure ReplacementInternalType 5 Four-lane collectorReplacement Cost %"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S95,Data!$35:$35,0))","v":30},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T95,Data!$35:$35,0))","v":1},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S95,INDIRECT($AG$5&$AG$3),0))","v":"Data!$QJ$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T95,INDIRECT($AG$5&$AG$3),0))","v":"Data!$QK$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S95,Data!$35:$35,0))","v":30},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T95,Data!$35:$35,0))","v":1}]
[]
[null,null,null,null,{"$f":"'RC'!K9 & \" \" & 'RC'!K10","v":"Type 6 Four-lane Arterial"},30,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$83&\"Internal\"&$E97&F$85","v":"Infrastructure ReplacementInternalType 6 Four-lane ArterialYears for Replacement"},{"$f":"$A$83&\"Internal\"&$E97&G$85","v":"Infrastructure ReplacementInternalType 6 Four-lane ArterialReplacement Cost %"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S97,Data!$35:$35,0))","v":30},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T97,Data!$35:$35,0))","v":1},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S97,INDIRECT($AG$5&$AG$3),0))","v":"Data!$QL$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T97,INDIRECT($AG$5&$AG$3),0))","v":"Data!$QM$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S97,Data!$35:$35,0))","v":30},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T97,Data!$35:$35,0))","v":1}]
[]
[null,null,null,null,{"$f":"'RC'!L9 & \" \" & 'RC'!L10","v":"Type 7 User Defined"},30,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$83&\"Internal\"&$E99&F$85","v":"Infrastructure ReplacementInternalType 7 User DefinedYears for Replacement"},{"$f":"$A$83&\"Internal\"&$E99&G$85","v":"Infrastructure ReplacementInternalType 7 User DefinedReplacement Cost %"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S99,Data!$35:$35,0))","v":30},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T99,Data!$35:$35,0))","v":1},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S99,INDIRECT($AG$5&$AG$3),0))","v":"Data!$QN$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T99,INDIRECT($AG$5&$AG$3),0))","v":"Data!$QO$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S99,Data!$35:$35,0))","v":30},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T99,Data!$35:$35,0))","v":1}]
[null,"External: Roads that are impacted by the development but not contained within."]
[null,null,null,null,null,"Years for Replacement","Replacement Cost %"]
[null,null,null,null,null,null,"%"]
[null,null,null,null,{"$f":"DC!E82","v":"Type 6 Four-lane Arterial"},30,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$83&\"External\"&$E103&F$85","v":"Infrastructure ReplacementExternalType 6 Four-lane ArterialYears for Replacement"},{"$f":"$A$83&\"External\"&$E103&G$85","v":"Infrastructure ReplacementExternalType 6 Four-lane ArterialReplacement Cost %"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S103,Data!$35:$35,0))","v":30},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T103,Data!$35:$35,0))","v":1},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S103,INDIRECT($AG$5&$AG$3),0))","v":"Data!$QP$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T103,INDIRECT($AG$5&$AG$3),0))","v":"Data!$QQ$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S103,Data!$35:$35,0))","v":30},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T103,Data!$35:$35,0))","v":1}]
[]
[null,null,null,null,{"$f":"DC!E83","v":"Type 3 Two-lane local"},30,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$83&\"External\"&$E105&F$85","v":"Infrastructure ReplacementExternalType 3 Two-lane localYears for Replacement"},{"$f":"$A$83&\"External\"&$E105&G$85","v":"Infrastructure ReplacementExternalType 3 Two-lane localReplacement Cost %"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S105,Data!$35:$35,0))","v":30},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T105,Data!$35:$35,0))","v":1},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S105,INDIRECT($AG$5&$AG$3),0))","v":"Data!$QR$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T105,INDIRECT($AG$5&$AG$3),0))","v":"Data!$QS$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S105,Data!$35:$35,0))","v":30},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T105,Data!$35:$35,0))","v":1}]
[]
["Other"]
[]
[null,null,null,null,null,"Years for Replacement","Replacement Cost %"]
[]
[null,null,null,null,"Potable Water Distribution Network",75,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$83&$E111&F$109","v":"Infrastructure ReplacementPotable Water Distribution NetworkYears for Replacement"},{"$f":"$A$83&$E111&G$109","v":"Infrastructure ReplacementPotable Water Distribution NetworkReplacement Cost %"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S111,Data!$35:$35,0))","v":75},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T111,Data!$35:$35,0))","v":1},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S111,INDIRECT($AG$5&$AG$3),0))","v":"Data!$QT$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T111,INDIRECT($AG$5&$AG$3),0))","v":"Data!$QU$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S111,Data!$35:$35,0))","v":75},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T111,Data!$35:$35,0))","v":1}]
[]
[null,null,null,null,"Potable Water Treatment System",45,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$83&$E113&F$109","v":"Infrastructure ReplacementPotable Water Treatment SystemYears for Replacement"},{"$f":"$A$83&$E113&G$109","v":"Infrastructure ReplacementPotable Water Treatment SystemReplacement Cost %"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S113,Data!$35:$35,0))","v":45},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T113,Data!$35:$35,0))","v":1},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S113,INDIRECT($AG$5&$AG$3),0))","v":"Data!$QV$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T113,INDIRECT($AG$5&$AG$3),0))","v":"Data!$QW$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S113,Data!$35:$35,0))","v":45},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T113,Data!$35:$35,0))","v":1}]
[]
[null,null,null,null,"Sanitary Sewer Collection Network",75,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$83&$E115&F$109","v":"Infrastructure ReplacementSanitary Sewer Collection NetworkYears for Replacement"},{"$f":"$A$83&$E115&G$109","v":"Infrastructure ReplacementSanitary Sewer Collection NetworkReplacement Cost %"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S115,Data!$35:$35,0))","v":75},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T115,Data!$35:$35,0))","v":1},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S115,INDIRECT($AG$5&$AG$3),0))","v":"Data!$QX$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T115,INDIRECT($AG$5&$AG$3),0))","v":"Data!$QY$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S115,Data!$35:$35,0))","v":75},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T115,Data!$35:$35,0))","v":1}]
[]
[null,null,null,null,"Sanitary Sewer Treatment System",45,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$83&$E117&F$109","v":"Infrastructure ReplacementSanitary Sewer Treatment SystemYears for Replacement"},{"$f":"$A$83&$E117&G$109","v":"Infrastructure ReplacementSanitary Sewer Treatment SystemReplacement Cost %"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S117,Data!$35:$35,0))","v":45},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T117,Data!$35:$35,0))","v":1},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S117,INDIRECT($AG$5&$AG$3),0))","v":"Data!$QZ$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T117,INDIRECT($AG$5&$AG$3),0))","v":"Data!$RA$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S117,Data!$35:$35,0))","v":45},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T117,Data!$35:$35,0))","v":1}]
[]
[null,null,null,null,"Storm Sewer Collection Network",75,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$83&$E119&F$109","v":"Infrastructure ReplacementStorm Sewer Collection NetworkYears for Replacement"},{"$f":"$A$83&$E119&G$109","v":"Infrastructure ReplacementStorm Sewer Collection NetworkReplacement Cost %"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S119,Data!$35:$35,0))","v":75},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T119,Data!$35:$35,0))","v":1},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S119,INDIRECT($AG$5&$AG$3),0))","v":"Data!$RB$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T119,INDIRECT($AG$5&$AG$3),0))","v":"Data!$RC$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S119,Data!$35:$35,0))","v":75},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T119,Data!$35:$35,0))","v":1}]
[]
[null,null,null,null,"Storm Water Ponds",75,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$83&$E121&F$109","v":"Infrastructure ReplacementStorm Water PondsYears for Replacement"},{"$f":"$A$83&$E121&G$109","v":"Infrastructure ReplacementStorm Water PondsReplacement Cost %"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S121,Data!$35:$35,0))","v":75},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T121,Data!$35:$35,0))","v":1},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S121,INDIRECT($AG$5&$AG$3),0))","v":"Data!$RD$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T121,INDIRECT($AG$5&$AG$3),0))","v":"Data!$RE$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S121,Data!$35:$35,0))","v":75},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T121,Data!$35:$35,0))","v":1}]
[]
[null,null,null,null,"Waste Management",25,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$83&$E123&F$109","v":"Infrastructure ReplacementWaste ManagementYears for Replacement"},{"$f":"$A$83&$E123&G$109","v":"Infrastructure ReplacementWaste ManagementReplacement Cost %"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S123,Data!$35:$35,0))","v":25},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T123,Data!$35:$35,0))","v":1},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S123,INDIRECT($AG$5&$AG$3),0))","v":"Data!$RF$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T123,INDIRECT($AG$5&$AG$3),0))","v":"Data!$RG$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S123,Data!$35:$35,0))","v":25},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T123,Data!$35:$35,0))","v":1}]
[]
[null,null,null,null,"School Construction and Operation",50,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$83&$E125&F$109","v":"Infrastructure ReplacementSchool Construction and OperationYears for Replacement"},{"$f":"$A$83&$E125&G$109","v":"Infrastructure ReplacementSchool Construction and OperationReplacement Cost %"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S125,Data!$35:$35,0))","v":50},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T125,Data!$35:$35,0))","v":1},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S125,INDIRECT($AG$5&$AG$3),0))","v":"Data!$RH$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T125,INDIRECT($AG$5&$AG$3),0))","v":"Data!$RI$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S125,Data!$35:$35,0))","v":50},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T125,Data!$35:$35,0))","v":1}]
[]
[null,null,null,null,"Parks and Open Space",20,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$83&$E127&F$109","v":"Infrastructure ReplacementParks and Open SpaceYears for Replacement"},{"$f":"$A$83&$E127&G$109","v":"Infrastructure ReplacementParks and Open SpaceReplacement Cost %"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S127,Data!$35:$35,0))","v":20},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T127,Data!$35:$35,0))","v":1},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S127,INDIRECT($AG$5&$AG$3),0))","v":"Data!$RJ$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T127,INDIRECT($AG$5&$AG$3),0))","v":"Data!$RK$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S127,Data!$35:$35,0))","v":20},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T127,Data!$35:$35,0))","v":1}]
[]
[null,null,null,null,"Community Facilities",50,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$83&$E129&F$109","v":"Infrastructure ReplacementCommunity FacilitiesYears for Replacement"},{"$f":"$A$83&$E129&G$109","v":"Infrastructure ReplacementCommunity FacilitiesReplacement Cost %"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S129,Data!$35:$35,0))","v":50},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T129,Data!$35:$35,0))","v":1},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S129,INDIRECT($AG$5&$AG$3),0))","v":"Data!$RL$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T129,INDIRECT($AG$5&$AG$3),0))","v":"Data!$RM$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S129,Data!$35:$35,0))","v":50},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T129,Data!$35:$35,0))","v":1}]
[]
[null,null,null,null,"Transit Services",15,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$83&$E131&F$109","v":"Infrastructure ReplacementTransit ServicesYears for Replacement"},{"$f":"$A$83&$E131&G$109","v":"Infrastructure ReplacementTransit ServicesReplacement Cost %"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S131,Data!$35:$35,0))","v":15},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T131,Data!$35:$35,0))","v":1},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S131,INDIRECT($AG$5&$AG$3),0))","v":"Data!$RN$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T131,INDIRECT($AG$5&$AG$3),0))","v":"Data!$RO$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S131,Data!$35:$35,0))","v":15},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T131,Data!$35:$35,0))","v":1}]
[]
[null,null,null,null,"Fire Services",25,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$83&$E133&F$109","v":"Infrastructure ReplacementFire ServicesYears for Replacement"},{"$f":"$A$83&$E133&G$109","v":"Infrastructure ReplacementFire ServicesReplacement Cost %"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S133,Data!$35:$35,0))","v":25},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T133,Data!$35:$35,0))","v":1},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S133,INDIRECT($AG$5&$AG$3),0))","v":"Data!$RP$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T133,INDIRECT($AG$5&$AG$3),0))","v":"Data!$RQ$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S133,Data!$35:$35,0))","v":25},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T133,Data!$35:$35,0))","v":1}]
[]
[null,null,null,null,"Police Services",25,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$83&$E135&F$109","v":"Infrastructure ReplacementPolice ServicesYears for Replacement"},{"$f":"$A$83&$E135&G$109","v":"Infrastructure ReplacementPolice ServicesReplacement Cost %"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S135,Data!$35:$35,0))","v":25},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T135,Data!$35:$35,0))","v":1},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S135,INDIRECT($AG$5&$AG$3),0))","v":"Data!$RR$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T135,INDIRECT($AG$5&$AG$3),0))","v":"Data!$RS$7"},null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S135,Data!$35:$35,0))","v":25},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T135,Data!$35:$35,0))","v":1}]
[]
["USER COMMENTS"]
[]
[null,1,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"CS \"&$A$137&$B139","v":"CS USER COMMENTS1"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P139,Data!$35:$35,0))","v":""},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(P139,INDIRECT($AG$5&$AG$3),0))","v":"Data!$UK$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P139,Data!$35:$35,0))","v":""}]
[null,2,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"CS \"&$A$137&$B140","v":"CS USER COMMENTS2"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P140,Data!$35:$35,0))","v":""},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(P140,INDIRECT($AG$5&$AG$3),0))","v":"Data!$UL$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P140,Data!$35:$35,0))","v":""}]
[null,3,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"CS \"&$A$137&$B141","v":"CS USER COMMENTS3"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P141,Data!$35:$35,0))","v":""},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(P141,INDIRECT($AG$5&$AG$3),0))","v":"Data!$UM$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P141,Data!$35:$35,0))","v":""}]
[null,4,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"CS \"&$A$137&$B142","v":"CS USER COMMENTS4"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P142,Data!$35:$35,0))","v":""},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(P142,INDIRECT($AG$5&$AG$3),0))","v":"Data!$UN$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P142,Data!$35:$35,0))","v":""}]
[null,5,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"CS \"&$A$137&$B143","v":"CS USER COMMENTS5"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P143,Data!$35:$35,0))","v":""},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(P143,INDIRECT($AG$5&$AG$3),0))","v":"Data!$UO$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P143,Data!$35:$35,0))","v":""}]

{"sheet":"R","index":11,"n_rows":485,"n_cols":41,"rows_kept":485,"cut":false,"hidden":false,"merged":[[102,0,102,2],[472,2,472,3],[338,0,338,5],[464,0,464,8],[470,6,470,7],[471,6,471,7],[472,6,472,7],[451,6,451,7],[452,6,452,7],[453,6,453,7],[383,8,383,9],[372,2,372,3],[373,0,373,3],[374,0,374,3],[346,6,346,7],[378,2,378,3],[379,0,379,3],[380,0,380,3],[383,2,383,3],[385,0,385,3],[386,0,386,3],[388,2,388,10],[363,7,363,8],[364,7,364,8],[365,7,365,8],[0,0,1,0],[2,13,2,14],[453,2,453,3],[31,5,31,9],[32,5,32,9],[86,5,86,9],[87,5,87,9],[106,2,106,10],[300,0,300,5],[377,2,377,3],[387,4,387,10],[445,0,445,5],[386,8,386,9],[5,2,5,3],[296,2,296,5],[343,6,343,7],[306,6,306,7],[307,6,307,7],[308,6,308,7],[327,6,327,7],[324,6,324,7],[25,0,27,0],[25,1,27,1],[319,0,319,4],[305,6,305,7],[385,8,385,9],[159,0,160,0],[469,6,469,7],[32,0,33,2],[46,0,47,1],[364,0,364,3],[365,0,365,3],[366,0,366,3],[367,0,367,3],[370,2,370,3],[371,0,371,3],[87,0,88,2],[145,0,146,2],[450,6,450,7],[384,2,384,3],[344,6,344,7],[345,6,345,7],[227,7,230,9],[231,7,232,9],[233,7,236,9],[160,1,160,2],[159,1,159,2],[145,5,145,9],[165,2,165,10],[144,5,144,9],[51,2,51,10],[5,11,5,14],[239,7,241,10],[242,7,245,10],[25,3,27,9],[25,2,27,2],[25,10,27,10],[212,0,213,2],[215,0,216,2],[215,3,216,3],[215,4,216,4],[215,5,216,5],[218,0,219,2],[218,3,219,3],[218,4,219,4],[218,5,219,5],[204,3,207,3],[204,4,207,4],[204,5,207,5],[209,7,211,9],[212,7,214,9],[212,5,213,5],[212,4,213,4],[212,3,213,3],[215,7,219,9],[390,0,392,0],[390,1,392,8],[390,9,392,9],[247,7,253,10],[247,5,253,5],[247,4,253,4],[247,3,253,3],[247,2,253,2],[247,1,253,1],[247,0,253,0],[254,0,259,0],[254,1,259,1],[254,2,259,2],[254,3,259,3],[254,4,259,4],[254,5,259,5],[390,10,392,10],[254,6,259,6],[254,7,259,7],[254,8,259,8],[405,6,406,7],[405,5,406,5],[405,4,406,4],[405,2,406,3],[405,1,406,1],[405,0,406,0],[407,6,408,7],[407,5,408,5],[407,4,408,4],[407,2,408,3],[407,0,408,0],[407,1,408,1],[466,0,468,3],[466,4,468,4],[466,5,468,5],[466,6,468,7],[447,0,449,3],[447,4,449,4],[447,5,449,5],[447,6,449,7],[421,2,422,6],[424,2,425,6],[254,9,259,9],[254,10,259,10],[260,10,265,10],[260,9,265,9],[260,8,265,8],[260,7,265,7],[260,6,265,6],[260,5,265,5],[260,4,265,4],[260,3,265,3],[260,2,265,2],[260,1,265,1],[260,0,265,0],[266,0,272,0],[266,1,272,1],[266,2,272,2],[266,3,272,3],[266,4,272,4],[266,5,272,5],[266,6,272,6],[266,7,272,7],[266,8,272,8],[266,9,272,9],[266,10,272,10],[273,10,278,10],[273,9,278,9],[273,8,278,8],[273,7,278,7],[273,6,278,6],[273,5,278,5],[273,4,278,4],[273,3,278,3],[273,2,278,2],[273,1,278,1],[273,0,278,0],[279,0,284,0],[279,1,284,1],[279,2,284,2],[279,3,284,3],[279,4,284,4],[279,5,284,5],[279,6,284,6],[279,7,284,7],[279,8,284,8],[279,9,284,9],[279,10,284,10],[285,10,291,10],[285,9,291,9],[285,8,291,8],[285,7,291,7],[285,6,291,6],[285,5,291,5],[285,4,291,4],[285,3,291,3],[285,2,291,2],[285,1,291,1],[285,0,291,0],[302,4,304,4],[302,5,304,5],[302,6,304,7],[302,0,304,3],[321,6,323,7],[321,5,323,5],[321,4,323,4],[321,0,323,3],[340,6,342,7],[340,5,342,5],[340,4,342,4],[340,0,342,3],[403,6,404,7],[403,5,404,5],[403,4,404,4],[403,2,404,3],[403,0,404,0],[403,1,404,1],[366,7,366,8],[367,7,367,8],[366,4,366,6],[384,8,384,9],[325,6,325,7],[326,6,326,7],[400,4,402,4],[400,0,402,3],[400,5,402,5],[400,6,402,7],[409,6,410,7],[409,5,410,5],[409,4,410,4],[409,2,410,3],[409,1,410,1],[409,0,410,0],[411,6,412,7],[411,5,412,5],[411,4,412,4],[411,2,412,3],[411,0,412,0],[411,1,412,1],[413,6,414,7],[413,5,414,5],[413,4,414,4],[413,2,414,3],[413,0,414,0],[413,1,414,1],[419,6,420,7],[419,5,420,5],[419,4,420,4],[419,2,420,3],[419,0,420,0],[419,1,420,1],[415,6,416,7],[415,5,416,5],[415,4,416,4],[415,2,416,3],[415,0,416,0],[415,1,416,1],[417,6,418,7],[417,5,418,5],[417,4,418,4],[417,2,418,3],[417,0,418,0],[417,1,418,1]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(ADDRESS(ROW(Data!$A$35),1,2),FIND(\"$\",ADDRESS(ROW(Data!$A$35),1,2)),100)&\":\"&MID(ADDRESS(ROW(Data!$A$35),1,2),FIND(\"$\",ADDRESS(ROW(Data!$A$35),1,2)),100)","v":"$35:$35"}]
["STEP 8: ","VIEW RESULTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q4,0,1)-1","v":-2},{"$f":"OFFSET(R4,0,1)-1","v":-1},0,{"$f":"OFFSET(T4,0,-1)+1","v":1},{"$f":"OFFSET(U4,0,-1)+1","v":2},{"$f":"OFFSET(V4,0,-1)+1","v":3},{"$f":"OFFSET(W4,0,-1)+1","v":4},null,null,{"$f":"COLUMN(Z4)-COLUMN($G4)","v":19},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN(AN4)-COLUMN($G4)","v":33}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(Q1),3),LEN(ADDRESS(1,COLUMN(Q1),3))-1)&\":\"&LEFT(ADDRESS(1,COLUMN(Q1),3),LEN(ADDRESS(1,COLUMN(Q1),3))-1)","v":"$Q:$Q"},{"$f":"LEFT(ADDRESS(1,COLUMN(R1),3),LEN(ADDRESS(1,COLUMN(R1),3))-1)&\":\"&LEFT(ADDRESS(1,COLUMN(R1),3),LEN(ADDRESS(1,COLUMN(R1),3))-1)","v":"$R:$R"},{"$f":"LEFT(ADDRESS(1,COLUMN(S1),3),LEN(ADDRESS(1,COLUMN(S1),3))-1)&\":\"&LEFT(ADDRESS(1,COLUMN(S1),3),LEN(ADDRESS(1,COLUMN(S1),3))-1)","v":"$S:$S"},"$T:$T","$U:$U","$V:$V","$W:$W",null,null,null,null,null,null,null,null,null,"Data!"]
["F",null,"Current Scenario:",null,{"$f":"Data_Scenario_Active_Label","v":"#0 - <<Default Scenario>>"},null,null,null,null,null,null,{"$f":"Data_Scenario_Active_Note","v":"Note: Changes to Scenarios #0 - 6 cannot be SAVED as they are the built-in scenarios"}]
[]
["      Results Quick Navigation Menu:"]
[null,null,null,"POTENTIAL",null,"                      REVENUES & ",null,null,"PRIVATE COSTS &"]
[null,null,null,"COMMUNITY SERVICES",null,"                  COST RECOVERY",null,null,"EXTERNAL COSTS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"F","Click on the cost category of interest or pick comparison scenarios to see a summary of the results"]
[]
[]
[]
["INITIAL CAPITAL COSTS"]
[]
[null,null,null,"Complete","Non-Resid. ","Residential"]
["POTENTIAL COMMUNITY SERVICES",null,null,"Development","Portion","Portion"]
[null,null,null,"total $","total $","total $","%","$/hh","$/gross ha","$/pp"]
[null,null,"Internal Roads",{"$f":"IC!G176","v":5800386.0983276758},{"$f":"IC!G218","v":0},{"$f":"IC!G190","v":5800386.0983276758},{"$f":"F35/$F$49","v":0.34874714010424207},{"$f":"IC!G197","v":1068.2110678319846},{"$f":"IC!G204","v":145009.65245819191},{"$f":"IC!G211","v":651.14347758505562}]
[null,null,"External Roads",{"$f":"IC!G283","v":423200.00000000006},{"$f":"IC!G325","v":0},{"$f":"IC!G297","v":423200.00000000006},2.5444821636040272E-2,{"$f":"IC!G304","v":77.937384898710874},{"$f":"IC!G311","v":10580.000000000002},{"$f":"IC!G318","v":47.507858105074099}]
[null,null,"Potable Water Dist. & Trtmt.",{"$f":"IC!G382","v":1400000},{"$f":"IC!G424","v":0},{"$f":"IC!G396","v":1400000},8.4174740761947961E-2,{"$f":"IC!G403","v":257.82688766114182},{"$f":"IC!G410","v":35000},{"$f":"IC!G417","v":157.16210148181409}]
[null,null,"Sanitary Sewer Coll. & Trtmt.",{"$f":"IC!G481","v":1380000},{"$f":"IC!G523","v":0},{"$f":"IC!G495","v":1380000},8.2972244465348705E-2,{"$f":"IC!G502","v":254.14364640883977},{"$f":"IC!G509","v":34500},{"$f":"IC!G516","v":154.91692860350247}]
[null,null,"Storm Sewer Collection",{"$f":"IC!G580","v":3621000},{"$f":"IC!G622","v":0},{"$f":"IC!G594","v":3621000},0.2177119544992954,{"$f":"IC!G601","v":666.85082872928172},{"$f":"IC!G608","v":90525},{"$f":"IC!G615","v":406.48854961832063}]
[null,null,"Parks and Open Space",{"$f":"IC!$G$652","v":181234.60790667532},{"$f":"IC!$G$694","v":0},{"$f":"IC!$G$666","v":181234.60790667532},1.089669724116977E-2,{"$f":"IC!$G$673","v":33.376539209332471},{"$f":"IC!$G$680","v":4530.8651976668825},{"$f":"IC!$G$687","v":20.345151314175496}]
[null,null,"Community Facilities",{"$f":"IC!$G$724","v":0},{"$f":"IC!$G$766","v":0},{"$f":"IC!$G$738","v":0},0,{"$f":"IC!$G$745","v":0},{"$f":"IC!$G$752","v":0},{"$f":"IC!$G$759","v":0}]
[null,null,"Fire Services",{"$f":"IC!G796","v":218185.35320803631},{"$f":"IC!G838","v":0},{"$f":"IC!G810","v":218185.35320803631},1.3118353960243218E-2,{"$f":"IC!G817","v":40.181464679196374},{"$f":"IC!G824","v":5454.6338302009081},{"$f":"IC!G831","v":24.493191873376325}]
[null,null,"Police Services",{"$f":"IC!G868","v":112611.79520414777},{"$f":"IC!G910","v":0},{"$f":"IC!G882","v":112611.79520414777},6.7707633343190802E-3,{"$f":"IC!G889","v":20.738820479585225},{"$f":"IC!G896","v":2815.2948801036941},{"$f":"IC!G903","v":12.641647418516813}]
[null,null,"Waste Management",{"$f":"IC!G953","v":0},{"$f":"IC!G995","v":0},{"$f":"IC!G967","v":0},0,{"$f":"IC!G974","v":0},{"$f":"IC!G981","v":0},{"$f":"IC!G988","v":0}]
[null,null,"Transit Services",{"$f":"IC!G1025","v":3495450},{"$f":"IC!G1067","v":0},{"$f":"IC!G1039","v":3495450},0.21016328399739356,{"$f":"IC!G1046","v":643.72928176795585},{"$f":"IC!G1053","v":87386.25},{"$f":"IC!G1060","v":392.39447687471937}]
["USER DEFINED COSTS",null,null,{"$f":"IC!G1242","v":0},{"$f":"IC!G1284","v":0},{"$f":"IC!G1256","v":0},0,{"$f":"IC!G1263","v":0}]
["SCHOOLS",null,"Schools",{"$f":"IC!G1097","v":14717250.000000004},{"$f":"IC!G1139","v":0},{"$f":"IC!G1111","v":14717250.000000004},null,{"$f":"IC!G1118","v":2710.3591160221004},{"$f":"IC!G1125","v":367931.25000000012},{"$f":"IC!G1132","v":1652.1385271665922}]
[null,null,"School Transit",null,null,"Capital cost, if any specified, combined with School Transit O&M"]
[null,null,"Total Costs (excl. schools)",{"$f":"SUM(D35:D46)","v":16632067.854646536},{"$f":"SUM(E35:E46)","v":0},{"$f":"SUM(F35:F46)","v":16632067.854646536},{"$f":"F49/$F$49","v":1},{"$f":"SUM(H35:H46)","v":3062.9959216660286},{"$f":"SUM(I35:I46)","v":415801.69636616332},{"$f":"SUM(J35:J46)","v":1867.0933828745551}]
[null,null,"Total Costs",{"$f":"SUM(D35:D48)","v":31349317.854646541},{"$f":"SUM(E35:E48)","v":0},{"$f":"SUM(F35:F48)","v":31349317.854646541},null,{"$f":"SUM(H35:H48)","v":5773.3550376881285},{"$f":"SUM(I35:I48)","v":783732.94636616344},{"$f":"SUM(J35:J48)","v":3519.2319100411473}]
[]
["F",null,"Due to their magnitude, school costs are itemized separately and are not included on the graphs."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["ANNUAL O&M COSTS"]
[]
[null,null,null,"Complete","Non-Resid. ","Residential"]
["POTENTIAL COMMUNITY SERVICES",null,null,"Development","Portion","Portion"]
[null,null,null,"total $","total $","total $","%","$/hh","$/gross ha","$/pp"]
[null,null,"Internal Roads",{"$f":"IC!G179","v":40000},{"$f":"IC!G221","v":0},{"$f":"IC!G193","v":40000},{"$f":"F90/$F$104","v":3.5968376603290387E-3},{"$f":"IC!G200","v":7.3664825046040514},{"$f":"IC!G207","v":1000},{"$f":"IC!G214","v":4.4903457566232596}]
[null,null,"External Roads",{"$f":"IC!G286","v":20000},{"$f":"IC!G328","v":0},{"$f":"IC!G300","v":20000},1.7984188301645194E-3,{"$f":"IC!G307","v":3.6832412523020257},{"$f":"IC!G314","v":500},{"$f":"IC!G321","v":2.2451728783116298}]
[null,null,"Potable Water Dist. & Trtmt.",{"$f":"IC!G385","v":1387750},{"$f":"IC!G427","v":0},{"$f":"IC!G399","v":1387750},0.12478778657804059,{"$f":"IC!G406","v":255.57090239410681},{"$f":"IC!G413","v":34693.75},{"$f":"IC!G420","v":155.78693309384823}]
[null,null,"Sanitary Sewer Coll. & Trtmt.",{"$f":"IC!G484","v":1399500},{"$f":"IC!G526","v":0},{"$f":"IC!G498","v":1399500},0.12584435764076224,{"$f":"IC!G505","v":257.73480662983428},{"$f":"IC!G512","v":34987.5},{"$f":"IC!G519","v":157.10597215985632}]
[null,null,"Storm Sewer Collection",{"$f":"IC!G583","v":36500},{"$f":"IC!G625","v":0},{"$f":"IC!G597","v":36500},3.2821143650502479E-3,{"$f":"IC!G604","v":6.721915285451197},{"$f":"IC!G611","v":912.5},{"$f":"IC!G618","v":4.0974405029187251}]
[null,null,"Parks and Open Space",{"$f":"IC!$G$655","v":1629000},{"$f":"IC!$G$697","v":0},{"$f":"IC!$G$669","v":1629000},0.14648121371690009,{"$f":"IC!$G$676","v":300},{"$f":"IC!$G$683","v":40725},{"$f":"IC!$G$690","v":182.86933093848225}]
[null,null,"Community Facilities",{"$f":"IC!$G$727","v":0},{"$f":"IC!$G$769","v":0},{"$f":"IC!$G$741","v":0},0,{"$f":"IC!$G$748","v":0},{"$f":"IC!$G$755","v":0},{"$f":"IC!$G$762","v":0}]
[null,null,"Fire Services",{"$f":"IC!G799","v":1781040},{"$f":"IC!G841","v":0},{"$f":"IC!G813","v":1781040},0.16015279366381077,{"$f":"IC!G820","v":328},{"$f":"IC!G827","v":44526},{"$f":"IC!G834","v":199.93713515940726}]
[null,null,"Police Services",{"$f":"IC!G871","v":2704140},{"$f":"IC!G913","v":0},{"$f":"IC!G885","v":2704140},0.24315881477005416,{"$f":"IC!G892","v":498},{"$f":"IC!G899","v":67603.5},{"$f":"IC!G906","v":303.56308935788053}]
[null,null,"Waste Management",{"$f":"IC!G956","v":25680},{"$f":"IC!G998","v":0},{"$f":"IC!G970","v":25680},2.3091697779312427E-3,{"$f":"IC!G977","v":4.7292817679558015},{"$f":"IC!G984","v":642},{"$f":"IC!G991","v":2.882801975752133}]
[null,null,"Transit Services",{"$f":"IC!G1028","v":2097270},{"$f":"IC!G1070","v":0},{"$f":"IC!G1042","v":2097270},0.18858849299695707,{"$f":"IC!G1049","v":386.23756906077347},{"$f":"IC!G1056","v":52431.75},{"$f":"IC!G1063","v":235.43668612483162}]
["USER DEFINED COSTS",null,null,{"$f":"IC!G1245","v":0},{"$f":"IC!G1287","v":0},{"$f":"IC!G1259","v":0},0,{"$f":"IC!G1266","v":0},{"$f":"IC!G1273","v":0},{"$f":"IC!G1280","v":0}]
["SCHOOLS",null,"School O&M",{"$f":"IC!G1100","v":15635250.000000004},{"$f":"IC!G1142","v":0},{"$f":"IC!G1114","v":15635250.000000004},null,{"$f":"IC!G1121","v":2879.419889502763},{"$f":"IC!G1128","v":390881.25000000012},{"$f":"IC!G1135","v":1755.191962281096}]
["School Transit (Capital+O&M)",null,null,{"$f":"IC!G1172","v":1800000.0000000005},{"$f":"IC!G1214","v":0},{"$f":"IC!G1186","v":1800000.0000000005},null,{"$f":"IC!G1193","v":331.49171270718239},{"$f":"IC!G1200","v":45000.000000000015},{"$f":"IC!G1207","v":202.06555904804677}]
[null,null,"Total Costs (excl. schools)",{"$f":"SUM(D90:D101)","v":11120880},0,11120880,1,2048.0441988950279,278022,1248.4149079479121]
[null,null,"Total Costs",{"$f":"SUM(D90:D103)","v":28556130.000000004},{"$f":"SUM(E90:E103)","v":0},{"$f":"SUM(F90:F103)","v":28556130.000000004},null,{"$f":"SUM(H90:H103)","v":5258.955801104973},{"$f":"SUM(I90:I103)","v":713903.25000000012},{"$f":"SUM(J90:J103)","v":3205.672429277055}]
[]
["F",null,"Due to their magnitude, school costs are itemized separately and are not included on the graphs."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["ANNUALIZED LIFECYCLE COSTS"]
[]
[null,null,null,"Total","Non-Resid.","Residential"]
["POTENTIAL COMMUNITY SERVICES",null,null,"Development","Portion","Portion"]
[null,null,null,"total $","total $","total $","%","$/hh","$/gross ha","$/pp"]
[null,null,"Internal Roads",{"$f":"IC!G180","v":462248.95771095209},{"$f":"IC!G222","v":0},{"$f":"IC!G194","v":462248.95771095209},{"$f":"F148/$F$162","v":3.7380809123817957E-2},{"$f":"IC!G201","v":85.128721493729671},{"$f":"IC!G208","v":11556.223942773802},{"$f":"IC!G215","v":51.891441144022465}]
[null,null,"External Roads",{"$f":"IC!G287","v":50807.562785310991},{"$f":"IC!G329","v":0},{"$f":"IC!G301","v":50807.562785310991},4.1086686618592855E-3,{"$f":"IC!G308","v":9.3568255589891329},{"$f":"IC!G315","v":1270.1890696327748},{"$f":"IC!G322","v":5.7035880989347767}]
[null,null,"Potable Water Dist. & Trtmt.",{"$f":"IC!G386","v":1473063.9651279724},{"$f":"IC!G428","v":0},{"$f":"IC!G400","v":1473063.9651279724},0.11912265455459464,{"$f":"IC!G407","v":271.28249818194706},{"$f":"IC!G414","v":36826.599128199312},{"$f":"IC!G421","v":165.36416312617561}]
[null,null,"Sanitary Sewer Coll. & Trtmt.",{"$f":"IC!G485","v":1483595.1941975728},{"$f":"IC!G527","v":0},{"$f":"IC!G499","v":1483595.1941975728},0.11997428625029248,{"$f":"IC!G506","v":273.22195104927675},{"$f":"IC!G513","v":37089.879854939318},{"$f":"IC!G520","v":166.54638462029331}]
[null,null,"Storm Sewer Collection",{"$f":"IC!G584","v":257158.47694884866},{"$f":"IC!G626","v":0},{"$f":"IC!G598","v":257158.47694884866},2.0795702794007394E-2,{"$f":"IC!G605","v":47.358835533857949},{"$f":"IC!G612","v":6428.9619237212164},{"$f":"IC!G619","v":28.868261893674074}]
[null,null,"Parks and Open Space",{"$f":"IC!$G$656","v":1644833.0020955922},{"$f":"IC!$G$698","v":0},{"$f":"IC!$G$670","v":1644833.0020955922},0.13301314684702648,{"$f":"IC!$G$677","v":302.91583832331349},{"$f":"IC!$G$684","v":41120.825052389802},{"$f":"IC!$G$691","v":184.64672228284601}]
[null,null,"Community Facilities",{"$f":"IC!$G$728","v":0},{"$f":"IC!$G$770","v":0},{"$f":"IC!$G$742","v":0},0,{"$f":"IC!$G$749","v":0},{"$f":"IC!$G$756","v":0},{"$f":"IC!$G$763","v":0}]
[null,null,"Fire Services",{"$f":"IC!G800","v":1798146.6206866598},{"$f":"IC!G842","v":0},{"$f":"IC!G814","v":1798146.6206866598},0.14541119992434279,{"$f":"IC!G821","v":331.15039055002944},{"$f":"IC!G828","v":44953.665517166497},{"$f":"IC!G835","v":201.85750119966994}]
[null,null,"Police Services",{"$f":"IC!G872","v":2712969.2235802114},{"$f":"IC!G914","v":0},{"$f":"IC!G886","v":2712969.2235802114},0.21939040210634467,{"$f":"IC!G893","v":499.62600802582165},{"$f":"IC!G900","v":67824.230589505285},{"$f":"IC!G907","v":304.55424602382254}]
[null,null,"Waste Management",{"$f":"IC!G957","v":25680},{"$f":"IC!G999","v":0},{"$f":"IC!G971","v":25680},2.0766713743460784E-3,{"$f":"IC!G978","v":4.7292817679558015},{"$f":"IC!G985","v":642},{"$f":"IC!G992","v":2.882801975752133}]
[null,null,"Transit Services",{"$f":"IC!G1029","v":2457440.0715559875},{"$f":"IC!G1071","v":0},{"$f":"IC!G1043","v":2457440.0715559875},0.1987264583633683,{"$f":"IC!G1050","v":452.56723233075274},{"$f":"IC!G1057","v":61436.001788899688},{"$f":"IC!G1064","v":275.8688899366847}]
["USER DEFINED COSTS",null,null,{"$f":"IC!G1246","v":0},{"$f":"IC!G1288","v":0},{"$f":"IC!G1260","v":0},0,{"$f":"IC!G1267","v":0},{"$f":"IC!G1274","v":0},{"$f":"IC!G1281","v":0}]
["SCHOOLS","Schools",null,{"$f":"IC!G1101","v":16571585.620389014},{"$f":"IC!G1143","v":0},{"$f":"IC!G1115","v":16571585.620389014},null,{"$f":"IC!G1122","v":3051.8573886535937},{"$f":"IC!G1129","v":414289.64050972537},{"$f":"IC!G1136","v":1860.3037292758211}]
[null,"School Transit",null,{"$f":"IC!G1173","v":1800000.0000000005},{"$f":"IC!G1215","v":0},{"$f":"IC!G1187","v":1800000.0000000005},null,{"$f":"IC!G1194","v":331.49171270718239},{"$f":"IC!G1201","v":45000.000000000015},{"$f":"IC!G1208","v":202.06555904804677}]
[null,null,"Total Costs (excl. schools)",{"$f":"SUM(D148:D159)","v":12365943.074689107},0,12365943.074689107,1,2277.3375828156736,309148.57686722773,1388.1840003018756]
[null,null,"Total Costs",{"$f":"SUM(D148:D161)","v":30737528.69507812},{"$f":"SUM(E148:E161)","v":0},{"$f":"SUM(F148:F161)","v":30737528.69507812},null,{"$f":"SUM(H148:H161)","v":5660.6866841764495},{"$f":"SUM(I148:I161)","v":768438.21737695311},{"$f":"SUM(J148:J161)","v":3450.5532886257438}]
[]
[]
["F",null,"Based on 100 year analysis period. Includes initial capital, annual O&M, and replacement costs."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["REVENUES"]
[]
[null,null,null,"Total Residential ($)","Residential Revenues per household ($)","Total Non-Residential ($)"]
[]
[]
[]
[null,null,"Annual Property Taxes ",{"$f":"IC!G1497","v":5453406.0000000009},{"$f":"IC!G1499","v":1004.3104972375693},"N/A"]
[null,null,null,null,null,null,"F","Revenue collected from residents such as waste collection charges, transit fares, water fees, etc."]
[null,null,"Annual User Fees ",{"$f":"IC!G1507","v":2677635},{"$f":"IC!G1509","v":493.11878453038673},"N/A"]
[]
["Total Initial Development Charges ",null,null,{"$f":"IC!G1483","v":27750000},{"$f":"IC!G1486","v":5110.4972375690604},"N/A","F","Revenue collected from the developer through DCCs"]
[]
[]
["Annual User Defined Revenues ",null,null,{"$f":"IC!G1301","v":0},{"$f":"IC!G1304","v":0},{"$f":"IC!G1514","v":0},"F","Also includes home heating savings from Green Infrastructure Alternatives"]
[]
[]
["Total Annualized Value of Residential Revenues* ",null,null,{"$f":"IC!G1484+D209+D211+D216","v":9800962.6368480586},{"$f":"IC!G1487+E209+E211+E216","v":1804.9654948154807},{"$f":"F216","v":0}]
[]
[]
[null,"* Based on 100 year analysis period.  Includes annual property taxes,  "]
[null,"initial development charges, user charges and user defined revenues"]
[]
[]
["PRIVATE COSTS"]
[]
["ANNUAL COSTS",null,null,null,"Total","Household","F","Transportation costs and home heating costs are two major household costs that depend on development form."]
[null,null,null,null,"Development","Costs"]
[null,null,null,null,"$","$/hh"]
[null,null,null,"Driving Costs",{"$f":"IC!G1352","v":19888171.986081127},{"$f":"IC!G1553","v":3662.6467746005756}]
[null,null,null,"Transit Fares",{"$f":"IC!G1506","v":1048635},{"$f":"IC!G1554","v":193.11878453038673},"F","The cost of operating and owning a vehicle."]
[null,null,null,"Home Heating Costs",{"$f":"IC!G1360","v":8224000},{"$f":"IC!G1555","v":1514.548802946593}]
[null,null,null,null,null,null,"F","Home energy consumption is related to heating, air conditioning, and hot-water heating."]
[]
[]
[]
["EXTERNAL COSTS OF AUTOMOBILE USE"]
[]
["ANNUAL COSTS",null,null,null,"Total","Household","F","Valuation of external costs is highly varied and results should be viewed as approximate."]
[null,null,null,null,"Development","Costs"]
[null,null,null,null,"$","$"]
[null,null,null,"Motor Vehicle Collisions",{"$f":"IC!G1456","v":1070327.3467257163},{"$f":"IC!G1560","v":197.11369184635657},"F","The cost of motor vehicle collisions includes the direct costs of fatal, injury and property damage collisions. These costs implicitly include the costs of health care."]
[null,null,null,"Air Pollution",{"$f":"IC!G1435","v":154744.93964511011},{"$f":"IC!G1561","v":28.498147264292836}]
[null,null,null,"Climate Change",{"$f":"IC!G1417","v":363237.38931192749},{"$f":"IC!G1562","v":66.894546834609116}]
[]
[]
[null,null,null,null,null,null,"F","Climate change is based on model assumptions around the Vehicle km Travelled. GHGs are calculated at $/tonne, but does not necessarily account for the total external costs associated with Climate Change impacts such as rebuilding dykes, emergency response costs, etc."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["COST COMPARISON FOR POTENTIAL COMMUNITY SERVICES - RESIDENTIAL PORTION"]
[]
["       Scenarios for Comparison (Select scenarios)"]
["       Scenario 2:",null,"Inner Core / High Density"]
[]
["       Scenario 3:",null,"Inner Core / Medium Density"]
[]
["INITIAL CAPITAL COSTS PER HOUSEHOLD"]
[]
["Initial Capital Costs (hh)",null,null,null,{"$f":"Data!$B$9","v":"<<Default Scenario>>"},{"$f":"IF(IntermediateCalculations_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario2=0,\"\",IntermediateCalculations_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario2)","v":"Inner Core / High Density"},{"$f":"IF(IntermediateCalculations_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario3=0,\"\",IntermediateCalculations_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario3)","v":"Inner Core / Medium Density"}]
[]
[]
[null,null,null,"Potential Community Services",{"$f":"IC!G1520","v":3062.9959216660286},{"$f":"IF(F$303=\"\",\"\",Z306)","v":3062.9959216660286},{"$f":"IF(G$303=\"\",\"\",AA306)","v":5954.3332297752995},null,null,null,null,null,null,null,null,null,null,{"$f":"$A$303&$D306","v":"Initial Capital Costs (hh)Potential Community Services"},"Initial Capital Costs (hh)Potential Community Services","Initial Capital Costs (hh)Potential Community Services",null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R306,Data!$35:$35,0))","v":3062.9959216660286},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario2_Row,MATCH(S306,Data!$35:$35,0))","v":3062.9959216660286},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario3_Row,MATCH(T306,Data!$35:$35,0))","v":5954.3332297752995},null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R306,INDIRECT($AG$5&$AG$3),0))","v":"Data!$RT$7"},{"$f":"$AG$5&ADDRESS(Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario2_Row,MATCH(S306,INDIRECT($AG$5&$AG$3),0))","v":"Data!$RT$29"},{"$f":"$AG$5&ADDRESS(Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario3_Row,MATCH(T306,INDIRECT($AG$5&$AG$3),0))","v":"Data!$RT$30"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R306,Data!$35:$35,0))","v":3062.9959216660286},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario2_Row,MATCH(S306,Data!$35:$35,0))","v":3062.9959216660286},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario3_Row,MATCH(T306,Data!$35:$35,0))","v":5954.3332297752995}]
[null,null,null,"Schools",{"$f":"IC!G1521","v":2710.3591160221004},2710.3591160221004,3666.8266009852214,null,null,null,null,null,null,null,null,null,null,"Initial Capital Costs (hh)Schools","Initial Capital Costs (hh)Schools","Initial Capital Costs (hh)Schools",null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R307,Data!$35:$35,0))","v":2710.3591160221004},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario2_Row,MATCH(S307,Data!$35:$35,0))","v":2710.3591160221004},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario3_Row,MATCH(T307,Data!$35:$35,0))","v":3666.8266009852214},null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R307,INDIRECT($AG$5&$AG$3),0))","v":"Data!$RU$7"},{"$f":"$AG$5&ADDRESS(Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario2_Row,MATCH(S307,INDIRECT($AG$5&$AG$3),0))","v":"Data!$RU$29"},{"$f":"$AG$5&ADDRESS(Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario3_Row,MATCH(T307,INDIRECT($AG$5&$AG$3),0))","v":"Data!$RU$30"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R307,Data!$35:$35,0))","v":2710.3591160221004},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario2_Row,MATCH(S307,Data!$35:$35,0))","v":2710.3591160221004},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario3_Row,MATCH(T307,Data!$35:$35,0))","v":3666.8266009852214}]
[null,null,null,"User Defined Costs",{"$f":"IC!G1522","v":0},0,0,null,null,null,null,null,null,null,null,null,null,"Initial Capital Costs (hh)User Defined Costs","Initial Capital Costs (hh)User Defined Costs","Initial Capital Costs (hh)User Defined Costs",null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R308,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario2_Row,MATCH(S308,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario3_Row,MATCH(T308,Data!$35:$35,0))","v":0},null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R308,INDIRECT($AG$5&$AG$3),0))","v":"Data!$RV$7"},{"$f":"$AG$5&ADDRESS(Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario2_Row,MATCH(S308,INDIRECT($AG$5&$AG$3),0))","v":"Data!$RV$29"},{"$f":"$AG$5&ADDRESS(Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario3_Row,MATCH(T308,INDIRECT($AG$5&$AG$3),0))","v":"Data!$RV$30"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R308,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario2_Row,MATCH(S308,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario3_Row,MATCH(T308,Data!$35:$35,0))","v":0}]
[null,null,null,"Total Costs",{"$f":"SUM(E306:E308)","v":5773.3550376881285},{"$f":"SUM(F306:F308)","v":5773.3550376881285},{"$f":"SUM(G306:G308)","v":9621.15983076052}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["ANNUAL O&M COSTS PER HOUSEHOLD"]
[]
["Annual O&M Costs (hh)",null,null,null,{"$f":"Data!$B$9","v":"<<Default Scenario>>"},{"$f":"IF(IntermediateCalculations_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario2=0,\"\",IntermediateCalculations_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario2)","v":"Inner Core / High Density"},{"$f":"IF(IntermediateCalculations_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario3=0,\"\",IntermediateCalculations_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario3)","v":"Inner Core / Medium Density"}]
[]
[]
[null,null,null,"Potential Community Services",{"$f":"IC!G1527","v":2048.0441988950279},{"$f":"IF(F$322=\"\",\"\",Z325)","v":2048.0441988950279},2147.6978653530377,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$322&$D325","v":"Annual O&M Costs (hh)Potential Community Services"},{"$f":"$A$322&$D325","v":"Annual O&M Costs (hh)Potential Community Services"},{"$f":"$A$322&$D325","v":"Annual O&M Costs (hh)Potential Community Services"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R325,Data!$35:$35,0))","v":2048.0441988950279},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario2_Row,MATCH(S325,Data!$35:$35,0))","v":2048.0441988950279},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario3_Row,MATCH(T325,Data!$35:$35,0))","v":2147.6978653530377},null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R325,INDIRECT($AG$5&$AG$3),0))","v":"Data!$RW$7"},{"$f":"$AG$5&ADDRESS(Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario2_Row,MATCH(S325,INDIRECT($AG$5&$AG$3),0))","v":"Data!$RW$29"},{"$f":"$AG$5&ADDRESS(Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario3_Row,MATCH(T325,INDIRECT($AG$5&$AG$3),0))","v":"Data!$RW$30"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R325,Data!$35:$35,0))","v":2048.0441988950279},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario2_Row,MATCH(S325,Data!$35:$35,0))","v":2048.0441988950279},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario3_Row,MATCH(T325,Data!$35:$35,0))","v":2147.6978653530377}]
[null,null,null,"Schools",{"$f":"IC!G1528","v":3210.9116022099452},3210.9116022099452,4344.0206896551717,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$322&$D326","v":"Annual O&M Costs (hh)Schools"},"Annual O&M Costs (hh)Schools","Annual O&M Costs (hh)Schools",null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R326,Data!$35:$35,0))","v":3210.9116022099452},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario2_Row,MATCH(S326,Data!$35:$35,0))","v":3210.9116022099452},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario3_Row,MATCH(T326,Data!$35:$35,0))","v":4344.0206896551717},null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R326,INDIRECT($AG$5&$AG$3),0))","v":"Data!$RX$7"},{"$f":"$AG$5&ADDRESS(Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario2_Row,MATCH(S326,INDIRECT($AG$5&$AG$3),0))","v":"Data!$RX$29"},{"$f":"$AG$5&ADDRESS(Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario3_Row,MATCH(T326,INDIRECT($AG$5&$AG$3),0))","v":"Data!$RX$30"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R326,Data!$35:$35,0))","v":3210.9116022099452},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario2_Row,MATCH(S326,Data!$35:$35,0))","v":3210.9116022099452},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario3_Row,MATCH(T326,Data!$35:$35,0))","v":4344.0206896551717}]
[null,null,null,"User Defined Costs",{"$f":"IC!G1529","v":0},0,0,null,null,null,null,null,null,null,null,null,null,"Annual O&M Costs (hh)User Defined Costs","Annual O&M Costs (hh)User Defined Costs","Annual O&M Costs (hh)User Defined Costs",null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R327,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario2_Row,MATCH(S327,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario3_Row,MATCH(T327,Data!$35:$35,0))","v":0},null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R327,INDIRECT($AG$5&$AG$3),0))","v":"Data!$RY$7"},{"$f":"$AG$5&ADDRESS(Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario2_Row,MATCH(S327,INDIRECT($AG$5&$AG$3),0))","v":"Data!$RY$29"},{"$f":"$AG$5&ADDRESS(Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario3_Row,MATCH(T327,INDIRECT($AG$5&$AG$3),0))","v":"Data!$RY$30"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R327,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario2_Row,MATCH(S327,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario3_Row,MATCH(T327,Data!$35:$35,0))","v":0}]
[null,null,null,"Total Costs",{"$f":"SUM(E325:E327)","v":5258.955801104973},{"$f":"SUM(F325:F327)","v":5258.955801104973},{"$f":"SUM(G325:G327)","v":6491.7185550082095}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["ANNUAL LIFECYCLE COSTS PER HOUSEHOLD"]
[]
["Lifecycle Costs (hh)",null,null,null,{"$f":"Data!$B$9","v":"<<Default Scenario>>"},{"$f":"IF(IntermediateCalculations_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario2=0,\"\",IntermediateCalculations_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario2)","v":"Inner Core / High Density"},{"$f":"IF(IntermediateCalculations_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario3=0,\"\",IntermediateCalculations_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario3)","v":"Inner Core / Medium Density"}]
[]
[]
[null,null,null,"Potential Community Services",{"$f":"IC!G1534","v":2277.3375828156736},{"$f":"IF(F$341=\"\",\"\",Z344)","v":2277.3375828156736},2570.8253385519024,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$341&$D344","v":"Lifecycle Costs (hh)Potential Community Services"},{"$f":"$A$341&$D344","v":"Lifecycle Costs (hh)Potential Community Services"},{"$f":"$A$341&$D344","v":"Lifecycle Costs (hh)Potential Community Services"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R344,Data!$35:$35,0))","v":2277.3375828156736},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario2_Row,MATCH(S344,Data!$35:$35,0))","v":2277.3375828156736},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario3_Row,MATCH(T344,Data!$35:$35,0))","v":2570.8253385519024},null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R344,INDIRECT($AG$5&$AG$3),0))","v":"Data!$RZ$7"},{"$f":"$AG$5&ADDRESS(Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario2_Row,MATCH(S344,INDIRECT($AG$5&$AG$3),0))","v":"Data!$RZ$29"},{"$f":"$AG$5&ADDRESS(Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario3_Row,MATCH(T344,INDIRECT($AG$5&$AG$3),0))","v":"Data!$RZ$30"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R344,Data!$35:$35,0))","v":2277.3375828156736},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario2_Row,MATCH(S344,Data!$35:$35,0))","v":2277.3375828156736},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario3_Row,MATCH(T344,Data!$35:$35,0))","v":2570.8253385519024}]
[null,null,null,"Schools",{"$f":"IC!G1535","v":3383.3491013607763},3383.3491013607763,4577.3102213470593,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$341&$D345","v":"Lifecycle Costs (hh)Schools"},"Lifecycle Costs (hh)Schools","Lifecycle Costs (hh)Schools",null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R345,Data!$35:$35,0))","v":3383.3491013607763},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario2_Row,MATCH(S345,Data!$35:$35,0))","v":3383.3491013607763},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario3_Row,MATCH(T345,Data!$35:$35,0))","v":4577.3102213470593},null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R345,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SA$7"},{"$f":"$AG$5&ADDRESS(Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario2_Row,MATCH(S345,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SA$29"},{"$f":"$AG$5&ADDRESS(Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario3_Row,MATCH(T345,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SA$30"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R345,Data!$35:$35,0))","v":3383.3491013607763},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario2_Row,MATCH(S345,Data!$35:$35,0))","v":3383.3491013607763},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario3_Row,MATCH(T345,Data!$35:$35,0))","v":4577.3102213470593}]
[null,null,null,"User Defined Costs",{"$f":"IC!G1536","v":0},0,0,null,null,null,null,null,null,null,null,null,null,"Lifecycle Costs (hh)User Defined Costs","Lifecycle Costs (hh)User Defined Costs","Lifecycle Costs (hh)User Defined Costs",null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R346,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario2_Row,MATCH(S346,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario3_Row,MATCH(T346,Data!$35:$35,0))","v":0},null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R346,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SB$7"},{"$f":"$AG$5&ADDRESS(Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario2_Row,MATCH(S346,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SB$29"},{"$f":"$AG$5&ADDRESS(Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario3_Row,MATCH(T346,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SB$30"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R346,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario2_Row,MATCH(S346,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario3_Row,MATCH(T346,Data!$35:$35,0))","v":0}]
[null,null,null,"Total Costs",{"$f":"SUM(E344:E346)","v":5660.6866841764495},{"$f":"SUM(F344:F346)","v":5660.6866841764495},{"$f":"SUM(G344:G346)","v":7148.1355598989612}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["ANNUAL REVENUE-COST ALLOCATIONS"]
["ANNUALIZED "]
["LIFECYCLE COSTS",null,null,null,"Developer","Municipal","User Fees","Others"]
["Potential Community Services",null,null,null,{"$f":"IC!C1649","v":12365943.074689107},{"$f":"IC!D1649","v":0},{"$f":"IC!E1649","v":0},{"$f":"IC!F1649","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$401&$A365","v":"Lifecycle Costs and Revenues (hh)Potential Community Services"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T365,Data!$35:$35,0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T365,INDIRECT($AG$5&$AG$3),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T365,Data!$35:$35,0))","v":{"$error":"#N/A"}}]
["Schools",null,null,null,{"$f":"IC!C1650","v":0},{"$f":"IC!D1650","v":0},{"$f":"IC!E1650","v":0},{"$f":"IC!F1650","v":18371585.620389014}]
["User Defined Costs",null,null,null,"Allocation Not Assessed",null,null,{"$f":"IC!F1651","v":0}]
["Annual LC Costs*",null,null,null,{"$f":"SUM(E365:E367)","v":12365943.074689107},{"$f":"SUM(F365:F367)","v":0},{"$f":"SUM(G365:G367)","v":0},{"$f":"SUM(H365:H367)","v":18371585.620389014}]
[]
["ANNUAL REVENUES"]
[null,null,"Taxes",null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Development Charges",null,null,null,{"$f":"-PMT(CV!$F$9,100,#REF!)","v":{"$error":"#REF!"}}]
[null,null,"User Fees",null,{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["User Defined Revenues",null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Annual LC Revenues",null,null,null,{"$f":"SUM(E371:E374)","v":{"$error":"#REF!"}}]
[]
["ANNUAL PRIVATE COSTS"]
[null,null,"Driving Costs",null,null,null,{"$f":"IC!G1352","v":19888171.986081127}]
[null,null,"Transit Fares",null,null,null,{"$f":"IC!G1506","v":1048635}]
["Home Heating Costs",null,null,null,null,null,{"$f":"IC!G1360","v":8224000}]
["Annual LC Private Costs",null,null,null,null,null,{"$f":"SUM(G378:G380)","v":29160806.986081127}]
[]
["ANNUAL EXTERNAL COSTS"]
[null,null,"Climate Change",null,null,null,null,null,{"$f":"IC!G1417","v":363237.38931192749}]
[null,null,"Air Pollution",null,null,null,null,null,{"$f":"IC!G1435","v":154744.93964511011}]
["Motor Vehicle Collisions",null,null,null,null,null,null,null,{"$f":"IC!G1456","v":1070327.3467257163}]
["Annual LC External Costs",null,null,null,null,null,null,null,{"$f":"SUM(I384:I386)","v":1588309.6756827538}]
[null,null,null,"F","Caution should be observed in comparing municipal costs against range of services. Similarly, due to varied approaches used by municipalities for providing credits for development charges, it is not recommended that development charges be compared directly with developer costs."]
[null,null,"* Based on 100 year analysis period. Includes initial capital, annual O&M, and replacements costs.  "]
["COMPARISON OF MUNICIPAL COSTS AND REVENUES"]
["F","Caution should be observed in comparing municipal costs against municipal revenues as municipal revenues are intended to cover a wide range of services. Note Schools are not included in these costs. "]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"ANNUAL MUNICIPAL LIFECYCLE COSTS AND REVENUES"]
[]
["Lifecycle Costs and Revenues (hh)",null,null,null,{"$f":"Data!$B$9","v":"<<Default Scenario>>"},{"$f":"IF(IntermediateCalculations_ScenarioComparison_CostsRevenues_Scenario2=0,\"\",IntermediateCalculations_ScenarioComparison_CostsRevenues_Scenario2)","v":"Inner Core / High Density"},{"$f":"IF(IntermediateCalculations_ScenarioComparison_CostsRevenues_Scenario3=0,\"\",IntermediateCalculations_ScenarioComparison_CostsRevenues_Scenario3)","v":"Inner Core / Medium Density"}]
[]
[]
["Total Municipal Costs",null,"Municipal Portion of Residential Costs (hh)",null,{"$f":"IC!G1463","v":2277.3375828156736},{"$f":"IF(F$401=\"\",\"\",Z404)","v":2277.3375828156736},{"$f":"IF(G$401=\"\",\"\",AA404)","v":2570.825338551902},null,null,null,null,null,null,null,null,null,null,{"$f":"$A$401&$C404","v":"Lifecycle Costs and Revenues (hh)Municipal Portion of Residential Costs (hh)"},"Lifecycle Costs and Revenues (hh)Municipal Portion of Residential Costs (hh)","Lifecycle Costs and Revenues (hh)Municipal Portion of Residential Costs (hh)",null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R404,Data!$35:$35,0))","v":2277.3375828156736},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_CostsRevenues_Scenario2_Row,MATCH(S404,Data!$35:$35,0))","v":2277.3375828156736},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_CostsRevenues_Scenario3_Row,MATCH(T404,Data!$35:$35,0))","v":2570.825338551902},null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R404,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SC$7"},{"$f":"$AG$5&ADDRESS(Data_ScenarioComparison_CostsRevenues_Scenario2_Row,MATCH(S404,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SC$31"},{"$f":"$AG$5&ADDRESS(Data_ScenarioComparison_CostsRevenues_Scenario3_Row,MATCH(T404,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SC$32"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R404,Data!$35:$35,0))","v":2277.3375828156736},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_CostsRevenues_Scenario2_Row,MATCH(S404,Data!$35:$35,0))","v":2277.3375828156736},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_CostsRevenues_Scenario3_Row,MATCH(T404,Data!$35:$35,0))","v":2570.825338551902}]
[]
[null,null,"Municipal Portion of Non-Residential Costs (hh)",null,{"$f":"IC!G1465","v":0},{"$f":"IF(F$401=\"\",\"\",Z406)","v":0},{"$f":"IF(G$401=\"\",\"\",AA406)","v":0},null,null,null,null,null,null,null,null,null,null,"Lifecycle Costs and Revenues (hh)Municipal Portion of Non-Residential Costs (hh)","Lifecycle Costs and Revenues (hh)Municipal Portion of Non-Residential Costs (hh)","Lifecycle Costs and Revenues (hh)Municipal Portion of Non-Residential Costs (hh)",null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R406,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_CostsRevenues_Scenario2_Row,MATCH(S406,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_CostsRevenues_Scenario3_Row,MATCH(T406,Data!$35:$35,0))","v":0},null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R406,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SD$7"},{"$f":"$AG$5&ADDRESS(Data_ScenarioComparison_CostsRevenues_Scenario2_Row,MATCH(S406,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SD$31"},{"$f":"$AG$5&ADDRESS(Data_ScenarioComparison_CostsRevenues_Scenario3_Row,MATCH(T406,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SD$32"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R406,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_CostsRevenues_Scenario2_Row,MATCH(S406,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_CostsRevenues_Scenario3_Row,MATCH(T406,Data!$35:$35,0))","v":0}]
[]
[null,null,"Complete Municipal Costs (hh)",null,{"$f":"SUM(E404:E406)","v":2277.3375828156736},{"$f":"IFERROR(SUM(F404,F406),0)","v":2277.3375828156736},{"$f":"IFERROR(SUM(G404,G406),0)","v":2570.825338551902}]
[]
[null,null,"Municipal Portion of Residential Revenues (hh)",null,{"$f":"IC!G1544","v":1804.9654948154805},{"$f":"IF(F$401=\"\",\"\",Z410)","v":1804.9654948154805},{"$f":"IF(G$401=\"\",\"\",AA410)","v":2084.3776980778275},null,null,null,null,null,null,null,null,null,null,{"$f":"$A$401&$C410","v":"Lifecycle Costs and Revenues (hh)Municipal Portion of Residential Revenues (hh)"},"Lifecycle Costs and Revenues (hh)Municipal Portion of Residential Revenues (hh)","Lifecycle Costs and Revenues (hh)Municipal Portion of Residential Revenues (hh)",null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R410,Data!$35:$35,0))","v":1804.9654948154805},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_CostsRevenues_Scenario2_Row,MATCH(S410,Data!$35:$35,0))","v":1804.9654948154805},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_CostsRevenues_Scenario3_Row,MATCH(T410,Data!$35:$35,0))","v":2084.3776980778275},null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R410,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SE$7"},{"$f":"$AG$5&ADDRESS(Data_ScenarioComparison_CostsRevenues_Scenario2_Row,MATCH(S410,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SE$31"},{"$f":"$AG$5&ADDRESS(Data_ScenarioComparison_CostsRevenues_Scenario3_Row,MATCH(T410,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SE$32"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R410,Data!$35:$35,0))","v":1804.9654948154805},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_CostsRevenues_Scenario2_Row,MATCH(S410,Data!$35:$35,0))","v":1804.9654948154805},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_CostsRevenues_Scenario3_Row,MATCH(T410,Data!$35:$35,0))","v":2084.3776980778275}]
[]
[null,null,"Municipal Portion of Non-Residential Revenues (hh)",null,{"$f":"IC!G1514","v":0},{"$f":"IF(F$401=\"\",\"\",Z412)","v":0},{"$f":"IF(G$401=\"\",\"\",AA412)","v":0},null,null,null,null,null,null,null,null,null,null,"Lifecycle Costs and Revenues (hh)Municipal Portion of Non-Residential Revenues (hh)","Lifecycle Costs and Revenues (hh)Municipal Portion of Non-Residential Revenues (hh)","Lifecycle Costs and Revenues (hh)Municipal Portion of Non-Residential Revenues (hh)",null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R412,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_CostsRevenues_Scenario2_Row,MATCH(S412,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_CostsRevenues_Scenario3_Row,MATCH(T412,Data!$35:$35,0))","v":0},null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R412,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SF$7"},{"$f":"$AG$5&ADDRESS(Data_ScenarioComparison_CostsRevenues_Scenario2_Row,MATCH(S412,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SF$31"},{"$f":"$AG$5&ADDRESS(Data_ScenarioComparison_CostsRevenues_Scenario3_Row,MATCH(T412,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SF$32"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R412,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_CostsRevenues_Scenario2_Row,MATCH(S412,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_CostsRevenues_Scenario3_Row,MATCH(T412,Data!$35:$35,0))","v":0}]
[]
["Municipal Revenues",null,"Complete Municipal Revenues (hh)",null,{"$f":"E410+E412","v":1804.9654948154805},{"$f":"IFERROR(SUM(F410,F412),0)","v":1804.9654948154805},{"$f":"IFERROR(SUM(G410,G412),0)","v":2084.3776980778275}]
[]
[null,null,"Net Revenue (Residential Only) (hh)",null,{"$f":"E410-E404","v":-472.37208800019312},{"$f":"IFERROR(F410-F404,0)","v":-472.37208800019312},{"$f":"IFERROR(G410-G404,0)","v":-486.44764047407443}]
[]
[null,null,"Net Revenue (Non-Residential Only) (hh)",null,{"$f":"E412-E406","v":0},{"$f":"IFERROR(F412-F406,0)","v":0},{"$f":"IFERROR(G412-G406,0)","v":0}]
[]
[null,null,"Net Revenue (Complete Development) (hh)",null,{"$f":"E414-E408","v":-472.37208800019312},{"$f":"IFERROR(F414-F408,0)","v":-472.37208800019312},-486.44764047407443]
[]
[null,null,"1Total Municipal Costs = municipal service and infrastructure costs from residential component of community"]
[]
[]
[null,null,"2Municipal Revenues = municipal revenue related to residential component of community, including taxes, development charges, and user charges"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["COMPARISON OF PRIVATE COSTS AND EXTERNAL COSTS"]
[]
[]
[]
[]
[]
[]
[]
["ANNUAL PRIVATE COSTS PER HOUSEHOLD"]
[]
["Annual Private Costs (hh)",null,null,null,{"$f":"Data!$B$9","v":"<<Default Scenario>>"},{"$f":"IF(IntermediateCalculations_ScenarioComparison_PrivateExternalCosts_Scenario2=0,\"\",IntermediateCalculations_ScenarioComparison_PrivateExternalCosts_Scenario2)","v":"Inner Core / High Density"},{"$f":"IF(IntermediateCalculations_ScenarioComparison_PrivateExternalCosts_Scenario3=0,\"\",IntermediateCalculations_ScenarioComparison_PrivateExternalCosts_Scenario3)","v":"Inner Core / Medium Density"}]
[]
[]
[null,null,null,"Driving Costs",{"$f":"IC!G1553","v":3662.6467746005756},{"$f":"IF(F$448=\"\",\"\",Z451)","v":3662.6467746005756},9515.2480418794112,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$448&$D451","v":"Annual Private Costs (hh)Driving Costs"},"Annual Private Costs (hh)Driving Costs","Annual Private Costs (hh)Driving Costs",null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R451,Data!$35:$35,0))","v":3662.6467746005756},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_PrivateExternalCosts_Scenario2_Row,MATCH(S451,Data!$35:$35,0))","v":3662.6467746005756},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_PrivateExternalCosts_Scenario3_Row,MATCH(T451,Data!$35:$35,0))","v":9515.2480418794112},null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R451,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SG$7"},{"$f":"$AG$5&ADDRESS(Data_ScenarioComparison_PrivateExternalCosts_Scenario2_Row,MATCH(S451,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SG$33"},{"$f":"$AG$5&ADDRESS(Data_ScenarioComparison_PrivateExternalCosts_Scenario3_Row,MATCH(T451,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SG$34"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R451,Data!$35:$35,0))","v":3662.6467746005756},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_PrivateExternalCosts_Scenario2_Row,MATCH(S451,Data!$35:$35,0))","v":3662.6467746005756},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_PrivateExternalCosts_Scenario3_Row,MATCH(T451,Data!$35:$35,0))","v":9515.2480418794112}]
[null,null,null,"Transit Fares",{"$f":"IC!G1554","v":193.11878453038673},193.11878453038673,196.44827586206895,null,null,null,null,null,null,null,null,null,null,"Annual Private Costs (hh)Transit Fares","Annual Private Costs (hh)Transit Fares","Annual Private Costs (hh)Transit Fares",null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R452,Data!$35:$35,0))","v":193.11878453038673},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_PrivateExternalCosts_Scenario2_Row,MATCH(S452,Data!$35:$35,0))","v":193.11878453038673},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_PrivateExternalCosts_Scenario3_Row,MATCH(T452,Data!$35:$35,0))","v":196.44827586206895},null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R452,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SH$7"},{"$f":"$AG$5&ADDRESS(Data_ScenarioComparison_PrivateExternalCosts_Scenario2_Row,MATCH(S452,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SH$33"},{"$f":"$AG$5&ADDRESS(Data_ScenarioComparison_PrivateExternalCosts_Scenario3_Row,MATCH(T452,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SH$34"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R452,Data!$35:$35,0))","v":193.11878453038673},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_PrivateExternalCosts_Scenario2_Row,MATCH(S452,Data!$35:$35,0))","v":193.11878453038673},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_PrivateExternalCosts_Scenario3_Row,MATCH(T452,Data!$35:$35,0))","v":196.44827586206895}]
[null,null,null,"Home Heating Costs",{"$f":"IC!G1555","v":1514.548802946593},1514.548802946593,1647.2906403940888,null,null,null,null,null,null,null,null,null,null,"Annual Private Costs (hh)Home Heating Costs","Annual Private Costs (hh)Home Heating Costs","Annual Private Costs (hh)Home Heating Costs",null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R453,Data!$35:$35,0))","v":1514.548802946593},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_PrivateExternalCosts_Scenario2_Row,MATCH(S453,Data!$35:$35,0))","v":1514.548802946593},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_PrivateExternalCosts_Scenario3_Row,MATCH(T453,Data!$35:$35,0))","v":1647.2906403940888},null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R453,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SI$7"},{"$f":"$AG$5&ADDRESS(Data_ScenarioComparison_PrivateExternalCosts_Scenario2_Row,MATCH(S453,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SI$33"},{"$f":"$AG$5&ADDRESS(Data_ScenarioComparison_PrivateExternalCosts_Scenario3_Row,MATCH(T453,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SI$34"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R453,Data!$35:$35,0))","v":1514.548802946593},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_PrivateExternalCosts_Scenario2_Row,MATCH(S453,Data!$35:$35,0))","v":1514.548802946593},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_PrivateExternalCosts_Scenario3_Row,MATCH(T453,Data!$35:$35,0))","v":1647.2906403940888}]
[null,null,"Total Cost",null,{"$f":"SUM(E451:E453)","v":5370.3143620775554},{"$f":"SUM(F451:F453)","v":5370.3143620775554},{"$f":"SUM(G451:G453)","v":11358.986958135569}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["ANNUAL EXTERNAL COSTS OF AUTOMOBILE USE PER HOUSEHOLD         "]
[]
["Annual External (hh)",null,null,null,{"$f":"Data!$B$9","v":"<<Default Scenario>>"},{"$f":"IF(IntermediateCalculations_ScenarioComparison_PrivateExternalCosts_Scenario2=0,\"\",IntermediateCalculations_ScenarioComparison_PrivateExternalCosts_Scenario2)","v":"Inner Core / High Density"},{"$f":"IF(IntermediateCalculations_ScenarioComparison_PrivateExternalCosts_Scenario3=0,\"\",IntermediateCalculations_ScenarioComparison_PrivateExternalCosts_Scenario3)","v":"Inner Core / Medium Density"}]
[]
[]
[null,null,null,"Motor Vehicle Collisions",{"$f":"IC!G1560","v":197.11369184635657},{"$f":"IF(F$467=\"\",\"\",Z470)","v":197.11369184635657},510.62177027490748,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$467&$D470","v":"Annual External (hh)Motor Vehicle Collisions"},"Annual External (hh)Motor Vehicle Collisions","Annual External (hh)Motor Vehicle Collisions",null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R470,Data!$35:$35,0))","v":197.11369184635657},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_PrivateExternalCosts_Scenario2_Row,MATCH(S470,Data!$35:$35,0))","v":197.11369184635657},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_PrivateExternalCosts_Scenario3_Row,MATCH(T470,Data!$35:$35,0))","v":510.62177027490748},null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R470,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SJ$7"},{"$f":"$AG$5&ADDRESS(Data_ScenarioComparison_PrivateExternalCosts_Scenario2_Row,MATCH(S470,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SJ$33"},{"$f":"$AG$5&ADDRESS(Data_ScenarioComparison_PrivateExternalCosts_Scenario3_Row,MATCH(T470,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SJ$34"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R470,Data!$35:$35,0))","v":197.11369184635657},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_PrivateExternalCosts_Scenario2_Row,MATCH(S470,Data!$35:$35,0))","v":197.11369184635657},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_PrivateExternalCosts_Scenario3_Row,MATCH(T470,Data!$35:$35,0))","v":510.62177027490748}]
[null,null,null,"Air Pollution",{"$f":"IC!G1561","v":28.498147264292836},28.498147264292836,73.824269990289821,null,null,null,null,null,null,null,null,null,null,"Annual External (hh)Air Pollution","Annual External (hh)Air Pollution","Annual External (hh)Air Pollution",null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R471,Data!$35:$35,0))","v":28.498147264292836},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_PrivateExternalCosts_Scenario2_Row,MATCH(S471,Data!$35:$35,0))","v":28.498147264292836},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_PrivateExternalCosts_Scenario3_Row,MATCH(T471,Data!$35:$35,0))","v":73.824269990289821},null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R471,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SK$7"},{"$f":"$AG$5&ADDRESS(Data_ScenarioComparison_PrivateExternalCosts_Scenario2_Row,MATCH(S471,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SK$33"},{"$f":"$AG$5&ADDRESS(Data_ScenarioComparison_PrivateExternalCosts_Scenario3_Row,MATCH(T471,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SK$34"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R471,Data!$35:$35,0))","v":28.498147264292836},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_PrivateExternalCosts_Scenario2_Row,MATCH(S471,Data!$35:$35,0))","v":28.498147264292836},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_PrivateExternalCosts_Scenario3_Row,MATCH(T471,Data!$35:$35,0))","v":73.824269990289821}]
[null,null,null,"Climate Change",{"$f":"IC!G1562","v":66.894546834609116},66.894546834609116,173.28989988706957,null,null,null,null,null,null,null,null,null,null,"Annual External (hh)Climate Change","Annual External (hh)Climate Change","Annual External (hh)Climate Change",null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R472,Data!$35:$35,0))","v":66.894546834609116},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_PrivateExternalCosts_Scenario2_Row,MATCH(S472,Data!$35:$35,0))","v":66.894546834609116},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_PrivateExternalCosts_Scenario3_Row,MATCH(T472,Data!$35:$35,0))","v":173.28989988706957},null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R472,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SL$7"},{"$f":"$AG$5&ADDRESS(Data_ScenarioComparison_PrivateExternalCosts_Scenario2_Row,MATCH(S472,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SL$33"},{"$f":"$AG$5&ADDRESS(Data_ScenarioComparison_PrivateExternalCosts_Scenario3_Row,MATCH(T472,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SL$34"},null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R472,Data!$35:$35,0))","v":66.894546834609116},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_PrivateExternalCosts_Scenario2_Row,MATCH(S472,Data!$35:$35,0))","v":66.894546834609116},{"$f":"INDEX(Data!$1:$1048576,Data_ScenarioComparison_PrivateExternalCosts_Scenario3_Row,MATCH(T472,Data!$35:$35,0))","v":173.28989988706957}]
[null,null,"Total Cost",null,{"$f":"SUM(E470:E472)","v":292.50638594525856},{"$f":"SUM(F470:F472)","v":292.50638594525856},{"$f":"SUM(G470:G472)","v":757.73594015226695}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Notes Regarding Interpretation of Results"]

{"sheet":"IC","index":12,"n_rows":1656,"n_cols":107,"rows_kept":1656,"cut":false,"hidden":false,"merged":[[1619,15,1619,16],[2,13,2,14],[1308,7,1309,7],[1308,8,1309,8],[1308,9,1309,9],[1367,7,1368,7],[1367,8,1368,8],[1367,9,1368,9],[1592,11,1592,15],[1567,7,1567,10],[1592,7,1592,10],[1588,3,1588,6],[1613,3,1613,6],[1503,19,1503,20],[1491,17,1491,18],[1491,19,1491,20],[1503,17,1503,18],[1567,11,1567,14],[1592,17,1592,19]]}
[]
[]
[]
["INTERMEDIATE CALCULATIONS"]
[]
["F",null,"Current Scenario:",{"$f":"Data_Scenario_Active_Label","v":"#0 - <<Default Scenario>>"},null,null,{"$f":"Data_Scenario_Active_Note","v":"Note: Changes to Scenarios #0 - 6 cannot be SAVED as they are the built-in scenarios"}]
["POTENTIAL COMMUNITY SERVICES COSTS"]
[{"$f":"OFFSET(A8,-1,0)","v":"POTENTIAL COMMUNITY SERVICES COSTS"},"Internal Roads"]
[{"$f":"OFFSET(A9,-1,0)","v":"POTENTIAL COMMUNITY SERVICES COSTS"},"Internal Roads"]
["POTENTIAL COMMUNITY SERVICES COSTS",{"$f":" \"Internal \" & 'RC'!F9 & \" \" & 'RC'!F10","v":"Internal Type 1 Public Laneway"}]
["POTENTIAL COMMUNITY SERVICES COSTS",{"$f":"OFFSET(B11,-1,0)","v":"Internal Type 1 Public Laneway"}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 1 Public Laneway","Initial Capital Cost"]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 1 Public Laneway","Initial Capital Cost","Local Roads",null,null,{"$f":"IF('RC'!F11 = \"Local\",+(DC!$H$72*CV!D21),0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 1 Public Laneway","Initial Capital Cost","Collector Roads",null,null,{"$f":"IF('RC'!F11 = \"Collector\",+(DC!$H$72*CV!D21),0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 1 Public Laneway","Initial Capital Cost","Arterial Roads",null,null,{"$f":"IF('RC'!F11 = \"Arterial\",+(DC!$H$72*CV!D21),0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 1 Public Laneway",{"$f":"OFFSET(C16,-1,0)","v":"Initial Capital Cost"},"Basic Capital Roadworks ($)",null,null,{"$f":"SUM(G13:G15)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 1 Public Laneway","O&M Cost"]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 1 Public Laneway",{"$f":"OFFSET(C18,-1,0)","v":"O&M Cost"},"Local Roads",null,null,{"$f":"IF('RC'!F11 = \"Local\",+CV!F64*DC!H72,0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 1 Public Laneway",{"$f":"OFFSET(C19,-1,0)","v":"O&M Cost"},"Collector Roads",null,null,{"$f":"IF('RC'!F11 = \"Collector\",+CV!F65*DC!H72,0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 1 Public Laneway",{"$f":"OFFSET(C20,-1,0)","v":"O&M Cost"},"Arterial Roads",null,null,{"$f":"IF('RC'!F11 = \"Arterial\",+CV!F66*DC!H72,0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 1 Public Laneway",{"$f":"OFFSET(C21,-1,0)","v":"O&M Cost"},"Road O&M Cost ($)",null,null,{"$f":"SUM(G18:G20)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 1 Public Laneway","Replacement Capital Cost"]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 1 Public Laneway",{"$f":"OFFSET(C23,-1,0)","v":"Replacement Capital Cost"},"Replacement Period (Years)",null,null,{"$f":"CS!F87","v":30}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 1 Public Laneway","Replacement Capital Cost","Times (Lifecycle / Replacement Period)",null,null,{"$f":"TRUNC(100/G23,0)","v":3}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 1 Public Laneway","Replacement Capital Cost",null,null,"Breakdown of times (lifecycle/replacement period) in cycles",null,1,2,3,4,5,6,7,8,9,10]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 1 Public Laneway","Replacement Capital Cost",null,null,"Breakdown of times (lifecycle/replacement period) in years",{"$f":"G23*G24","v":90},{"$f":"IF(($G23*H25)-CS!$H$11<=$G26,($G23*H25)-CS!$H$11,0)","v":30},{"$f":"IF(($G23*I25)-CS!$H$11<=$G26,($G23*I25)-CS!$H$11,0)","v":60},{"$f":"IF(($G23*J25)-CS!$H$11<=$G26,($G23*J25)-CS!$H$11,0)","v":90},{"$f":"IF(($G23*K25)-CS!$H$11<=$G26,($G23*K25)-CS!$H$11,0)","v":0},{"$f":"IF(($G23*L25)-CS!$H$11<=$G26,($G23*L25)-CS!$H$11,0)","v":0},{"$f":"IF(($G23*M25)-CS!$H$11<=$G26,($G23*M25)-CS!$H$11,0)","v":0},{"$f":"IF(($G23*N25)-CS!$H$11<=$G26,($G23*N25)-CS!$H$11,0)","v":0},{"$f":"IF(($G23*O25)-CS!$H$11<=$G26,($G23*O25)-CS!$H$11,0)","v":0},{"$f":"IF(($G23*P25)-CS!$H$11<=$G26,($G23*P25)-CS!$H$11,0)","v":0},{"$f":"IF(($G23*Q25)-CS!$H$11<=$G26,($G23*Q25)-CS!$H$11,0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 1 Public Laneway","Replacement Capital Cost"]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 1 Public Laneway","Replacement Capital Cost","Replacement Period",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 1 Public Laneway","Replacement Capital Cost","Replacements",null,null,null,{"$f":"IF((OR(H28=$H26,H28=$I26,H28=$J26,H28=$K26,H28=$L26,H28=$M26,H28=$N26,H28=$O26,H28=$P26,H28=$Q26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(I28=$H$26,I28=$I$26,I28=$J$26,I28=$K$26,I28=$L$26,I28=$M$26,I28=$N$26,I28=$O$26,I28=$P$26,I28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(J28=$H$26,J28=$I$26,J28=$J$26,J28=$K$26,J28=$L$26,J28=$M$26,J28=$N$26,J28=$O$26,J28=$P$26,J28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(K28=$H$26,K28=$I$26,K28=$J$26,K28=$K$26,K28=$L$26,K28=$M$26,K28=$N$26,K28=$O$26,K28=$P$26,K28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(L28=$H$26,L28=$I$26,L28=$J$26,L28=$K$26,L28=$L$26,L28=$M$26,L28=$N$26,L28=$O$26,L28=$P$26,L28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(M28=$H$26,M28=$I$26,M28=$J$26,M28=$K$26,M28=$L$26,M28=$M$26,M28=$N$26,M28=$O$26,M28=$P$26,M28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(N28=$H$26,N28=$I$26,N28=$J$26,N28=$K$26,N28=$L$26,N28=$M$26,N28=$N$26,N28=$O$26,N28=$P$26,N28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(O28=$H$26,O28=$I$26,O28=$J$26,O28=$K$26,O28=$L$26,O28=$M$26,O28=$N$26,O28=$O$26,O28=$P$26,O28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(P28=$H$26,P28=$I$26,P28=$J$26,P28=$K$26,P28=$L$26,P28=$M$26,P28=$N$26,P28=$O$26,P28=$P$26,P28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(Q28=$H$26,Q28=$I$26,Q28=$J$26,Q28=$K$26,Q28=$L$26,Q28=$M$26,Q28=$N$26,Q28=$O$26,Q28=$P$26,Q28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(R28=$H$26,R28=$I$26,R28=$J$26,R28=$K$26,R28=$L$26,R28=$M$26,R28=$N$26,R28=$O$26,R28=$P$26,R28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(S28=$H$26,S28=$I$26,S28=$J$26,S28=$K$26,S28=$L$26,S28=$M$26,S28=$N$26,S28=$O$26,S28=$P$26,S28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(T28=$H$26,T28=$I$26,T28=$J$26,T28=$K$26,T28=$L$26,T28=$M$26,T28=$N$26,T28=$O$26,T28=$P$26,T28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(U28=$H$26,U28=$I$26,U28=$J$26,U28=$K$26,U28=$L$26,U28=$M$26,U28=$N$26,U28=$O$26,U28=$P$26,U28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(V28=$H$26,V28=$I$26,V28=$J$26,V28=$K$26,V28=$L$26,V28=$M$26,V28=$N$26,V28=$O$26,V28=$P$26,V28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(W28=$H$26,W28=$I$26,W28=$J$26,W28=$K$26,W28=$L$26,W28=$M$26,W28=$N$26,W28=$O$26,W28=$P$26,W28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(X28=$H$26,X28=$I$26,X28=$J$26,X28=$K$26,X28=$L$26,X28=$M$26,X28=$N$26,X28=$O$26,X28=$P$26,X28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(Y28=$H$26,Y28=$I$26,Y28=$J$26,Y28=$K$26,Y28=$L$26,Y28=$M$26,Y28=$N$26,Y28=$O$26,Y28=$P$26,Y28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(Z28=$H$26,Z28=$I$26,Z28=$J$26,Z28=$K$26,Z28=$L$26,Z28=$M$26,Z28=$N$26,Z28=$O$26,Z28=$P$26,Z28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(AA28=$H$26,AA28=$I$26,AA28=$J$26,AA28=$K$26,AA28=$L$26,AA28=$M$26,AA28=$N$26,AA28=$O$26,AA28=$P$26,AA28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(AB28=$H$26,AB28=$I$26,AB28=$J$26,AB28=$K$26,AB28=$L$26,AB28=$M$26,AB28=$N$26,AB28=$O$26,AB28=$P$26,AB28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(AC28=$H$26,AC28=$I$26,AC28=$J$26,AC28=$K$26,AC28=$L$26,AC28=$M$26,AC28=$N$26,AC28=$O$26,AC28=$P$26,AC28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(AD28=$H$26,AD28=$I$26,AD28=$J$26,AD28=$K$26,AD28=$L$26,AD28=$M$26,AD28=$N$26,AD28=$O$26,AD28=$P$26,AD28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(AE28=$H$26,AE28=$I$26,AE28=$J$26,AE28=$K$26,AE28=$L$26,AE28=$M$26,AE28=$N$26,AE28=$O$26,AE28=$P$26,AE28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(AF28=$H$26,AF28=$I$26,AF28=$J$26,AF28=$K$26,AF28=$L$26,AF28=$M$26,AF28=$N$26,AF28=$O$26,AF28=$P$26,AF28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(AG28=$H$26,AG28=$I$26,AG28=$J$26,AG28=$K$26,AG28=$L$26,AG28=$M$26,AG28=$N$26,AG28=$O$26,AG28=$P$26,AG28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(AH28=$H$26,AH28=$I$26,AH28=$J$26,AH28=$K$26,AH28=$L$26,AH28=$M$26,AH28=$N$26,AH28=$O$26,AH28=$P$26,AH28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(AI28=$H$26,AI28=$I$26,AI28=$J$26,AI28=$K$26,AI28=$L$26,AI28=$M$26,AI28=$N$26,AI28=$O$26,AI28=$P$26,AI28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(AJ28=$H$26,AJ28=$I$26,AJ28=$J$26,AJ28=$K$26,AJ28=$L$26,AJ28=$M$26,AJ28=$N$26,AJ28=$O$26,AJ28=$P$26,AJ28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(AK28=$H$26,AK28=$I$26,AK28=$J$26,AK28=$K$26,AK28=$L$26,AK28=$M$26,AK28=$N$26,AK28=$O$26,AK28=$P$26,AK28=$Q$26)),CS!$G$87*$G16,\"0\")","v":0},{"$f":"IF((OR(AL28=$H$26,AL28=$I$26,AL28=$J$26,AL28=$K$26,AL28=$L$26,AL28=$M$26,AL28=$N$26,AL28=$O$26,AL28=$P$26,AL28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(AM28=$H$26,AM28=$I$26,AM28=$J$26,AM28=$K$26,AM28=$L$26,AM28=$M$26,AM28=$N$26,AM28=$O$26,AM28=$P$26,AM28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(AN28=$H$26,AN28=$I$26,AN28=$J$26,AN28=$K$26,AN28=$L$26,AN28=$M$26,AN28=$N$26,AN28=$O$26,AN28=$P$26,AN28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(AO28=$H$26,AO28=$I$26,AO28=$J$26,AO28=$K$26,AO28=$L$26,AO28=$M$26,AO28=$N$26,AO28=$O$26,AO28=$P$26,AO28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(AP28=$H$26,AP28=$I$26,AP28=$J$26,AP28=$K$26,AP28=$L$26,AP28=$M$26,AP28=$N$26,AP28=$O$26,AP28=$P$26,AP28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(AQ28=$H$26,AQ28=$I$26,AQ28=$J$26,AQ28=$K$26,AQ28=$L$26,AQ28=$M$26,AQ28=$N$26,AQ28=$O$26,AQ28=$P$26,AQ28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(AR28=$H$26,AR28=$I$26,AR28=$J$26,AR28=$K$26,AR28=$L$26,AR28=$M$26,AR28=$N$26,AR28=$O$26,AR28=$P$26,AR28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(AS28=$H$26,AS28=$I$26,AS28=$J$26,AS28=$K$26,AS28=$L$26,AS28=$M$26,AS28=$N$26,AS28=$O$26,AS28=$P$26,AS28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(AT28=$H$26,AT28=$I$26,AT28=$J$26,AT28=$K$26,AT28=$L$26,AT28=$M$26,AT28=$N$26,AT28=$O$26,AT28=$P$26,AT28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(AU28=$H$26,AU28=$I$26,AU28=$J$26,AU28=$K$26,AU28=$L$26,AU28=$M$26,AU28=$N$26,AU28=$O$26,AU28=$P$26,AU28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(AV28=$H$26,AV28=$I$26,AV28=$J$26,AV28=$K$26,AV28=$L$26,AV28=$M$26,AV28=$N$26,AV28=$O$26,AV28=$P$26,AV28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(AW28=$H$26,AW28=$I$26,AW28=$J$26,AW28=$K$26,AW28=$L$26,AW28=$M$26,AW28=$N$26,AW28=$O$26,AW28=$P$26,AW28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(AX28=$H$26,AX28=$I$26,AX28=$J$26,AX28=$K$26,AX28=$L$26,AX28=$M$26,AX28=$N$26,AX28=$O$26,AX28=$P$26,AX28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(AY28=$H$26,AY28=$I$26,AY28=$J$26,AY28=$K$26,AY28=$L$26,AY28=$M$26,AY28=$N$26,AY28=$O$26,AY28=$P$26,AY28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(AZ28=$H$26,AZ28=$I$26,AZ28=$J$26,AZ28=$K$26,AZ28=$L$26,AZ28=$M$26,AZ28=$N$26,AZ28=$O$26,AZ28=$P$26,AZ28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(BA28=$H$26,BA28=$I$26,BA28=$J$26,BA28=$K$26,BA28=$L$26,BA28=$M$26,BA28=$N$26,BA28=$O$26,BA28=$P$26,BA28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(BB28=$H$26,BB28=$I$26,BB28=$J$26,BB28=$K$26,BB28=$L$26,BB28=$M$26,BB28=$N$26,BB28=$O$26,BB28=$P$26,BB28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(BC28=$H$26,BC28=$I$26,BC28=$J$26,BC28=$K$26,BC28=$L$26,BC28=$M$26,BC28=$N$26,BC28=$O$26,BC28=$P$26,BC28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(BD28=$H$26,BD28=$I$26,BD28=$J$26,BD28=$K$26,BD28=$L$26,BD28=$M$26,BD28=$N$26,BD28=$O$26,BD28=$P$26,BD28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(BE28=$H$26,BE28=$I$26,BE28=$J$26,BE28=$K$26,BE28=$L$26,BE28=$M$26,BE28=$N$26,BE28=$O$26,BE28=$P$26,BE28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(BF28=$H$26,BF28=$I$26,BF28=$J$26,BF28=$K$26,BF28=$L$26,BF28=$M$26,BF28=$N$26,BF28=$O$26,BF28=$P$26,BF28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(BG28=$H$26,BG28=$I$26,BG28=$J$26,BG28=$K$26,BG28=$L$26,BG28=$M$26,BG28=$N$26,BG28=$O$26,BG28=$P$26,BG28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(BH28=$H$26,BH28=$I$26,BH28=$J$26,BH28=$K$26,BH28=$L$26,BH28=$M$26,BH28=$N$26,BH28=$O$26,BH28=$P$26,BH28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(BI28=$H$26,BI28=$I$26,BI28=$J$26,BI28=$K$26,BI28=$L$26,BI28=$M$26,BI28=$N$26,BI28=$O$26,BI28=$P$26,BI28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(BJ28=$H$26,BJ28=$I$26,BJ28=$J$26,BJ28=$K$26,BJ28=$L$26,BJ28=$M$26,BJ28=$N$26,BJ28=$O$26,BJ28=$P$26,BJ28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(BK28=$H$26,BK28=$I$26,BK28=$J$26,BK28=$K$26,BK28=$L$26,BK28=$M$26,BK28=$N$26,BK28=$O$26,BK28=$P$26,BK28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(BL28=$H$26,BL28=$I$26,BL28=$J$26,BL28=$K$26,BL28=$L$26,BL28=$M$26,BL28=$N$26,BL28=$O$26,BL28=$P$26,BL28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(BM28=$H$26,BM28=$I$26,BM28=$J$26,BM28=$K$26,BM28=$L$26,BM28=$M$26,BM28=$N$26,BM28=$O$26,BM28=$P$26,BM28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(BN28=$H$26,BN28=$I$26,BN28=$J$26,BN28=$K$26,BN28=$L$26,BN28=$M$26,BN28=$N$26,BN28=$O$26,BN28=$P$26,BN28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(BO28=$H$26,BO28=$I$26,BO28=$J$26,BO28=$K$26,BO28=$L$26,BO28=$M$26,BO28=$N$26,BO28=$O$26,BO28=$P$26,BO28=$Q$26)),CS!$G$87*$G16,\"0\")","v":0},{"$f":"IF((OR(BP28=$H$26,BP28=$I$26,BP28=$J$26,BP28=$K$26,BP28=$L$26,BP28=$M$26,BP28=$N$26,BP28=$O$26,BP28=$P$26,BP28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(BQ28=$H$26,BQ28=$I$26,BQ28=$J$26,BQ28=$K$26,BQ28=$L$26,BQ28=$M$26,BQ28=$N$26,BQ28=$O$26,BQ28=$P$26,BQ28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(BR28=$H$26,BR28=$I$26,BR28=$J$26,BR28=$K$26,BR28=$L$26,BR28=$M$26,BR28=$N$26,BR28=$O$26,BR28=$P$26,BR28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(BS28=$H$26,BS28=$I$26,BS28=$J$26,BS28=$K$26,BS28=$L$26,BS28=$M$26,BS28=$N$26,BS28=$O$26,BS28=$P$26,BS28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(BT28=$H$26,BT28=$I$26,BT28=$J$26,BT28=$K$26,BT28=$L$26,BT28=$M$26,BT28=$N$26,BT28=$O$26,BT28=$P$26,BT28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(BU28=$H$26,BU28=$I$26,BU28=$J$26,BU28=$K$26,BU28=$L$26,BU28=$M$26,BU28=$N$26,BU28=$O$26,BU28=$P$26,BU28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(BV28=$H$26,BV28=$I$26,BV28=$J$26,BV28=$K$26,BV28=$L$26,BV28=$M$26,BV28=$N$26,BV28=$O$26,BV28=$P$26,BV28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(BW28=$H$26,BW28=$I$26,BW28=$J$26,BW28=$K$26,BW28=$L$26,BW28=$M$26,BW28=$N$26,BW28=$O$26,BW28=$P$26,BW28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(BX28=$H$26,BX28=$I$26,BX28=$J$26,BX28=$K$26,BX28=$L$26,BX28=$M$26,BX28=$N$26,BX28=$O$26,BX28=$P$26,BX28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(BY28=$H$26,BY28=$I$26,BY28=$J$26,BY28=$K$26,BY28=$L$26,BY28=$M$26,BY28=$N$26,BY28=$O$26,BY28=$P$26,BY28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(BZ28=$H$26,BZ28=$I$26,BZ28=$J$26,BZ28=$K$26,BZ28=$L$26,BZ28=$M$26,BZ28=$N$26,BZ28=$O$26,BZ28=$P$26,BZ28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(CA28=$H$26,CA28=$I$26,CA28=$J$26,CA28=$K$26,CA28=$L$26,CA28=$M$26,CA28=$N$26,CA28=$O$26,CA28=$P$26,CA28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(CB28=$H$26,CB28=$I$26,CB28=$J$26,CB28=$K$26,CB28=$L$26,CB28=$M$26,CB28=$N$26,CB28=$O$26,CB28=$P$26,CB28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(CC28=$H$26,CC28=$I$26,CC28=$J$26,CC28=$K$26,CC28=$L$26,CC28=$M$26,CC28=$N$26,CC28=$O$26,CC28=$P$26,CC28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(CD28=$H$26,CD28=$I$26,CD28=$J$26,CD28=$K$26,CD28=$L$26,CD28=$M$26,CD28=$N$26,CD28=$O$26,CD28=$P$26,CD28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(CE28=$H$26,CE28=$I$26,CE28=$J$26,CE28=$K$26,CE28=$L$26,CE28=$M$26,CE28=$N$26,CE28=$O$26,CE28=$P$26,CE28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(CF28=$H$26,CF28=$I$26,CF28=$J$26,CF28=$K$26,CF28=$L$26,CF28=$M$26,CF28=$N$26,CF28=$O$26,CF28=$P$26,CF28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(CG28=$H$26,CG28=$I$26,CG28=$J$26,CG28=$K$26,CG28=$L$26,CG28=$M$26,CG28=$N$26,CG28=$O$26,CG28=$P$26,CG28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(CH28=$H$26,CH28=$I$26,CH28=$J$26,CH28=$K$26,CH28=$L$26,CH28=$M$26,CH28=$N$26,CH28=$O$26,CH28=$P$26,CH28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(CI28=$H$26,CI28=$I$26,CI28=$J$26,CI28=$K$26,CI28=$L$26,CI28=$M$26,CI28=$N$26,CI28=$O$26,CI28=$P$26,CI28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(CJ28=$H$26,CJ28=$I$26,CJ28=$J$26,CJ28=$K$26,CJ28=$L$26,CJ28=$M$26,CJ28=$N$26,CJ28=$O$26,CJ28=$P$26,CJ28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(CK28=$H$26,CK28=$I$26,CK28=$J$26,CK28=$K$26,CK28=$L$26,CK28=$M$26,CK28=$N$26,CK28=$O$26,CK28=$P$26,CK28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(CL28=$H$26,CL28=$I$26,CL28=$J$26,CL28=$K$26,CL28=$L$26,CL28=$M$26,CL28=$N$26,CL28=$O$26,CL28=$P$26,CL28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(CM28=$H$26,CM28=$I$26,CM28=$J$26,CM28=$K$26,CM28=$L$26,CM28=$M$26,CM28=$N$26,CM28=$O$26,CM28=$P$26,CM28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(CN28=$H$26,CN28=$I$26,CN28=$J$26,CN28=$K$26,CN28=$L$26,CN28=$M$26,CN28=$N$26,CN28=$O$26,CN28=$P$26,CN28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(CO28=$H$26,CO28=$I$26,CO28=$J$26,CO28=$K$26,CO28=$L$26,CO28=$M$26,CO28=$N$26,CO28=$O$26,CO28=$P$26,CO28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(CP28=$H$26,CP28=$I$26,CP28=$J$26,CP28=$K$26,CP28=$L$26,CP28=$M$26,CP28=$N$26,CP28=$O$26,CP28=$P$26,CP28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(CQ28=$H$26,CQ28=$I$26,CQ28=$J$26,CQ28=$K$26,CQ28=$L$26,CQ28=$M$26,CQ28=$N$26,CQ28=$O$26,CQ28=$P$26,CQ28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(CR28=$H$26,CR28=$I$26,CR28=$J$26,CR28=$K$26,CR28=$L$26,CR28=$M$26,CR28=$N$26,CR28=$O$26,CR28=$P$26,CR28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(CS28=$H$26,CS28=$I$26,CS28=$J$26,CS28=$K$26,CS28=$L$26,CS28=$M$26,CS28=$N$26,CS28=$O$26,CS28=$P$26,CS28=$Q$26)),CS!$G$87*$G16,\"0\")","v":0},{"$f":"IF((OR(CT28=$H$26,CT28=$I$26,CT28=$J$26,CT28=$K$26,CT28=$L$26,CT28=$M$26,CT28=$N$26,CT28=$O$26,CT28=$P$26,CT28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(CU28=$H$26,CU28=$I$26,CU28=$J$26,CU28=$K$26,CU28=$L$26,CU28=$M$26,CU28=$N$26,CU28=$O$26,CU28=$P$26,CU28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(CV28=$H$26,CV28=$I$26,CV28=$J$26,CV28=$K$26,CV28=$L$26,CV28=$M$26,CV28=$N$26,CV28=$O$26,CV28=$P$26,CV28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(CW28=$H$26,CW28=$I$26,CW28=$J$26,CW28=$K$26,CW28=$L$26,CW28=$M$26,CW28=$N$26,CW28=$O$26,CW28=$P$26,CW28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(CX28=$H$26,CX28=$I$26,CX28=$J$26,CX28=$K$26,CX28=$L$26,CX28=$M$26,CX28=$N$26,CX28=$O$26,CX28=$P$26,CX28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(CY28=$H$26,CY28=$I$26,CY28=$J$26,CY28=$K$26,CY28=$L$26,CY28=$M$26,CY28=$N$26,CY28=$O$26,CY28=$P$26,CY28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(CZ28=$H$26,CZ28=$I$26,CZ28=$J$26,CZ28=$K$26,CZ28=$L$26,CZ28=$M$26,CZ28=$N$26,CZ28=$O$26,CZ28=$P$26,CZ28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(DA28=$H$26,DA28=$I$26,DA28=$J$26,DA28=$K$26,DA28=$L$26,DA28=$M$26,DA28=$N$26,DA28=$O$26,DA28=$P$26,DA28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(DB28=$H$26,DB28=$I$26,DB28=$J$26,DB28=$K$26,DB28=$L$26,DB28=$M$26,DB28=$N$26,DB28=$O$26,DB28=$P$26,DB28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"},{"$f":"IF((OR(DC28=$H$26,DC28=$I$26,DC28=$J$26,DC28=$K$26,DC28=$L$26,DC28=$M$26,DC28=$N$26,DC28=$O$26,DC28=$P$26,DC28=$Q$26)),CS!$G$87*$G16,\"0\")","v":"0"}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 1 Public Laneway","Replacement Capital Cost","Replacement Present Value",null,null,null,{"$f":"H29/((1+CV!$F$9)^H28)","v":0},{"$f":"I29/((1+CV!$F$9)^I28)","v":0},{"$f":"J29/((1+CV!$F$9)^J28)","v":0},{"$f":"K29/((1+CV!$F$9)^K28)","v":0},{"$f":"L29/((1+CV!$F$9)^L28)","v":0},{"$f":"M29/((1+CV!$F$9)^M28)","v":0},{"$f":"N29/((1+CV!$F$9)^N28)","v":0},{"$f":"O29/((1+CV!$F$9)^O28)","v":0},{"$f":"P29/((1+CV!$F$9)^P28)","v":0},{"$f":"Q29/((1+CV!$F$9)^Q28)","v":0},{"$f":"R29/((1+CV!$F$9)^R28)","v":0},{"$f":"S29/((1+CV!$F$9)^S28)","v":0},{"$f":"T29/((1+CV!$F$9)^T28)","v":0},{"$f":"U29/((1+CV!$F$9)^U28)","v":0},{"$f":"V29/((1+CV!$F$9)^V28)","v":0},{"$f":"W29/((1+CV!$F$9)^W28)","v":0},{"$f":"X29/((1+CV!$F$9)^X28)","v":0},{"$f":"Y29/((1+CV!$F$9)^Y28)","v":0},{"$f":"Z29/((1+CV!$F$9)^Z28)","v":0},{"$f":"AA29/((1+CV!$F$9)^AA28)","v":0},{"$f":"AB29/((1+CV!$F$9)^AB28)","v":0},{"$f":"AC29/((1+CV!$F$9)^AC28)","v":0},{"$f":"AD29/((1+CV!$F$9)^AD28)","v":0},{"$f":"AE29/((1+CV!$F$9)^AE28)","v":0},{"$f":"AF29/((1+CV!$F$9)^AF28)","v":0},{"$f":"AG29/((1+CV!$F$9)^AG28)","v":0},{"$f":"AH29/((1+CV!$F$9)^AH28)","v":0},{"$f":"AI29/((1+CV!$F$9)^AI28)","v":0},{"$f":"AJ29/((1+CV!$F$9)^AJ28)","v":0},{"$f":"AK29/((1+CV!$F$9)^AK28)","v":0},{"$f":"AL29/((1+CV!$F$9)^AL28)","v":0},{"$f":"AM29/((1+CV!$F$9)^AM28)","v":0},{"$f":"AN29/((1+CV!$F$9)^AN28)","v":0},{"$f":"AO29/((1+CV!$F$9)^AO28)","v":0},{"$f":"AP29/((1+CV!$F$9)^AP28)","v":0},{"$f":"AQ29/((1+CV!$F$9)^AQ28)","v":0},{"$f":"AR29/((1+CV!$F$9)^AR28)","v":0},{"$f":"AS29/((1+CV!$F$9)^AS28)","v":0},{"$f":"AT29/((1+CV!$F$9)^AT28)","v":0},{"$f":"AU29/((1+CV!$F$9)^AU28)","v":0},{"$f":"AV29/((1+CV!$F$9)^AV28)","v":0},{"$f":"AW29/((1+CV!$F$9)^AW28)","v":0},{"$f":"AX29/((1+CV!$F$9)^AX28)","v":0},{"$f":"AY29/((1+CV!$F$9)^AY28)","v":0},{"$f":"AZ29/((1+CV!$F$9)^AZ28)","v":0},{"$f":"BA29/((1+CV!$F$9)^BA28)","v":0},{"$f":"BB29/((1+CV!$F$9)^BB28)","v":0},{"$f":"BC29/((1+CV!$F$9)^BC28)","v":0},{"$f":"BD29/((1+CV!$F$9)^BD28)","v":0},{"$f":"BE29/((1+CV!$F$9)^BE28)","v":0},{"$f":"BF29/((1+CV!$F$9)^BF28)","v":0},{"$f":"BG29/((1+CV!$F$9)^BG28)","v":0},{"$f":"BH29/((1+CV!$F$9)^BH28)","v":0},{"$f":"BI29/((1+CV!$F$9)^BI28)","v":0},{"$f":"BJ29/((1+CV!$F$9)^BJ28)","v":0},{"$f":"BK29/((1+CV!$F$9)^BK28)","v":0},{"$f":"BL29/((1+CV!$F$9)^BL28)","v":0},{"$f":"BM29/((1+CV!$F$9)^BM28)","v":0},{"$f":"BN29/((1+CV!$F$9)^BN28)","v":0},{"$f":"BO29/((1+CV!$F$9)^BO28)","v":0},{"$f":"BP29/((1+CV!$F$9)^BP28)","v":0},{"$f":"BQ29/((1+CV!$F$9)^BQ28)","v":0},{"$f":"BR29/((1+CV!$F$9)^BR28)","v":0},{"$f":"BS29/((1+CV!$F$9)^BS28)","v":0},{"$f":"BT29/((1+CV!$F$9)^BT28)","v":0},{"$f":"BU29/((1+CV!$F$9)^BU28)","v":0},{"$f":"BV29/((1+CV!$F$9)^BV28)","v":0},{"$f":"BW29/((1+CV!$F$9)^BW28)","v":0},{"$f":"BX29/((1+CV!$F$9)^BX28)","v":0},{"$f":"BY29/((1+CV!$F$9)^BY28)","v":0},{"$f":"BZ29/((1+CV!$F$9)^BZ28)","v":0},{"$f":"CA29/((1+CV!$F$9)^CA28)","v":0},{"$f":"CB29/((1+CV!$F$9)^CB28)","v":0},{"$f":"CC29/((1+CV!$F$9)^CC28)","v":0},{"$f":"CD29/((1+CV!$F$9)^CD28)","v":0},{"$f":"CE29/((1+CV!$F$9)^CE28)","v":0},{"$f":"CF29/((1+CV!$F$9)^CF28)","v":0},{"$f":"CG29/((1+CV!$F$9)^CG28)","v":0},{"$f":"CH29/((1+CV!$F$9)^CH28)","v":0},{"$f":"CI29/((1+CV!$F$9)^CI28)","v":0},{"$f":"CJ29/((1+CV!$F$9)^CJ28)","v":0},{"$f":"CK29/((1+CV!$F$9)^CK28)","v":0},{"$f":"CL29/((1+CV!$F$9)^CL28)","v":0},{"$f":"CM29/((1+CV!$F$9)^CM28)","v":0},{"$f":"CN29/((1+CV!$F$9)^CN28)","v":0},{"$f":"CO29/((1+CV!$F$9)^CO28)","v":0},{"$f":"CP29/((1+CV!$F$9)^CP28)","v":0},{"$f":"CQ29/((1+CV!$F$9)^CQ28)","v":0},{"$f":"CR29/((1+CV!$F$9)^CR28)","v":0},{"$f":"CS29/((1+CV!$F$9)^CS28)","v":0},{"$f":"CT29/((1+CV!$F$9)^CT28)","v":0},{"$f":"CU29/((1+CV!$F$9)^CU28)","v":0},{"$f":"CV29/((1+CV!$F$9)^CV28)","v":0},{"$f":"CW29/((1+CV!$F$9)^CW28)","v":0},{"$f":"CX29/((1+CV!$F$9)^CX28)","v":0},{"$f":"CY29/((1+CV!$F$9)^CY28)","v":0},{"$f":"CZ29/((1+CV!$F$9)^CZ28)","v":0},{"$f":"DA29/((1+CV!$F$9)^DA28)","v":0},{"$f":"DB29/((1+CV!$F$9)^DB28)","v":0},{"$f":"DC29/((1+CV!$F$9)^DC28)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 1 Public Laneway","Replacement Capital Cost","Replacement Present Value",null,null,{"$f":"SUM(H30:DC30)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 1 Public Laneway","Replacement Capital Cost"]
["POTENTIAL COMMUNITY SERVICES COSTS",{"$f":" \"Internal \" & 'RC'!G9 & \" \" & 'RC'!G10","v":"Internal Type 2 Two-lane local"}]
["POTENTIAL COMMUNITY SERVICES COSTS",{"$f":"OFFSET(B34,-1,0)","v":"Internal Type 2 Two-lane local"}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 2 Two-lane local","Initial Capital Cost"]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 2 Two-lane local","Initial Capital Cost","Local Roads",null,null,{"$f":"IF('RC'!G11 = \"Local\",+(DC!$H$73*CV!E21),0)","v":2900193.0491638379}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 2 Two-lane local","Initial Capital Cost","Collector Roads",null,null,{"$f":"IF('RC'!G11 = \"Collector\",+(DC!$H$73*CV!E21),0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 2 Two-lane local","Initial Capital Cost","Arterial Roads",null,null,{"$f":"IF('RC'!G11 = \"Arterial\",+(DC!$H$73*CV!E21),0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 2 Two-lane local",{"$f":"OFFSET(C39,-1,0)","v":"Initial Capital Cost"},"Basic Capital Roadworks ($)",null,null,{"$f":"SUM(G36:G38)","v":2900193.0491638379}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 2 Two-lane local","O&M Cost"]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 2 Two-lane local",{"$f":"OFFSET(C41,-1,0)","v":"O&M Cost"},"Local Roads",null,null,{"$f":"IF('RC'!G11 = \"Local\",+CV!F64*DC!H73,0)","v":20000}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 2 Two-lane local",{"$f":"OFFSET(C42,-1,0)","v":"O&M Cost"},"Collector Roads",null,null,{"$f":"IF('RC'!G11 = \"Collector\",+CV!F65*DC!H73,0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 2 Two-lane local",{"$f":"OFFSET(C43,-1,0)","v":"O&M Cost"},"Arterial Roads",null,null,{"$f":"IF('RC'!G11 = \"Arterial\",+CV!F66*DC!H73,0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 2 Two-lane local",{"$f":"OFFSET(C44,-1,0)","v":"O&M Cost"},"Road O&M Cost ($)",null,null,{"$f":"SUM(G41:G43)","v":20000}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 2 Two-lane local","Replacement Capital Cost"]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 2 Two-lane local",{"$f":"OFFSET(C46,-1,0)","v":"Replacement Capital Cost"},"Replacement Period (Years)",null,null,{"$f":"CS!F89","v":30}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 2 Two-lane local","Replacement Capital Cost","Times (Lifecycle / Replacement Period)",null,null,{"$f":"TRUNC(100/G46,0)","v":3}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 2 Two-lane local","Replacement Capital Cost",null,null,"Breakdown of times (lifecycle/replacement period) in cycles",null,1,2,3,4,5,6,7,8,9,10]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 2 Two-lane local","Replacement Capital Cost",null,null,"Breakdown of times (lifecycle/replacement period) in years",{"$f":"G46*G47","v":90},{"$f":"IF(($G46*H48)-CS!$H$13<=$G49,($G46*H48)-CS!$H$13,0)","v":30},{"$f":"IF(($G46*I48)-CS!$H$13<=$G49,($G46*I48)-CS!$H$13,0)","v":60},{"$f":"IF(($G46*J48)-CS!$H$13<=$G49,($G46*J48)-CS!$H$13,0)","v":90},{"$f":"IF(($G46*K48)-CS!$H$13<=$G49,($G46*K48)-CS!$H$13,0)","v":0},{"$f":"IF(($G46*L48)-CS!$H$13<=$G49,($G46*L48)-CS!$H$13,0)","v":0},{"$f":"IF(($G46*M48)-CS!$H$13<=$G49,($G46*M48)-CS!$H$13,0)","v":0},{"$f":"IF(($G46*N48)-CS!$H$13<=$G49,($G46*N48)-CS!$H$13,0)","v":0},{"$f":"IF(($G46*O48)-CS!$H$13<=$G49,($G46*O48)-CS!$H$13,0)","v":0},{"$f":"IF(($G46*P48)-CS!$H$13<=$G49,($G46*P48)-CS!$H$13,0)","v":0},{"$f":"IF(($G46*Q48)-CS!$H$13<=$G49,($G46*Q48)-CS!$H$13,0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 2 Two-lane local","Replacement Capital Cost"]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 2 Two-lane local","Replacement Capital Cost","Replacement Period",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 2 Two-lane local","Replacement Capital Cost","Replacements",null,null,null,{"$f":"IF((OR(H51=$H49,H51=$I49,H51=$J49,H51=$K49,H51=$L49,H51=$M49,H51=$N49,H51=$O49,H51=$P49,H51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(I51=$H49,I51=$I49,I51=$J49,I51=$K49,I51=$L49,I51=$M49,I51=$N49,I51=$O49,I51=$P49,I51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(J51=$H49,J51=$I49,J51=$J49,J51=$K49,J51=$L49,J51=$M49,J51=$N49,J51=$O49,J51=$P49,J51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(K51=$H49,K51=$I49,K51=$J49,K51=$K49,K51=$L49,K51=$M49,K51=$N49,K51=$O49,K51=$P49,K51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(L51=$H49,L51=$I49,L51=$J49,L51=$K49,L51=$L49,L51=$M49,L51=$N49,L51=$O49,L51=$P49,L51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(M51=$H49,M51=$I49,M51=$J49,M51=$K49,M51=$L49,M51=$M49,M51=$N49,M51=$O49,M51=$P49,M51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(N51=$H49,N51=$I49,N51=$J49,N51=$K49,N51=$L49,N51=$M49,N51=$N49,N51=$O49,N51=$P49,N51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(O51=$H49,O51=$I49,O51=$J49,O51=$K49,O51=$L49,O51=$M49,O51=$N49,O51=$O49,O51=$P49,O51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(P51=$H49,P51=$I49,P51=$J49,P51=$K49,P51=$L49,P51=$M49,P51=$N49,P51=$O49,P51=$P49,P51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(Q51=$H49,Q51=$I49,Q51=$J49,Q51=$K49,Q51=$L49,Q51=$M49,Q51=$N49,Q51=$O49,Q51=$P49,Q51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(R51=$H49,R51=$I49,R51=$J49,R51=$K49,R51=$L49,R51=$M49,R51=$N49,R51=$O49,R51=$P49,R51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(S51=$H49,S51=$I49,S51=$J49,S51=$K49,S51=$L49,S51=$M49,S51=$N49,S51=$O49,S51=$P49,S51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(T51=$H49,T51=$I49,T51=$J49,T51=$K49,T51=$L49,T51=$M49,T51=$N49,T51=$O49,T51=$P49,T51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(U51=$H49,U51=$I49,U51=$J49,U51=$K49,U51=$L49,U51=$M49,U51=$N49,U51=$O49,U51=$P49,U51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(V51=$H49,V51=$I49,V51=$J49,V51=$K49,V51=$L49,V51=$M49,V51=$N49,V51=$O49,V51=$P49,V51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(W51=$H49,W51=$I49,W51=$J49,W51=$K49,W51=$L49,W51=$M49,W51=$N49,W51=$O49,W51=$P49,W51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(X51=$H49,X51=$I49,X51=$J49,X51=$K49,X51=$L49,X51=$M49,X51=$N49,X51=$O49,X51=$P49,X51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(Y51=$H49,Y51=$I49,Y51=$J49,Y51=$K49,Y51=$L49,Y51=$M49,Y51=$N49,Y51=$O49,Y51=$P49,Y51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(Z51=$H49,Z51=$I49,Z51=$J49,Z51=$K49,Z51=$L49,Z51=$M49,Z51=$N49,Z51=$O49,Z51=$P49,Z51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(AA51=$H49,AA51=$I49,AA51=$J49,AA51=$K49,AA51=$L49,AA51=$M49,AA51=$N49,AA51=$O49,AA51=$P49,AA51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(AB51=$H49,AB51=$I49,AB51=$J49,AB51=$K49,AB51=$L49,AB51=$M49,AB51=$N49,AB51=$O49,AB51=$P49,AB51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(AC51=$H49,AC51=$I49,AC51=$J49,AC51=$K49,AC51=$L49,AC51=$M49,AC51=$N49,AC51=$O49,AC51=$P49,AC51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(AD51=$H49,AD51=$I49,AD51=$J49,AD51=$K49,AD51=$L49,AD51=$M49,AD51=$N49,AD51=$O49,AD51=$P49,AD51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(AE51=$H49,AE51=$I49,AE51=$J49,AE51=$K49,AE51=$L49,AE51=$M49,AE51=$N49,AE51=$O49,AE51=$P49,AE51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(AF51=$H49,AF51=$I49,AF51=$J49,AF51=$K49,AF51=$L49,AF51=$M49,AF51=$N49,AF51=$O49,AF51=$P49,AF51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(AG51=$H49,AG51=$I49,AG51=$J49,AG51=$K49,AG51=$L49,AG51=$M49,AG51=$N49,AG51=$O49,AG51=$P49,AG51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(AH51=$H49,AH51=$I49,AH51=$J49,AH51=$K49,AH51=$L49,AH51=$M49,AH51=$N49,AH51=$O49,AH51=$P49,AH51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(AI51=$H49,AI51=$I49,AI51=$J49,AI51=$K49,AI51=$L49,AI51=$M49,AI51=$N49,AI51=$O49,AI51=$P49,AI51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(AJ51=$H49,AJ51=$I49,AJ51=$J49,AJ51=$K49,AJ51=$L49,AJ51=$M49,AJ51=$N49,AJ51=$O49,AJ51=$P49,AJ51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(AK51=$H49,AK51=$I49,AK51=$J49,AK51=$K49,AK51=$L49,AK51=$M49,AK51=$N49,AK51=$O49,AK51=$P49,AK51=$Q49)),CS!$G$89*$G39,\"0\")","v":2900193.0491638379},{"$f":"IF((OR(AL51=$H49,AL51=$I49,AL51=$J49,AL51=$K49,AL51=$L49,AL51=$M49,AL51=$N49,AL51=$O49,AL51=$P49,AL51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(AM51=$H49,AM51=$I49,AM51=$J49,AM51=$K49,AM51=$L49,AM51=$M49,AM51=$N49,AM51=$O49,AM51=$P49,AM51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(AN51=$H49,AN51=$I49,AN51=$J49,AN51=$K49,AN51=$L49,AN51=$M49,AN51=$N49,AN51=$O49,AN51=$P49,AN51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(AO51=$H49,AO51=$I49,AO51=$J49,AO51=$K49,AO51=$L49,AO51=$M49,AO51=$N49,AO51=$O49,AO51=$P49,AO51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(AP51=$H49,AP51=$I49,AP51=$J49,AP51=$K49,AP51=$L49,AP51=$M49,AP51=$N49,AP51=$O49,AP51=$P49,AP51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(AQ51=$H49,AQ51=$I49,AQ51=$J49,AQ51=$K49,AQ51=$L49,AQ51=$M49,AQ51=$N49,AQ51=$O49,AQ51=$P49,AQ51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(AR51=$H49,AR51=$I49,AR51=$J49,AR51=$K49,AR51=$L49,AR51=$M49,AR51=$N49,AR51=$O49,AR51=$P49,AR51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(AS51=$H49,AS51=$I49,AS51=$J49,AS51=$K49,AS51=$L49,AS51=$M49,AS51=$N49,AS51=$O49,AS51=$P49,AS51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(AT51=$H49,AT51=$I49,AT51=$J49,AT51=$K49,AT51=$L49,AT51=$M49,AT51=$N49,AT51=$O49,AT51=$P49,AT51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(AU51=$H49,AU51=$I49,AU51=$J49,AU51=$K49,AU51=$L49,AU51=$M49,AU51=$N49,AU51=$O49,AU51=$P49,AU51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(AV51=$H49,AV51=$I49,AV51=$J49,AV51=$K49,AV51=$L49,AV51=$M49,AV51=$N49,AV51=$O49,AV51=$P49,AV51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(AW51=$H49,AW51=$I49,AW51=$J49,AW51=$K49,AW51=$L49,AW51=$M49,AW51=$N49,AW51=$O49,AW51=$P49,AW51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(AX51=$H49,AX51=$I49,AX51=$J49,AX51=$K49,AX51=$L49,AX51=$M49,AX51=$N49,AX51=$O49,AX51=$P49,AX51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(AY51=$H49,AY51=$I49,AY51=$J49,AY51=$K49,AY51=$L49,AY51=$M49,AY51=$N49,AY51=$O49,AY51=$P49,AY51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(AZ51=$H49,AZ51=$I49,AZ51=$J49,AZ51=$K49,AZ51=$L49,AZ51=$M49,AZ51=$N49,AZ51=$O49,AZ51=$P49,AZ51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(BA51=$H49,BA51=$I49,BA51=$J49,BA51=$K49,BA51=$L49,BA51=$M49,BA51=$N49,BA51=$O49,BA51=$P49,BA51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(BB51=$H49,BB51=$I49,BB51=$J49,BB51=$K49,BB51=$L49,BB51=$M49,BB51=$N49,BB51=$O49,BB51=$P49,BB51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(BC51=$H49,BC51=$I49,BC51=$J49,BC51=$K49,BC51=$L49,BC51=$M49,BC51=$N49,BC51=$O49,BC51=$P49,BC51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(BD51=$H49,BD51=$I49,BD51=$J49,BD51=$K49,BD51=$L49,BD51=$M49,BD51=$N49,BD51=$O49,BD51=$P49,BD51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(BE51=$H49,BE51=$I49,BE51=$J49,BE51=$K49,BE51=$L49,BE51=$M49,BE51=$N49,BE51=$O49,BE51=$P49,BE51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(BF51=$H49,BF51=$I49,BF51=$J49,BF51=$K49,BF51=$L49,BF51=$M49,BF51=$N49,BF51=$O49,BF51=$P49,BF51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(BG51=$H49,BG51=$I49,BG51=$J49,BG51=$K49,BG51=$L49,BG51=$M49,BG51=$N49,BG51=$O49,BG51=$P49,BG51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(BH51=$H49,BH51=$I49,BH51=$J49,BH51=$K49,BH51=$L49,BH51=$M49,BH51=$N49,BH51=$O49,BH51=$P49,BH51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(BI51=$H49,BI51=$I49,BI51=$J49,BI51=$K49,BI51=$L49,BI51=$M49,BI51=$N49,BI51=$O49,BI51=$P49,BI51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(BJ51=$H49,BJ51=$I49,BJ51=$J49,BJ51=$K49,BJ51=$L49,BJ51=$M49,BJ51=$N49,BJ51=$O49,BJ51=$P49,BJ51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(BK51=$H49,BK51=$I49,BK51=$J49,BK51=$K49,BK51=$L49,BK51=$M49,BK51=$N49,BK51=$O49,BK51=$P49,BK51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(BL51=$H49,BL51=$I49,BL51=$J49,BL51=$K49,BL51=$L49,BL51=$M49,BL51=$N49,BL51=$O49,BL51=$P49,BL51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(BM51=$H49,BM51=$I49,BM51=$J49,BM51=$K49,BM51=$L49,BM51=$M49,BM51=$N49,BM51=$O49,BM51=$P49,BM51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(BN51=$H49,BN51=$I49,BN51=$J49,BN51=$K49,BN51=$L49,BN51=$M49,BN51=$N49,BN51=$O49,BN51=$P49,BN51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(BO51=$H49,BO51=$I49,BO51=$J49,BO51=$K49,BO51=$L49,BO51=$M49,BO51=$N49,BO51=$O49,BO51=$P49,BO51=$Q49)),CS!$G$89*$G39,\"0\")","v":2900193.0491638379},{"$f":"IF((OR(BP51=$H49,BP51=$I49,BP51=$J49,BP51=$K49,BP51=$L49,BP51=$M49,BP51=$N49,BP51=$O49,BP51=$P49,BP51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(BQ51=$H49,BQ51=$I49,BQ51=$J49,BQ51=$K49,BQ51=$L49,BQ51=$M49,BQ51=$N49,BQ51=$O49,BQ51=$P49,BQ51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(BR51=$H49,BR51=$I49,BR51=$J49,BR51=$K49,BR51=$L49,BR51=$M49,BR51=$N49,BR51=$O49,BR51=$P49,BR51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(BS51=$H49,BS51=$I49,BS51=$J49,BS51=$K49,BS51=$L49,BS51=$M49,BS51=$N49,BS51=$O49,BS51=$P49,BS51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(BT51=$H49,BT51=$I49,BT51=$J49,BT51=$K49,BT51=$L49,BT51=$M49,BT51=$N49,BT51=$O49,BT51=$P49,BT51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(BU51=$H49,BU51=$I49,BU51=$J49,BU51=$K49,BU51=$L49,BU51=$M49,BU51=$N49,BU51=$O49,BU51=$P49,BU51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(BV51=$H49,BV51=$I49,BV51=$J49,BV51=$K49,BV51=$L49,BV51=$M49,BV51=$N49,BV51=$O49,BV51=$P49,BV51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(BW51=$H49,BW51=$I49,BW51=$J49,BW51=$K49,BW51=$L49,BW51=$M49,BW51=$N49,BW51=$O49,BW51=$P49,BW51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(BX51=$H49,BX51=$I49,BX51=$J49,BX51=$K49,BX51=$L49,BX51=$M49,BX51=$N49,BX51=$O49,BX51=$P49,BX51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(BY51=$H49,BY51=$I49,BY51=$J49,BY51=$K49,BY51=$L49,BY51=$M49,BY51=$N49,BY51=$O49,BY51=$P49,BY51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(BZ51=$H49,BZ51=$I49,BZ51=$J49,BZ51=$K49,BZ51=$L49,BZ51=$M49,BZ51=$N49,BZ51=$O49,BZ51=$P49,BZ51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(CA51=$H49,CA51=$I49,CA51=$J49,CA51=$K49,CA51=$L49,CA51=$M49,CA51=$N49,CA51=$O49,CA51=$P49,CA51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(CB51=$H49,CB51=$I49,CB51=$J49,CB51=$K49,CB51=$L49,CB51=$M49,CB51=$N49,CB51=$O49,CB51=$P49,CB51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(CC51=$H49,CC51=$I49,CC51=$J49,CC51=$K49,CC51=$L49,CC51=$M49,CC51=$N49,CC51=$O49,CC51=$P49,CC51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(CD51=$H49,CD51=$I49,CD51=$J49,CD51=$K49,CD51=$L49,CD51=$M49,CD51=$N49,CD51=$O49,CD51=$P49,CD51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(CE51=$H49,CE51=$I49,CE51=$J49,CE51=$K49,CE51=$L49,CE51=$M49,CE51=$N49,CE51=$O49,CE51=$P49,CE51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(CF51=$H49,CF51=$I49,CF51=$J49,CF51=$K49,CF51=$L49,CF51=$M49,CF51=$N49,CF51=$O49,CF51=$P49,CF51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(CG51=$H49,CG51=$I49,CG51=$J49,CG51=$K49,CG51=$L49,CG51=$M49,CG51=$N49,CG51=$O49,CG51=$P49,CG51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(CH51=$H49,CH51=$I49,CH51=$J49,CH51=$K49,CH51=$L49,CH51=$M49,CH51=$N49,CH51=$O49,CH51=$P49,CH51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(CI51=$H49,CI51=$I49,CI51=$J49,CI51=$K49,CI51=$L49,CI51=$M49,CI51=$N49,CI51=$O49,CI51=$P49,CI51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(CJ51=$H49,CJ51=$I49,CJ51=$J49,CJ51=$K49,CJ51=$L49,CJ51=$M49,CJ51=$N49,CJ51=$O49,CJ51=$P49,CJ51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(CK51=$H49,CK51=$I49,CK51=$J49,CK51=$K49,CK51=$L49,CK51=$M49,CK51=$N49,CK51=$O49,CK51=$P49,CK51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(CL51=$H49,CL51=$I49,CL51=$J49,CL51=$K49,CL51=$L49,CL51=$M49,CL51=$N49,CL51=$O49,CL51=$P49,CL51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(CM51=$H49,CM51=$I49,CM51=$J49,CM51=$K49,CM51=$L49,CM51=$M49,CM51=$N49,CM51=$O49,CM51=$P49,CM51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(CN51=$H49,CN51=$I49,CN51=$J49,CN51=$K49,CN51=$L49,CN51=$M49,CN51=$N49,CN51=$O49,CN51=$P49,CN51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(CO51=$H49,CO51=$I49,CO51=$J49,CO51=$K49,CO51=$L49,CO51=$M49,CO51=$N49,CO51=$O49,CO51=$P49,CO51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(CP51=$H49,CP51=$I49,CP51=$J49,CP51=$K49,CP51=$L49,CP51=$M49,CP51=$N49,CP51=$O49,CP51=$P49,CP51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(CQ51=$H49,CQ51=$I49,CQ51=$J49,CQ51=$K49,CQ51=$L49,CQ51=$M49,CQ51=$N49,CQ51=$O49,CQ51=$P49,CQ51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(CR51=$H49,CR51=$I49,CR51=$J49,CR51=$K49,CR51=$L49,CR51=$M49,CR51=$N49,CR51=$O49,CR51=$P49,CR51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(CS51=$H49,CS51=$I49,CS51=$J49,CS51=$K49,CS51=$L49,CS51=$M49,CS51=$N49,CS51=$O49,CS51=$P49,CS51=$Q49)),CS!$G$89*$G39,\"0\")","v":2900193.0491638379},{"$f":"IF((OR(CT51=$H49,CT51=$I49,CT51=$J49,CT51=$K49,CT51=$L49,CT51=$M49,CT51=$N49,CT51=$O49,CT51=$P49,CT51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(CU51=$H49,CU51=$I49,CU51=$J49,CU51=$K49,CU51=$L49,CU51=$M49,CU51=$N49,CU51=$O49,CU51=$P49,CU51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(CV51=$H49,CV51=$I49,CV51=$J49,CV51=$K49,CV51=$L49,CV51=$M49,CV51=$N49,CV51=$O49,CV51=$P49,CV51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(CW51=$H49,CW51=$I49,CW51=$J49,CW51=$K49,CW51=$L49,CW51=$M49,CW51=$N49,CW51=$O49,CW51=$P49,CW51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(CX51=$H49,CX51=$I49,CX51=$J49,CX51=$K49,CX51=$L49,CX51=$M49,CX51=$N49,CX51=$O49,CX51=$P49,CX51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(CY51=$H49,CY51=$I49,CY51=$J49,CY51=$K49,CY51=$L49,CY51=$M49,CY51=$N49,CY51=$O49,CY51=$P49,CY51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(CZ51=$H49,CZ51=$I49,CZ51=$J49,CZ51=$K49,CZ51=$L49,CZ51=$M49,CZ51=$N49,CZ51=$O49,CZ51=$P49,CZ51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(DA51=$H49,DA51=$I49,DA51=$J49,DA51=$K49,DA51=$L49,DA51=$M49,DA51=$N49,DA51=$O49,DA51=$P49,DA51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(DB51=$H49,DB51=$I49,DB51=$J49,DB51=$K49,DB51=$L49,DB51=$M49,DB51=$N49,DB51=$O49,DB51=$P49,DB51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"},{"$f":"IF((OR(DC51=$H49,DC51=$I49,DC51=$J49,DC51=$K49,DC51=$L49,DC51=$M49,DC51=$N49,DC51=$O49,DC51=$P49,DC51=$Q49)),CS!$G$89*$G39,\"0\")","v":"0"}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 2 Two-lane local","Replacement Capital Cost","Replacement Present Value",null,null,null,{"$f":"H52/((1+CV!$F$9)^H51)","v":0},{"$f":"I52/((1+CV!$F$9)^I51)","v":0},{"$f":"J52/((1+CV!$F$9)^J51)","v":0},{"$f":"K52/((1+CV!$F$9)^K51)","v":0},{"$f":"L52/((1+CV!$F$9)^L51)","v":0},{"$f":"M52/((1+CV!$F$9)^M51)","v":0},{"$f":"N52/((1+CV!$F$9)^N51)","v":0},{"$f":"O52/((1+CV!$F$9)^O51)","v":0},{"$f":"P52/((1+CV!$F$9)^P51)","v":0},{"$f":"Q52/((1+CV!$F$9)^Q51)","v":0},{"$f":"R52/((1+CV!$F$9)^R51)","v":0},{"$f":"S52/((1+CV!$F$9)^S51)","v":0},{"$f":"T52/((1+CV!$F$9)^T51)","v":0},{"$f":"U52/((1+CV!$F$9)^U51)","v":0},{"$f":"V52/((1+CV!$F$9)^V51)","v":0},{"$f":"W52/((1+CV!$F$9)^W51)","v":0},{"$f":"X52/((1+CV!$F$9)^X51)","v":0},{"$f":"Y52/((1+CV!$F$9)^Y51)","v":0},{"$f":"Z52/((1+CV!$F$9)^Z51)","v":0},{"$f":"AA52/((1+CV!$F$9)^AA51)","v":0},{"$f":"AB52/((1+CV!$F$9)^AB51)","v":0},{"$f":"AC52/((1+CV!$F$9)^AC51)","v":0},{"$f":"AD52/((1+CV!$F$9)^AD51)","v":0},{"$f":"AE52/((1+CV!$F$9)^AE51)","v":0},{"$f":"AF52/((1+CV!$F$9)^AF51)","v":0},{"$f":"AG52/((1+CV!$F$9)^AG51)","v":0},{"$f":"AH52/((1+CV!$F$9)^AH51)","v":0},{"$f":"AI52/((1+CV!$F$9)^AI51)","v":0},{"$f":"AJ52/((1+CV!$F$9)^AJ51)","v":0},{"$f":"AK52/((1+CV!$F$9)^AK51)","v":504952.99145602743},{"$f":"AL52/((1+CV!$F$9)^AL51)","v":0},{"$f":"AM52/((1+CV!$F$9)^AM51)","v":0},{"$f":"AN52/((1+CV!$F$9)^AN51)","v":0},{"$f":"AO52/((1+CV!$F$9)^AO51)","v":0},{"$f":"AP52/((1+CV!$F$9)^AP51)","v":0},{"$f":"AQ52/((1+CV!$F$9)^AQ51)","v":0},{"$f":"AR52/((1+CV!$F$9)^AR51)","v":0},{"$f":"AS52/((1+CV!$F$9)^AS51)","v":0},{"$f":"AT52/((1+CV!$F$9)^AT51)","v":0},{"$f":"AU52/((1+CV!$F$9)^AU51)","v":0},{"$f":"AV52/((1+CV!$F$9)^AV51)","v":0},{"$f":"AW52/((1+CV!$F$9)^AW51)","v":0},{"$f":"AX52/((1+CV!$F$9)^AX51)","v":0},{"$f":"AY52/((1+CV!$F$9)^AY51)","v":0},{"$f":"AZ52/((1+CV!$F$9)^AZ51)","v":0},{"$f":"BA52/((1+CV!$F$9)^BA51)","v":0},{"$f":"BB52/((1+CV!$F$9)^BB51)","v":0},{"$f":"BC52/((1+CV!$F$9)^BC51)","v":0},{"$f":"BD52/((1+CV!$F$9)^BD51)","v":0},{"$f":"BE52/((1+CV!$F$9)^BE51)","v":0},{"$f":"BF52/((1+CV!$F$9)^BF51)","v":0},{"$f":"BG52/((1+CV!$F$9)^BG51)","v":0},{"$f":"BH52/((1+CV!$F$9)^BH51)","v":0},{"$f":"BI52/((1+CV!$F$9)^BI51)","v":0},{"$f":"BJ52/((1+CV!$F$9)^BJ51)","v":0},{"$f":"BK52/((1+CV!$F$9)^BK51)","v":0},{"$f":"BL52/((1+CV!$F$9)^BL51)","v":0},{"$f":"BM52/((1+CV!$F$9)^BM51)","v":0},{"$f":"BN52/((1+CV!$F$9)^BN51)","v":0},{"$f":"BO52/((1+CV!$F$9)^BO51)","v":87917.431446125338},{"$f":"BP52/((1+CV!$F$9)^BP51)","v":0},{"$f":"BQ52/((1+CV!$F$9)^BQ51)","v":0},{"$f":"BR52/((1+CV!$F$9)^BR51)","v":0},{"$f":"BS52/((1+CV!$F$9)^BS51)","v":0},{"$f":"BT52/((1+CV!$F$9)^BT51)","v":0},{"$f":"BU52/((1+CV!$F$9)^BU51)","v":0},{"$f":"BV52/((1+CV!$F$9)^BV51)","v":0},{"$f":"BW52/((1+CV!$F$9)^BW51)","v":0},{"$f":"BX52/((1+CV!$F$9)^BX51)","v":0},{"$f":"BY52/((1+CV!$F$9)^BY51)","v":0},{"$f":"BZ52/((1+CV!$F$9)^BZ51)","v":0},{"$f":"CA52/((1+CV!$F$9)^CA51)","v":0},{"$f":"CB52/((1+CV!$F$9)^CB51)","v":0},{"$f":"CC52/((1+CV!$F$9)^CC51)","v":0},{"$f":"CD52/((1+CV!$F$9)^CD51)","v":0},{"$f":"CE52/((1+CV!$F$9)^CE51)","v":0},{"$f":"CF52/((1+CV!$F$9)^CF51)","v":0},{"$f":"CG52/((1+CV!$F$9)^CG51)","v":0},{"$f":"CH52/((1+CV!$F$9)^CH51)","v":0},{"$f":"CI52/((1+CV!$F$9)^CI51)","v":0},{"$f":"CJ52/((1+CV!$F$9)^CJ51)","v":0},{"$f":"CK52/((1+CV!$F$9)^CK51)","v":0},{"$f":"CL52/((1+CV!$F$9)^CL51)","v":0},{"$f":"CM52/((1+CV!$F$9)^CM51)","v":0},{"$f":"CN52/((1+CV!$F$9)^CN51)","v":0},{"$f":"CO52/((1+CV!$F$9)^CO51)","v":0},{"$f":"CP52/((1+CV!$F$9)^CP51)","v":0},{"$f":"CQ52/((1+CV!$F$9)^CQ51)","v":0},{"$f":"CR52/((1+CV!$F$9)^CR51)","v":0},{"$f":"CS52/((1+CV!$F$9)^CS51)","v":15307.315498411599},{"$f":"CT52/((1+CV!$F$9)^CT51)","v":0},{"$f":"CU52/((1+CV!$F$9)^CU51)","v":0},{"$f":"CV52/((1+CV!$F$9)^CV51)","v":0},{"$f":"CW52/((1+CV!$F$9)^CW51)","v":0},{"$f":"CX52/((1+CV!$F$9)^CX51)","v":0},{"$f":"CY52/((1+CV!$F$9)^CY51)","v":0},{"$f":"CZ52/((1+CV!$F$9)^CZ51)","v":0},{"$f":"DA52/((1+CV!$F$9)^DA51)","v":0},{"$f":"DB52/((1+CV!$F$9)^DB51)","v":0},{"$f":"DC52/((1+CV!$F$9)^DC51)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 2 Two-lane local","Replacement Capital Cost","Replacement Present Value",null,null,{"$f":"SUM(H53:DC53)","v":608177.73840056441}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 2 Two-lane local","Replacement Capital Cost"]
["POTENTIAL COMMUNITY SERVICES COSTS",{"$f":" \"Internal \" & 'RC'!H9 & \" \" & 'RC'!H10","v":"Internal Type 3 Two-lane local"}]
["POTENTIAL COMMUNITY SERVICES COSTS",{"$f":"OFFSET(B57,-1,0)","v":"Internal Type 3 Two-lane local"}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 3 Two-lane local","Initial Capital Cost"]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 3 Two-lane local","Initial Capital Cost","Local Roads",null,null,{"$f":"IF('RC'!H11 = \"Local\",+(DC!$H$74*CV!E21),0)","v":2900193.0491638379}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 3 Two-lane local","Initial Capital Cost","Collector Roads",null,null,{"$f":"IF('RC'!H11 = \"Collector\",+(DC!$H$74*CV!E21),0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 3 Two-lane local","Initial Capital Cost","Arterial Roads",null,null,{"$f":"IF('RC'!H11 = \"Arterial\",+(DC!$H$74*CV!E21),0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 3 Two-lane local","Initial Capital Cost","Basic Capital Roadworks ($)",null,null,{"$f":"SUM(G59:G61)","v":2900193.0491638379}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 3 Two-lane local","O&M Cost"]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 3 Two-lane local","O&M Cost","Local Roads",null,null,{"$f":"IF('RC'!H11 = \"Local\",+CV!F64*DC!H74,0)","v":20000}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 3 Two-lane local","O&M Cost","Collector Roads",null,null,{"$f":"IF('RC'!H11 = \"Collector\",+CV!F65*DC!H74,0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 3 Two-lane local","O&M Cost","Arterial Roads",null,null,{"$f":"IF('RC'!H11 = \"Arterial\",+CV!F66*DC!H74,0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 3 Two-lane local",{"$f":"OFFSET(C67,-1,0)","v":"O&M Cost"},"Road O&M Cost ($)",null,null,{"$f":"SUM(G64:G66)","v":20000}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 3 Two-lane local","Replacement Capital Cost"]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 3 Two-lane local",{"$f":"OFFSET(C69,-1,0)","v":"Replacement Capital Cost"},"Replacement Period (Years)",null,null,{"$f":"CS!F91","v":30}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 3 Two-lane local",{"$f":"OFFSET(C70,-1,0)","v":"Replacement Capital Cost"},"Times (Lifecycle / Replacement Period)",null,null,{"$f":"TRUNC(100/G69,0)","v":3}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 3 Two-lane local","Replacement Capital Cost",null,null,"Breakdown of times (lifecycle/replacement period) in cycles",null,1,2,3,4,5,6,7,8,9,10]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 3 Two-lane local","Replacement Capital Cost",null,null,"Breakdown of times (lifecycle/replacement period) in years",{"$f":"G69*G70","v":90},{"$f":"IF(($G69*H71)-CS!$H$15<=$G72,($G69*H71)-CS!$H$15,0)","v":30},{"$f":"IF(($G69*I71)-CS!$H$15<=$G72,($G69*I71)-CS!$H$15,0)","v":60},{"$f":"IF(($G69*J71)-CS!$H$15<=$G72,($G69*J71)-CS!$H$15,0)","v":90},{"$f":"IF(($G69*K71)-CS!$H$15<=$G72,($G69*K71)-CS!$H$15,0)","v":0},{"$f":"IF(($G69*L71)-CS!$H$15<=$G72,($G69*L71)-CS!$H$15,0)","v":0},{"$f":"IF(($G69*M71)-CS!$H$15<=$G72,($G69*M71)-CS!$H$15,0)","v":0},{"$f":"IF(($G69*N71)-CS!$H$15<=$G72,($G69*N71)-CS!$H$15,0)","v":0},{"$f":"IF(($G69*O71)-CS!$H$15<=$G72,($G69*O71)-CS!$H$15,0)","v":0},{"$f":"IF(($G69*P71)-CS!$H$15<=$G72,($G69*P71)-CS!$H$15,0)","v":0},{"$f":"IF(($G69*Q71)-CS!$H$15<=$G72,($G69*Q71)-CS!$H$15,0)","v":0}]
[{"$f":"OFFSET(A73,-1,0)","v":"POTENTIAL COMMUNITY SERVICES COSTS"},"Internal Type 3 Two-lane local","Replacement Capital Cost"]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 3 Two-lane local","Replacement Capital Cost","Replacement Period",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 3 Two-lane local","Replacement Capital Cost","Replacements",null,null,null,{"$f":"IF((OR(H74=$H72,H74=$I72,H74=$J72,H74=$K72,H74=$L72,H74=$M72,H74=$N72,H74=$O72,H74=$P72,H74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(I74=$H72,I74=$I72,I74=$J72,I74=$K72,I74=$L72,I74=$M72,I74=$N72,I74=$O72,I74=$P72,I74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(J74=$H72,J74=$I72,J74=$J72,J74=$K72,J74=$L72,J74=$M72,J74=$N72,J74=$O72,J74=$P72,J74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(K74=$H72,K74=$I72,K74=$J72,K74=$K72,K74=$L72,K74=$M72,K74=$N72,K74=$O72,K74=$P72,K74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(L74=$H72,L74=$I72,L74=$J72,L74=$K72,L74=$L72,L74=$M72,L74=$N72,L74=$O72,L74=$P72,L74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(M74=$H72,M74=$I72,M74=$J72,M74=$K72,M74=$L72,M74=$M72,M74=$N72,M74=$O72,M74=$P72,M74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(N74=$H72,N74=$I72,N74=$J72,N74=$K72,N74=$L72,N74=$M72,N74=$N72,N74=$O72,N74=$P72,N74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(O74=$H72,O74=$I72,O74=$J72,O74=$K72,O74=$L72,O74=$M72,O74=$N72,O74=$O72,O74=$P72,O74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(P74=$H72,P74=$I72,P74=$J72,P74=$K72,P74=$L72,P74=$M72,P74=$N72,P74=$O72,P74=$P72,P74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(Q74=$H72,Q74=$I72,Q74=$J72,Q74=$K72,Q74=$L72,Q74=$M72,Q74=$N72,Q74=$O72,Q74=$P72,Q74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(R74=$H72,R74=$I72,R74=$J72,R74=$K72,R74=$L72,R74=$M72,R74=$N72,R74=$O72,R74=$P72,R74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(S74=$H72,S74=$I72,S74=$J72,S74=$K72,S74=$L72,S74=$M72,S74=$N72,S74=$O72,S74=$P72,S74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(T74=$H72,T74=$I72,T74=$J72,T74=$K72,T74=$L72,T74=$M72,T74=$N72,T74=$O72,T74=$P72,T74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(U74=$H72,U74=$I72,U74=$J72,U74=$K72,U74=$L72,U74=$M72,U74=$N72,U74=$O72,U74=$P72,U74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(V74=$H72,V74=$I72,V74=$J72,V74=$K72,V74=$L72,V74=$M72,V74=$N72,V74=$O72,V74=$P72,V74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(W74=$H72,W74=$I72,W74=$J72,W74=$K72,W74=$L72,W74=$M72,W74=$N72,W74=$O72,W74=$P72,W74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(X74=$H72,X74=$I72,X74=$J72,X74=$K72,X74=$L72,X74=$M72,X74=$N72,X74=$O72,X74=$P72,X74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(Y74=$H72,Y74=$I72,Y74=$J72,Y74=$K72,Y74=$L72,Y74=$M72,Y74=$N72,Y74=$O72,Y74=$P72,Y74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(Z74=$H72,Z74=$I72,Z74=$J72,Z74=$K72,Z74=$L72,Z74=$M72,Z74=$N72,Z74=$O72,Z74=$P72,Z74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(AA74=$H72,AA74=$I72,AA74=$J72,AA74=$K72,AA74=$L72,AA74=$M72,AA74=$N72,AA74=$O72,AA74=$P72,AA74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(AB74=$H72,AB74=$I72,AB74=$J72,AB74=$K72,AB74=$L72,AB74=$M72,AB74=$N72,AB74=$O72,AB74=$P72,AB74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(AC74=$H72,AC74=$I72,AC74=$J72,AC74=$K72,AC74=$L72,AC74=$M72,AC74=$N72,AC74=$O72,AC74=$P72,AC74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(AD74=$H72,AD74=$I72,AD74=$J72,AD74=$K72,AD74=$L72,AD74=$M72,AD74=$N72,AD74=$O72,AD74=$P72,AD74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(AE74=$H72,AE74=$I72,AE74=$J72,AE74=$K72,AE74=$L72,AE74=$M72,AE74=$N72,AE74=$O72,AE74=$P72,AE74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(AF74=$H72,AF74=$I72,AF74=$J72,AF74=$K72,AF74=$L72,AF74=$M72,AF74=$N72,AF74=$O72,AF74=$P72,AF74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(AG74=$H72,AG74=$I72,AG74=$J72,AG74=$K72,AG74=$L72,AG74=$M72,AG74=$N72,AG74=$O72,AG74=$P72,AG74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(AH74=$H72,AH74=$I72,AH74=$J72,AH74=$K72,AH74=$L72,AH74=$M72,AH74=$N72,AH74=$O72,AH74=$P72,AH74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(AI74=$H72,AI74=$I72,AI74=$J72,AI74=$K72,AI74=$L72,AI74=$M72,AI74=$N72,AI74=$O72,AI74=$P72,AI74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(AJ74=$H72,AJ74=$I72,AJ74=$J72,AJ74=$K72,AJ74=$L72,AJ74=$M72,AJ74=$N72,AJ74=$O72,AJ74=$P72,AJ74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(AK74=$H72,AK74=$I72,AK74=$J72,AK74=$K72,AK74=$L72,AK74=$M72,AK74=$N72,AK74=$O72,AK74=$P72,AK74=$Q72)),CS!$G$91*$G62,\"0\")","v":2900193.0491638379},{"$f":"IF((OR(AL74=$H72,AL74=$I72,AL74=$J72,AL74=$K72,AL74=$L72,AL74=$M72,AL74=$N72,AL74=$O72,AL74=$P72,AL74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(AM74=$H72,AM74=$I72,AM74=$J72,AM74=$K72,AM74=$L72,AM74=$M72,AM74=$N72,AM74=$O72,AM74=$P72,AM74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(AN74=$H72,AN74=$I72,AN74=$J72,AN74=$K72,AN74=$L72,AN74=$M72,AN74=$N72,AN74=$O72,AN74=$P72,AN74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(AO74=$H72,AO74=$I72,AO74=$J72,AO74=$K72,AO74=$L72,AO74=$M72,AO74=$N72,AO74=$O72,AO74=$P72,AO74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(AP74=$H72,AP74=$I72,AP74=$J72,AP74=$K72,AP74=$L72,AP74=$M72,AP74=$N72,AP74=$O72,AP74=$P72,AP74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(AQ74=$H72,AQ74=$I72,AQ74=$J72,AQ74=$K72,AQ74=$L72,AQ74=$M72,AQ74=$N72,AQ74=$O72,AQ74=$P72,AQ74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(AR74=$H72,AR74=$I72,AR74=$J72,AR74=$K72,AR74=$L72,AR74=$M72,AR74=$N72,AR74=$O72,AR74=$P72,AR74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(AS74=$H72,AS74=$I72,AS74=$J72,AS74=$K72,AS74=$L72,AS74=$M72,AS74=$N72,AS74=$O72,AS74=$P72,AS74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(AT74=$H72,AT74=$I72,AT74=$J72,AT74=$K72,AT74=$L72,AT74=$M72,AT74=$N72,AT74=$O72,AT74=$P72,AT74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(AU74=$H72,AU74=$I72,AU74=$J72,AU74=$K72,AU74=$L72,AU74=$M72,AU74=$N72,AU74=$O72,AU74=$P72,AU74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(AV74=$H72,AV74=$I72,AV74=$J72,AV74=$K72,AV74=$L72,AV74=$M72,AV74=$N72,AV74=$O72,AV74=$P72,AV74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(AW74=$H72,AW74=$I72,AW74=$J72,AW74=$K72,AW74=$L72,AW74=$M72,AW74=$N72,AW74=$O72,AW74=$P72,AW74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(AX74=$H72,AX74=$I72,AX74=$J72,AX74=$K72,AX74=$L72,AX74=$M72,AX74=$N72,AX74=$O72,AX74=$P72,AX74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(AY74=$H72,AY74=$I72,AY74=$J72,AY74=$K72,AY74=$L72,AY74=$M72,AY74=$N72,AY74=$O72,AY74=$P72,AY74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(AZ74=$H72,AZ74=$I72,AZ74=$J72,AZ74=$K72,AZ74=$L72,AZ74=$M72,AZ74=$N72,AZ74=$O72,AZ74=$P72,AZ74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(BA74=$H72,BA74=$I72,BA74=$J72,BA74=$K72,BA74=$L72,BA74=$M72,BA74=$N72,BA74=$O72,BA74=$P72,BA74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(BB74=$H72,BB74=$I72,BB74=$J72,BB74=$K72,BB74=$L72,BB74=$M72,BB74=$N72,BB74=$O72,BB74=$P72,BB74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(BC74=$H72,BC74=$I72,BC74=$J72,BC74=$K72,BC74=$L72,BC74=$M72,BC74=$N72,BC74=$O72,BC74=$P72,BC74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(BD74=$H72,BD74=$I72,BD74=$J72,BD74=$K72,BD74=$L72,BD74=$M72,BD74=$N72,BD74=$O72,BD74=$P72,BD74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(BE74=$H72,BE74=$I72,BE74=$J72,BE74=$K72,BE74=$L72,BE74=$M72,BE74=$N72,BE74=$O72,BE74=$P72,BE74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(BF74=$H72,BF74=$I72,BF74=$J72,BF74=$K72,BF74=$L72,BF74=$M72,BF74=$N72,BF74=$O72,BF74=$P72,BF74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(BG74=$H72,BG74=$I72,BG74=$J72,BG74=$K72,BG74=$L72,BG74=$M72,BG74=$N72,BG74=$O72,BG74=$P72,BG74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(BH74=$H72,BH74=$I72,BH74=$J72,BH74=$K72,BH74=$L72,BH74=$M72,BH74=$N72,BH74=$O72,BH74=$P72,BH74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(BI74=$H72,BI74=$I72,BI74=$J72,BI74=$K72,BI74=$L72,BI74=$M72,BI74=$N72,BI74=$O72,BI74=$P72,BI74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(BJ74=$H72,BJ74=$I72,BJ74=$J72,BJ74=$K72,BJ74=$L72,BJ74=$M72,BJ74=$N72,BJ74=$O72,BJ74=$P72,BJ74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(BK74=$H72,BK74=$I72,BK74=$J72,BK74=$K72,BK74=$L72,BK74=$M72,BK74=$N72,BK74=$O72,BK74=$P72,BK74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(BL74=$H72,BL74=$I72,BL74=$J72,BL74=$K72,BL74=$L72,BL74=$M72,BL74=$N72,BL74=$O72,BL74=$P72,BL74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(BM74=$H72,BM74=$I72,BM74=$J72,BM74=$K72,BM74=$L72,BM74=$M72,BM74=$N72,BM74=$O72,BM74=$P72,BM74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(BN74=$H72,BN74=$I72,BN74=$J72,BN74=$K72,BN74=$L72,BN74=$M72,BN74=$N72,BN74=$O72,BN74=$P72,BN74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(BO74=$H72,BO74=$I72,BO74=$J72,BO74=$K72,BO74=$L72,BO74=$M72,BO74=$N72,BO74=$O72,BO74=$P72,BO74=$Q72)),CS!$G$91*$G62,\"0\")","v":2900193.0491638379},{"$f":"IF((OR(BP74=$H72,BP74=$I72,BP74=$J72,BP74=$K72,BP74=$L72,BP74=$M72,BP74=$N72,BP74=$O72,BP74=$P72,BP74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(BQ74=$H72,BQ74=$I72,BQ74=$J72,BQ74=$K72,BQ74=$L72,BQ74=$M72,BQ74=$N72,BQ74=$O72,BQ74=$P72,BQ74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(BR74=$H72,BR74=$I72,BR74=$J72,BR74=$K72,BR74=$L72,BR74=$M72,BR74=$N72,BR74=$O72,BR74=$P72,BR74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(BS74=$H72,BS74=$I72,BS74=$J72,BS74=$K72,BS74=$L72,BS74=$M72,BS74=$N72,BS74=$O72,BS74=$P72,BS74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(BT74=$H72,BT74=$I72,BT74=$J72,BT74=$K72,BT74=$L72,BT74=$M72,BT74=$N72,BT74=$O72,BT74=$P72,BT74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(BU74=$H72,BU74=$I72,BU74=$J72,BU74=$K72,BU74=$L72,BU74=$M72,BU74=$N72,BU74=$O72,BU74=$P72,BU74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(BV74=$H72,BV74=$I72,BV74=$J72,BV74=$K72,BV74=$L72,BV74=$M72,BV74=$N72,BV74=$O72,BV74=$P72,BV74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(BW74=$H72,BW74=$I72,BW74=$J72,BW74=$K72,BW74=$L72,BW74=$M72,BW74=$N72,BW74=$O72,BW74=$P72,BW74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(BX74=$H72,BX74=$I72,BX74=$J72,BX74=$K72,BX74=$L72,BX74=$M72,BX74=$N72,BX74=$O72,BX74=$P72,BX74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(BY74=$H72,BY74=$I72,BY74=$J72,BY74=$K72,BY74=$L72,BY74=$M72,BY74=$N72,BY74=$O72,BY74=$P72,BY74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(BZ74=$H72,BZ74=$I72,BZ74=$J72,BZ74=$K72,BZ74=$L72,BZ74=$M72,BZ74=$N72,BZ74=$O72,BZ74=$P72,BZ74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(CA74=$H72,CA74=$I72,CA74=$J72,CA74=$K72,CA74=$L72,CA74=$M72,CA74=$N72,CA74=$O72,CA74=$P72,CA74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(CB74=$H72,CB74=$I72,CB74=$J72,CB74=$K72,CB74=$L72,CB74=$M72,CB74=$N72,CB74=$O72,CB74=$P72,CB74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(CC74=$H72,CC74=$I72,CC74=$J72,CC74=$K72,CC74=$L72,CC74=$M72,CC74=$N72,CC74=$O72,CC74=$P72,CC74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(CD74=$H72,CD74=$I72,CD74=$J72,CD74=$K72,CD74=$L72,CD74=$M72,CD74=$N72,CD74=$O72,CD74=$P72,CD74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(CE74=$H72,CE74=$I72,CE74=$J72,CE74=$K72,CE74=$L72,CE74=$M72,CE74=$N72,CE74=$O72,CE74=$P72,CE74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(CF74=$H72,CF74=$I72,CF74=$J72,CF74=$K72,CF74=$L72,CF74=$M72,CF74=$N72,CF74=$O72,CF74=$P72,CF74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(CG74=$H72,CG74=$I72,CG74=$J72,CG74=$K72,CG74=$L72,CG74=$M72,CG74=$N72,CG74=$O72,CG74=$P72,CG74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(CH74=$H72,CH74=$I72,CH74=$J72,CH74=$K72,CH74=$L72,CH74=$M72,CH74=$N72,CH74=$O72,CH74=$P72,CH74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(CI74=$H72,CI74=$I72,CI74=$J72,CI74=$K72,CI74=$L72,CI74=$M72,CI74=$N72,CI74=$O72,CI74=$P72,CI74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(CJ74=$H72,CJ74=$I72,CJ74=$J72,CJ74=$K72,CJ74=$L72,CJ74=$M72,CJ74=$N72,CJ74=$O72,CJ74=$P72,CJ74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(CK74=$H72,CK74=$I72,CK74=$J72,CK74=$K72,CK74=$L72,CK74=$M72,CK74=$N72,CK74=$O72,CK74=$P72,CK74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(CL74=$H72,CL74=$I72,CL74=$J72,CL74=$K72,CL74=$L72,CL74=$M72,CL74=$N72,CL74=$O72,CL74=$P72,CL74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(CM74=$H72,CM74=$I72,CM74=$J72,CM74=$K72,CM74=$L72,CM74=$M72,CM74=$N72,CM74=$O72,CM74=$P72,CM74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(CN74=$H72,CN74=$I72,CN74=$J72,CN74=$K72,CN74=$L72,CN74=$M72,CN74=$N72,CN74=$O72,CN74=$P72,CN74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(CO74=$H72,CO74=$I72,CO74=$J72,CO74=$K72,CO74=$L72,CO74=$M72,CO74=$N72,CO74=$O72,CO74=$P72,CO74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(CP74=$H72,CP74=$I72,CP74=$J72,CP74=$K72,CP74=$L72,CP74=$M72,CP74=$N72,CP74=$O72,CP74=$P72,CP74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(CQ74=$H72,CQ74=$I72,CQ74=$J72,CQ74=$K72,CQ74=$L72,CQ74=$M72,CQ74=$N72,CQ74=$O72,CQ74=$P72,CQ74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(CR74=$H72,CR74=$I72,CR74=$J72,CR74=$K72,CR74=$L72,CR74=$M72,CR74=$N72,CR74=$O72,CR74=$P72,CR74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(CS74=$H72,CS74=$I72,CS74=$J72,CS74=$K72,CS74=$L72,CS74=$M72,CS74=$N72,CS74=$O72,CS74=$P72,CS74=$Q72)),CS!$G$91*$G62,\"0\")","v":2900193.0491638379},{"$f":"IF((OR(CT74=$H72,CT74=$I72,CT74=$J72,CT74=$K72,CT74=$L72,CT74=$M72,CT74=$N72,CT74=$O72,CT74=$P72,CT74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(CU74=$H72,CU74=$I72,CU74=$J72,CU74=$K72,CU74=$L72,CU74=$M72,CU74=$N72,CU74=$O72,CU74=$P72,CU74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(CV74=$H72,CV74=$I72,CV74=$J72,CV74=$K72,CV74=$L72,CV74=$M72,CV74=$N72,CV74=$O72,CV74=$P72,CV74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(CW74=$H72,CW74=$I72,CW74=$J72,CW74=$K72,CW74=$L72,CW74=$M72,CW74=$N72,CW74=$O72,CW74=$P72,CW74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(CX74=$H72,CX74=$I72,CX74=$J72,CX74=$K72,CX74=$L72,CX74=$M72,CX74=$N72,CX74=$O72,CX74=$P72,CX74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(CY74=$H72,CY74=$I72,CY74=$J72,CY74=$K72,CY74=$L72,CY74=$M72,CY74=$N72,CY74=$O72,CY74=$P72,CY74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(CZ74=$H72,CZ74=$I72,CZ74=$J72,CZ74=$K72,CZ74=$L72,CZ74=$M72,CZ74=$N72,CZ74=$O72,CZ74=$P72,CZ74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(DA74=$H72,DA74=$I72,DA74=$J72,DA74=$K72,DA74=$L72,DA74=$M72,DA74=$N72,DA74=$O72,DA74=$P72,DA74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(DB74=$H72,DB74=$I72,DB74=$J72,DB74=$K72,DB74=$L72,DB74=$M72,DB74=$N72,DB74=$O72,DB74=$P72,DB74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"},{"$f":"IF((OR(DC74=$H72,DC74=$I72,DC74=$J72,DC74=$K72,DC74=$L72,DC74=$M72,DC74=$N72,DC74=$O72,DC74=$P72,DC74=$Q72)),CS!$G$91*$G62,\"0\")","v":"0"}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 3 Two-lane local","Replacement Capital Cost","Replacement Present Value",null,null,null,{"$f":"H75/((1+CV!$F$9)^H74)","v":0},{"$f":"I75/((1+CV!$F$9)^I74)","v":0},{"$f":"J75/((1+CV!$F$9)^J74)","v":0},{"$f":"K75/((1+CV!$F$9)^K74)","v":0},{"$f":"L75/((1+CV!$F$9)^L74)","v":0},{"$f":"M75/((1+CV!$F$9)^M74)","v":0},{"$f":"N75/((1+CV!$F$9)^N74)","v":0},{"$f":"O75/((1+CV!$F$9)^O74)","v":0},{"$f":"P75/((1+CV!$F$9)^P74)","v":0},{"$f":"Q75/((1+CV!$F$9)^Q74)","v":0},{"$f":"R75/((1+CV!$F$9)^R74)","v":0},{"$f":"S75/((1+CV!$F$9)^S74)","v":0},{"$f":"T75/((1+CV!$F$9)^T74)","v":0},{"$f":"U75/((1+CV!$F$9)^U74)","v":0},{"$f":"V75/((1+CV!$F$9)^V74)","v":0},{"$f":"W75/((1+CV!$F$9)^W74)","v":0},{"$f":"X75/((1+CV!$F$9)^X74)","v":0},{"$f":"Y75/((1+CV!$F$9)^Y74)","v":0},{"$f":"Z75/((1+CV!$F$9)^Z74)","v":0},{"$f":"AA75/((1+CV!$F$9)^AA74)","v":0},{"$f":"AB75/((1+CV!$F$9)^AB74)","v":0},{"$f":"AC75/((1+CV!$F$9)^AC74)","v":0},{"$f":"AD75/((1+CV!$F$9)^AD74)","v":0},{"$f":"AE75/((1+CV!$F$9)^AE74)","v":0},{"$f":"AF75/((1+CV!$F$9)^AF74)","v":0},{"$f":"AG75/((1+CV!$F$9)^AG74)","v":0},{"$f":"AH75/((1+CV!$F$9)^AH74)","v":0},{"$f":"AI75/((1+CV!$F$9)^AI74)","v":0},{"$f":"AJ75/((1+CV!$F$9)^AJ74)","v":0},{"$f":"AK75/((1+CV!$F$9)^AK74)","v":504952.99145602743},{"$f":"AL75/((1+CV!$F$9)^AL74)","v":0},{"$f":"AM75/((1+CV!$F$9)^AM74)","v":0},{"$f":"AN75/((1+CV!$F$9)^AN74)","v":0},{"$f":"AO75/((1+CV!$F$9)^AO74)","v":0},{"$f":"AP75/((1+CV!$F$9)^AP74)","v":0},{"$f":"AQ75/((1+CV!$F$9)^AQ74)","v":0},{"$f":"AR75/((1+CV!$F$9)^AR74)","v":0},{"$f":"AS75/((1+CV!$F$9)^AS74)","v":0},{"$f":"AT75/((1+CV!$F$9)^AT74)","v":0},{"$f":"AU75/((1+CV!$F$9)^AU74)","v":0},{"$f":"AV75/((1+CV!$F$9)^AV74)","v":0},{"$f":"AW75/((1+CV!$F$9)^AW74)","v":0},{"$f":"AX75/((1+CV!$F$9)^AX74)","v":0},{"$f":"AY75/((1+CV!$F$9)^AY74)","v":0},{"$f":"AZ75/((1+CV!$F$9)^AZ74)","v":0},{"$f":"BA75/((1+CV!$F$9)^BA74)","v":0},{"$f":"BB75/((1+CV!$F$9)^BB74)","v":0},{"$f":"BC75/((1+CV!$F$9)^BC74)","v":0},{"$f":"BD75/((1+CV!$F$9)^BD74)","v":0},{"$f":"BE75/((1+CV!$F$9)^BE74)","v":0},{"$f":"BF75/((1+CV!$F$9)^BF74)","v":0},{"$f":"BG75/((1+CV!$F$9)^BG74)","v":0},{"$f":"BH75/((1+CV!$F$9)^BH74)","v":0},{"$f":"BI75/((1+CV!$F$9)^BI74)","v":0},{"$f":"BJ75/((1+CV!$F$9)^BJ74)","v":0},{"$f":"BK75/((1+CV!$F$9)^BK74)","v":0},{"$f":"BL75/((1+CV!$F$9)^BL74)","v":0},{"$f":"BM75/((1+CV!$F$9)^BM74)","v":0},{"$f":"BN75/((1+CV!$F$9)^BN74)","v":0},{"$f":"BO75/((1+CV!$F$9)^BO74)","v":87917.431446125338},{"$f":"BP75/((1+CV!$F$9)^BP74)","v":0},{"$f":"BQ75/((1+CV!$F$9)^BQ74)","v":0},{"$f":"BR75/((1+CV!$F$9)^BR74)","v":0},{"$f":"BS75/((1+CV!$F$9)^BS74)","v":0},{"$f":"BT75/((1+CV!$F$9)^BT74)","v":0},{"$f":"BU75/((1+CV!$F$9)^BU74)","v":0},{"$f":"BV75/((1+CV!$F$9)^BV74)","v":0},{"$f":"BW75/((1+CV!$F$9)^BW74)","v":0},{"$f":"BX75/((1+CV!$F$9)^BX74)","v":0},{"$f":"BY75/((1+CV!$F$9)^BY74)","v":0},{"$f":"BZ75/((1+CV!$F$9)^BZ74)","v":0},{"$f":"CA75/((1+CV!$F$9)^CA74)","v":0},{"$f":"CB75/((1+CV!$F$9)^CB74)","v":0},{"$f":"CC75/((1+CV!$F$9)^CC74)","v":0},{"$f":"CD75/((1+CV!$F$9)^CD74)","v":0},{"$f":"CE75/((1+CV!$F$9)^CE74)","v":0},{"$f":"CF75/((1+CV!$F$9)^CF74)","v":0},{"$f":"CG75/((1+CV!$F$9)^CG74)","v":0},{"$f":"CH75/((1+CV!$F$9)^CH74)","v":0},{"$f":"CI75/((1+CV!$F$9)^CI74)","v":0},{"$f":"CJ75/((1+CV!$F$9)^CJ74)","v":0},{"$f":"CK75/((1+CV!$F$9)^CK74)","v":0},{"$f":"CL75/((1+CV!$F$9)^CL74)","v":0},{"$f":"CM75/((1+CV!$F$9)^CM74)","v":0},{"$f":"CN75/((1+CV!$F$9)^CN74)","v":0},{"$f":"CO75/((1+CV!$F$9)^CO74)","v":0},{"$f":"CP75/((1+CV!$F$9)^CP74)","v":0},{"$f":"CQ75/((1+CV!$F$9)^CQ74)","v":0},{"$f":"CR75/((1+CV!$F$9)^CR74)","v":0},{"$f":"CS75/((1+CV!$F$9)^CS74)","v":15307.315498411599},{"$f":"CT75/((1+CV!$F$9)^CT74)","v":0},{"$f":"CU75/((1+CV!$F$9)^CU74)","v":0},{"$f":"CV75/((1+CV!$F$9)^CV74)","v":0},{"$f":"CW75/((1+CV!$F$9)^CW74)","v":0},{"$f":"CX75/((1+CV!$F$9)^CX74)","v":0},{"$f":"CY75/((1+CV!$F$9)^CY74)","v":0},{"$f":"CZ75/((1+CV!$F$9)^CZ74)","v":0},{"$f":"DA75/((1+CV!$F$9)^DA74)","v":0},{"$f":"DB75/((1+CV!$F$9)^DB74)","v":0},{"$f":"DC75/((1+CV!$F$9)^DC74)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 3 Two-lane local","Replacement Capital Cost","Replacement Present Value",null,null,{"$f":"SUM(H76:DC76)","v":608177.73840056441}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 3 Two-lane local","Replacement Capital Cost"]
["POTENTIAL COMMUNITY SERVICES COSTS",{"$f":" \"Internal \" & 'RC'!I9 & \" \" & 'RC'!I10","v":"Internal Type 4 Two-lane collector"}]
["POTENTIAL COMMUNITY SERVICES COSTS",{"$f":"OFFSET(B80,-1,0)","v":"Internal Type 4 Two-lane collector"}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 4 Two-lane collector","Initial Capital Cost"]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 4 Two-lane collector","Initial Capital Cost","Local Roads",null,null,{"$f":"IF('RC'!I11 = \"Local\",+(DC!$H$75*CV!E21),0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 4 Two-lane collector","Initial Capital Cost","Collector Roads",null,null,{"$f":"IF('RC'!I11 = \"Collector\",+(DC!$H$75*CV!E21),0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 4 Two-lane collector","Initial Capital Cost","Arterial Roads",null,null,{"$f":"IF('RC'!I11 = \"Arterial\",+(DC!$H$75*CV!E21),0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 4 Two-lane collector","Initial Capital Cost","Basic Capital Roadworks ($)",null,null,{"$f":"SUM(G82:G84)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 4 Two-lane collector","O&M Cost"]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 4 Two-lane collector","O&M Cost","Local Roads",null,null,{"$f":"IF('RC'!I11 = \"Local\",+CV!F64*DC!H75,0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 4 Two-lane collector","O&M Cost","Collector Roads",null,null,{"$f":"IF('RC'!I11 = \"Collector\",+CV!F65*DC!H75,0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 4 Two-lane collector","O&M Cost","Arterial Roads",null,null,{"$f":"IF('RC'!I11 = \"Arterial\",+CV!F66*DC!H75,0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 4 Two-lane collector",{"$f":"OFFSET(C90,-1,0)","v":"O&M Cost"},"Road O&M Cost ($)",null,null,{"$f":"SUM(G87:G89)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 4 Two-lane collector","Replacement Capital Cost"]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 4 Two-lane collector",{"$f":"OFFSET(C92,-1,0)","v":"Replacement Capital Cost"},"Replacement Period (Years)",null,null,{"$f":"CS!F93","v":30}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 4 Two-lane collector","Replacement Capital Cost","Times (Lifecycle / Replacement Period)",null,null,{"$f":"TRUNC(100/G92,0)","v":3}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 4 Two-lane collector","Replacement Capital Cost",null,null,"Breakdown of times (lifecycle/replacement period) in cycles",null,1,2,3,4,5,6,7,8,9,10]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 4 Two-lane collector","Replacement Capital Cost",null,null,"Breakdown of times (lifecycle/replacement period) in years",{"$f":"G92*G93","v":90},{"$f":"IF(($G92*H94)-CS!$H$17<=$G95,($G92*H94)-CS!$H$17,0)","v":30},{"$f":"IF(($G92*I94)-CS!$H$17<=$G95,($G92*I94)-CS!$H$17,0)","v":60},{"$f":"IF(($G92*J94)-CS!$H$17<=$G95,($G92*J94)-CS!$H$17,0)","v":90},{"$f":"IF(($G92*K94)-CS!$H$17<=$G95,($G92*K94)-CS!$H$17,0)","v":0},{"$f":"IF(($G92*L94)-CS!$H$17<=$G95,($G92*L94)-CS!$H$17,0)","v":0},{"$f":"IF(($G92*M94)-CS!$H$17<=$G95,($G92*M94)-CS!$H$17,0)","v":0},{"$f":"IF(($G92*N94)-CS!$H$17<=$G95,($G92*N94)-CS!$H$17,0)","v":0},{"$f":"IF(($G92*O94)-CS!$H$17<=$G95,($G92*O94)-CS!$H$17,0)","v":0},{"$f":"IF(($G92*P94)-CS!$H$17<=$G95,($G92*P94)-CS!$H$17,0)","v":0},{"$f":"IF(($G92*Q94)-CS!$H$17<=$G95,($G92*Q94)-CS!$H$17,0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 4 Two-lane collector","Replacement Capital Cost"]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 4 Two-lane collector","Replacement Capital Cost","Replacement Period",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 4 Two-lane collector","Replacement Capital Cost","Replacements",null,null,null,{"$f":"IF((OR(H97=$H95,H97=$I95,H97=$J95,H97=$K95,H97=$L95,H97=$M95,H97=$N95,H97=$O95,H97=$P95,H97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(I97=$H95,I97=$I95,I97=$J95,I97=$K95,I97=$L95,I97=$M95,I97=$N95,I97=$O95,I97=$P95,I97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(J97=$H95,J97=$I95,J97=$J95,J97=$K95,J97=$L95,J97=$M95,J97=$N95,J97=$O95,J97=$P95,J97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(K97=$H95,K97=$I95,K97=$J95,K97=$K95,K97=$L95,K97=$M95,K97=$N95,K97=$O95,K97=$P95,K97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(L97=$H95,L97=$I95,L97=$J95,L97=$K95,L97=$L95,L97=$M95,L97=$N95,L97=$O95,L97=$P95,L97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(M97=$H95,M97=$I95,M97=$J95,M97=$K95,M97=$L95,M97=$M95,M97=$N95,M97=$O95,M97=$P95,M97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(N97=$H95,N97=$I95,N97=$J95,N97=$K95,N97=$L95,N97=$M95,N97=$N95,N97=$O95,N97=$P95,N97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(O97=$H95,O97=$I95,O97=$J95,O97=$K95,O97=$L95,O97=$M95,O97=$N95,O97=$O95,O97=$P95,O97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(P97=$H95,P97=$I95,P97=$J95,P97=$K95,P97=$L95,P97=$M95,P97=$N95,P97=$O95,P97=$P95,P97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(Q97=$H95,Q97=$I95,Q97=$J95,Q97=$K95,Q97=$L95,Q97=$M95,Q97=$N95,Q97=$O95,Q97=$P95,Q97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(R97=$H95,R97=$I95,R97=$J95,R97=$K95,R97=$L95,R97=$M95,R97=$N95,R97=$O95,R97=$P95,R97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(S97=$H95,S97=$I95,S97=$J95,S97=$K95,S97=$L95,S97=$M95,S97=$N95,S97=$O95,S97=$P95,S97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(T97=$H95,T97=$I95,T97=$J95,T97=$K95,T97=$L95,T97=$M95,T97=$N95,T97=$O95,T97=$P95,T97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(U97=$H95,U97=$I95,U97=$J95,U97=$K95,U97=$L95,U97=$M95,U97=$N95,U97=$O95,U97=$P95,U97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(V97=$H95,V97=$I95,V97=$J95,V97=$K95,V97=$L95,V97=$M95,V97=$N95,V97=$O95,V97=$P95,V97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(W97=$H95,W97=$I95,W97=$J95,W97=$K95,W97=$L95,W97=$M95,W97=$N95,W97=$O95,W97=$P95,W97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(X97=$H95,X97=$I95,X97=$J95,X97=$K95,X97=$L95,X97=$M95,X97=$N95,X97=$O95,X97=$P95,X97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(Y97=$H95,Y97=$I95,Y97=$J95,Y97=$K95,Y97=$L95,Y97=$M95,Y97=$N95,Y97=$O95,Y97=$P95,Y97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(Z97=$H95,Z97=$I95,Z97=$J95,Z97=$K95,Z97=$L95,Z97=$M95,Z97=$N95,Z97=$O95,Z97=$P95,Z97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(AA97=$H95,AA97=$I95,AA97=$J95,AA97=$K95,AA97=$L95,AA97=$M95,AA97=$N95,AA97=$O95,AA97=$P95,AA97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(AB97=$H95,AB97=$I95,AB97=$J95,AB97=$K95,AB97=$L95,AB97=$M95,AB97=$N95,AB97=$O95,AB97=$P95,AB97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(AC97=$H95,AC97=$I95,AC97=$J95,AC97=$K95,AC97=$L95,AC97=$M95,AC97=$N95,AC97=$O95,AC97=$P95,AC97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(AD97=$H95,AD97=$I95,AD97=$J95,AD97=$K95,AD97=$L95,AD97=$M95,AD97=$N95,AD97=$O95,AD97=$P95,AD97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(AE97=$H95,AE97=$I95,AE97=$J95,AE97=$K95,AE97=$L95,AE97=$M95,AE97=$N95,AE97=$O95,AE97=$P95,AE97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(AF97=$H95,AF97=$I95,AF97=$J95,AF97=$K95,AF97=$L95,AF97=$M95,AF97=$N95,AF97=$O95,AF97=$P95,AF97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(AG97=$H95,AG97=$I95,AG97=$J95,AG97=$K95,AG97=$L95,AG97=$M95,AG97=$N95,AG97=$O95,AG97=$P95,AG97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(AH97=$H95,AH97=$I95,AH97=$J95,AH97=$K95,AH97=$L95,AH97=$M95,AH97=$N95,AH97=$O95,AH97=$P95,AH97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(AI97=$H95,AI97=$I95,AI97=$J95,AI97=$K95,AI97=$L95,AI97=$M95,AI97=$N95,AI97=$O95,AI97=$P95,AI97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(AJ97=$H95,AJ97=$I95,AJ97=$J95,AJ97=$K95,AJ97=$L95,AJ97=$M95,AJ97=$N95,AJ97=$O95,AJ97=$P95,AJ97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(AK97=$H95,AK97=$I95,AK97=$J95,AK97=$K95,AK97=$L95,AK97=$M95,AK97=$N95,AK97=$O95,AK97=$P95,AK97=$Q95)),CS!$G$93*$G85,\"0\")","v":0},{"$f":"IF((OR(AL97=$H95,AL97=$I95,AL97=$J95,AL97=$K95,AL97=$L95,AL97=$M95,AL97=$N95,AL97=$O95,AL97=$P95,AL97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(AM97=$H95,AM97=$I95,AM97=$J95,AM97=$K95,AM97=$L95,AM97=$M95,AM97=$N95,AM97=$O95,AM97=$P95,AM97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(AN97=$H95,AN97=$I95,AN97=$J95,AN97=$K95,AN97=$L95,AN97=$M95,AN97=$N95,AN97=$O95,AN97=$P95,AN97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(AO97=$H95,AO97=$I95,AO97=$J95,AO97=$K95,AO97=$L95,AO97=$M95,AO97=$N95,AO97=$O95,AO97=$P95,AO97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(AP97=$H95,AP97=$I95,AP97=$J95,AP97=$K95,AP97=$L95,AP97=$M95,AP97=$N95,AP97=$O95,AP97=$P95,AP97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(AQ97=$H95,AQ97=$I95,AQ97=$J95,AQ97=$K95,AQ97=$L95,AQ97=$M95,AQ97=$N95,AQ97=$O95,AQ97=$P95,AQ97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(AR97=$H95,AR97=$I95,AR97=$J95,AR97=$K95,AR97=$L95,AR97=$M95,AR97=$N95,AR97=$O95,AR97=$P95,AR97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(AS97=$H95,AS97=$I95,AS97=$J95,AS97=$K95,AS97=$L95,AS97=$M95,AS97=$N95,AS97=$O95,AS97=$P95,AS97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(AT97=$H95,AT97=$I95,AT97=$J95,AT97=$K95,AT97=$L95,AT97=$M95,AT97=$N95,AT97=$O95,AT97=$P95,AT97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(AU97=$H95,AU97=$I95,AU97=$J95,AU97=$K95,AU97=$L95,AU97=$M95,AU97=$N95,AU97=$O95,AU97=$P95,AU97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(AV97=$H95,AV97=$I95,AV97=$J95,AV97=$K95,AV97=$L95,AV97=$M95,AV97=$N95,AV97=$O95,AV97=$P95,AV97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(AW97=$H95,AW97=$I95,AW97=$J95,AW97=$K95,AW97=$L95,AW97=$M95,AW97=$N95,AW97=$O95,AW97=$P95,AW97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(AX97=$H95,AX97=$I95,AX97=$J95,AX97=$K95,AX97=$L95,AX97=$M95,AX97=$N95,AX97=$O95,AX97=$P95,AX97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(AY97=$H95,AY97=$I95,AY97=$J95,AY97=$K95,AY97=$L95,AY97=$M95,AY97=$N95,AY97=$O95,AY97=$P95,AY97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(AZ97=$H95,AZ97=$I95,AZ97=$J95,AZ97=$K95,AZ97=$L95,AZ97=$M95,AZ97=$N95,AZ97=$O95,AZ97=$P95,AZ97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(BA97=$H95,BA97=$I95,BA97=$J95,BA97=$K95,BA97=$L95,BA97=$M95,BA97=$N95,BA97=$O95,BA97=$P95,BA97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(BB97=$H95,BB97=$I95,BB97=$J95,BB97=$K95,BB97=$L95,BB97=$M95,BB97=$N95,BB97=$O95,BB97=$P95,BB97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(BC97=$H95,BC97=$I95,BC97=$J95,BC97=$K95,BC97=$L95,BC97=$M95,BC97=$N95,BC97=$O95,BC97=$P95,BC97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(BD97=$H95,BD97=$I95,BD97=$J95,BD97=$K95,BD97=$L95,BD97=$M95,BD97=$N95,BD97=$O95,BD97=$P95,BD97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(BE97=$H95,BE97=$I95,BE97=$J95,BE97=$K95,BE97=$L95,BE97=$M95,BE97=$N95,BE97=$O95,BE97=$P95,BE97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(BF97=$H95,BF97=$I95,BF97=$J95,BF97=$K95,BF97=$L95,BF97=$M95,BF97=$N95,BF97=$O95,BF97=$P95,BF97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(BG97=$H95,BG97=$I95,BG97=$J95,BG97=$K95,BG97=$L95,BG97=$M95,BG97=$N95,BG97=$O95,BG97=$P95,BG97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(BH97=$H95,BH97=$I95,BH97=$J95,BH97=$K95,BH97=$L95,BH97=$M95,BH97=$N95,BH97=$O95,BH97=$P95,BH97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(BI97=$H95,BI97=$I95,BI97=$J95,BI97=$K95,BI97=$L95,BI97=$M95,BI97=$N95,BI97=$O95,BI97=$P95,BI97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(BJ97=$H95,BJ97=$I95,BJ97=$J95,BJ97=$K95,BJ97=$L95,BJ97=$M95,BJ97=$N95,BJ97=$O95,BJ97=$P95,BJ97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(BK97=$H95,BK97=$I95,BK97=$J95,BK97=$K95,BK97=$L95,BK97=$M95,BK97=$N95,BK97=$O95,BK97=$P95,BK97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(BL97=$H95,BL97=$I95,BL97=$J95,BL97=$K95,BL97=$L95,BL97=$M95,BL97=$N95,BL97=$O95,BL97=$P95,BL97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(BM97=$H95,BM97=$I95,BM97=$J95,BM97=$K95,BM97=$L95,BM97=$M95,BM97=$N95,BM97=$O95,BM97=$P95,BM97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(BN97=$H95,BN97=$I95,BN97=$J95,BN97=$K95,BN97=$L95,BN97=$M95,BN97=$N95,BN97=$O95,BN97=$P95,BN97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(BO97=$H95,BO97=$I95,BO97=$J95,BO97=$K95,BO97=$L95,BO97=$M95,BO97=$N95,BO97=$O95,BO97=$P95,BO97=$Q95)),CS!$G$93*$G85,\"0\")","v":0},{"$f":"IF((OR(BP97=$H95,BP97=$I95,BP97=$J95,BP97=$K95,BP97=$L95,BP97=$M95,BP97=$N95,BP97=$O95,BP97=$P95,BP97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(BQ97=$H95,BQ97=$I95,BQ97=$J95,BQ97=$K95,BQ97=$L95,BQ97=$M95,BQ97=$N95,BQ97=$O95,BQ97=$P95,BQ97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(BR97=$H95,BR97=$I95,BR97=$J95,BR97=$K95,BR97=$L95,BR97=$M95,BR97=$N95,BR97=$O95,BR97=$P95,BR97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(BS97=$H95,BS97=$I95,BS97=$J95,BS97=$K95,BS97=$L95,BS97=$M95,BS97=$N95,BS97=$O95,BS97=$P95,BS97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(BT97=$H95,BT97=$I95,BT97=$J95,BT97=$K95,BT97=$L95,BT97=$M95,BT97=$N95,BT97=$O95,BT97=$P95,BT97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(BU97=$H95,BU97=$I95,BU97=$J95,BU97=$K95,BU97=$L95,BU97=$M95,BU97=$N95,BU97=$O95,BU97=$P95,BU97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(BV97=$H95,BV97=$I95,BV97=$J95,BV97=$K95,BV97=$L95,BV97=$M95,BV97=$N95,BV97=$O95,BV97=$P95,BV97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(BW97=$H95,BW97=$I95,BW97=$J95,BW97=$K95,BW97=$L95,BW97=$M95,BW97=$N95,BW97=$O95,BW97=$P95,BW97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(BX97=$H95,BX97=$I95,BX97=$J95,BX97=$K95,BX97=$L95,BX97=$M95,BX97=$N95,BX97=$O95,BX97=$P95,BX97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(BY97=$H95,BY97=$I95,BY97=$J95,BY97=$K95,BY97=$L95,BY97=$M95,BY97=$N95,BY97=$O95,BY97=$P95,BY97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(BZ97=$H95,BZ97=$I95,BZ97=$J95,BZ97=$K95,BZ97=$L95,BZ97=$M95,BZ97=$N95,BZ97=$O95,BZ97=$P95,BZ97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(CA97=$H95,CA97=$I95,CA97=$J95,CA97=$K95,CA97=$L95,CA97=$M95,CA97=$N95,CA97=$O95,CA97=$P95,CA97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(CB97=$H95,CB97=$I95,CB97=$J95,CB97=$K95,CB97=$L95,CB97=$M95,CB97=$N95,CB97=$O95,CB97=$P95,CB97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(CC97=$H95,CC97=$I95,CC97=$J95,CC97=$K95,CC97=$L95,CC97=$M95,CC97=$N95,CC97=$O95,CC97=$P95,CC97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(CD97=$H95,CD97=$I95,CD97=$J95,CD97=$K95,CD97=$L95,CD97=$M95,CD97=$N95,CD97=$O95,CD97=$P95,CD97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(CE97=$H95,CE97=$I95,CE97=$J95,CE97=$K95,CE97=$L95,CE97=$M95,CE97=$N95,CE97=$O95,CE97=$P95,CE97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(CF97=$H95,CF97=$I95,CF97=$J95,CF97=$K95,CF97=$L95,CF97=$M95,CF97=$N95,CF97=$O95,CF97=$P95,CF97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(CG97=$H95,CG97=$I95,CG97=$J95,CG97=$K95,CG97=$L95,CG97=$M95,CG97=$N95,CG97=$O95,CG97=$P95,CG97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(CH97=$H95,CH97=$I95,CH97=$J95,CH97=$K95,CH97=$L95,CH97=$M95,CH97=$N95,CH97=$O95,CH97=$P95,CH97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(CI97=$H95,CI97=$I95,CI97=$J95,CI97=$K95,CI97=$L95,CI97=$M95,CI97=$N95,CI97=$O95,CI97=$P95,CI97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(CJ97=$H95,CJ97=$I95,CJ97=$J95,CJ97=$K95,CJ97=$L95,CJ97=$M95,CJ97=$N95,CJ97=$O95,CJ97=$P95,CJ97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(CK97=$H95,CK97=$I95,CK97=$J95,CK97=$K95,CK97=$L95,CK97=$M95,CK97=$N95,CK97=$O95,CK97=$P95,CK97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(CL97=$H95,CL97=$I95,CL97=$J95,CL97=$K95,CL97=$L95,CL97=$M95,CL97=$N95,CL97=$O95,CL97=$P95,CL97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(CM97=$H95,CM97=$I95,CM97=$J95,CM97=$K95,CM97=$L95,CM97=$M95,CM97=$N95,CM97=$O95,CM97=$P95,CM97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(CN97=$H95,CN97=$I95,CN97=$J95,CN97=$K95,CN97=$L95,CN97=$M95,CN97=$N95,CN97=$O95,CN97=$P95,CN97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(CO97=$H95,CO97=$I95,CO97=$J95,CO97=$K95,CO97=$L95,CO97=$M95,CO97=$N95,CO97=$O95,CO97=$P95,CO97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(CP97=$H95,CP97=$I95,CP97=$J95,CP97=$K95,CP97=$L95,CP97=$M95,CP97=$N95,CP97=$O95,CP97=$P95,CP97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(CQ97=$H95,CQ97=$I95,CQ97=$J95,CQ97=$K95,CQ97=$L95,CQ97=$M95,CQ97=$N95,CQ97=$O95,CQ97=$P95,CQ97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(CR97=$H95,CR97=$I95,CR97=$J95,CR97=$K95,CR97=$L95,CR97=$M95,CR97=$N95,CR97=$O95,CR97=$P95,CR97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(CS97=$H95,CS97=$I95,CS97=$J95,CS97=$K95,CS97=$L95,CS97=$M95,CS97=$N95,CS97=$O95,CS97=$P95,CS97=$Q95)),CS!$G$93*$G85,\"0\")","v":0},{"$f":"IF((OR(CT97=$H95,CT97=$I95,CT97=$J95,CT97=$K95,CT97=$L95,CT97=$M95,CT97=$N95,CT97=$O95,CT97=$P95,CT97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(CU97=$H95,CU97=$I95,CU97=$J95,CU97=$K95,CU97=$L95,CU97=$M95,CU97=$N95,CU97=$O95,CU97=$P95,CU97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(CV97=$H95,CV97=$I95,CV97=$J95,CV97=$K95,CV97=$L95,CV97=$M95,CV97=$N95,CV97=$O95,CV97=$P95,CV97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(CW97=$H95,CW97=$I95,CW97=$J95,CW97=$K95,CW97=$L95,CW97=$M95,CW97=$N95,CW97=$O95,CW97=$P95,CW97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(CX97=$H95,CX97=$I95,CX97=$J95,CX97=$K95,CX97=$L95,CX97=$M95,CX97=$N95,CX97=$O95,CX97=$P95,CX97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(CY97=$H95,CY97=$I95,CY97=$J95,CY97=$K95,CY97=$L95,CY97=$M95,CY97=$N95,CY97=$O95,CY97=$P95,CY97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(CZ97=$H95,CZ97=$I95,CZ97=$J95,CZ97=$K95,CZ97=$L95,CZ97=$M95,CZ97=$N95,CZ97=$O95,CZ97=$P95,CZ97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(DA97=$H95,DA97=$I95,DA97=$J95,DA97=$K95,DA97=$L95,DA97=$M95,DA97=$N95,DA97=$O95,DA97=$P95,DA97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(DB97=$H95,DB97=$I95,DB97=$J95,DB97=$K95,DB97=$L95,DB97=$M95,DB97=$N95,DB97=$O95,DB97=$P95,DB97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"},{"$f":"IF((OR(DC97=$H95,DC97=$I95,DC97=$J95,DC97=$K95,DC97=$L95,DC97=$M95,DC97=$N95,DC97=$O95,DC97=$P95,DC97=$Q95)),CS!$G$93*$G85,\"0\")","v":"0"}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 4 Two-lane collector","Replacement Capital Cost","Replacement Present Value",null,null,null,{"$f":"H98/((1+CV!$F$9)^H97)","v":0},{"$f":"I98/((1+CV!$F$9)^I97)","v":0},{"$f":"J98/((1+CV!$F$9)^J97)","v":0},{"$f":"K98/((1+CV!$F$9)^K97)","v":0},{"$f":"L98/((1+CV!$F$9)^L97)","v":0},{"$f":"M98/((1+CV!$F$9)^M97)","v":0},{"$f":"N98/((1+CV!$F$9)^N97)","v":0},{"$f":"O98/((1+CV!$F$9)^O97)","v":0},{"$f":"P98/((1+CV!$F$9)^P97)","v":0},{"$f":"Q98/((1+CV!$F$9)^Q97)","v":0},{"$f":"R98/((1+CV!$F$9)^R97)","v":0},{"$f":"S98/((1+CV!$F$9)^S97)","v":0},{"$f":"T98/((1+CV!$F$9)^T97)","v":0},{"$f":"U98/((1+CV!$F$9)^U97)","v":0},{"$f":"V98/((1+CV!$F$9)^V97)","v":0},{"$f":"W98/((1+CV!$F$9)^W97)","v":0},{"$f":"X98/((1+CV!$F$9)^X97)","v":0},{"$f":"Y98/((1+CV!$F$9)^Y97)","v":0},{"$f":"Z98/((1+CV!$F$9)^Z97)","v":0},{"$f":"AA98/((1+CV!$F$9)^AA97)","v":0},{"$f":"AB98/((1+CV!$F$9)^AB97)","v":0},{"$f":"AC98/((1+CV!$F$9)^AC97)","v":0},{"$f":"AD98/((1+CV!$F$9)^AD97)","v":0},{"$f":"AE98/((1+CV!$F$9)^AE97)","v":0},{"$f":"AF98/((1+CV!$F$9)^AF97)","v":0},{"$f":"AG98/((1+CV!$F$9)^AG97)","v":0},{"$f":"AH98/((1+CV!$F$9)^AH97)","v":0},{"$f":"AI98/((1+CV!$F$9)^AI97)","v":0},{"$f":"AJ98/((1+CV!$F$9)^AJ97)","v":0},{"$f":"AK98/((1+CV!$F$9)^AK97)","v":0},{"$f":"AL98/((1+CV!$F$9)^AL97)","v":0},{"$f":"AM98/((1+CV!$F$9)^AM97)","v":0},{"$f":"AN98/((1+CV!$F$9)^AN97)","v":0},{"$f":"AO98/((1+CV!$F$9)^AO97)","v":0},{"$f":"AP98/((1+CV!$F$9)^AP97)","v":0},{"$f":"AQ98/((1+CV!$F$9)^AQ97)","v":0},{"$f":"AR98/((1+CV!$F$9)^AR97)","v":0},{"$f":"AS98/((1+CV!$F$9)^AS97)","v":0},{"$f":"AT98/((1+CV!$F$9)^AT97)","v":0},{"$f":"AU98/((1+CV!$F$9)^AU97)","v":0},{"$f":"AV98/((1+CV!$F$9)^AV97)","v":0},{"$f":"AW98/((1+CV!$F$9)^AW97)","v":0},{"$f":"AX98/((1+CV!$F$9)^AX97)","v":0},{"$f":"AY98/((1+CV!$F$9)^AY97)","v":0},{"$f":"AZ98/((1+CV!$F$9)^AZ97)","v":0},{"$f":"BA98/((1+CV!$F$9)^BA97)","v":0},{"$f":"BB98/((1+CV!$F$9)^BB97)","v":0},{"$f":"BC98/((1+CV!$F$9)^BC97)","v":0},{"$f":"BD98/((1+CV!$F$9)^BD97)","v":0},{"$f":"BE98/((1+CV!$F$9)^BE97)","v":0},{"$f":"BF98/((1+CV!$F$9)^BF97)","v":0},{"$f":"BG98/((1+CV!$F$9)^BG97)","v":0},{"$f":"BH98/((1+CV!$F$9)^BH97)","v":0},{"$f":"BI98/((1+CV!$F$9)^BI97)","v":0},{"$f":"BJ98/((1+CV!$F$9)^BJ97)","v":0},{"$f":"BK98/((1+CV!$F$9)^BK97)","v":0},{"$f":"BL98/((1+CV!$F$9)^BL97)","v":0},{"$f":"BM98/((1+CV!$F$9)^BM97)","v":0},{"$f":"BN98/((1+CV!$F$9)^BN97)","v":0},{"$f":"BO98/((1+CV!$F$9)^BO97)","v":0},{"$f":"BP98/((1+CV!$F$9)^BP97)","v":0},{"$f":"BQ98/((1+CV!$F$9)^BQ97)","v":0},{"$f":"BR98/((1+CV!$F$9)^BR97)","v":0},{"$f":"BS98/((1+CV!$F$9)^BS97)","v":0},{"$f":"BT98/((1+CV!$F$9)^BT97)","v":0},{"$f":"BU98/((1+CV!$F$9)^BU97)","v":0},{"$f":"BV98/((1+CV!$F$9)^BV97)","v":0},{"$f":"BW98/((1+CV!$F$9)^BW97)","v":0},{"$f":"BX98/((1+CV!$F$9)^BX97)","v":0},{"$f":"BY98/((1+CV!$F$9)^BY97)","v":0},{"$f":"BZ98/((1+CV!$F$9)^BZ97)","v":0},{"$f":"CA98/((1+CV!$F$9)^CA97)","v":0},{"$f":"CB98/((1+CV!$F$9)^CB97)","v":0},{"$f":"CC98/((1+CV!$F$9)^CC97)","v":0},{"$f":"CD98/((1+CV!$F$9)^CD97)","v":0},{"$f":"CE98/((1+CV!$F$9)^CE97)","v":0},{"$f":"CF98/((1+CV!$F$9)^CF97)","v":0},{"$f":"CG98/((1+CV!$F$9)^CG97)","v":0},{"$f":"CH98/((1+CV!$F$9)^CH97)","v":0},{"$f":"CI98/((1+CV!$F$9)^CI97)","v":0},{"$f":"CJ98/((1+CV!$F$9)^CJ97)","v":0},{"$f":"CK98/((1+CV!$F$9)^CK97)","v":0},{"$f":"CL98/((1+CV!$F$9)^CL97)","v":0},{"$f":"CM98/((1+CV!$F$9)^CM97)","v":0},{"$f":"CN98/((1+CV!$F$9)^CN97)","v":0},{"$f":"CO98/((1+CV!$F$9)^CO97)","v":0},{"$f":"CP98/((1+CV!$F$9)^CP97)","v":0},{"$f":"CQ98/((1+CV!$F$9)^CQ97)","v":0},{"$f":"CR98/((1+CV!$F$9)^CR97)","v":0},{"$f":"CS98/((1+CV!$F$9)^CS97)","v":0},{"$f":"CT98/((1+CV!$F$9)^CT97)","v":0},{"$f":"CU98/((1+CV!$F$9)^CU97)","v":0},{"$f":"CV98/((1+CV!$F$9)^CV97)","v":0},{"$f":"CW98/((1+CV!$F$9)^CW97)","v":0},{"$f":"CX98/((1+CV!$F$9)^CX97)","v":0},{"$f":"CY98/((1+CV!$F$9)^CY97)","v":0},{"$f":"CZ98/((1+CV!$F$9)^CZ97)","v":0},{"$f":"DA98/((1+CV!$F$9)^DA97)","v":0},{"$f":"DB98/((1+CV!$F$9)^DB97)","v":0},{"$f":"DC98/((1+CV!$F$9)^DC97)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 4 Two-lane collector","Replacement Capital Cost","Replacement Present Value",null,null,{"$f":"SUM(H99:DC99)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 4 Two-lane collector","Replacement Capital Cost"]
["POTENTIAL COMMUNITY SERVICES COSTS",{"$f":" \"Internal \" & 'RC'!J9 & \" \" & 'RC'!J10","v":"Internal Type 5 Four-lane collector"}]
["POTENTIAL COMMUNITY SERVICES COSTS",{"$f":"OFFSET(B103,-1,0)","v":"Internal Type 5 Four-lane collector"}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 5 Four-lane collector","Initial Capital Cost"]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 5 Four-lane collector","Initial Capital Cost","Local Roads",null,null,{"$f":"IF('RC'!J11 = \"Local\",+(DC!$H$76*CV!E21),0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 5 Four-lane collector","Initial Capital Cost","Collector Roads",null,null,{"$f":"IF('RC'!J11 = \"Collector\",+(DC!$H$76*CV!E21),0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 5 Four-lane collector","Initial Capital Cost","Arterial Roads",null,null,{"$f":"IF('RC'!J11 = \"Arterial\",+(DC!$H$76*CV!E21),0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 5 Four-lane collector",{"$f":"OFFSET(C108,-1,0)","v":"Initial Capital Cost"},"Basic Capital Roadworks ($)",null,null,{"$f":"SUM(G105:G107)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 5 Four-lane collector","O&M Cost"]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 5 Four-lane collector",{"$f":"OFFSET(C110,-1,0)","v":"O&M Cost"},"Local Roads",null,null,{"$f":"IF('RC'!J11 = \"Local\",+CV!F64*DC!H76,0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 5 Four-lane collector",{"$f":"OFFSET(C111,-1,0)","v":"O&M Cost"},"Collector Roads",null,null,{"$f":"IF('RC'!J11 = \"Collector\",+CV!F65*DC!H76,0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 5 Four-lane collector",{"$f":"OFFSET(C112,-1,0)","v":"O&M Cost"},"Arterial Roads",null,null,{"$f":"IF('RC'!J11 = \"Arterial\",+CV!F66*DC!H76,0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 5 Four-lane collector",{"$f":"OFFSET(C113,-1,0)","v":"O&M Cost"},"Road O&M Cost ($)",null,null,{"$f":"SUM(G110:G112)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 5 Four-lane collector","Replacement Capital Cost"]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 5 Four-lane collector",{"$f":"OFFSET(C115,-1,0)","v":"Replacement Capital Cost"},"Replacement Period (Years)",null,null,{"$f":"CS!F95","v":30}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 5 Four-lane collector","Replacement Capital Cost","Times (Lifecycle / Replacement Period)",null,null,{"$f":"TRUNC(100/G115,0)","v":3}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 5 Four-lane collector","Replacement Capital Cost",null,null,"Breakdown of times (lifecycle/replacement period) in cycles",null,1,2,3,4,5,6,7,8,9,10]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 5 Four-lane collector","Replacement Capital Cost",null,null,"Breakdown of times (lifecycle/replacement period) in years",{"$f":"G115*G116","v":90},{"$f":"IF(($G115*H117)-CS!$H$19<=$G118,($G115*H117)-CS!$H$19,0)","v":30},{"$f":"IF(($G115*I117)-CS!$H$19<=$G118,($G115*I117)-CS!$H$19,0)","v":60},{"$f":"IF(($G115*J117)-CS!$H$19<=$G118,($G115*J117)-CS!$H$19,0)","v":90},{"$f":"IF(($G115*K117)-CS!$H$19<=$G118,($G115*K117)-CS!$H$19,0)","v":0},{"$f":"IF(($G115*L117)-CS!$H$19<=$G118,($G115*L117)-CS!$H$19,0)","v":0},{"$f":"IF(($G115*M117)-CS!$H$19<=$G118,($G115*M117)-CS!$H$19,0)","v":0},{"$f":"IF(($G115*N117)-CS!$H$19<=$G118,($G115*N117)-CS!$H$19,0)","v":0},{"$f":"IF(($G115*O117)-CS!$H$19<=$G118,($G115*O117)-CS!$H$19,0)","v":0},{"$f":"IF(($G115*P117)-CS!$H$19<=$G118,($G115*P117)-CS!$H$19,0)","v":0},{"$f":"IF(($G115*Q117)-CS!$H$19<=$G118,($G115*Q117)-CS!$H$19,0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 5 Four-lane collector","Replacement Capital Cost"]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 5 Four-lane collector","Replacement Capital Cost","Replacement Period",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 5 Four-lane collector","Replacement Capital Cost","Replacements",null,null,null,{"$f":"IF((OR(H120=$H118,H120=$I118,H120=$J118,H120=$K118,H120=$L118,H120=$M118,H120=$N118,H120=$O118,H120=$P118,H120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(I120=$H118,I120=$I118,I120=$J118,I120=$K118,I120=$L118,I120=$M118,I120=$N118,I120=$O118,I120=$P118,I120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(J120=$H118,J120=$I118,J120=$J118,J120=$K118,J120=$L118,J120=$M118,J120=$N118,J120=$O118,J120=$P118,J120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(K120=$H118,K120=$I118,K120=$J118,K120=$K118,K120=$L118,K120=$M118,K120=$N118,K120=$O118,K120=$P118,K120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(L120=$H118,L120=$I118,L120=$J118,L120=$K118,L120=$L118,L120=$M118,L120=$N118,L120=$O118,L120=$P118,L120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(M120=$H118,M120=$I118,M120=$J118,M120=$K118,M120=$L118,M120=$M118,M120=$N118,M120=$O118,M120=$P118,M120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(N120=$H118,N120=$I118,N120=$J118,N120=$K118,N120=$L118,N120=$M118,N120=$N118,N120=$O118,N120=$P118,N120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(O120=$H118,O120=$I118,O120=$J118,O120=$K118,O120=$L118,O120=$M118,O120=$N118,O120=$O118,O120=$P118,O120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(P120=$H118,P120=$I118,P120=$J118,P120=$K118,P120=$L118,P120=$M118,P120=$N118,P120=$O118,P120=$P118,P120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(Q120=$H118,Q120=$I118,Q120=$J118,Q120=$K118,Q120=$L118,Q120=$M118,Q120=$N118,Q120=$O118,Q120=$P118,Q120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(R120=$H118,R120=$I118,R120=$J118,R120=$K118,R120=$L118,R120=$M118,R120=$N118,R120=$O118,R120=$P118,R120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(S120=$H118,S120=$I118,S120=$J118,S120=$K118,S120=$L118,S120=$M118,S120=$N118,S120=$O118,S120=$P118,S120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(T120=$H118,T120=$I118,T120=$J118,T120=$K118,T120=$L118,T120=$M118,T120=$N118,T120=$O118,T120=$P118,T120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(U120=$H118,U120=$I118,U120=$J118,U120=$K118,U120=$L118,U120=$M118,U120=$N118,U120=$O118,U120=$P118,U120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(V120=$H118,V120=$I118,V120=$J118,V120=$K118,V120=$L118,V120=$M118,V120=$N118,V120=$O118,V120=$P118,V120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(W120=$H118,W120=$I118,W120=$J118,W120=$K118,W120=$L118,W120=$M118,W120=$N118,W120=$O118,W120=$P118,W120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(X120=$H118,X120=$I118,X120=$J118,X120=$K118,X120=$L118,X120=$M118,X120=$N118,X120=$O118,X120=$P118,X120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(Y120=$H118,Y120=$I118,Y120=$J118,Y120=$K118,Y120=$L118,Y120=$M118,Y120=$N118,Y120=$O118,Y120=$P118,Y120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(Z120=$H118,Z120=$I118,Z120=$J118,Z120=$K118,Z120=$L118,Z120=$M118,Z120=$N118,Z120=$O118,Z120=$P118,Z120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(AA120=$H118,AA120=$I118,AA120=$J118,AA120=$K118,AA120=$L118,AA120=$M118,AA120=$N118,AA120=$O118,AA120=$P118,AA120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(AB120=$H118,AB120=$I118,AB120=$J118,AB120=$K118,AB120=$L118,AB120=$M118,AB120=$N118,AB120=$O118,AB120=$P118,AB120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(AC120=$H118,AC120=$I118,AC120=$J118,AC120=$K118,AC120=$L118,AC120=$M118,AC120=$N118,AC120=$O118,AC120=$P118,AC120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(AD120=$H118,AD120=$I118,AD120=$J118,AD120=$K118,AD120=$L118,AD120=$M118,AD120=$N118,AD120=$O118,AD120=$P118,AD120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(AE120=$H118,AE120=$I118,AE120=$J118,AE120=$K118,AE120=$L118,AE120=$M118,AE120=$N118,AE120=$O118,AE120=$P118,AE120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(AF120=$H118,AF120=$I118,AF120=$J118,AF120=$K118,AF120=$L118,AF120=$M118,AF120=$N118,AF120=$O118,AF120=$P118,AF120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(AG120=$H118,AG120=$I118,AG120=$J118,AG120=$K118,AG120=$L118,AG120=$M118,AG120=$N118,AG120=$O118,AG120=$P118,AG120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(AH120=$H118,AH120=$I118,AH120=$J118,AH120=$K118,AH120=$L118,AH120=$M118,AH120=$N118,AH120=$O118,AH120=$P118,AH120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(AI120=$H118,AI120=$I118,AI120=$J118,AI120=$K118,AI120=$L118,AI120=$M118,AI120=$N118,AI120=$O118,AI120=$P118,AI120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(AJ120=$H118,AJ120=$I118,AJ120=$J118,AJ120=$K118,AJ120=$L118,AJ120=$M118,AJ120=$N118,AJ120=$O118,AJ120=$P118,AJ120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(AK120=$H118,AK120=$I118,AK120=$J118,AK120=$K118,AK120=$L118,AK120=$M118,AK120=$N118,AK120=$O118,AK120=$P118,AK120=$Q118)),CS!$G$95*$G108,\"0\")","v":0},{"$f":"IF((OR(AL120=$H118,AL120=$I118,AL120=$J118,AL120=$K118,AL120=$L118,AL120=$M118,AL120=$N118,AL120=$O118,AL120=$P118,AL120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(AM120=$H118,AM120=$I118,AM120=$J118,AM120=$K118,AM120=$L118,AM120=$M118,AM120=$N118,AM120=$O118,AM120=$P118,AM120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(AN120=$H118,AN120=$I118,AN120=$J118,AN120=$K118,AN120=$L118,AN120=$M118,AN120=$N118,AN120=$O118,AN120=$P118,AN120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(AO120=$H118,AO120=$I118,AO120=$J118,AO120=$K118,AO120=$L118,AO120=$M118,AO120=$N118,AO120=$O118,AO120=$P118,AO120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(AP120=$H118,AP120=$I118,AP120=$J118,AP120=$K118,AP120=$L118,AP120=$M118,AP120=$N118,AP120=$O118,AP120=$P118,AP120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(AQ120=$H118,AQ120=$I118,AQ120=$J118,AQ120=$K118,AQ120=$L118,AQ120=$M118,AQ120=$N118,AQ120=$O118,AQ120=$P118,AQ120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(AR120=$H118,AR120=$I118,AR120=$J118,AR120=$K118,AR120=$L118,AR120=$M118,AR120=$N118,AR120=$O118,AR120=$P118,AR120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(AS120=$H118,AS120=$I118,AS120=$J118,AS120=$K118,AS120=$L118,AS120=$M118,AS120=$N118,AS120=$O118,AS120=$P118,AS120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(AT120=$H118,AT120=$I118,AT120=$J118,AT120=$K118,AT120=$L118,AT120=$M118,AT120=$N118,AT120=$O118,AT120=$P118,AT120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(AU120=$H118,AU120=$I118,AU120=$J118,AU120=$K118,AU120=$L118,AU120=$M118,AU120=$N118,AU120=$O118,AU120=$P118,AU120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(AV120=$H118,AV120=$I118,AV120=$J118,AV120=$K118,AV120=$L118,AV120=$M118,AV120=$N118,AV120=$O118,AV120=$P118,AV120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(AW120=$H118,AW120=$I118,AW120=$J118,AW120=$K118,AW120=$L118,AW120=$M118,AW120=$N118,AW120=$O118,AW120=$P118,AW120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(AX120=$H118,AX120=$I118,AX120=$J118,AX120=$K118,AX120=$L118,AX120=$M118,AX120=$N118,AX120=$O118,AX120=$P118,AX120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(AY120=$H118,AY120=$I118,AY120=$J118,AY120=$K118,AY120=$L118,AY120=$M118,AY120=$N118,AY120=$O118,AY120=$P118,AY120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(AZ120=$H118,AZ120=$I118,AZ120=$J118,AZ120=$K118,AZ120=$L118,AZ120=$M118,AZ120=$N118,AZ120=$O118,AZ120=$P118,AZ120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(BA120=$H118,BA120=$I118,BA120=$J118,BA120=$K118,BA120=$L118,BA120=$M118,BA120=$N118,BA120=$O118,BA120=$P118,BA120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(BB120=$H118,BB120=$I118,BB120=$J118,BB120=$K118,BB120=$L118,BB120=$M118,BB120=$N118,BB120=$O118,BB120=$P118,BB120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(BC120=$H118,BC120=$I118,BC120=$J118,BC120=$K118,BC120=$L118,BC120=$M118,BC120=$N118,BC120=$O118,BC120=$P118,BC120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(BD120=$H118,BD120=$I118,BD120=$J118,BD120=$K118,BD120=$L118,BD120=$M118,BD120=$N118,BD120=$O118,BD120=$P118,BD120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(BE120=$H118,BE120=$I118,BE120=$J118,BE120=$K118,BE120=$L118,BE120=$M118,BE120=$N118,BE120=$O118,BE120=$P118,BE120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(BF120=$H118,BF120=$I118,BF120=$J118,BF120=$K118,BF120=$L118,BF120=$M118,BF120=$N118,BF120=$O118,BF120=$P118,BF120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(BG120=$H118,BG120=$I118,BG120=$J118,BG120=$K118,BG120=$L118,BG120=$M118,BG120=$N118,BG120=$O118,BG120=$P118,BG120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(BH120=$H118,BH120=$I118,BH120=$J118,BH120=$K118,BH120=$L118,BH120=$M118,BH120=$N118,BH120=$O118,BH120=$P118,BH120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(BI120=$H118,BI120=$I118,BI120=$J118,BI120=$K118,BI120=$L118,BI120=$M118,BI120=$N118,BI120=$O118,BI120=$P118,BI120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(BJ120=$H118,BJ120=$I118,BJ120=$J118,BJ120=$K118,BJ120=$L118,BJ120=$M118,BJ120=$N118,BJ120=$O118,BJ120=$P118,BJ120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(BK120=$H118,BK120=$I118,BK120=$J118,BK120=$K118,BK120=$L118,BK120=$M118,BK120=$N118,BK120=$O118,BK120=$P118,BK120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(BL120=$H118,BL120=$I118,BL120=$J118,BL120=$K118,BL120=$L118,BL120=$M118,BL120=$N118,BL120=$O118,BL120=$P118,BL120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(BM120=$H118,BM120=$I118,BM120=$J118,BM120=$K118,BM120=$L118,BM120=$M118,BM120=$N118,BM120=$O118,BM120=$P118,BM120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(BN120=$H118,BN120=$I118,BN120=$J118,BN120=$K118,BN120=$L118,BN120=$M118,BN120=$N118,BN120=$O118,BN120=$P118,BN120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(BO120=$H118,BO120=$I118,BO120=$J118,BO120=$K118,BO120=$L118,BO120=$M118,BO120=$N118,BO120=$O118,BO120=$P118,BO120=$Q118)),CS!$G$95*$G108,\"0\")","v":0},{"$f":"IF((OR(BP120=$H118,BP120=$I118,BP120=$J118,BP120=$K118,BP120=$L118,BP120=$M118,BP120=$N118,BP120=$O118,BP120=$P118,BP120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(BQ120=$H118,BQ120=$I118,BQ120=$J118,BQ120=$K118,BQ120=$L118,BQ120=$M118,BQ120=$N118,BQ120=$O118,BQ120=$P118,BQ120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(BR120=$H118,BR120=$I118,BR120=$J118,BR120=$K118,BR120=$L118,BR120=$M118,BR120=$N118,BR120=$O118,BR120=$P118,BR120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(BS120=$H118,BS120=$I118,BS120=$J118,BS120=$K118,BS120=$L118,BS120=$M118,BS120=$N118,BS120=$O118,BS120=$P118,BS120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(BT120=$H118,BT120=$I118,BT120=$J118,BT120=$K118,BT120=$L118,BT120=$M118,BT120=$N118,BT120=$O118,BT120=$P118,BT120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(BU120=$H118,BU120=$I118,BU120=$J118,BU120=$K118,BU120=$L118,BU120=$M118,BU120=$N118,BU120=$O118,BU120=$P118,BU120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(BV120=$H118,BV120=$I118,BV120=$J118,BV120=$K118,BV120=$L118,BV120=$M118,BV120=$N118,BV120=$O118,BV120=$P118,BV120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(BW120=$H118,BW120=$I118,BW120=$J118,BW120=$K118,BW120=$L118,BW120=$M118,BW120=$N118,BW120=$O118,BW120=$P118,BW120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(BX120=$H118,BX120=$I118,BX120=$J118,BX120=$K118,BX120=$L118,BX120=$M118,BX120=$N118,BX120=$O118,BX120=$P118,BX120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(BY120=$H118,BY120=$I118,BY120=$J118,BY120=$K118,BY120=$L118,BY120=$M118,BY120=$N118,BY120=$O118,BY120=$P118,BY120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(BZ120=$H118,BZ120=$I118,BZ120=$J118,BZ120=$K118,BZ120=$L118,BZ120=$M118,BZ120=$N118,BZ120=$O118,BZ120=$P118,BZ120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(CA120=$H118,CA120=$I118,CA120=$J118,CA120=$K118,CA120=$L118,CA120=$M118,CA120=$N118,CA120=$O118,CA120=$P118,CA120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(CB120=$H118,CB120=$I118,CB120=$J118,CB120=$K118,CB120=$L118,CB120=$M118,CB120=$N118,CB120=$O118,CB120=$P118,CB120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(CC120=$H118,CC120=$I118,CC120=$J118,CC120=$K118,CC120=$L118,CC120=$M118,CC120=$N118,CC120=$O118,CC120=$P118,CC120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(CD120=$H118,CD120=$I118,CD120=$J118,CD120=$K118,CD120=$L118,CD120=$M118,CD120=$N118,CD120=$O118,CD120=$P118,CD120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(CE120=$H118,CE120=$I118,CE120=$J118,CE120=$K118,CE120=$L118,CE120=$M118,CE120=$N118,CE120=$O118,CE120=$P118,CE120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(CF120=$H118,CF120=$I118,CF120=$J118,CF120=$K118,CF120=$L118,CF120=$M118,CF120=$N118,CF120=$O118,CF120=$P118,CF120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(CG120=$H118,CG120=$I118,CG120=$J118,CG120=$K118,CG120=$L118,CG120=$M118,CG120=$N118,CG120=$O118,CG120=$P118,CG120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(CH120=$H118,CH120=$I118,CH120=$J118,CH120=$K118,CH120=$L118,CH120=$M118,CH120=$N118,CH120=$O118,CH120=$P118,CH120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(CI120=$H118,CI120=$I118,CI120=$J118,CI120=$K118,CI120=$L118,CI120=$M118,CI120=$N118,CI120=$O118,CI120=$P118,CI120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(CJ120=$H118,CJ120=$I118,CJ120=$J118,CJ120=$K118,CJ120=$L118,CJ120=$M118,CJ120=$N118,CJ120=$O118,CJ120=$P118,CJ120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(CK120=$H118,CK120=$I118,CK120=$J118,CK120=$K118,CK120=$L118,CK120=$M118,CK120=$N118,CK120=$O118,CK120=$P118,CK120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(CL120=$H118,CL120=$I118,CL120=$J118,CL120=$K118,CL120=$L118,CL120=$M118,CL120=$N118,CL120=$O118,CL120=$P118,CL120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(CM120=$H118,CM120=$I118,CM120=$J118,CM120=$K118,CM120=$L118,CM120=$M118,CM120=$N118,CM120=$O118,CM120=$P118,CM120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(CN120=$H118,CN120=$I118,CN120=$J118,CN120=$K118,CN120=$L118,CN120=$M118,CN120=$N118,CN120=$O118,CN120=$P118,CN120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(CO120=$H118,CO120=$I118,CO120=$J118,CO120=$K118,CO120=$L118,CO120=$M118,CO120=$N118,CO120=$O118,CO120=$P118,CO120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(CP120=$H118,CP120=$I118,CP120=$J118,CP120=$K118,CP120=$L118,CP120=$M118,CP120=$N118,CP120=$O118,CP120=$P118,CP120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(CQ120=$H118,CQ120=$I118,CQ120=$J118,CQ120=$K118,CQ120=$L118,CQ120=$M118,CQ120=$N118,CQ120=$O118,CQ120=$P118,CQ120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(CR120=$H118,CR120=$I118,CR120=$J118,CR120=$K118,CR120=$L118,CR120=$M118,CR120=$N118,CR120=$O118,CR120=$P118,CR120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(CS120=$H118,CS120=$I118,CS120=$J118,CS120=$K118,CS120=$L118,CS120=$M118,CS120=$N118,CS120=$O118,CS120=$P118,CS120=$Q118)),CS!$G$95*$G108,\"0\")","v":0},{"$f":"IF((OR(CT120=$H118,CT120=$I118,CT120=$J118,CT120=$K118,CT120=$L118,CT120=$M118,CT120=$N118,CT120=$O118,CT120=$P118,CT120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(CU120=$H118,CU120=$I118,CU120=$J118,CU120=$K118,CU120=$L118,CU120=$M118,CU120=$N118,CU120=$O118,CU120=$P118,CU120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(CV120=$H118,CV120=$I118,CV120=$J118,CV120=$K118,CV120=$L118,CV120=$M118,CV120=$N118,CV120=$O118,CV120=$P118,CV120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(CW120=$H118,CW120=$I118,CW120=$J118,CW120=$K118,CW120=$L118,CW120=$M118,CW120=$N118,CW120=$O118,CW120=$P118,CW120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(CX120=$H118,CX120=$I118,CX120=$J118,CX120=$K118,CX120=$L118,CX120=$M118,CX120=$N118,CX120=$O118,CX120=$P118,CX120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(CY120=$H118,CY120=$I118,CY120=$J118,CY120=$K118,CY120=$L118,CY120=$M118,CY120=$N118,CY120=$O118,CY120=$P118,CY120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(CZ120=$H118,CZ120=$I118,CZ120=$J118,CZ120=$K118,CZ120=$L118,CZ120=$M118,CZ120=$N118,CZ120=$O118,CZ120=$P118,CZ120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(DA120=$H118,DA120=$I118,DA120=$J118,DA120=$K118,DA120=$L118,DA120=$M118,DA120=$N118,DA120=$O118,DA120=$P118,DA120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(DB120=$H118,DB120=$I118,DB120=$J118,DB120=$K118,DB120=$L118,DB120=$M118,DB120=$N118,DB120=$O118,DB120=$P118,DB120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"},{"$f":"IF((OR(DC120=$H118,DC120=$I118,DC120=$J118,DC120=$K118,DC120=$L118,DC120=$M118,DC120=$N118,DC120=$O118,DC120=$P118,DC120=$Q118)),CS!$G$95*$G108,\"0\")","v":"0"}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 5 Four-lane collector","Replacement Capital Cost","Replacement Present Value",null,null,null,{"$f":"H121/((1+CV!$F$9)^H120)","v":0},{"$f":"I121/((1+CV!$F$9)^I120)","v":0},{"$f":"J121/((1+CV!$F$9)^J120)","v":0},{"$f":"K121/((1+CV!$F$9)^K120)","v":0},{"$f":"L121/((1+CV!$F$9)^L120)","v":0},{"$f":"M121/((1+CV!$F$9)^M120)","v":0},{"$f":"N121/((1+CV!$F$9)^N120)","v":0},{"$f":"O121/((1+CV!$F$9)^O120)","v":0},{"$f":"P121/((1+CV!$F$9)^P120)","v":0},{"$f":"Q121/((1+CV!$F$9)^Q120)","v":0},{"$f":"R121/((1+CV!$F$9)^R120)","v":0},{"$f":"S121/((1+CV!$F$9)^S120)","v":0},{"$f":"T121/((1+CV!$F$9)^T120)","v":0},{"$f":"U121/((1+CV!$F$9)^U120)","v":0},{"$f":"V121/((1+CV!$F$9)^V120)","v":0},{"$f":"W121/((1+CV!$F$9)^W120)","v":0},{"$f":"X121/((1+CV!$F$9)^X120)","v":0},{"$f":"Y121/((1+CV!$F$9)^Y120)","v":0},{"$f":"Z121/((1+CV!$F$9)^Z120)","v":0},{"$f":"AA121/((1+CV!$F$9)^AA120)","v":0},{"$f":"AB121/((1+CV!$F$9)^AB120)","v":0},{"$f":"AC121/((1+CV!$F$9)^AC120)","v":0},{"$f":"AD121/((1+CV!$F$9)^AD120)","v":0},{"$f":"AE121/((1+CV!$F$9)^AE120)","v":0},{"$f":"AF121/((1+CV!$F$9)^AF120)","v":0},{"$f":"AG121/((1+CV!$F$9)^AG120)","v":0},{"$f":"AH121/((1+CV!$F$9)^AH120)","v":0},{"$f":"AI121/((1+CV!$F$9)^AI120)","v":0},{"$f":"AJ121/((1+CV!$F$9)^AJ120)","v":0},{"$f":"AK121/((1+CV!$F$9)^AK120)","v":0},{"$f":"AL121/((1+CV!$F$9)^AL120)","v":0},{"$f":"AM121/((1+CV!$F$9)^AM120)","v":0},{"$f":"AN121/((1+CV!$F$9)^AN120)","v":0},{"$f":"AO121/((1+CV!$F$9)^AO120)","v":0},{"$f":"AP121/((1+CV!$F$9)^AP120)","v":0},{"$f":"AQ121/((1+CV!$F$9)^AQ120)","v":0},{"$f":"AR121/((1+CV!$F$9)^AR120)","v":0},{"$f":"AS121/((1+CV!$F$9)^AS120)","v":0},{"$f":"AT121/((1+CV!$F$9)^AT120)","v":0},{"$f":"AU121/((1+CV!$F$9)^AU120)","v":0},{"$f":"AV121/((1+CV!$F$9)^AV120)","v":0},{"$f":"AW121/((1+CV!$F$9)^AW120)","v":0},{"$f":"AX121/((1+CV!$F$9)^AX120)","v":0},{"$f":"AY121/((1+CV!$F$9)^AY120)","v":0},{"$f":"AZ121/((1+CV!$F$9)^AZ120)","v":0},{"$f":"BA121/((1+CV!$F$9)^BA120)","v":0},{"$f":"BB121/((1+CV!$F$9)^BB120)","v":0},{"$f":"BC121/((1+CV!$F$9)^BC120)","v":0},{"$f":"BD121/((1+CV!$F$9)^BD120)","v":0},{"$f":"BE121/((1+CV!$F$9)^BE120)","v":0},{"$f":"BF121/((1+CV!$F$9)^BF120)","v":0},{"$f":"BG121/((1+CV!$F$9)^BG120)","v":0},{"$f":"BH121/((1+CV!$F$9)^BH120)","v":0},{"$f":"BI121/((1+CV!$F$9)^BI120)","v":0},{"$f":"BJ121/((1+CV!$F$9)^BJ120)","v":0},{"$f":"BK121/((1+CV!$F$9)^BK120)","v":0},{"$f":"BL121/((1+CV!$F$9)^BL120)","v":0},{"$f":"BM121/((1+CV!$F$9)^BM120)","v":0},{"$f":"BN121/((1+CV!$F$9)^BN120)","v":0},{"$f":"BO121/((1+CV!$F$9)^BO120)","v":0},{"$f":"BP121/((1+CV!$F$9)^BP120)","v":0},{"$f":"BQ121/((1+CV!$F$9)^BQ120)","v":0},{"$f":"BR121/((1+CV!$F$9)^BR120)","v":0},{"$f":"BS121/((1+CV!$F$9)^BS120)","v":0},{"$f":"BT121/((1+CV!$F$9)^BT120)","v":0},{"$f":"BU121/((1+CV!$F$9)^BU120)","v":0},{"$f":"BV121/((1+CV!$F$9)^BV120)","v":0},{"$f":"BW121/((1+CV!$F$9)^BW120)","v":0},{"$f":"BX121/((1+CV!$F$9)^BX120)","v":0},{"$f":"BY121/((1+CV!$F$9)^BY120)","v":0},{"$f":"BZ121/((1+CV!$F$9)^BZ120)","v":0},{"$f":"CA121/((1+CV!$F$9)^CA120)","v":0},{"$f":"CB121/((1+CV!$F$9)^CB120)","v":0},{"$f":"CC121/((1+CV!$F$9)^CC120)","v":0},{"$f":"CD121/((1+CV!$F$9)^CD120)","v":0},{"$f":"CE121/((1+CV!$F$9)^CE120)","v":0},{"$f":"CF121/((1+CV!$F$9)^CF120)","v":0},{"$f":"CG121/((1+CV!$F$9)^CG120)","v":0},{"$f":"CH121/((1+CV!$F$9)^CH120)","v":0},{"$f":"CI121/((1+CV!$F$9)^CI120)","v":0},{"$f":"CJ121/((1+CV!$F$9)^CJ120)","v":0},{"$f":"CK121/((1+CV!$F$9)^CK120)","v":0},{"$f":"CL121/((1+CV!$F$9)^CL120)","v":0},{"$f":"CM121/((1+CV!$F$9)^CM120)","v":0},{"$f":"CN121/((1+CV!$F$9)^CN120)","v":0},{"$f":"CO121/((1+CV!$F$9)^CO120)","v":0},{"$f":"CP121/((1+CV!$F$9)^CP120)","v":0},{"$f":"CQ121/((1+CV!$F$9)^CQ120)","v":0},{"$f":"CR121/((1+CV!$F$9)^CR120)","v":0},{"$f":"CS121/((1+CV!$F$9)^CS120)","v":0},{"$f":"CT121/((1+CV!$F$9)^CT120)","v":0},{"$f":"CU121/((1+CV!$F$9)^CU120)","v":0},{"$f":"CV121/((1+CV!$F$9)^CV120)","v":0},{"$f":"CW121/((1+CV!$F$9)^CW120)","v":0},{"$f":"CX121/((1+CV!$F$9)^CX120)","v":0},{"$f":"CY121/((1+CV!$F$9)^CY120)","v":0},{"$f":"CZ121/((1+CV!$F$9)^CZ120)","v":0},{"$f":"DA121/((1+CV!$F$9)^DA120)","v":0},{"$f":"DB121/((1+CV!$F$9)^DB120)","v":0},{"$f":"DC121/((1+CV!$F$9)^DC120)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 5 Four-lane collector","Replacement Capital Cost","Replacement Present Value",null,null,{"$f":"SUM(H122:DC122)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 5 Four-lane collector","Replacement Capital Cost"]
["POTENTIAL COMMUNITY SERVICES COSTS",{"$f":" \"Internal \" & 'RC'!K9 & \" \" & 'RC'!K10","v":"Internal Type 6 Four-lane Arterial"}]
["POTENTIAL COMMUNITY SERVICES COSTS",{"$f":"OFFSET(B126,-1,0)","v":"Internal Type 6 Four-lane Arterial"}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 6 Four-lane Arterial","Initial Capital Cost"]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 6 Four-lane Arterial","Initial Capital Cost","Local Roads",null,null,{"$f":"IF('RC'!K11 = \"Local\",+(DC!$H$77*CV!E21),0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 6 Four-lane Arterial","Initial Capital Cost","Collector Roads",null,null,{"$f":"IF('RC'!K11 = \"Collector\",+(DC!$H$77*CV!E21),0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 6 Four-lane Arterial","Initial Capital Cost","Arterial Roads",null,null,{"$f":"IF('RC'!K11 = \"Arterial\",+(DC!$H$77*CV!E21),0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 6 Four-lane Arterial","Initial Capital Cost","Basic Capital Roadworks ($)",null,null,{"$f":"SUM(G128:G130)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 6 Four-lane Arterial","O&M Cost"]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 6 Four-lane Arterial","O&M Cost","Local Roads",null,null,{"$f":"IF('RC'!K11 = \"Local\",+CV!F64*DC!H77,0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 6 Four-lane Arterial","O&M Cost","Collector Roads",null,null,{"$f":"IF('RC'!K11 = \"Collector\",+CV!F65*DC!H77,0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 6 Four-lane Arterial","O&M Cost","Arterial Roads",null,null,{"$f":"IF('RC'!K11 = \"Arterial\",+CV!F66*DC!H77,0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 6 Four-lane Arterial",{"$f":"OFFSET(C136,-1,0)","v":"O&M Cost"},"Road O&M Cost ($)",null,null,{"$f":"SUM(G133:G135)","v":0}]
[{"$f":"OFFSET(A137,-1,0)","v":"POTENTIAL COMMUNITY SERVICES COSTS"},"Internal Type 6 Four-lane Arterial","Replacement Capital Cost"]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 6 Four-lane Arterial",{"$f":"OFFSET(C138,-1,0)","v":"Replacement Capital Cost"},"Replacement Period (Years)",null,null,{"$f":"CS!F97","v":30}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 6 Four-lane Arterial","Replacement Capital Cost","Times (Lifecycle / Replacement Period)",null,null,{"$f":"TRUNC(100/G138,0)","v":3}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 6 Four-lane Arterial","Replacement Capital Cost",null,null,"Breakdown of times (lifecycle/replacement period) in cycles",null,1,2,3,4,5,6,7,8,9,10]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 6 Four-lane Arterial","Replacement Capital Cost",null,null,"Breakdown of times (lifecycle/replacement period) in years",{"$f":"G138*G139","v":90},{"$f":"IF(($G138*H140)-CS!$H$21<=$G141,($G138*H140)-CS!$H$21,0)","v":30},{"$f":"IF(($G138*I140)-CS!$H$21<=$G141,($G138*I140)-CS!$H$21,0)","v":60},{"$f":"IF(($G138*J140)-CS!$H$21<=$G141,($G138*J140)-CS!$H$21,0)","v":90},{"$f":"IF(($G138*K140)-CS!$H$21<=$G141,($G138*K140)-CS!$H$21,0)","v":0},{"$f":"IF(($G138*L140)-CS!$H$21<=$G141,($G138*L140)-CS!$H$21,0)","v":0},{"$f":"IF(($G138*M140)-CS!$H$21<=$G141,($G138*M140)-CS!$H$21,0)","v":0},{"$f":"IF(($G138*N140)-CS!$H$21<=$G141,($G138*N140)-CS!$H$21,0)","v":0},{"$f":"IF(($G138*O140)-CS!$H$21<=$G141,($G138*O140)-CS!$H$21,0)","v":0},{"$f":"IF(($G138*P140)-CS!$H$21<=$G141,($G138*P140)-CS!$H$21,0)","v":0},{"$f":"IF(($G138*Q140)-CS!$H$21<=$G141,($G138*Q140)-CS!$H$21,0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 6 Four-lane Arterial","Replacement Capital Cost"]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 6 Four-lane Arterial","Replacement Capital Cost","Replacement Period",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 6 Four-lane Arterial","Replacement Capital Cost","Replacements",null,null,null,{"$f":"IF((OR(H143=$H141,H143=$I141,H143=$J141,H143=$K141,H143=$L141,H143=$M141,H143=$N141,H143=$O141,H143=$P141,H143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(I143=$H141,I143=$I141,I143=$J141,I143=$K141,I143=$L141,I143=$M141,I143=$N141,I143=$O141,I143=$P141,I143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(J143=$H141,J143=$I141,J143=$J141,J143=$K141,J143=$L141,J143=$M141,J143=$N141,J143=$O141,J143=$P141,J143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(K143=$H141,K143=$I141,K143=$J141,K143=$K141,K143=$L141,K143=$M141,K143=$N141,K143=$O141,K143=$P141,K143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(L143=$H141,L143=$I141,L143=$J141,L143=$K141,L143=$L141,L143=$M141,L143=$N141,L143=$O141,L143=$P141,L143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(M143=$H141,M143=$I141,M143=$J141,M143=$K141,M143=$L141,M143=$M141,M143=$N141,M143=$O141,M143=$P141,M143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(N143=$H141,N143=$I141,N143=$J141,N143=$K141,N143=$L141,N143=$M141,N143=$N141,N143=$O141,N143=$P141,N143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(O143=$H141,O143=$I141,O143=$J141,O143=$K141,O143=$L141,O143=$M141,O143=$N141,O143=$O141,O143=$P141,O143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(P143=$H141,P143=$I141,P143=$J141,P143=$K141,P143=$L141,P143=$M141,P143=$N141,P143=$O141,P143=$P141,P143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(Q143=$H141,Q143=$I141,Q143=$J141,Q143=$K141,Q143=$L141,Q143=$M141,Q143=$N141,Q143=$O141,Q143=$P141,Q143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(R143=$H141,R143=$I141,R143=$J141,R143=$K141,R143=$L141,R143=$M141,R143=$N141,R143=$O141,R143=$P141,R143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(S143=$H141,S143=$I141,S143=$J141,S143=$K141,S143=$L141,S143=$M141,S143=$N141,S143=$O141,S143=$P141,S143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(T143=$H141,T143=$I141,T143=$J141,T143=$K141,T143=$L141,T143=$M141,T143=$N141,T143=$O141,T143=$P141,T143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(U143=$H141,U143=$I141,U143=$J141,U143=$K141,U143=$L141,U143=$M141,U143=$N141,U143=$O141,U143=$P141,U143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(V143=$H141,V143=$I141,V143=$J141,V143=$K141,V143=$L141,V143=$M141,V143=$N141,V143=$O141,V143=$P141,V143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(W143=$H141,W143=$I141,W143=$J141,W143=$K141,W143=$L141,W143=$M141,W143=$N141,W143=$O141,W143=$P141,W143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(X143=$H141,X143=$I141,X143=$J141,X143=$K141,X143=$L141,X143=$M141,X143=$N141,X143=$O141,X143=$P141,X143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(Y143=$H141,Y143=$I141,Y143=$J141,Y143=$K141,Y143=$L141,Y143=$M141,Y143=$N141,Y143=$O141,Y143=$P141,Y143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(Z143=$H141,Z143=$I141,Z143=$J141,Z143=$K141,Z143=$L141,Z143=$M141,Z143=$N141,Z143=$O141,Z143=$P141,Z143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(AA143=$H141,AA143=$I141,AA143=$J141,AA143=$K141,AA143=$L141,AA143=$M141,AA143=$N141,AA143=$O141,AA143=$P141,AA143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(AB143=$H141,AB143=$I141,AB143=$J141,AB143=$K141,AB143=$L141,AB143=$M141,AB143=$N141,AB143=$O141,AB143=$P141,AB143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(AC143=$H141,AC143=$I141,AC143=$J141,AC143=$K141,AC143=$L141,AC143=$M141,AC143=$N141,AC143=$O141,AC143=$P141,AC143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(AD143=$H141,AD143=$I141,AD143=$J141,AD143=$K141,AD143=$L141,AD143=$M141,AD143=$N141,AD143=$O141,AD143=$P141,AD143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(AE143=$H141,AE143=$I141,AE143=$J141,AE143=$K141,AE143=$L141,AE143=$M141,AE143=$N141,AE143=$O141,AE143=$P141,AE143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(AF143=$H141,AF143=$I141,AF143=$J141,AF143=$K141,AF143=$L141,AF143=$M141,AF143=$N141,AF143=$O141,AF143=$P141,AF143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(AG143=$H141,AG143=$I141,AG143=$J141,AG143=$K141,AG143=$L141,AG143=$M141,AG143=$N141,AG143=$O141,AG143=$P141,AG143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(AH143=$H141,AH143=$I141,AH143=$J141,AH143=$K141,AH143=$L141,AH143=$M141,AH143=$N141,AH143=$O141,AH143=$P141,AH143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(AI143=$H141,AI143=$I141,AI143=$J141,AI143=$K141,AI143=$L141,AI143=$M141,AI143=$N141,AI143=$O141,AI143=$P141,AI143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(AJ143=$H141,AJ143=$I141,AJ143=$J141,AJ143=$K141,AJ143=$L141,AJ143=$M141,AJ143=$N141,AJ143=$O141,AJ143=$P141,AJ143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(AK143=$H141,AK143=$I141,AK143=$J141,AK143=$K141,AK143=$L141,AK143=$M141,AK143=$N141,AK143=$O141,AK143=$P141,AK143=$Q141)),CS!$G$97*$G131,\"0\")","v":0},{"$f":"IF((OR(AL143=$H141,AL143=$I141,AL143=$J141,AL143=$K141,AL143=$L141,AL143=$M141,AL143=$N141,AL143=$O141,AL143=$P141,AL143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(AM143=$H141,AM143=$I141,AM143=$J141,AM143=$K141,AM143=$L141,AM143=$M141,AM143=$N141,AM143=$O141,AM143=$P141,AM143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(AN143=$H141,AN143=$I141,AN143=$J141,AN143=$K141,AN143=$L141,AN143=$M141,AN143=$N141,AN143=$O141,AN143=$P141,AN143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(AO143=$H141,AO143=$I141,AO143=$J141,AO143=$K141,AO143=$L141,AO143=$M141,AO143=$N141,AO143=$O141,AO143=$P141,AO143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(AP143=$H141,AP143=$I141,AP143=$J141,AP143=$K141,AP143=$L141,AP143=$M141,AP143=$N141,AP143=$O141,AP143=$P141,AP143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(AQ143=$H141,AQ143=$I141,AQ143=$J141,AQ143=$K141,AQ143=$L141,AQ143=$M141,AQ143=$N141,AQ143=$O141,AQ143=$P141,AQ143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(AR143=$H141,AR143=$I141,AR143=$J141,AR143=$K141,AR143=$L141,AR143=$M141,AR143=$N141,AR143=$O141,AR143=$P141,AR143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(AS143=$H141,AS143=$I141,AS143=$J141,AS143=$K141,AS143=$L141,AS143=$M141,AS143=$N141,AS143=$O141,AS143=$P141,AS143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(AT143=$H141,AT143=$I141,AT143=$J141,AT143=$K141,AT143=$L141,AT143=$M141,AT143=$N141,AT143=$O141,AT143=$P141,AT143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(AU143=$H141,AU143=$I141,AU143=$J141,AU143=$K141,AU143=$L141,AU143=$M141,AU143=$N141,AU143=$O141,AU143=$P141,AU143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(AV143=$H141,AV143=$I141,AV143=$J141,AV143=$K141,AV143=$L141,AV143=$M141,AV143=$N141,AV143=$O141,AV143=$P141,AV143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(AW143=$H141,AW143=$I141,AW143=$J141,AW143=$K141,AW143=$L141,AW143=$M141,AW143=$N141,AW143=$O141,AW143=$P141,AW143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(AX143=$H141,AX143=$I141,AX143=$J141,AX143=$K141,AX143=$L141,AX143=$M141,AX143=$N141,AX143=$O141,AX143=$P141,AX143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(AY143=$H141,AY143=$I141,AY143=$J141,AY143=$K141,AY143=$L141,AY143=$M141,AY143=$N141,AY143=$O141,AY143=$P141,AY143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(AZ143=$H141,AZ143=$I141,AZ143=$J141,AZ143=$K141,AZ143=$L141,AZ143=$M141,AZ143=$N141,AZ143=$O141,AZ143=$P141,AZ143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(BA143=$H141,BA143=$I141,BA143=$J141,BA143=$K141,BA143=$L141,BA143=$M141,BA143=$N141,BA143=$O141,BA143=$P141,BA143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(BB143=$H141,BB143=$I141,BB143=$J141,BB143=$K141,BB143=$L141,BB143=$M141,BB143=$N141,BB143=$O141,BB143=$P141,BB143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(BC143=$H141,BC143=$I141,BC143=$J141,BC143=$K141,BC143=$L141,BC143=$M141,BC143=$N141,BC143=$O141,BC143=$P141,BC143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(BD143=$H141,BD143=$I141,BD143=$J141,BD143=$K141,BD143=$L141,BD143=$M141,BD143=$N141,BD143=$O141,BD143=$P141,BD143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(BE143=$H141,BE143=$I141,BE143=$J141,BE143=$K141,BE143=$L141,BE143=$M141,BE143=$N141,BE143=$O141,BE143=$P141,BE143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(BF143=$H141,BF143=$I141,BF143=$J141,BF143=$K141,BF143=$L141,BF143=$M141,BF143=$N141,BF143=$O141,BF143=$P141,BF143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(BG143=$H141,BG143=$I141,BG143=$J141,BG143=$K141,BG143=$L141,BG143=$M141,BG143=$N141,BG143=$O141,BG143=$P141,BG143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(BH143=$H141,BH143=$I141,BH143=$J141,BH143=$K141,BH143=$L141,BH143=$M141,BH143=$N141,BH143=$O141,BH143=$P141,BH143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(BI143=$H141,BI143=$I141,BI143=$J141,BI143=$K141,BI143=$L141,BI143=$M141,BI143=$N141,BI143=$O141,BI143=$P141,BI143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(BJ143=$H141,BJ143=$I141,BJ143=$J141,BJ143=$K141,BJ143=$L141,BJ143=$M141,BJ143=$N141,BJ143=$O141,BJ143=$P141,BJ143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(BK143=$H141,BK143=$I141,BK143=$J141,BK143=$K141,BK143=$L141,BK143=$M141,BK143=$N141,BK143=$O141,BK143=$P141,BK143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(BL143=$H141,BL143=$I141,BL143=$J141,BL143=$K141,BL143=$L141,BL143=$M141,BL143=$N141,BL143=$O141,BL143=$P141,BL143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(BM143=$H141,BM143=$I141,BM143=$J141,BM143=$K141,BM143=$L141,BM143=$M141,BM143=$N141,BM143=$O141,BM143=$P141,BM143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(BN143=$H141,BN143=$I141,BN143=$J141,BN143=$K141,BN143=$L141,BN143=$M141,BN143=$N141,BN143=$O141,BN143=$P141,BN143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(BO143=$H141,BO143=$I141,BO143=$J141,BO143=$K141,BO143=$L141,BO143=$M141,BO143=$N141,BO143=$O141,BO143=$P141,BO143=$Q141)),CS!$G$97*$G131,\"0\")","v":0},{"$f":"IF((OR(BP143=$H141,BP143=$I141,BP143=$J141,BP143=$K141,BP143=$L141,BP143=$M141,BP143=$N141,BP143=$O141,BP143=$P141,BP143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(BQ143=$H141,BQ143=$I141,BQ143=$J141,BQ143=$K141,BQ143=$L141,BQ143=$M141,BQ143=$N141,BQ143=$O141,BQ143=$P141,BQ143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(BR143=$H141,BR143=$I141,BR143=$J141,BR143=$K141,BR143=$L141,BR143=$M141,BR143=$N141,BR143=$O141,BR143=$P141,BR143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(BS143=$H141,BS143=$I141,BS143=$J141,BS143=$K141,BS143=$L141,BS143=$M141,BS143=$N141,BS143=$O141,BS143=$P141,BS143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(BT143=$H141,BT143=$I141,BT143=$J141,BT143=$K141,BT143=$L141,BT143=$M141,BT143=$N141,BT143=$O141,BT143=$P141,BT143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(BU143=$H141,BU143=$I141,BU143=$J141,BU143=$K141,BU143=$L141,BU143=$M141,BU143=$N141,BU143=$O141,BU143=$P141,BU143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(BV143=$H141,BV143=$I141,BV143=$J141,BV143=$K141,BV143=$L141,BV143=$M141,BV143=$N141,BV143=$O141,BV143=$P141,BV143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(BW143=$H141,BW143=$I141,BW143=$J141,BW143=$K141,BW143=$L141,BW143=$M141,BW143=$N141,BW143=$O141,BW143=$P141,BW143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(BX143=$H141,BX143=$I141,BX143=$J141,BX143=$K141,BX143=$L141,BX143=$M141,BX143=$N141,BX143=$O141,BX143=$P141,BX143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(BY143=$H141,BY143=$I141,BY143=$J141,BY143=$K141,BY143=$L141,BY143=$M141,BY143=$N141,BY143=$O141,BY143=$P141,BY143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(BZ143=$H141,BZ143=$I141,BZ143=$J141,BZ143=$K141,BZ143=$L141,BZ143=$M141,BZ143=$N141,BZ143=$O141,BZ143=$P141,BZ143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(CA143=$H141,CA143=$I141,CA143=$J141,CA143=$K141,CA143=$L141,CA143=$M141,CA143=$N141,CA143=$O141,CA143=$P141,CA143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(CB143=$H141,CB143=$I141,CB143=$J141,CB143=$K141,CB143=$L141,CB143=$M141,CB143=$N141,CB143=$O141,CB143=$P141,CB143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(CC143=$H141,CC143=$I141,CC143=$J141,CC143=$K141,CC143=$L141,CC143=$M141,CC143=$N141,CC143=$O141,CC143=$P141,CC143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(CD143=$H141,CD143=$I141,CD143=$J141,CD143=$K141,CD143=$L141,CD143=$M141,CD143=$N141,CD143=$O141,CD143=$P141,CD143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(CE143=$H141,CE143=$I141,CE143=$J141,CE143=$K141,CE143=$L141,CE143=$M141,CE143=$N141,CE143=$O141,CE143=$P141,CE143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(CF143=$H141,CF143=$I141,CF143=$J141,CF143=$K141,CF143=$L141,CF143=$M141,CF143=$N141,CF143=$O141,CF143=$P141,CF143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(CG143=$H141,CG143=$I141,CG143=$J141,CG143=$K141,CG143=$L141,CG143=$M141,CG143=$N141,CG143=$O141,CG143=$P141,CG143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(CH143=$H141,CH143=$I141,CH143=$J141,CH143=$K141,CH143=$L141,CH143=$M141,CH143=$N141,CH143=$O141,CH143=$P141,CH143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(CI143=$H141,CI143=$I141,CI143=$J141,CI143=$K141,CI143=$L141,CI143=$M141,CI143=$N141,CI143=$O141,CI143=$P141,CI143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(CJ143=$H141,CJ143=$I141,CJ143=$J141,CJ143=$K141,CJ143=$L141,CJ143=$M141,CJ143=$N141,CJ143=$O141,CJ143=$P141,CJ143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(CK143=$H141,CK143=$I141,CK143=$J141,CK143=$K141,CK143=$L141,CK143=$M141,CK143=$N141,CK143=$O141,CK143=$P141,CK143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(CL143=$H141,CL143=$I141,CL143=$J141,CL143=$K141,CL143=$L141,CL143=$M141,CL143=$N141,CL143=$O141,CL143=$P141,CL143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(CM143=$H141,CM143=$I141,CM143=$J141,CM143=$K141,CM143=$L141,CM143=$M141,CM143=$N141,CM143=$O141,CM143=$P141,CM143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(CN143=$H141,CN143=$I141,CN143=$J141,CN143=$K141,CN143=$L141,CN143=$M141,CN143=$N141,CN143=$O141,CN143=$P141,CN143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(CO143=$H141,CO143=$I141,CO143=$J141,CO143=$K141,CO143=$L141,CO143=$M141,CO143=$N141,CO143=$O141,CO143=$P141,CO143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(CP143=$H141,CP143=$I141,CP143=$J141,CP143=$K141,CP143=$L141,CP143=$M141,CP143=$N141,CP143=$O141,CP143=$P141,CP143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(CQ143=$H141,CQ143=$I141,CQ143=$J141,CQ143=$K141,CQ143=$L141,CQ143=$M141,CQ143=$N141,CQ143=$O141,CQ143=$P141,CQ143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(CR143=$H141,CR143=$I141,CR143=$J141,CR143=$K141,CR143=$L141,CR143=$M141,CR143=$N141,CR143=$O141,CR143=$P141,CR143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(CS143=$H141,CS143=$I141,CS143=$J141,CS143=$K141,CS143=$L141,CS143=$M141,CS143=$N141,CS143=$O141,CS143=$P141,CS143=$Q141)),CS!$G$97*$G131,\"0\")","v":0},{"$f":"IF((OR(CT143=$H141,CT143=$I141,CT143=$J141,CT143=$K141,CT143=$L141,CT143=$M141,CT143=$N141,CT143=$O141,CT143=$P141,CT143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(CU143=$H141,CU143=$I141,CU143=$J141,CU143=$K141,CU143=$L141,CU143=$M141,CU143=$N141,CU143=$O141,CU143=$P141,CU143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(CV143=$H141,CV143=$I141,CV143=$J141,CV143=$K141,CV143=$L141,CV143=$M141,CV143=$N141,CV143=$O141,CV143=$P141,CV143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(CW143=$H141,CW143=$I141,CW143=$J141,CW143=$K141,CW143=$L141,CW143=$M141,CW143=$N141,CW143=$O141,CW143=$P141,CW143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(CX143=$H141,CX143=$I141,CX143=$J141,CX143=$K141,CX143=$L141,CX143=$M141,CX143=$N141,CX143=$O141,CX143=$P141,CX143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(CY143=$H141,CY143=$I141,CY143=$J141,CY143=$K141,CY143=$L141,CY143=$M141,CY143=$N141,CY143=$O141,CY143=$P141,CY143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(CZ143=$H141,CZ143=$I141,CZ143=$J141,CZ143=$K141,CZ143=$L141,CZ143=$M141,CZ143=$N141,CZ143=$O141,CZ143=$P141,CZ143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(DA143=$H141,DA143=$I141,DA143=$J141,DA143=$K141,DA143=$L141,DA143=$M141,DA143=$N141,DA143=$O141,DA143=$P141,DA143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(DB143=$H141,DB143=$I141,DB143=$J141,DB143=$K141,DB143=$L141,DB143=$M141,DB143=$N141,DB143=$O141,DB143=$P141,DB143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"},{"$f":"IF((OR(DC143=$H141,DC143=$I141,DC143=$J141,DC143=$K141,DC143=$L141,DC143=$M141,DC143=$N141,DC143=$O141,DC143=$P141,DC143=$Q141)),CS!$G$97*$G131,\"0\")","v":"0"}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 6 Four-lane Arterial","Replacement Capital Cost","Replacement Present Value",null,null,null,{"$f":"H144/((1+CV!$F$9)^H143)","v":0},{"$f":"I144/((1+CV!$F$9)^I143)","v":0},{"$f":"J144/((1+CV!$F$9)^J143)","v":0},{"$f":"K144/((1+CV!$F$9)^K143)","v":0},{"$f":"L144/((1+CV!$F$9)^L143)","v":0},{"$f":"M144/((1+CV!$F$9)^M143)","v":0},{"$f":"N144/((1+CV!$F$9)^N143)","v":0},{"$f":"O144/((1+CV!$F$9)^O143)","v":0},{"$f":"P144/((1+CV!$F$9)^P143)","v":0},{"$f":"Q144/((1+CV!$F$9)^Q143)","v":0},{"$f":"R144/((1+CV!$F$9)^R143)","v":0},{"$f":"S144/((1+CV!$F$9)^S143)","v":0},{"$f":"T144/((1+CV!$F$9)^T143)","v":0},{"$f":"U144/((1+CV!$F$9)^U143)","v":0},{"$f":"V144/((1+CV!$F$9)^V143)","v":0},{"$f":"W144/((1+CV!$F$9)^W143)","v":0},{"$f":"X144/((1+CV!$F$9)^X143)","v":0},{"$f":"Y144/((1+CV!$F$9)^Y143)","v":0},{"$f":"Z144/((1+CV!$F$9)^Z143)","v":0},{"$f":"AA144/((1+CV!$F$9)^AA143)","v":0},{"$f":"AB144/((1+CV!$F$9)^AB143)","v":0},{"$f":"AC144/((1+CV!$F$9)^AC143)","v":0},{"$f":"AD144/((1+CV!$F$9)^AD143)","v":0},{"$f":"AE144/((1+CV!$F$9)^AE143)","v":0},{"$f":"AF144/((1+CV!$F$9)^AF143)","v":0},{"$f":"AG144/((1+CV!$F$9)^AG143)","v":0},{"$f":"AH144/((1+CV!$F$9)^AH143)","v":0},{"$f":"AI144/((1+CV!$F$9)^AI143)","v":0},{"$f":"AJ144/((1+CV!$F$9)^AJ143)","v":0},{"$f":"AK144/((1+CV!$F$9)^AK143)","v":0},{"$f":"AL144/((1+CV!$F$9)^AL143)","v":0},{"$f":"AM144/((1+CV!$F$9)^AM143)","v":0},{"$f":"AN144/((1+CV!$F$9)^AN143)","v":0},{"$f":"AO144/((1+CV!$F$9)^AO143)","v":0},{"$f":"AP144/((1+CV!$F$9)^AP143)","v":0},{"$f":"AQ144/((1+CV!$F$9)^AQ143)","v":0},{"$f":"AR144/((1+CV!$F$9)^AR143)","v":0},{"$f":"AS144/((1+CV!$F$9)^AS143)","v":0},{"$f":"AT144/((1+CV!$F$9)^AT143)","v":0},{"$f":"AU144/((1+CV!$F$9)^AU143)","v":0},{"$f":"AV144/((1+CV!$F$9)^AV143)","v":0},{"$f":"AW144/((1+CV!$F$9)^AW143)","v":0},{"$f":"AX144/((1+CV!$F$9)^AX143)","v":0},{"$f":"AY144/((1+CV!$F$9)^AY143)","v":0},{"$f":"AZ144/((1+CV!$F$9)^AZ143)","v":0},{"$f":"BA144/((1+CV!$F$9)^BA143)","v":0},{"$f":"BB144/((1+CV!$F$9)^BB143)","v":0},{"$f":"BC144/((1+CV!$F$9)^BC143)","v":0},{"$f":"BD144/((1+CV!$F$9)^BD143)","v":0},{"$f":"BE144/((1+CV!$F$9)^BE143)","v":0},{"$f":"BF144/((1+CV!$F$9)^BF143)","v":0},{"$f":"BG144/((1+CV!$F$9)^BG143)","v":0},{"$f":"BH144/((1+CV!$F$9)^BH143)","v":0},{"$f":"BI144/((1+CV!$F$9)^BI143)","v":0},{"$f":"BJ144/((1+CV!$F$9)^BJ143)","v":0},{"$f":"BK144/((1+CV!$F$9)^BK143)","v":0},{"$f":"BL144/((1+CV!$F$9)^BL143)","v":0},{"$f":"BM144/((1+CV!$F$9)^BM143)","v":0},{"$f":"BN144/((1+CV!$F$9)^BN143)","v":0},{"$f":"BO144/((1+CV!$F$9)^BO143)","v":0},{"$f":"BP144/((1+CV!$F$9)^BP143)","v":0},{"$f":"BQ144/((1+CV!$F$9)^BQ143)","v":0},{"$f":"BR144/((1+CV!$F$9)^BR143)","v":0},{"$f":"BS144/((1+CV!$F$9)^BS143)","v":0},{"$f":"BT144/((1+CV!$F$9)^BT143)","v":0},{"$f":"BU144/((1+CV!$F$9)^BU143)","v":0},{"$f":"BV144/((1+CV!$F$9)^BV143)","v":0},{"$f":"BW144/((1+CV!$F$9)^BW143)","v":0},{"$f":"BX144/((1+CV!$F$9)^BX143)","v":0},{"$f":"BY144/((1+CV!$F$9)^BY143)","v":0},{"$f":"BZ144/((1+CV!$F$9)^BZ143)","v":0},{"$f":"CA144/((1+CV!$F$9)^CA143)","v":0},{"$f":"CB144/((1+CV!$F$9)^CB143)","v":0},{"$f":"CC144/((1+CV!$F$9)^CC143)","v":0},{"$f":"CD144/((1+CV!$F$9)^CD143)","v":0},{"$f":"CE144/((1+CV!$F$9)^CE143)","v":0},{"$f":"CF144/((1+CV!$F$9)^CF143)","v":0},{"$f":"CG144/((1+CV!$F$9)^CG143)","v":0},{"$f":"CH144/((1+CV!$F$9)^CH143)","v":0},{"$f":"CI144/((1+CV!$F$9)^CI143)","v":0},{"$f":"CJ144/((1+CV!$F$9)^CJ143)","v":0},{"$f":"CK144/((1+CV!$F$9)^CK143)","v":0},{"$f":"CL144/((1+CV!$F$9)^CL143)","v":0},{"$f":"CM144/((1+CV!$F$9)^CM143)","v":0},{"$f":"CN144/((1+CV!$F$9)^CN143)","v":0},{"$f":"CO144/((1+CV!$F$9)^CO143)","v":0},{"$f":"CP144/((1+CV!$F$9)^CP143)","v":0},{"$f":"CQ144/((1+CV!$F$9)^CQ143)","v":0},{"$f":"CR144/((1+CV!$F$9)^CR143)","v":0},{"$f":"CS144/((1+CV!$F$9)^CS143)","v":0},{"$f":"CT144/((1+CV!$F$9)^CT143)","v":0},{"$f":"CU144/((1+CV!$F$9)^CU143)","v":0},{"$f":"CV144/((1+CV!$F$9)^CV143)","v":0},{"$f":"CW144/((1+CV!$F$9)^CW143)","v":0},{"$f":"CX144/((1+CV!$F$9)^CX143)","v":0},{"$f":"CY144/((1+CV!$F$9)^CY143)","v":0},{"$f":"CZ144/((1+CV!$F$9)^CZ143)","v":0},{"$f":"DA144/((1+CV!$F$9)^DA143)","v":0},{"$f":"DB144/((1+CV!$F$9)^DB143)","v":0},{"$f":"DC144/((1+CV!$F$9)^DC143)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 6 Four-lane Arterial","Replacement Capital Cost","Replacement Present Value",null,null,{"$f":"SUM(H145:DC145)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 6 Four-lane Arterial","Replacement Capital Cost"]
["POTENTIAL COMMUNITY SERVICES COSTS",{"$f":" \"Internal \" & 'RC'!L9 & \" \" & 'RC'!L10","v":"Internal Type 7 User Defined"}]
["POTENTIAL COMMUNITY SERVICES COSTS",{"$f":"OFFSET(B149,-1,0)","v":"Internal Type 7 User Defined"}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 7 User Defined","Initial Capital Cost"]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 7 User Defined","Initial Capital Cost","Local Roads",null,null,{"$f":"IF('RC'!L11 = \"Local\",+(DC!$H$78*CV!E21),0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 7 User Defined","Initial Capital Cost","Collector Roads",null,null,{"$f":"IF('RC'!L11 = \"Collector\",+(DC!$H$78*CV!E21),0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 7 User Defined","Initial Capital Cost","Arterial Roads",null,null,{"$f":"IF('RC'!L11 = \"Arterial\",+(DC!$H$78*CV!E21),0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 7 User Defined","Initial Capital Cost","Basic Capital Roadworks ($)",null,null,{"$f":"SUM(G151:G153)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 7 User Defined","O&M Cost"]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 7 User Defined","O&M Cost","Local Roads",null,null,{"$f":"IF('RC'!L11 = \"Local\",+CV!F64*DC!H78,0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 7 User Defined","O&M Cost","Collector Roads",null,null,{"$f":"IF('RC'!L11 = \"Collector\",+CV!F65*DC!H78,0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 7 User Defined","O&M Cost","Arterial Roads",null,null,{"$f":"IF('RC'!L11 = \"Arterial\",+CV!F66*DC!H78,0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 7 User Defined","O&M Cost","Road O&M Cost ($)",null,null,{"$f":"SUM(G156:G158)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 7 User Defined","Replacement Capital Cost"]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 7 User Defined",{"$f":"OFFSET(C161,-1,0)","v":"Replacement Capital Cost"},"Replacement Period (Years)",null,null,{"$f":"CS!F99","v":30}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 7 User Defined","Replacement Capital Cost","Times (Lifecycle / Replacement Period)",null,null,{"$f":"TRUNC(100/G161,0)","v":3}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 7 User Defined","Replacement Capital Cost",null,null,"Breakdown of times (lifecycle/replacement period) in cycles",null,1,2,3,4,5,6,7,8,9,10]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 7 User Defined","Replacement Capital Cost",null,null,"Breakdown of times (lifecycle/replacement period) in years",{"$f":"G161*G162","v":90},{"$f":"IF(($G161*H163)-CS!$H$23<=$G164,($G161*H163)-CS!$H$23,0)","v":30},{"$f":"IF(($G161*I163)-CS!$H$23<=$G164,($G161*I163)-CS!$H$23,0)","v":60},{"$f":"IF(($G161*J163)-CS!$H$23<=$G164,($G161*J163)-CS!$H$23,0)","v":90},{"$f":"IF(($G161*K163)-CS!$H$23<=$G164,($G161*K163)-CS!$H$23,0)","v":0},{"$f":"IF(($G161*L163)-CS!$H$23<=$G164,($G161*L163)-CS!$H$23,0)","v":0},{"$f":"IF(($G161*M163)-CS!$H$23<=$G164,($G161*M163)-CS!$H$23,0)","v":0},{"$f":"IF(($G161*N163)-CS!$H$23<=$G164,($G161*N163)-CS!$H$23,0)","v":0},{"$f":"IF(($G161*O163)-CS!$H$23<=$G164,($G161*O163)-CS!$H$23,0)","v":0},{"$f":"IF(($G161*P163)-CS!$H$23<=$G164,($G161*P163)-CS!$H$23,0)","v":0},{"$f":"IF(($G161*Q163)-CS!$H$23<=$G164,($G161*Q163)-CS!$H$23,0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 7 User Defined","Replacement Capital Cost"]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 7 User Defined","Replacement Capital Cost","Replacement Period",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 7 User Defined","Replacement Capital Cost","Replacements",null,null,null,{"$f":"IF((OR(H166=$H164,H166=$I164,H166=$J164,H166=$K164,H166=$L164,H166=$M164,H166=$N164,H166=$O164,H166=$P164,H166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(I166=$H164,I166=$I164,I166=$J164,I166=$K164,I166=$L164,I166=$M164,I166=$N164,I166=$O164,I166=$P164,I166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(J166=$H164,J166=$I164,J166=$J164,J166=$K164,J166=$L164,J166=$M164,J166=$N164,J166=$O164,J166=$P164,J166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(K166=$H164,K166=$I164,K166=$J164,K166=$K164,K166=$L164,K166=$M164,K166=$N164,K166=$O164,K166=$P164,K166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(L166=$H164,L166=$I164,L166=$J164,L166=$K164,L166=$L164,L166=$M164,L166=$N164,L166=$O164,L166=$P164,L166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(M166=$H164,M166=$I164,M166=$J164,M166=$K164,M166=$L164,M166=$M164,M166=$N164,M166=$O164,M166=$P164,M166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(N166=$H164,N166=$I164,N166=$J164,N166=$K164,N166=$L164,N166=$M164,N166=$N164,N166=$O164,N166=$P164,N166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(O166=$H164,O166=$I164,O166=$J164,O166=$K164,O166=$L164,O166=$M164,O166=$N164,O166=$O164,O166=$P164,O166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(P166=$H164,P166=$I164,P166=$J164,P166=$K164,P166=$L164,P166=$M164,P166=$N164,P166=$O164,P166=$P164,P166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(Q166=$H164,Q166=$I164,Q166=$J164,Q166=$K164,Q166=$L164,Q166=$M164,Q166=$N164,Q166=$O164,Q166=$P164,Q166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(R166=$H164,R166=$I164,R166=$J164,R166=$K164,R166=$L164,R166=$M164,R166=$N164,R166=$O164,R166=$P164,R166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(S166=$H164,S166=$I164,S166=$J164,S166=$K164,S166=$L164,S166=$M164,S166=$N164,S166=$O164,S166=$P164,S166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(T166=$H164,T166=$I164,T166=$J164,T166=$K164,T166=$L164,T166=$M164,T166=$N164,T166=$O164,T166=$P164,T166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(U166=$H164,U166=$I164,U166=$J164,U166=$K164,U166=$L164,U166=$M164,U166=$N164,U166=$O164,U166=$P164,U166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(V166=$H164,V166=$I164,V166=$J164,V166=$K164,V166=$L164,V166=$M164,V166=$N164,V166=$O164,V166=$P164,V166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(W166=$H164,W166=$I164,W166=$J164,W166=$K164,W166=$L164,W166=$M164,W166=$N164,W166=$O164,W166=$P164,W166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(X166=$H164,X166=$I164,X166=$J164,X166=$K164,X166=$L164,X166=$M164,X166=$N164,X166=$O164,X166=$P164,X166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(Y166=$H164,Y166=$I164,Y166=$J164,Y166=$K164,Y166=$L164,Y166=$M164,Y166=$N164,Y166=$O164,Y166=$P164,Y166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(Z166=$H164,Z166=$I164,Z166=$J164,Z166=$K164,Z166=$L164,Z166=$M164,Z166=$N164,Z166=$O164,Z166=$P164,Z166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(AA166=$H164,AA166=$I164,AA166=$J164,AA166=$K164,AA166=$L164,AA166=$M164,AA166=$N164,AA166=$O164,AA166=$P164,AA166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(AB166=$H164,AB166=$I164,AB166=$J164,AB166=$K164,AB166=$L164,AB166=$M164,AB166=$N164,AB166=$O164,AB166=$P164,AB166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(AC166=$H164,AC166=$I164,AC166=$J164,AC166=$K164,AC166=$L164,AC166=$M164,AC166=$N164,AC166=$O164,AC166=$P164,AC166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(AD166=$H164,AD166=$I164,AD166=$J164,AD166=$K164,AD166=$L164,AD166=$M164,AD166=$N164,AD166=$O164,AD166=$P164,AD166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(AE166=$H164,AE166=$I164,AE166=$J164,AE166=$K164,AE166=$L164,AE166=$M164,AE166=$N164,AE166=$O164,AE166=$P164,AE166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(AF166=$H164,AF166=$I164,AF166=$J164,AF166=$K164,AF166=$L164,AF166=$M164,AF166=$N164,AF166=$O164,AF166=$P164,AF166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(AG166=$H164,AG166=$I164,AG166=$J164,AG166=$K164,AG166=$L164,AG166=$M164,AG166=$N164,AG166=$O164,AG166=$P164,AG166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(AH166=$H164,AH166=$I164,AH166=$J164,AH166=$K164,AH166=$L164,AH166=$M164,AH166=$N164,AH166=$O164,AH166=$P164,AH166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(AI166=$H164,AI166=$I164,AI166=$J164,AI166=$K164,AI166=$L164,AI166=$M164,AI166=$N164,AI166=$O164,AI166=$P164,AI166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(AJ166=$H164,AJ166=$I164,AJ166=$J164,AJ166=$K164,AJ166=$L164,AJ166=$M164,AJ166=$N164,AJ166=$O164,AJ166=$P164,AJ166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(AK166=$H164,AK166=$I164,AK166=$J164,AK166=$K164,AK166=$L164,AK166=$M164,AK166=$N164,AK166=$O164,AK166=$P164,AK166=$Q164)),CS!$G$99*$G154,\"0\")","v":0},{"$f":"IF((OR(AL166=$H164,AL166=$I164,AL166=$J164,AL166=$K164,AL166=$L164,AL166=$M164,AL166=$N164,AL166=$O164,AL166=$P164,AL166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(AM166=$H164,AM166=$I164,AM166=$J164,AM166=$K164,AM166=$L164,AM166=$M164,AM166=$N164,AM166=$O164,AM166=$P164,AM166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(AN166=$H164,AN166=$I164,AN166=$J164,AN166=$K164,AN166=$L164,AN166=$M164,AN166=$N164,AN166=$O164,AN166=$P164,AN166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(AO166=$H164,AO166=$I164,AO166=$J164,AO166=$K164,AO166=$L164,AO166=$M164,AO166=$N164,AO166=$O164,AO166=$P164,AO166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(AP166=$H164,AP166=$I164,AP166=$J164,AP166=$K164,AP166=$L164,AP166=$M164,AP166=$N164,AP166=$O164,AP166=$P164,AP166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(AQ166=$H164,AQ166=$I164,AQ166=$J164,AQ166=$K164,AQ166=$L164,AQ166=$M164,AQ166=$N164,AQ166=$O164,AQ166=$P164,AQ166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(AR166=$H164,AR166=$I164,AR166=$J164,AR166=$K164,AR166=$L164,AR166=$M164,AR166=$N164,AR166=$O164,AR166=$P164,AR166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(AS166=$H164,AS166=$I164,AS166=$J164,AS166=$K164,AS166=$L164,AS166=$M164,AS166=$N164,AS166=$O164,AS166=$P164,AS166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(AT166=$H164,AT166=$I164,AT166=$J164,AT166=$K164,AT166=$L164,AT166=$M164,AT166=$N164,AT166=$O164,AT166=$P164,AT166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(AU166=$H164,AU166=$I164,AU166=$J164,AU166=$K164,AU166=$L164,AU166=$M164,AU166=$N164,AU166=$O164,AU166=$P164,AU166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(AV166=$H164,AV166=$I164,AV166=$J164,AV166=$K164,AV166=$L164,AV166=$M164,AV166=$N164,AV166=$O164,AV166=$P164,AV166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(AW166=$H164,AW166=$I164,AW166=$J164,AW166=$K164,AW166=$L164,AW166=$M164,AW166=$N164,AW166=$O164,AW166=$P164,AW166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(AX166=$H164,AX166=$I164,AX166=$J164,AX166=$K164,AX166=$L164,AX166=$M164,AX166=$N164,AX166=$O164,AX166=$P164,AX166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(AY166=$H164,AY166=$I164,AY166=$J164,AY166=$K164,AY166=$L164,AY166=$M164,AY166=$N164,AY166=$O164,AY166=$P164,AY166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(AZ166=$H164,AZ166=$I164,AZ166=$J164,AZ166=$K164,AZ166=$L164,AZ166=$M164,AZ166=$N164,AZ166=$O164,AZ166=$P164,AZ166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(BA166=$H164,BA166=$I164,BA166=$J164,BA166=$K164,BA166=$L164,BA166=$M164,BA166=$N164,BA166=$O164,BA166=$P164,BA166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(BB166=$H164,BB166=$I164,BB166=$J164,BB166=$K164,BB166=$L164,BB166=$M164,BB166=$N164,BB166=$O164,BB166=$P164,BB166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(BC166=$H164,BC166=$I164,BC166=$J164,BC166=$K164,BC166=$L164,BC166=$M164,BC166=$N164,BC166=$O164,BC166=$P164,BC166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(BD166=$H164,BD166=$I164,BD166=$J164,BD166=$K164,BD166=$L164,BD166=$M164,BD166=$N164,BD166=$O164,BD166=$P164,BD166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(BE166=$H164,BE166=$I164,BE166=$J164,BE166=$K164,BE166=$L164,BE166=$M164,BE166=$N164,BE166=$O164,BE166=$P164,BE166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(BF166=$H164,BF166=$I164,BF166=$J164,BF166=$K164,BF166=$L164,BF166=$M164,BF166=$N164,BF166=$O164,BF166=$P164,BF166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(BG166=$H164,BG166=$I164,BG166=$J164,BG166=$K164,BG166=$L164,BG166=$M164,BG166=$N164,BG166=$O164,BG166=$P164,BG166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(BH166=$H164,BH166=$I164,BH166=$J164,BH166=$K164,BH166=$L164,BH166=$M164,BH166=$N164,BH166=$O164,BH166=$P164,BH166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(BI166=$H164,BI166=$I164,BI166=$J164,BI166=$K164,BI166=$L164,BI166=$M164,BI166=$N164,BI166=$O164,BI166=$P164,BI166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(BJ166=$H164,BJ166=$I164,BJ166=$J164,BJ166=$K164,BJ166=$L164,BJ166=$M164,BJ166=$N164,BJ166=$O164,BJ166=$P164,BJ166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(BK166=$H164,BK166=$I164,BK166=$J164,BK166=$K164,BK166=$L164,BK166=$M164,BK166=$N164,BK166=$O164,BK166=$P164,BK166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(BL166=$H164,BL166=$I164,BL166=$J164,BL166=$K164,BL166=$L164,BL166=$M164,BL166=$N164,BL166=$O164,BL166=$P164,BL166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(BM166=$H164,BM166=$I164,BM166=$J164,BM166=$K164,BM166=$L164,BM166=$M164,BM166=$N164,BM166=$O164,BM166=$P164,BM166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(BN166=$H164,BN166=$I164,BN166=$J164,BN166=$K164,BN166=$L164,BN166=$M164,BN166=$N164,BN166=$O164,BN166=$P164,BN166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(BO166=$H164,BO166=$I164,BO166=$J164,BO166=$K164,BO166=$L164,BO166=$M164,BO166=$N164,BO166=$O164,BO166=$P164,BO166=$Q164)),CS!$G$99*$G154,\"0\")","v":0},{"$f":"IF((OR(BP166=$H164,BP166=$I164,BP166=$J164,BP166=$K164,BP166=$L164,BP166=$M164,BP166=$N164,BP166=$O164,BP166=$P164,BP166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(BQ166=$H164,BQ166=$I164,BQ166=$J164,BQ166=$K164,BQ166=$L164,BQ166=$M164,BQ166=$N164,BQ166=$O164,BQ166=$P164,BQ166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(BR166=$H164,BR166=$I164,BR166=$J164,BR166=$K164,BR166=$L164,BR166=$M164,BR166=$N164,BR166=$O164,BR166=$P164,BR166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(BS166=$H164,BS166=$I164,BS166=$J164,BS166=$K164,BS166=$L164,BS166=$M164,BS166=$N164,BS166=$O164,BS166=$P164,BS166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(BT166=$H164,BT166=$I164,BT166=$J164,BT166=$K164,BT166=$L164,BT166=$M164,BT166=$N164,BT166=$O164,BT166=$P164,BT166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(BU166=$H164,BU166=$I164,BU166=$J164,BU166=$K164,BU166=$L164,BU166=$M164,BU166=$N164,BU166=$O164,BU166=$P164,BU166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(BV166=$H164,BV166=$I164,BV166=$J164,BV166=$K164,BV166=$L164,BV166=$M164,BV166=$N164,BV166=$O164,BV166=$P164,BV166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(BW166=$H164,BW166=$I164,BW166=$J164,BW166=$K164,BW166=$L164,BW166=$M164,BW166=$N164,BW166=$O164,BW166=$P164,BW166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(BX166=$H164,BX166=$I164,BX166=$J164,BX166=$K164,BX166=$L164,BX166=$M164,BX166=$N164,BX166=$O164,BX166=$P164,BX166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(BY166=$H164,BY166=$I164,BY166=$J164,BY166=$K164,BY166=$L164,BY166=$M164,BY166=$N164,BY166=$O164,BY166=$P164,BY166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(BZ166=$H164,BZ166=$I164,BZ166=$J164,BZ166=$K164,BZ166=$L164,BZ166=$M164,BZ166=$N164,BZ166=$O164,BZ166=$P164,BZ166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(CA166=$H164,CA166=$I164,CA166=$J164,CA166=$K164,CA166=$L164,CA166=$M164,CA166=$N164,CA166=$O164,CA166=$P164,CA166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(CB166=$H164,CB166=$I164,CB166=$J164,CB166=$K164,CB166=$L164,CB166=$M164,CB166=$N164,CB166=$O164,CB166=$P164,CB166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(CC166=$H164,CC166=$I164,CC166=$J164,CC166=$K164,CC166=$L164,CC166=$M164,CC166=$N164,CC166=$O164,CC166=$P164,CC166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(CD166=$H164,CD166=$I164,CD166=$J164,CD166=$K164,CD166=$L164,CD166=$M164,CD166=$N164,CD166=$O164,CD166=$P164,CD166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(CE166=$H164,CE166=$I164,CE166=$J164,CE166=$K164,CE166=$L164,CE166=$M164,CE166=$N164,CE166=$O164,CE166=$P164,CE166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(CF166=$H164,CF166=$I164,CF166=$J164,CF166=$K164,CF166=$L164,CF166=$M164,CF166=$N164,CF166=$O164,CF166=$P164,CF166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(CG166=$H164,CG166=$I164,CG166=$J164,CG166=$K164,CG166=$L164,CG166=$M164,CG166=$N164,CG166=$O164,CG166=$P164,CG166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(CH166=$H164,CH166=$I164,CH166=$J164,CH166=$K164,CH166=$L164,CH166=$M164,CH166=$N164,CH166=$O164,CH166=$P164,CH166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(CI166=$H164,CI166=$I164,CI166=$J164,CI166=$K164,CI166=$L164,CI166=$M164,CI166=$N164,CI166=$O164,CI166=$P164,CI166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(CJ166=$H164,CJ166=$I164,CJ166=$J164,CJ166=$K164,CJ166=$L164,CJ166=$M164,CJ166=$N164,CJ166=$O164,CJ166=$P164,CJ166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(CK166=$H164,CK166=$I164,CK166=$J164,CK166=$K164,CK166=$L164,CK166=$M164,CK166=$N164,CK166=$O164,CK166=$P164,CK166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(CL166=$H164,CL166=$I164,CL166=$J164,CL166=$K164,CL166=$L164,CL166=$M164,CL166=$N164,CL166=$O164,CL166=$P164,CL166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(CM166=$H164,CM166=$I164,CM166=$J164,CM166=$K164,CM166=$L164,CM166=$M164,CM166=$N164,CM166=$O164,CM166=$P164,CM166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(CN166=$H164,CN166=$I164,CN166=$J164,CN166=$K164,CN166=$L164,CN166=$M164,CN166=$N164,CN166=$O164,CN166=$P164,CN166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(CO166=$H164,CO166=$I164,CO166=$J164,CO166=$K164,CO166=$L164,CO166=$M164,CO166=$N164,CO166=$O164,CO166=$P164,CO166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(CP166=$H164,CP166=$I164,CP166=$J164,CP166=$K164,CP166=$L164,CP166=$M164,CP166=$N164,CP166=$O164,CP166=$P164,CP166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(CQ166=$H164,CQ166=$I164,CQ166=$J164,CQ166=$K164,CQ166=$L164,CQ166=$M164,CQ166=$N164,CQ166=$O164,CQ166=$P164,CQ166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(CR166=$H164,CR166=$I164,CR166=$J164,CR166=$K164,CR166=$L164,CR166=$M164,CR166=$N164,CR166=$O164,CR166=$P164,CR166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(CS166=$H164,CS166=$I164,CS166=$J164,CS166=$K164,CS166=$L164,CS166=$M164,CS166=$N164,CS166=$O164,CS166=$P164,CS166=$Q164)),CS!$G$99*$G154,\"0\")","v":0},{"$f":"IF((OR(CT166=$H164,CT166=$I164,CT166=$J164,CT166=$K164,CT166=$L164,CT166=$M164,CT166=$N164,CT166=$O164,CT166=$P164,CT166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(CU166=$H164,CU166=$I164,CU166=$J164,CU166=$K164,CU166=$L164,CU166=$M164,CU166=$N164,CU166=$O164,CU166=$P164,CU166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(CV166=$H164,CV166=$I164,CV166=$J164,CV166=$K164,CV166=$L164,CV166=$M164,CV166=$N164,CV166=$O164,CV166=$P164,CV166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(CW166=$H164,CW166=$I164,CW166=$J164,CW166=$K164,CW166=$L164,CW166=$M164,CW166=$N164,CW166=$O164,CW166=$P164,CW166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(CX166=$H164,CX166=$I164,CX166=$J164,CX166=$K164,CX166=$L164,CX166=$M164,CX166=$N164,CX166=$O164,CX166=$P164,CX166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(CY166=$H164,CY166=$I164,CY166=$J164,CY166=$K164,CY166=$L164,CY166=$M164,CY166=$N164,CY166=$O164,CY166=$P164,CY166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(CZ166=$H164,CZ166=$I164,CZ166=$J164,CZ166=$K164,CZ166=$L164,CZ166=$M164,CZ166=$N164,CZ166=$O164,CZ166=$P164,CZ166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(DA166=$H164,DA166=$I164,DA166=$J164,DA166=$K164,DA166=$L164,DA166=$M164,DA166=$N164,DA166=$O164,DA166=$P164,DA166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(DB166=$H164,DB166=$I164,DB166=$J164,DB166=$K164,DB166=$L164,DB166=$M164,DB166=$N164,DB166=$O164,DB166=$P164,DB166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"},{"$f":"IF((OR(DC166=$H164,DC166=$I164,DC166=$J164,DC166=$K164,DC166=$L164,DC166=$M164,DC166=$N164,DC166=$O164,DC166=$P164,DC166=$Q164)),CS!$G$99*$G154,\"0\")","v":"0"}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 7 User Defined","Replacement Capital Cost","Replacement Present Value",null,null,null,{"$f":"H167/((1+CV!$F$9)^H166)","v":0},{"$f":"I167/((1+CV!$F$9)^I166)","v":0},{"$f":"J167/((1+CV!$F$9)^J166)","v":0},{"$f":"K167/((1+CV!$F$9)^K166)","v":0},{"$f":"L167/((1+CV!$F$9)^L166)","v":0},{"$f":"M167/((1+CV!$F$9)^M166)","v":0},{"$f":"N167/((1+CV!$F$9)^N166)","v":0},{"$f":"O167/((1+CV!$F$9)^O166)","v":0},{"$f":"P167/((1+CV!$F$9)^P166)","v":0},{"$f":"Q167/((1+CV!$F$9)^Q166)","v":0},{"$f":"R167/((1+CV!$F$9)^R166)","v":0},{"$f":"S167/((1+CV!$F$9)^S166)","v":0},{"$f":"T167/((1+CV!$F$9)^T166)","v":0},{"$f":"U167/((1+CV!$F$9)^U166)","v":0},{"$f":"V167/((1+CV!$F$9)^V166)","v":0},{"$f":"W167/((1+CV!$F$9)^W166)","v":0},{"$f":"X167/((1+CV!$F$9)^X166)","v":0},{"$f":"Y167/((1+CV!$F$9)^Y166)","v":0},{"$f":"Z167/((1+CV!$F$9)^Z166)","v":0},{"$f":"AA167/((1+CV!$F$9)^AA166)","v":0},{"$f":"AB167/((1+CV!$F$9)^AB166)","v":0},{"$f":"AC167/((1+CV!$F$9)^AC166)","v":0},{"$f":"AD167/((1+CV!$F$9)^AD166)","v":0},{"$f":"AE167/((1+CV!$F$9)^AE166)","v":0},{"$f":"AF167/((1+CV!$F$9)^AF166)","v":0},{"$f":"AG167/((1+CV!$F$9)^AG166)","v":0},{"$f":"AH167/((1+CV!$F$9)^AH166)","v":0},{"$f":"AI167/((1+CV!$F$9)^AI166)","v":0},{"$f":"AJ167/((1+CV!$F$9)^AJ166)","v":0},{"$f":"AK167/((1+CV!$F$9)^AK166)","v":0},{"$f":"AL167/((1+CV!$F$9)^AL166)","v":0},{"$f":"AM167/((1+CV!$F$9)^AM166)","v":0},{"$f":"AN167/((1+CV!$F$9)^AN166)","v":0},{"$f":"AO167/((1+CV!$F$9)^AO166)","v":0},{"$f":"AP167/((1+CV!$F$9)^AP166)","v":0},{"$f":"AQ167/((1+CV!$F$9)^AQ166)","v":0},{"$f":"AR167/((1+CV!$F$9)^AR166)","v":0},{"$f":"AS167/((1+CV!$F$9)^AS166)","v":0},{"$f":"AT167/((1+CV!$F$9)^AT166)","v":0},{"$f":"AU167/((1+CV!$F$9)^AU166)","v":0},{"$f":"AV167/((1+CV!$F$9)^AV166)","v":0},{"$f":"AW167/((1+CV!$F$9)^AW166)","v":0},{"$f":"AX167/((1+CV!$F$9)^AX166)","v":0},{"$f":"AY167/((1+CV!$F$9)^AY166)","v":0},{"$f":"AZ167/((1+CV!$F$9)^AZ166)","v":0},{"$f":"BA167/((1+CV!$F$9)^BA166)","v":0},{"$f":"BB167/((1+CV!$F$9)^BB166)","v":0},{"$f":"BC167/((1+CV!$F$9)^BC166)","v":0},{"$f":"BD167/((1+CV!$F$9)^BD166)","v":0},{"$f":"BE167/((1+CV!$F$9)^BE166)","v":0},{"$f":"BF167/((1+CV!$F$9)^BF166)","v":0},{"$f":"BG167/((1+CV!$F$9)^BG166)","v":0},{"$f":"BH167/((1+CV!$F$9)^BH166)","v":0},{"$f":"BI167/((1+CV!$F$9)^BI166)","v":0},{"$f":"BJ167/((1+CV!$F$9)^BJ166)","v":0},{"$f":"BK167/((1+CV!$F$9)^BK166)","v":0},{"$f":"BL167/((1+CV!$F$9)^BL166)","v":0},{"$f":"BM167/((1+CV!$F$9)^BM166)","v":0},{"$f":"BN167/((1+CV!$F$9)^BN166)","v":0},{"$f":"BO167/((1+CV!$F$9)^BO166)","v":0},{"$f":"BP167/((1+CV!$F$9)^BP166)","v":0},{"$f":"BQ167/((1+CV!$F$9)^BQ166)","v":0},{"$f":"BR167/((1+CV!$F$9)^BR166)","v":0},{"$f":"BS167/((1+CV!$F$9)^BS166)","v":0},{"$f":"BT167/((1+CV!$F$9)^BT166)","v":0},{"$f":"BU167/((1+CV!$F$9)^BU166)","v":0},{"$f":"BV167/((1+CV!$F$9)^BV166)","v":0},{"$f":"BW167/((1+CV!$F$9)^BW166)","v":0},{"$f":"BX167/((1+CV!$F$9)^BX166)","v":0},{"$f":"BY167/((1+CV!$F$9)^BY166)","v":0},{"$f":"BZ167/((1+CV!$F$9)^BZ166)","v":0},{"$f":"CA167/((1+CV!$F$9)^CA166)","v":0},{"$f":"CB167/((1+CV!$F$9)^CB166)","v":0},{"$f":"CC167/((1+CV!$F$9)^CC166)","v":0},{"$f":"CD167/((1+CV!$F$9)^CD166)","v":0},{"$f":"CE167/((1+CV!$F$9)^CE166)","v":0},{"$f":"CF167/((1+CV!$F$9)^CF166)","v":0},{"$f":"CG167/((1+CV!$F$9)^CG166)","v":0},{"$f":"CH167/((1+CV!$F$9)^CH166)","v":0},{"$f":"CI167/((1+CV!$F$9)^CI166)","v":0},{"$f":"CJ167/((1+CV!$F$9)^CJ166)","v":0},{"$f":"CK167/((1+CV!$F$9)^CK166)","v":0},{"$f":"CL167/((1+CV!$F$9)^CL166)","v":0},{"$f":"CM167/((1+CV!$F$9)^CM166)","v":0},{"$f":"CN167/((1+CV!$F$9)^CN166)","v":0},{"$f":"CO167/((1+CV!$F$9)^CO166)","v":0},{"$f":"CP167/((1+CV!$F$9)^CP166)","v":0},{"$f":"CQ167/((1+CV!$F$9)^CQ166)","v":0},{"$f":"CR167/((1+CV!$F$9)^CR166)","v":0},{"$f":"CS167/((1+CV!$F$9)^CS166)","v":0},{"$f":"CT167/((1+CV!$F$9)^CT166)","v":0},{"$f":"CU167/((1+CV!$F$9)^CU166)","v":0},{"$f":"CV167/((1+CV!$F$9)^CV166)","v":0},{"$f":"CW167/((1+CV!$F$9)^CW166)","v":0},{"$f":"CX167/((1+CV!$F$9)^CX166)","v":0},{"$f":"CY167/((1+CV!$F$9)^CY166)","v":0},{"$f":"CZ167/((1+CV!$F$9)^CZ166)","v":0},{"$f":"DA167/((1+CV!$F$9)^DA166)","v":0},{"$f":"DB167/((1+CV!$F$9)^DB166)","v":0},{"$f":"DC167/((1+CV!$F$9)^DC166)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 7 User Defined","Replacement Capital Cost","Replacement Present Value",null,null,{"$f":"SUM(H168:DC168)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Type 7 User Defined","Replacement Capital Cost"]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total"]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total"]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total",null,"Replacement Present Value",null,null,{"$f":"SUM(G31,G54,G77,G100,G123,G146,G169)","v":1216355.4768011288}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total"]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total","COMPLETE DEVELOPMENT COSTS (total $)"]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total",{"$f":"OFFSET(C176,-1,0)","v":"COMPLETE DEVELOPMENT COSTS (total $)"},"Initial Capital Cost ($)",null,null,{"$f":"(SUM((G16*(1-CS!F11)),(G39*(1-CS!F13)),(G62*(1-CS!F15)),(G85*(1-CS!F17)),(G108*(1-CS!F19)),(G131*(1-CS!F21)),(G154*(1-CS!F23))))","v":5800386.0983276758},"Reduced by Costs Savings Percentage in Place on 'Cost Savings' Tab"]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total","COMPLETE DEVELOPMENT COSTS (total $)","Initial Capital Cost plus Replacement Costs ($)",null,null,{"$f":"G176+G173","v":7016741.5751288049}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total","COMPLETE DEVELOPMENT COSTS (total $)","Annual Capital Cost ($)",null,null,{"$f":"-PMT(CV!$F$9,100,G177)","v":422248.95771095209}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total","COMPLETE DEVELOPMENT COSTS (total $)","Annual O&M Cost ($)",null,null,{"$f":"G21+G44+G67+G90+G113+G136+G159","v":40000}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total","COMPLETE DEVELOPMENT COSTS (total $)","Lifecycle Cost ($)",null,null,{"$f":"G178+G179","v":462248.95771095209}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total","COMPLETE DEVELOPMENT COSTS (total $)"]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total","COMPLETE DEVELOPMENT COSTS ($/hh)"]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total",{"$f":"OFFSET(C183,-1,0)","v":"COMPLETE DEVELOPMENT COSTS ($/hh)"},"Initial Capital Cost ($/hh)",null,null,{"$f":"G176/DC!$G$41","v":1068.2110678319846}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total","COMPLETE DEVELOPMENT COSTS ($/hh)","Initial Capital Cost plus Replacement Costs ($/hh)",null,null,{"$f":"G177/DC!$G$41","v":1292.2176013128553}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total","COMPLETE DEVELOPMENT COSTS ($/hh)","Annual Capital Cost ($/hh)",null,null,{"$f":"G178/DC!$G$41","v":77.76223898912562}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total","COMPLETE DEVELOPMENT COSTS ($/hh)","Annual O&M Cost ($/hh)",null,null,{"$f":"G179/DC!$G$41","v":7.3664825046040514}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total","COMPLETE DEVELOPMENT COSTS ($/hh)","Lifecycle Cost ($/hh)",null,null,{"$f":"G180/DC!$G$41","v":85.128721493729671}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total","COMPLETE DEVELOPMENT COSTS ($/hh)"]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total","RESIDENTIAL PORTION OF COSTS (total $)"]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total",{"$f":"OFFSET(C190,-1,0)","v":"RESIDENTIAL PORTION OF COSTS (total $)"},"Initial Capital Cost ($)",null,null,{"$f":"G176*A!$F$13","v":5800386.0983276758}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total","RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost plus Replacement Costs ($)",null,null,{"$f":"G177*A!$F$13","v":7016741.5751288049}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total","RESIDENTIAL PORTION OF COSTS (total $)","Annual Capital Cost ($)",null,null,{"$f":"G178*A!$F$13","v":422248.95771095209}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total","RESIDENTIAL PORTION OF COSTS (total $)","Annual O&M Cost ($)",null,null,{"$f":"G179*A!$F$13","v":40000}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total","RESIDENTIAL PORTION OF COSTS (total $)","Lifecycle Cost ($)",null,null,{"$f":"G180*A!$F$13","v":462248.95771095209}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total","RESIDENTIAL PORTION OF COSTS (total $)"]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total","RESIDENTIAL PORTION OF COSTS ($/hh)"]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total",{"$f":"OFFSET(C197,-1,0)","v":"RESIDENTIAL PORTION OF COSTS ($/hh)"},"Initial Capital Cost ($/hh)",null,null,{"$f":"G190/DC!$G$41","v":1068.2110678319846}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total","RESIDENTIAL PORTION OF COSTS ($/hh)","Initial Capital Cost plus Replacement Costs ($/hh)",null,null,{"$f":"G191/DC!$G$41","v":1292.2176013128553}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total","RESIDENTIAL PORTION OF COSTS ($/hh)","Annual Capital Cost ($/hh)",null,null,{"$f":"G192/DC!$G$41","v":77.76223898912562}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total","RESIDENTIAL PORTION OF COSTS ($/hh)","Annual O&M Cost ($/hh)",null,null,{"$f":"G193/DC!$G$41","v":7.3664825046040514}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total","RESIDENTIAL PORTION OF COSTS ($/hh)","Lifecycle Cost ($/hh)",null,null,{"$f":"G194/DC!$G$41","v":85.128721493729671}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total","RESIDENTIAL PORTION OF COSTS ($/hh)"]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total","RESIDENTIAL PORTION OF COSTS ($/gross ha)"]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total",null,"Initial Capital Cost ($/gross ha)",null,null,{"$f":"G190/DC!$F$14","v":145009.65245819191}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total",{"$f":"OFFSET(C205,-1,0)","v":0},"Initial Capital Cost plus Replacement Costs ($/gross ha)",null,null,{"$f":"G191/DC!$F$14","v":175418.53937822013}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total",0,"Annual Capital Cost ($/gross ha)",null,null,{"$f":"G192/DC!$F$14","v":10556.223942773802}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total",0,"Annual O&M Cost ($/gross ha)",null,null,{"$f":"G193/DC!$F$14","v":1000}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total",0,"Lifecycle Cost ($/gross ha)",null,null,{"$f":"G194/DC!$F$14","v":11556.223942773802}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total",0]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total","RESIDENTIAL PORTION OF COSTS ($/pp)"]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total",{"$f":"OFFSET(C211,-1,0)","v":"RESIDENTIAL PORTION OF COSTS ($/pp)"},"Initial Capital Cost ($/pp)",null,null,{"$f":"G190/DC!$G$63","v":651.14347758505562}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total","RESIDENTIAL PORTION OF COSTS ($/pp)","Initial Capital Cost plus Replacement Costs ($/pp)",null,null,{"$f":"G191/DC!$G$63","v":787.68989393004097}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total","RESIDENTIAL PORTION OF COSTS ($/pp)","Annual Capital Cost ($/pp)",null,null,{"$f":"G192/DC!$G$63","v":47.401095387399202}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total","RESIDENTIAL PORTION OF COSTS ($/pp)","Annual O&M Cost ($/pp)",null,null,{"$f":"G193/DC!$G$63","v":4.4903457566232596}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total","RESIDENTIAL PORTION OF COSTS ($/pp)","Lifecycle Cost ($/pp)",null,null,{"$f":"G194/DC!$G$63","v":51.891441144022465}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total","RESIDENTIAL PORTION OF COSTS ($/pp)"]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total","NON-RESIDENTIAL PORTION OF COSTS (total $)"]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total","NON-RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost ($)",null,null,{"$f":"G176-G190","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total","NON-RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost plus Replacement Costs ($)",null,null,{"$f":"G177-G191","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total","NON-RESIDENTIAL PORTION OF COSTS (total $)","Annual Capital Cost ($)",null,null,{"$f":"G178-G192","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total","NON-RESIDENTIAL PORTION OF COSTS (total $)","Annual O&M Cost ($)",null,null,{"$f":"G179-G193","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total","NON-RESIDENTIAL PORTION OF COSTS (total $)","Lifecycle Cost ($)",null,null,{"$f":"G180-G194","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total","NON-RESIDENTIAL PORTION OF COSTS (total $)"]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY"]
[{"$f":"OFFSET(A225,-1,0)","v":"POTENTIAL COMMUNITY SERVICES COSTS"},"Internal Roads Total","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Ann. Lifecycle Costs ",null,null,null,"replacement cost allocated 100% to muni "]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Residential Cost to the Municipality ($)",null,null,{"$f":"G228*A!F$13","v":462248.95771095209}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Non-Residential Cost to the Municipality ($)",null,null,{"$f":"G228-G226","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Complete Development Cost to the Municipality ($)",null,null,{"$f":"D1623","v":462248.95771095209}]
["POTENTIAL COMMUNITY SERVICES COSTS","Internal Roads Total","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY"]
[{"$f":"OFFSET(A230,-1,0)","v":"POTENTIAL COMMUNITY SERVICES COSTS"},"External Roads"]
["POTENTIAL COMMUNITY SERVICES COSTS",{"$f":"OFFSET(B231,-1,0)","v":"External Roads"}]
["POTENTIAL COMMUNITY SERVICES COSTS",{"$f":" \"External \" & LEFT(DC!E82,6) & \" \" & HLOOKUP(LEFT(DC!E82,6),'RC'!F9:L11,2,FALSE)","v":"External Type 6 Four-lane Arterial"}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Type 6 Four-lane Arterial"]
["POTENTIAL COMMUNITY SERVICES COSTS","External Type 6 Four-lane Arterial","Initial Capital Cost"]
["POTENTIAL COMMUNITY SERVICES COSTS","External Type 6 Four-lane Arterial",{"$f":"OFFSET(C235,-1,0)","v":"Initial Capital Cost"},"Local Roads",null,null,{"$f":"IF(HLOOKUP(LEFT(DC!E82,6),'RC'!F9:L11,3,FALSE) = \"Local\",+(DC!$H$82*HLOOKUP(LEFT(DC!E82,6),CV!D18:J21,4,FALSE)),0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Type 6 Four-lane Arterial","Initial Capital Cost","Collector Roads",null,null,{"$f":"IF(HLOOKUP(LEFT(DC!E82,6),'RC'!F9:L11,3,FALSE) = \"Collector\",+(DC!$H$82*HLOOKUP(LEFT(DC!E82,6),CV!D18:J21,4,FALSE)),0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Type 6 Four-lane Arterial","Initial Capital Cost","Arterial Roads",null,null,{"$f":"IF(HLOOKUP(LEFT(DC!E82,6),'RC'!F9:L11,3,FALSE) = \"Arterial\",+(DC!$H$82*HLOOKUP(LEFT(DC!E82,6),CV!D18:J21,4,FALSE)),0)","v":423200.00000000006}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Type 6 Four-lane Arterial","Initial Capital Cost","Basic Capital Roadworks ($)",null,null,{"$f":"SUM(G235:G237)","v":423200.00000000006}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Type 6 Four-lane Arterial","O&M Cost"]
["POTENTIAL COMMUNITY SERVICES COSTS","External Type 6 Four-lane Arterial","O&M Cost","Local Roads",null,null,{"$f":"IF(HLOOKUP(LEFT(DC!E82,6),'RC'!F9:L11,3,FALSE) = \"Local\",CV!F64*DC!$H$82,0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Type 6 Four-lane Arterial","O&M Cost","Collector Roads",null,null,{"$f":"IF(HLOOKUP(LEFT(DC!E82,6),'RC'!F9:L11,3,FALSE) = \"Collector\",CV!F64*DC!$H$82,0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Type 6 Four-lane Arterial","O&M Cost","Arterial Roads",null,null,{"$f":"IF(HLOOKUP(LEFT(DC!E82,6),'RC'!F9:L11,3,FALSE) = \"Arterial\",CV!F64*DC!$H$82,0)","v":20000}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Type 6 Four-lane Arterial","O&M Cost","Road O&M Cost ($)",null,null,{"$f":"SUM(G240:G242)","v":20000}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Type 6 Four-lane Arterial","Replacement Capital Cost"]
["POTENTIAL COMMUNITY SERVICES COSTS","External Type 6 Four-lane Arterial",{"$f":"OFFSET(C245,-1,0)","v":"Replacement Capital Cost"},"Replacement Period (Years)",null,null,{"$f":"CS!F103","v":30}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Type 6 Four-lane Arterial","Replacement Capital Cost","Times (Lifecycle / Replacement Period)",null,null,{"$f":"TRUNC(100/G245,0)","v":3}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Type 6 Four-lane Arterial","Replacement Capital Cost",null,null,"Breakdown of times (lifecycle/replacement period) in cycles",null,1,2,3,4,5,6,7,8,9,10]
["POTENTIAL COMMUNITY SERVICES COSTS","External Type 6 Four-lane Arterial","Replacement Capital Cost",null,null,"Breakdown of times (lifecycle/replacement period) in years",{"$f":"G245*G246","v":90},{"$f":"IF(($G245*H247)-CS!$H$27<=$G248,($G245*H247)-CS!$H$27,0)","v":30},{"$f":"IF(($G245*I247)-CS!$H$27<=$G248,($G245*I247)-CS!$H$27,0)","v":60},{"$f":"IF(($G245*J247)-CS!$H$27<=$G248,($G245*J247)-CS!$H$27,0)","v":90},{"$f":"IF(($G245*K247)-CS!$H$27<=$G248,($G245*K247)-CS!$H$27,0)","v":0},{"$f":"IF(($G245*L247)-CS!$H$27<=$G248,($G245*L247)-CS!$H$27,0)","v":0},{"$f":"IF(($G245*M247)-CS!$H$27<=$G248,($G245*M247)-CS!$H$27,0)","v":0},{"$f":"IF(($G245*N247)-CS!$H$27<=$G248,($G245*N247)-CS!$H$27,0)","v":0},{"$f":"IF(($G245*O247)-CS!$H$27<=$G248,($G245*O247)-CS!$H$27,0)","v":0},{"$f":"IF(($G245*P247)-CS!$H$27<=$G248,($G245*P247)-CS!$H$27,0)","v":0},{"$f":"IF(($G245*Q247)-CS!$H$27<=$G248,($G245*Q247)-CS!$H$27,0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Type 6 Four-lane Arterial","Replacement Capital Cost"]
["POTENTIAL COMMUNITY SERVICES COSTS","External Type 6 Four-lane Arterial","Replacement Capital Cost","Replacement Period",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
["POTENTIAL COMMUNITY SERVICES COSTS","External Type 6 Four-lane Arterial","Replacement Capital Cost","Replacements",null,null,null,{"$f":"IF((OR(H250=$H248,H250=$I248,H250=$J248,H250=$K248,H250=$L248,H250=$M248,H250=$N248,H250=$O248,H250=$P248,H250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(I250=$H248,I250=$I248,I250=$J248,I250=$K248,I250=$L248,I250=$M248,I250=$N248,I250=$O248,I250=$P248,I250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(J250=$H248,J250=$I248,J250=$J248,J250=$K248,J250=$L248,J250=$M248,J250=$N248,J250=$O248,J250=$P248,J250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(K250=$H248,K250=$I248,K250=$J248,K250=$K248,K250=$L248,K250=$M248,K250=$N248,K250=$O248,K250=$P248,K250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(L250=$H248,L250=$I248,L250=$J248,L250=$K248,L250=$L248,L250=$M248,L250=$N248,L250=$O248,L250=$P248,L250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(M250=$H248,M250=$I248,M250=$J248,M250=$K248,M250=$L248,M250=$M248,M250=$N248,M250=$O248,M250=$P248,M250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(N250=$H248,N250=$I248,N250=$J248,N250=$K248,N250=$L248,N250=$M248,N250=$N248,N250=$O248,N250=$P248,N250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(O250=$H248,O250=$I248,O250=$J248,O250=$K248,O250=$L248,O250=$M248,O250=$N248,O250=$O248,O250=$P248,O250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(P250=$H248,P250=$I248,P250=$J248,P250=$K248,P250=$L248,P250=$M248,P250=$N248,P250=$O248,P250=$P248,P250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(Q250=$H248,Q250=$I248,Q250=$J248,Q250=$K248,Q250=$L248,Q250=$M248,Q250=$N248,Q250=$O248,Q250=$P248,Q250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(R250=$H248,R250=$I248,R250=$J248,R250=$K248,R250=$L248,R250=$M248,R250=$N248,R250=$O248,R250=$P248,R250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(S250=$H248,S250=$I248,S250=$J248,S250=$K248,S250=$L248,S250=$M248,S250=$N248,S250=$O248,S250=$P248,S250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(T250=$H248,T250=$I248,T250=$J248,T250=$K248,T250=$L248,T250=$M248,T250=$N248,T250=$O248,T250=$P248,T250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(U250=$H248,U250=$I248,U250=$J248,U250=$K248,U250=$L248,U250=$M248,U250=$N248,U250=$O248,U250=$P248,U250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(V250=$H248,V250=$I248,V250=$J248,V250=$K248,V250=$L248,V250=$M248,V250=$N248,V250=$O248,V250=$P248,V250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(W250=$H248,W250=$I248,W250=$J248,W250=$K248,W250=$L248,W250=$M248,W250=$N248,W250=$O248,W250=$P248,W250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(X250=$H248,X250=$I248,X250=$J248,X250=$K248,X250=$L248,X250=$M248,X250=$N248,X250=$O248,X250=$P248,X250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(Y250=$H248,Y250=$I248,Y250=$J248,Y250=$K248,Y250=$L248,Y250=$M248,Y250=$N248,Y250=$O248,Y250=$P248,Y250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(Z250=$H248,Z250=$I248,Z250=$J248,Z250=$K248,Z250=$L248,Z250=$M248,Z250=$N248,Z250=$O248,Z250=$P248,Z250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(AA250=$H248,AA250=$I248,AA250=$J248,AA250=$K248,AA250=$L248,AA250=$M248,AA250=$N248,AA250=$O248,AA250=$P248,AA250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(AB250=$H248,AB250=$I248,AB250=$J248,AB250=$K248,AB250=$L248,AB250=$M248,AB250=$N248,AB250=$O248,AB250=$P248,AB250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(AC250=$H248,AC250=$I248,AC250=$J248,AC250=$K248,AC250=$L248,AC250=$M248,AC250=$N248,AC250=$O248,AC250=$P248,AC250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(AD250=$H248,AD250=$I248,AD250=$J248,AD250=$K248,AD250=$L248,AD250=$M248,AD250=$N248,AD250=$O248,AD250=$P248,AD250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(AE250=$H248,AE250=$I248,AE250=$J248,AE250=$K248,AE250=$L248,AE250=$M248,AE250=$N248,AE250=$O248,AE250=$P248,AE250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(AF250=$H248,AF250=$I248,AF250=$J248,AF250=$K248,AF250=$L248,AF250=$M248,AF250=$N248,AF250=$O248,AF250=$P248,AF250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(AG250=$H248,AG250=$I248,AG250=$J248,AG250=$K248,AG250=$L248,AG250=$M248,AG250=$N248,AG250=$O248,AG250=$P248,AG250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(AH250=$H248,AH250=$I248,AH250=$J248,AH250=$K248,AH250=$L248,AH250=$M248,AH250=$N248,AH250=$O248,AH250=$P248,AH250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(AI250=$H248,AI250=$I248,AI250=$J248,AI250=$K248,AI250=$L248,AI250=$M248,AI250=$N248,AI250=$O248,AI250=$P248,AI250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(AJ250=$H248,AJ250=$I248,AJ250=$J248,AJ250=$K248,AJ250=$L248,AJ250=$M248,AJ250=$N248,AJ250=$O248,AJ250=$P248,AJ250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(AK250=$H248,AK250=$I248,AK250=$J248,AK250=$K248,AK250=$L248,AK250=$M248,AK250=$N248,AK250=$O248,AK250=$P248,AK250=$Q248)),CS!$G$103*$G238,\"0\")","v":423200.00000000006},{"$f":"IF((OR(AL250=$H248,AL250=$I248,AL250=$J248,AL250=$K248,AL250=$L248,AL250=$M248,AL250=$N248,AL250=$O248,AL250=$P248,AL250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(AM250=$H248,AM250=$I248,AM250=$J248,AM250=$K248,AM250=$L248,AM250=$M248,AM250=$N248,AM250=$O248,AM250=$P248,AM250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(AN250=$H248,AN250=$I248,AN250=$J248,AN250=$K248,AN250=$L248,AN250=$M248,AN250=$N248,AN250=$O248,AN250=$P248,AN250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(AO250=$H248,AO250=$I248,AO250=$J248,AO250=$K248,AO250=$L248,AO250=$M248,AO250=$N248,AO250=$O248,AO250=$P248,AO250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(AP250=$H248,AP250=$I248,AP250=$J248,AP250=$K248,AP250=$L248,AP250=$M248,AP250=$N248,AP250=$O248,AP250=$P248,AP250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(AQ250=$H248,AQ250=$I248,AQ250=$J248,AQ250=$K248,AQ250=$L248,AQ250=$M248,AQ250=$N248,AQ250=$O248,AQ250=$P248,AQ250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(AR250=$H248,AR250=$I248,AR250=$J248,AR250=$K248,AR250=$L248,AR250=$M248,AR250=$N248,AR250=$O248,AR250=$P248,AR250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(AS250=$H248,AS250=$I248,AS250=$J248,AS250=$K248,AS250=$L248,AS250=$M248,AS250=$N248,AS250=$O248,AS250=$P248,AS250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(AT250=$H248,AT250=$I248,AT250=$J248,AT250=$K248,AT250=$L248,AT250=$M248,AT250=$N248,AT250=$O248,AT250=$P248,AT250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(AU250=$H248,AU250=$I248,AU250=$J248,AU250=$K248,AU250=$L248,AU250=$M248,AU250=$N248,AU250=$O248,AU250=$P248,AU250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(AV250=$H248,AV250=$I248,AV250=$J248,AV250=$K248,AV250=$L248,AV250=$M248,AV250=$N248,AV250=$O248,AV250=$P248,AV250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(AW250=$H248,AW250=$I248,AW250=$J248,AW250=$K248,AW250=$L248,AW250=$M248,AW250=$N248,AW250=$O248,AW250=$P248,AW250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(AX250=$H248,AX250=$I248,AX250=$J248,AX250=$K248,AX250=$L248,AX250=$M248,AX250=$N248,AX250=$O248,AX250=$P248,AX250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(AY250=$H248,AY250=$I248,AY250=$J248,AY250=$K248,AY250=$L248,AY250=$M248,AY250=$N248,AY250=$O248,AY250=$P248,AY250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(AZ250=$H248,AZ250=$I248,AZ250=$J248,AZ250=$K248,AZ250=$L248,AZ250=$M248,AZ250=$N248,AZ250=$O248,AZ250=$P248,AZ250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(BA250=$H248,BA250=$I248,BA250=$J248,BA250=$K248,BA250=$L248,BA250=$M248,BA250=$N248,BA250=$O248,BA250=$P248,BA250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(BB250=$H248,BB250=$I248,BB250=$J248,BB250=$K248,BB250=$L248,BB250=$M248,BB250=$N248,BB250=$O248,BB250=$P248,BB250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(BC250=$H248,BC250=$I248,BC250=$J248,BC250=$K248,BC250=$L248,BC250=$M248,BC250=$N248,BC250=$O248,BC250=$P248,BC250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(BD250=$H248,BD250=$I248,BD250=$J248,BD250=$K248,BD250=$L248,BD250=$M248,BD250=$N248,BD250=$O248,BD250=$P248,BD250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(BE250=$H248,BE250=$I248,BE250=$J248,BE250=$K248,BE250=$L248,BE250=$M248,BE250=$N248,BE250=$O248,BE250=$P248,BE250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(BF250=$H248,BF250=$I248,BF250=$J248,BF250=$K248,BF250=$L248,BF250=$M248,BF250=$N248,BF250=$O248,BF250=$P248,BF250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(BG250=$H248,BG250=$I248,BG250=$J248,BG250=$K248,BG250=$L248,BG250=$M248,BG250=$N248,BG250=$O248,BG250=$P248,BG250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(BH250=$H248,BH250=$I248,BH250=$J248,BH250=$K248,BH250=$L248,BH250=$M248,BH250=$N248,BH250=$O248,BH250=$P248,BH250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(BI250=$H248,BI250=$I248,BI250=$J248,BI250=$K248,BI250=$L248,BI250=$M248,BI250=$N248,BI250=$O248,BI250=$P248,BI250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(BJ250=$H248,BJ250=$I248,BJ250=$J248,BJ250=$K248,BJ250=$L248,BJ250=$M248,BJ250=$N248,BJ250=$O248,BJ250=$P248,BJ250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(BK250=$H248,BK250=$I248,BK250=$J248,BK250=$K248,BK250=$L248,BK250=$M248,BK250=$N248,BK250=$O248,BK250=$P248,BK250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(BL250=$H248,BL250=$I248,BL250=$J248,BL250=$K248,BL250=$L248,BL250=$M248,BL250=$N248,BL250=$O248,BL250=$P248,BL250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(BM250=$H248,BM250=$I248,BM250=$J248,BM250=$K248,BM250=$L248,BM250=$M248,BM250=$N248,BM250=$O248,BM250=$P248,BM250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(BN250=$H248,BN250=$I248,BN250=$J248,BN250=$K248,BN250=$L248,BN250=$M248,BN250=$N248,BN250=$O248,BN250=$P248,BN250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(BO250=$H248,BO250=$I248,BO250=$J248,BO250=$K248,BO250=$L248,BO250=$M248,BO250=$N248,BO250=$O248,BO250=$P248,BO250=$Q248)),CS!$G$103*$G238,\"0\")","v":423200.00000000006},{"$f":"IF((OR(BP250=$H248,BP250=$I248,BP250=$J248,BP250=$K248,BP250=$L248,BP250=$M248,BP250=$N248,BP250=$O248,BP250=$P248,BP250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(BQ250=$H248,BQ250=$I248,BQ250=$J248,BQ250=$K248,BQ250=$L248,BQ250=$M248,BQ250=$N248,BQ250=$O248,BQ250=$P248,BQ250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(BR250=$H248,BR250=$I248,BR250=$J248,BR250=$K248,BR250=$L248,BR250=$M248,BR250=$N248,BR250=$O248,BR250=$P248,BR250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(BS250=$H248,BS250=$I248,BS250=$J248,BS250=$K248,BS250=$L248,BS250=$M248,BS250=$N248,BS250=$O248,BS250=$P248,BS250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(BT250=$H248,BT250=$I248,BT250=$J248,BT250=$K248,BT250=$L248,BT250=$M248,BT250=$N248,BT250=$O248,BT250=$P248,BT250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(BU250=$H248,BU250=$I248,BU250=$J248,BU250=$K248,BU250=$L248,BU250=$M248,BU250=$N248,BU250=$O248,BU250=$P248,BU250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(BV250=$H248,BV250=$I248,BV250=$J248,BV250=$K248,BV250=$L248,BV250=$M248,BV250=$N248,BV250=$O248,BV250=$P248,BV250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(BW250=$H248,BW250=$I248,BW250=$J248,BW250=$K248,BW250=$L248,BW250=$M248,BW250=$N248,BW250=$O248,BW250=$P248,BW250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(BX250=$H248,BX250=$I248,BX250=$J248,BX250=$K248,BX250=$L248,BX250=$M248,BX250=$N248,BX250=$O248,BX250=$P248,BX250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(BY250=$H248,BY250=$I248,BY250=$J248,BY250=$K248,BY250=$L248,BY250=$M248,BY250=$N248,BY250=$O248,BY250=$P248,BY250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(BZ250=$H248,BZ250=$I248,BZ250=$J248,BZ250=$K248,BZ250=$L248,BZ250=$M248,BZ250=$N248,BZ250=$O248,BZ250=$P248,BZ250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(CA250=$H248,CA250=$I248,CA250=$J248,CA250=$K248,CA250=$L248,CA250=$M248,CA250=$N248,CA250=$O248,CA250=$P248,CA250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(CB250=$H248,CB250=$I248,CB250=$J248,CB250=$K248,CB250=$L248,CB250=$M248,CB250=$N248,CB250=$O248,CB250=$P248,CB250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(CC250=$H248,CC250=$I248,CC250=$J248,CC250=$K248,CC250=$L248,CC250=$M248,CC250=$N248,CC250=$O248,CC250=$P248,CC250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(CD250=$H248,CD250=$I248,CD250=$J248,CD250=$K248,CD250=$L248,CD250=$M248,CD250=$N248,CD250=$O248,CD250=$P248,CD250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(CE250=$H248,CE250=$I248,CE250=$J248,CE250=$K248,CE250=$L248,CE250=$M248,CE250=$N248,CE250=$O248,CE250=$P248,CE250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(CF250=$H248,CF250=$I248,CF250=$J248,CF250=$K248,CF250=$L248,CF250=$M248,CF250=$N248,CF250=$O248,CF250=$P248,CF250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(CG250=$H248,CG250=$I248,CG250=$J248,CG250=$K248,CG250=$L248,CG250=$M248,CG250=$N248,CG250=$O248,CG250=$P248,CG250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(CH250=$H248,CH250=$I248,CH250=$J248,CH250=$K248,CH250=$L248,CH250=$M248,CH250=$N248,CH250=$O248,CH250=$P248,CH250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(CI250=$H248,CI250=$I248,CI250=$J248,CI250=$K248,CI250=$L248,CI250=$M248,CI250=$N248,CI250=$O248,CI250=$P248,CI250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(CJ250=$H248,CJ250=$I248,CJ250=$J248,CJ250=$K248,CJ250=$L248,CJ250=$M248,CJ250=$N248,CJ250=$O248,CJ250=$P248,CJ250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(CK250=$H248,CK250=$I248,CK250=$J248,CK250=$K248,CK250=$L248,CK250=$M248,CK250=$N248,CK250=$O248,CK250=$P248,CK250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(CL250=$H248,CL250=$I248,CL250=$J248,CL250=$K248,CL250=$L248,CL250=$M248,CL250=$N248,CL250=$O248,CL250=$P248,CL250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(CM250=$H248,CM250=$I248,CM250=$J248,CM250=$K248,CM250=$L248,CM250=$M248,CM250=$N248,CM250=$O248,CM250=$P248,CM250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(CN250=$H248,CN250=$I248,CN250=$J248,CN250=$K248,CN250=$L248,CN250=$M248,CN250=$N248,CN250=$O248,CN250=$P248,CN250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(CO250=$H248,CO250=$I248,CO250=$J248,CO250=$K248,CO250=$L248,CO250=$M248,CO250=$N248,CO250=$O248,CO250=$P248,CO250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(CP250=$H248,CP250=$I248,CP250=$J248,CP250=$K248,CP250=$L248,CP250=$M248,CP250=$N248,CP250=$O248,CP250=$P248,CP250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(CQ250=$H248,CQ250=$I248,CQ250=$J248,CQ250=$K248,CQ250=$L248,CQ250=$M248,CQ250=$N248,CQ250=$O248,CQ250=$P248,CQ250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(CR250=$H248,CR250=$I248,CR250=$J248,CR250=$K248,CR250=$L248,CR250=$M248,CR250=$N248,CR250=$O248,CR250=$P248,CR250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(CS250=$H248,CS250=$I248,CS250=$J248,CS250=$K248,CS250=$L248,CS250=$M248,CS250=$N248,CS250=$O248,CS250=$P248,CS250=$Q248)),CS!$G$103*$G238,\"0\")","v":423200.00000000006},{"$f":"IF((OR(CT250=$H248,CT250=$I248,CT250=$J248,CT250=$K248,CT250=$L248,CT250=$M248,CT250=$N248,CT250=$O248,CT250=$P248,CT250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(CU250=$H248,CU250=$I248,CU250=$J248,CU250=$K248,CU250=$L248,CU250=$M248,CU250=$N248,CU250=$O248,CU250=$P248,CU250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(CV250=$H248,CV250=$I248,CV250=$J248,CV250=$K248,CV250=$L248,CV250=$M248,CV250=$N248,CV250=$O248,CV250=$P248,CV250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(CW250=$H248,CW250=$I248,CW250=$J248,CW250=$K248,CW250=$L248,CW250=$M248,CW250=$N248,CW250=$O248,CW250=$P248,CW250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(CX250=$H248,CX250=$I248,CX250=$J248,CX250=$K248,CX250=$L248,CX250=$M248,CX250=$N248,CX250=$O248,CX250=$P248,CX250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(CY250=$H248,CY250=$I248,CY250=$J248,CY250=$K248,CY250=$L248,CY250=$M248,CY250=$N248,CY250=$O248,CY250=$P248,CY250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(CZ250=$H248,CZ250=$I248,CZ250=$J248,CZ250=$K248,CZ250=$L248,CZ250=$M248,CZ250=$N248,CZ250=$O248,CZ250=$P248,CZ250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(DA250=$H248,DA250=$I248,DA250=$J248,DA250=$K248,DA250=$L248,DA250=$M248,DA250=$N248,DA250=$O248,DA250=$P248,DA250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(DB250=$H248,DB250=$I248,DB250=$J248,DB250=$K248,DB250=$L248,DB250=$M248,DB250=$N248,DB250=$O248,DB250=$P248,DB250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"},{"$f":"IF((OR(DC250=$H248,DC250=$I248,DC250=$J248,DC250=$K248,DC250=$L248,DC250=$M248,DC250=$N248,DC250=$O248,DC250=$P248,DC250=$Q248)),CS!$G$103*$G238,\"0\")","v":"0"}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Type 6 Four-lane Arterial","Replacement Capital Cost","Replacement Present Value",null,null,null,{"$f":"H251/((1+CV!$F$9)^H250)","v":0},{"$f":"I251/((1+CV!$F$9)^I250)","v":0},{"$f":"J251/((1+CV!$F$9)^J250)","v":0},{"$f":"K251/((1+CV!$F$9)^K250)","v":0},{"$f":"L251/((1+CV!$F$9)^L250)","v":0},{"$f":"M251/((1+CV!$F$9)^M250)","v":0},{"$f":"N251/((1+CV!$F$9)^N250)","v":0},{"$f":"O251/((1+CV!$F$9)^O250)","v":0},{"$f":"P251/((1+CV!$F$9)^P250)","v":0},{"$f":"Q251/((1+CV!$F$9)^Q250)","v":0},{"$f":"R251/((1+CV!$F$9)^R250)","v":0},{"$f":"S251/((1+CV!$F$9)^S250)","v":0},{"$f":"T251/((1+CV!$F$9)^T250)","v":0},{"$f":"U251/((1+CV!$F$9)^U250)","v":0},{"$f":"V251/((1+CV!$F$9)^V250)","v":0},{"$f":"W251/((1+CV!$F$9)^W250)","v":0},{"$f":"X251/((1+CV!$F$9)^X250)","v":0},{"$f":"Y251/((1+CV!$F$9)^Y250)","v":0},{"$f":"Z251/((1+CV!$F$9)^Z250)","v":0},{"$f":"AA251/((1+CV!$F$9)^AA250)","v":0},{"$f":"AB251/((1+CV!$F$9)^AB250)","v":0},{"$f":"AC251/((1+CV!$F$9)^AC250)","v":0},{"$f":"AD251/((1+CV!$F$9)^AD250)","v":0},{"$f":"AE251/((1+CV!$F$9)^AE250)","v":0},{"$f":"AF251/((1+CV!$F$9)^AF250)","v":0},{"$f":"AG251/((1+CV!$F$9)^AG250)","v":0},{"$f":"AH251/((1+CV!$F$9)^AH250)","v":0},{"$f":"AI251/((1+CV!$F$9)^AI250)","v":0},{"$f":"AJ251/((1+CV!$F$9)^AJ250)","v":0},{"$f":"AK251/((1+CV!$F$9)^AK250)","v":73683.407401380435},{"$f":"AL251/((1+CV!$F$9)^AL250)","v":0},{"$f":"AM251/((1+CV!$F$9)^AM250)","v":0},{"$f":"AN251/((1+CV!$F$9)^AN250)","v":0},{"$f":"AO251/((1+CV!$F$9)^AO250)","v":0},{"$f":"AP251/((1+CV!$F$9)^AP250)","v":0},{"$f":"AQ251/((1+CV!$F$9)^AQ250)","v":0},{"$f":"AR251/((1+CV!$F$9)^AR250)","v":0},{"$f":"AS251/((1+CV!$F$9)^AS250)","v":0},{"$f":"AT251/((1+CV!$F$9)^AT250)","v":0},{"$f":"AU251/((1+CV!$F$9)^AU250)","v":0},{"$f":"AV251/((1+CV!$F$9)^AV250)","v":0},{"$f":"AW251/((1+CV!$F$9)^AW250)","v":0},{"$f":"AX251/((1+CV!$F$9)^AX250)","v":0},{"$f":"AY251/((1+CV!$F$9)^AY250)","v":0},{"$f":"AZ251/((1+CV!$F$9)^AZ250)","v":0},{"$f":"BA251/((1+CV!$F$9)^BA250)","v":0},{"$f":"BB251/((1+CV!$F$9)^BB250)","v":0},{"$f":"BC251/((1+CV!$F$9)^BC250)","v":0},{"$f":"BD251/((1+CV!$F$9)^BD250)","v":0},{"$f":"BE251/((1+CV!$F$9)^BE250)","v":0},{"$f":"BF251/((1+CV!$F$9)^BF250)","v":0},{"$f":"BG251/((1+CV!$F$9)^BG250)","v":0},{"$f":"BH251/((1+CV!$F$9)^BH250)","v":0},{"$f":"BI251/((1+CV!$F$9)^BI250)","v":0},{"$f":"BJ251/((1+CV!$F$9)^BJ250)","v":0},{"$f":"BK251/((1+CV!$F$9)^BK250)","v":0},{"$f":"BL251/((1+CV!$F$9)^BL250)","v":0},{"$f":"BM251/((1+CV!$F$9)^BM250)","v":0},{"$f":"BN251/((1+CV!$F$9)^BN250)","v":0},{"$f":"BO251/((1+CV!$F$9)^BO250)","v":12829.027708595948},{"$f":"BP251/((1+CV!$F$9)^BP250)","v":0},{"$f":"BQ251/((1+CV!$F$9)^BQ250)","v":0},{"$f":"BR251/((1+CV!$F$9)^BR250)","v":0},{"$f":"BS251/((1+CV!$F$9)^BS250)","v":0},{"$f":"BT251/((1+CV!$F$9)^BT250)","v":0},{"$f":"BU251/((1+CV!$F$9)^BU250)","v":0},{"$f":"BV251/((1+CV!$F$9)^BV250)","v":0},{"$f":"BW251/((1+CV!$F$9)^BW250)","v":0},{"$f":"BX251/((1+CV!$F$9)^BX250)","v":0},{"$f":"BY251/((1+CV!$F$9)^BY250)","v":0},{"$f":"BZ251/((1+CV!$F$9)^BZ250)","v":0},{"$f":"CA251/((1+CV!$F$9)^CA250)","v":0},{"$f":"CB251/((1+CV!$F$9)^CB250)","v":0},{"$f":"CC251/((1+CV!$F$9)^CC250)","v":0},{"$f":"CD251/((1+CV!$F$9)^CD250)","v":0},{"$f":"CE251/((1+CV!$F$9)^CE250)","v":0},{"$f":"CF251/((1+CV!$F$9)^CF250)","v":0},{"$f":"CG251/((1+CV!$F$9)^CG250)","v":0},{"$f":"CH251/((1+CV!$F$9)^CH250)","v":0},{"$f":"CI251/((1+CV!$F$9)^CI250)","v":0},{"$f":"CJ251/((1+CV!$F$9)^CJ250)","v":0},{"$f":"CK251/((1+CV!$F$9)^CK250)","v":0},{"$f":"CL251/((1+CV!$F$9)^CL250)","v":0},{"$f":"CM251/((1+CV!$F$9)^CM250)","v":0},{"$f":"CN251/((1+CV!$F$9)^CN250)","v":0},{"$f":"CO251/((1+CV!$F$9)^CO250)","v":0},{"$f":"CP251/((1+CV!$F$9)^CP250)","v":0},{"$f":"CQ251/((1+CV!$F$9)^CQ250)","v":0},{"$f":"CR251/((1+CV!$F$9)^CR250)","v":0},{"$f":"CS251/((1+CV!$F$9)^CS250)","v":2233.6636937997951},{"$f":"CT251/((1+CV!$F$9)^CT250)","v":0},{"$f":"CU251/((1+CV!$F$9)^CU250)","v":0},{"$f":"CV251/((1+CV!$F$9)^CV250)","v":0},{"$f":"CW251/((1+CV!$F$9)^CW250)","v":0},{"$f":"CX251/((1+CV!$F$9)^CX250)","v":0},{"$f":"CY251/((1+CV!$F$9)^CY250)","v":0},{"$f":"CZ251/((1+CV!$F$9)^CZ250)","v":0},{"$f":"DA251/((1+CV!$F$9)^DA250)","v":0},{"$f":"DB251/((1+CV!$F$9)^DB250)","v":0},{"$f":"DC251/((1+CV!$F$9)^DC250)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Type 6 Four-lane Arterial","Replacement Capital Cost","Replacement Present Value",null,null,{"$f":"SUM(H252:DC252)","v":88746.098803776185}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Type 6 Four-lane Arterial","Replacement Capital Cost"]
["POTENTIAL COMMUNITY SERVICES COSTS",{"$f":" \"External \" & LEFT(DC!E83,6) & \" \" & HLOOKUP(LEFT(DC!E83,6),CV!D18:J21,2,FALSE)","v":"External Type 3 Two-lane local"}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Type 3 Two-lane local"]
["POTENTIAL COMMUNITY SERVICES COSTS","External Type 3 Two-lane local","Initial Capital Cost"]
["POTENTIAL COMMUNITY SERVICES COSTS","External Type 3 Two-lane local","Initial Capital Cost","Local Roads",null,null,{"$f":"IF(HLOOKUP(LEFT(DC!E83,6),'RC'!F9:L11,3,FALSE) = \"Local\",+(DC!$H$83*HLOOKUP(LEFT(DC!E83,6),CV!D18:J21,4,FALSE)),0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Type 3 Two-lane local","Initial Capital Cost","Collector Roads",null,null,{"$f":"IF(HLOOKUP(LEFT(DC!E83,6),'RC'!F9:L11,3,FALSE) = \"Collector\",+(DC!$H$83*HLOOKUP(LEFT(DC!E83,6),CV!D18:J21,4,FALSE)),0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Type 3 Two-lane local","Initial Capital Cost","Arterial Roads",null,null,{"$f":"IF(HLOOKUP(LEFT(DC!E83,6),'RC'!F9:L11,3,FALSE) = \"Arterial\",+(DC!$H$83*HLOOKUP(LEFT(DC!E83,6),CV!D18:J21,4,FALSE)),0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Type 3 Two-lane local","Initial Capital Cost","Basic Capital Roadworks ($)",null,null,{"$f":"SUM(G258:G260)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Type 3 Two-lane local","O&M Cost"]
["POTENTIAL COMMUNITY SERVICES COSTS","External Type 3 Two-lane local","O&M Cost","Local Roads",null,null,{"$f":"IF(HLOOKUP(LEFT(DC!E83,6),'RC'!F9:L11,3,FALSE) = \"Local\",CV!F65*DC!$H$83,0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Type 3 Two-lane local","O&M Cost","Collector Roads",null,null,{"$f":"IF(HLOOKUP(LEFT(DC!E83,6),'RC'!F9:L11,3,FALSE) = \"Collector\",CV!F65*DC!$H$83,0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Type 3 Two-lane local","O&M Cost","Arterial Roads",null,null,{"$f":"IF(HLOOKUP(LEFT(DC!E83,6),'RC'!F9:L11,3,FALSE) = \"Arterial\",CV!F65*DC!$H$83,0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Type 3 Two-lane local","O&M Cost","Road O&M Cost ($)",null,null,{"$f":"SUM(G263:G265)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Type 3 Two-lane local","Replacement Capital Cost"]
["POTENTIAL COMMUNITY SERVICES COSTS","External Type 3 Two-lane local",{"$f":"OFFSET(C268,-1,0)","v":"Replacement Capital Cost"},"Replacement Period (Years)",null,null,{"$f":"CS!F105","v":30}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Type 3 Two-lane local","Replacement Capital Cost","Times (Lifecycle / Replacement Period)",null,null,{"$f":"TRUNC(100/G268,0)","v":3}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Type 3 Two-lane local","Replacement Capital Cost",null,null,"Breakdown of times (lifecycle/replacement period) in cycles",null,1,2,3,4,5,6,7,8,9,10]
["POTENTIAL COMMUNITY SERVICES COSTS","External Type 3 Two-lane local","Replacement Capital Cost",null,null,"Breakdown of times (lifecycle/replacement period) in years",{"$f":"G268*G269","v":90},{"$f":"IF(($G268*H270)-CS!$H$29<=$G271,($G268*H270)-CS!$H$29,0)","v":30},{"$f":"IF(($G268*I270)-CS!$H$29<=$G271,($G268*I270)-CS!$H$29,0)","v":60},{"$f":"IF(($G268*J270)-CS!$H$29<=$G271,($G268*J270)-CS!$H$29,0)","v":90},{"$f":"IF(($G268*K270)-CS!$H$29<=$G271,($G268*K270)-CS!$H$29,0)","v":0},{"$f":"IF(($G268*L270)-CS!$H$29<=$G271,($G268*L270)-CS!$H$29,0)","v":0},{"$f":"IF(($G268*M270)-CS!$H$29<=$G271,($G268*M270)-CS!$H$29,0)","v":0},{"$f":"IF(($G268*N270)-CS!$H$29<=$G271,($G268*N270)-CS!$H$29,0)","v":0},{"$f":"IF(($G268*O270)-CS!$H$29<=$G271,($G268*O270)-CS!$H$29,0)","v":0},{"$f":"IF(($G268*P270)-CS!$H$29<=$G271,($G268*P270)-CS!$H$29,0)","v":0},{"$f":"IF(($G268*Q270)-CS!$H$29<=$G271,($G268*Q270)-CS!$H$29,0)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Type 3 Two-lane local","Replacement Capital Cost"]
["POTENTIAL COMMUNITY SERVICES COSTS","External Type 3 Two-lane local","Replacement Capital Cost","Replacement Period",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
["POTENTIAL COMMUNITY SERVICES COSTS","External Type 3 Two-lane local","Replacement Capital Cost","Replacements",null,null,null,{"$f":"IF((OR(H273=$H271,H273=$I271,H273=$J271,H273=$K271,H273=$L271,H273=$M271,H273=$N271,H273=$O271,H273=$P271,H273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(I273=$H271,I273=$I271,I273=$J271,I273=$K271,I273=$L271,I273=$M271,I273=$N271,I273=$O271,I273=$P271,I273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(J273=$H271,J273=$I271,J273=$J271,J273=$K271,J273=$L271,J273=$M271,J273=$N271,J273=$O271,J273=$P271,J273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(K273=$H271,K273=$I271,K273=$J271,K273=$K271,K273=$L271,K273=$M271,K273=$N271,K273=$O271,K273=$P271,K273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(L273=$H271,L273=$I271,L273=$J271,L273=$K271,L273=$L271,L273=$M271,L273=$N271,L273=$O271,L273=$P271,L273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(M273=$H271,M273=$I271,M273=$J271,M273=$K271,M273=$L271,M273=$M271,M273=$N271,M273=$O271,M273=$P271,M273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(N273=$H271,N273=$I271,N273=$J271,N273=$K271,N273=$L271,N273=$M271,N273=$N271,N273=$O271,N273=$P271,N273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(O273=$H271,O273=$I271,O273=$J271,O273=$K271,O273=$L271,O273=$M271,O273=$N271,O273=$O271,O273=$P271,O273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(P273=$H271,P273=$I271,P273=$J271,P273=$K271,P273=$L271,P273=$M271,P273=$N271,P273=$O271,P273=$P271,P273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(Q273=$H271,Q273=$I271,Q273=$J271,Q273=$K271,Q273=$L271,Q273=$M271,Q273=$N271,Q273=$O271,Q273=$P271,Q273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(R273=$H271,R273=$I271,R273=$J271,R273=$K271,R273=$L271,R273=$M271,R273=$N271,R273=$O271,R273=$P271,R273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(S273=$H271,S273=$I271,S273=$J271,S273=$K271,S273=$L271,S273=$M271,S273=$N271,S273=$O271,S273=$P271,S273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(T273=$H271,T273=$I271,T273=$J271,T273=$K271,T273=$L271,T273=$M271,T273=$N271,T273=$O271,T273=$P271,T273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(U273=$H271,U273=$I271,U273=$J271,U273=$K271,U273=$L271,U273=$M271,U273=$N271,U273=$O271,U273=$P271,U273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(V273=$H271,V273=$I271,V273=$J271,V273=$K271,V273=$L271,V273=$M271,V273=$N271,V273=$O271,V273=$P271,V273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(W273=$H271,W273=$I271,W273=$J271,W273=$K271,W273=$L271,W273=$M271,W273=$N271,W273=$O271,W273=$P271,W273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(X273=$H271,X273=$I271,X273=$J271,X273=$K271,X273=$L271,X273=$M271,X273=$N271,X273=$O271,X273=$P271,X273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(Y273=$H271,Y273=$I271,Y273=$J271,Y273=$K271,Y273=$L271,Y273=$M271,Y273=$N271,Y273=$O271,Y273=$P271,Y273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(Z273=$H271,Z273=$I271,Z273=$J271,Z273=$K271,Z273=$L271,Z273=$M271,Z273=$N271,Z273=$O271,Z273=$P271,Z273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(AA273=$H271,AA273=$I271,AA273=$J271,AA273=$K271,AA273=$L271,AA273=$M271,AA273=$N271,AA273=$O271,AA273=$P271,AA273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(AB273=$H271,AB273=$I271,AB273=$J271,AB273=$K271,AB273=$L271,AB273=$M271,AB273=$N271,AB273=$O271,AB273=$P271,AB273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(AC273=$H271,AC273=$I271,AC273=$J271,AC273=$K271,AC273=$L271,AC273=$M271,AC273=$N271,AC273=$O271,AC273=$P271,AC273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(AD273=$H271,AD273=$I271,AD273=$J271,AD273=$K271,AD273=$L271,AD273=$M271,AD273=$N271,AD273=$O271,AD273=$P271,AD273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(AE273=$H271,AE273=$I271,AE273=$J271,AE273=$K271,AE273=$L271,AE273=$M271,AE273=$N271,AE273=$O271,AE273=$P271,AE273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(AF273=$H271,AF273=$I271,AF273=$J271,AF273=$K271,AF273=$L271,AF273=$M271,AF273=$N271,AF273=$O271,AF273=$P271,AF273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(AG273=$H271,AG273=$I271,AG273=$J271,AG273=$K271,AG273=$L271,AG273=$M271,AG273=$N271,AG273=$O271,AG273=$P271,AG273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(AH273=$H271,AH273=$I271,AH273=$J271,AH273=$K271,AH273=$L271,AH273=$M271,AH273=$N271,AH273=$O271,AH273=$P271,AH273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(AI273=$H271,AI273=$I271,AI273=$J271,AI273=$K271,AI273=$L271,AI273=$M271,AI273=$N271,AI273=$O271,AI273=$P271,AI273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(AJ273=$H271,AJ273=$I271,AJ273=$J271,AJ273=$K271,AJ273=$L271,AJ273=$M271,AJ273=$N271,AJ273=$O271,AJ273=$P271,AJ273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(AK273=$H271,AK273=$I271,AK273=$J271,AK273=$K271,AK273=$L271,AK273=$M271,AK273=$N271,AK273=$O271,AK273=$P271,AK273=$Q271)),CS!$G$105*$G261,\"0\")","v":0},{"$f":"IF((OR(AL273=$H271,AL273=$I271,AL273=$J271,AL273=$K271,AL273=$L271,AL273=$M271,AL273=$N271,AL273=$O271,AL273=$P271,AL273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(AM273=$H271,AM273=$I271,AM273=$J271,AM273=$K271,AM273=$L271,AM273=$M271,AM273=$N271,AM273=$O271,AM273=$P271,AM273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(AN273=$H271,AN273=$I271,AN273=$J271,AN273=$K271,AN273=$L271,AN273=$M271,AN273=$N271,AN273=$O271,AN273=$P271,AN273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(AO273=$H271,AO273=$I271,AO273=$J271,AO273=$K271,AO273=$L271,AO273=$M271,AO273=$N271,AO273=$O271,AO273=$P271,AO273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(AP273=$H271,AP273=$I271,AP273=$J271,AP273=$K271,AP273=$L271,AP273=$M271,AP273=$N271,AP273=$O271,AP273=$P271,AP273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(AQ273=$H271,AQ273=$I271,AQ273=$J271,AQ273=$K271,AQ273=$L271,AQ273=$M271,AQ273=$N271,AQ273=$O271,AQ273=$P271,AQ273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(AR273=$H271,AR273=$I271,AR273=$J271,AR273=$K271,AR273=$L271,AR273=$M271,AR273=$N271,AR273=$O271,AR273=$P271,AR273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(AS273=$H271,AS273=$I271,AS273=$J271,AS273=$K271,AS273=$L271,AS273=$M271,AS273=$N271,AS273=$O271,AS273=$P271,AS273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(AT273=$H271,AT273=$I271,AT273=$J271,AT273=$K271,AT273=$L271,AT273=$M271,AT273=$N271,AT273=$O271,AT273=$P271,AT273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(AU273=$H271,AU273=$I271,AU273=$J271,AU273=$K271,AU273=$L271,AU273=$M271,AU273=$N271,AU273=$O271,AU273=$P271,AU273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(AV273=$H271,AV273=$I271,AV273=$J271,AV273=$K271,AV273=$L271,AV273=$M271,AV273=$N271,AV273=$O271,AV273=$P271,AV273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(AW273=$H271,AW273=$I271,AW273=$J271,AW273=$K271,AW273=$L271,AW273=$M271,AW273=$N271,AW273=$O271,AW273=$P271,AW273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(AX273=$H271,AX273=$I271,AX273=$J271,AX273=$K271,AX273=$L271,AX273=$M271,AX273=$N271,AX273=$O271,AX273=$P271,AX273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(AY273=$H271,AY273=$I271,AY273=$J271,AY273=$K271,AY273=$L271,AY273=$M271,AY273=$N271,AY273=$O271,AY273=$P271,AY273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(AZ273=$H271,AZ273=$I271,AZ273=$J271,AZ273=$K271,AZ273=$L271,AZ273=$M271,AZ273=$N271,AZ273=$O271,AZ273=$P271,AZ273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(BA273=$H271,BA273=$I271,BA273=$J271,BA273=$K271,BA273=$L271,BA273=$M271,BA273=$N271,BA273=$O271,BA273=$P271,BA273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(BB273=$H271,BB273=$I271,BB273=$J271,BB273=$K271,BB273=$L271,BB273=$M271,BB273=$N271,BB273=$O271,BB273=$P271,BB273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(BC273=$H271,BC273=$I271,BC273=$J271,BC273=$K271,BC273=$L271,BC273=$M271,BC273=$N271,BC273=$O271,BC273=$P271,BC273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(BD273=$H271,BD273=$I271,BD273=$J271,BD273=$K271,BD273=$L271,BD273=$M271,BD273=$N271,BD273=$O271,BD273=$P271,BD273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(BE273=$H271,BE273=$I271,BE273=$J271,BE273=$K271,BE273=$L271,BE273=$M271,BE273=$N271,BE273=$O271,BE273=$P271,BE273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(BF273=$H271,BF273=$I271,BF273=$J271,BF273=$K271,BF273=$L271,BF273=$M271,BF273=$N271,BF273=$O271,BF273=$P271,BF273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(BG273=$H271,BG273=$I271,BG273=$J271,BG273=$K271,BG273=$L271,BG273=$M271,BG273=$N271,BG273=$O271,BG273=$P271,BG273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(BH273=$H271,BH273=$I271,BH273=$J271,BH273=$K271,BH273=$L271,BH273=$M271,BH273=$N271,BH273=$O271,BH273=$P271,BH273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(BI273=$H271,BI273=$I271,BI273=$J271,BI273=$K271,BI273=$L271,BI273=$M271,BI273=$N271,BI273=$O271,BI273=$P271,BI273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(BJ273=$H271,BJ273=$I271,BJ273=$J271,BJ273=$K271,BJ273=$L271,BJ273=$M271,BJ273=$N271,BJ273=$O271,BJ273=$P271,BJ273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(BK273=$H271,BK273=$I271,BK273=$J271,BK273=$K271,BK273=$L271,BK273=$M271,BK273=$N271,BK273=$O271,BK273=$P271,BK273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(BL273=$H271,BL273=$I271,BL273=$J271,BL273=$K271,BL273=$L271,BL273=$M271,BL273=$N271,BL273=$O271,BL273=$P271,BL273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(BM273=$H271,BM273=$I271,BM273=$J271,BM273=$K271,BM273=$L271,BM273=$M271,BM273=$N271,BM273=$O271,BM273=$P271,BM273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(BN273=$H271,BN273=$I271,BN273=$J271,BN273=$K271,BN273=$L271,BN273=$M271,BN273=$N271,BN273=$O271,BN273=$P271,BN273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(BO273=$H271,BO273=$I271,BO273=$J271,BO273=$K271,BO273=$L271,BO273=$M271,BO273=$N271,BO273=$O271,BO273=$P271,BO273=$Q271)),CS!$G$105*$G261,\"0\")","v":0},{"$f":"IF((OR(BP273=$H271,BP273=$I271,BP273=$J271,BP273=$K271,BP273=$L271,BP273=$M271,BP273=$N271,BP273=$O271,BP273=$P271,BP273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(BQ273=$H271,BQ273=$I271,BQ273=$J271,BQ273=$K271,BQ273=$L271,BQ273=$M271,BQ273=$N271,BQ273=$O271,BQ273=$P271,BQ273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(BR273=$H271,BR273=$I271,BR273=$J271,BR273=$K271,BR273=$L271,BR273=$M271,BR273=$N271,BR273=$O271,BR273=$P271,BR273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(BS273=$H271,BS273=$I271,BS273=$J271,BS273=$K271,BS273=$L271,BS273=$M271,BS273=$N271,BS273=$O271,BS273=$P271,BS273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(BT273=$H271,BT273=$I271,BT273=$J271,BT273=$K271,BT273=$L271,BT273=$M271,BT273=$N271,BT273=$O271,BT273=$P271,BT273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(BU273=$H271,BU273=$I271,BU273=$J271,BU273=$K271,BU273=$L271,BU273=$M271,BU273=$N271,BU273=$O271,BU273=$P271,BU273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(BV273=$H271,BV273=$I271,BV273=$J271,BV273=$K271,BV273=$L271,BV273=$M271,BV273=$N271,BV273=$O271,BV273=$P271,BV273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(BW273=$H271,BW273=$I271,BW273=$J271,BW273=$K271,BW273=$L271,BW273=$M271,BW273=$N271,BW273=$O271,BW273=$P271,BW273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(BX273=$H271,BX273=$I271,BX273=$J271,BX273=$K271,BX273=$L271,BX273=$M271,BX273=$N271,BX273=$O271,BX273=$P271,BX273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(BY273=$H271,BY273=$I271,BY273=$J271,BY273=$K271,BY273=$L271,BY273=$M271,BY273=$N271,BY273=$O271,BY273=$P271,BY273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(BZ273=$H271,BZ273=$I271,BZ273=$J271,BZ273=$K271,BZ273=$L271,BZ273=$M271,BZ273=$N271,BZ273=$O271,BZ273=$P271,BZ273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(CA273=$H271,CA273=$I271,CA273=$J271,CA273=$K271,CA273=$L271,CA273=$M271,CA273=$N271,CA273=$O271,CA273=$P271,CA273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(CB273=$H271,CB273=$I271,CB273=$J271,CB273=$K271,CB273=$L271,CB273=$M271,CB273=$N271,CB273=$O271,CB273=$P271,CB273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(CC273=$H271,CC273=$I271,CC273=$J271,CC273=$K271,CC273=$L271,CC273=$M271,CC273=$N271,CC273=$O271,CC273=$P271,CC273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(CD273=$H271,CD273=$I271,CD273=$J271,CD273=$K271,CD273=$L271,CD273=$M271,CD273=$N271,CD273=$O271,CD273=$P271,CD273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(CE273=$H271,CE273=$I271,CE273=$J271,CE273=$K271,CE273=$L271,CE273=$M271,CE273=$N271,CE273=$O271,CE273=$P271,CE273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(CF273=$H271,CF273=$I271,CF273=$J271,CF273=$K271,CF273=$L271,CF273=$M271,CF273=$N271,CF273=$O271,CF273=$P271,CF273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(CG273=$H271,CG273=$I271,CG273=$J271,CG273=$K271,CG273=$L271,CG273=$M271,CG273=$N271,CG273=$O271,CG273=$P271,CG273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(CH273=$H271,CH273=$I271,CH273=$J271,CH273=$K271,CH273=$L271,CH273=$M271,CH273=$N271,CH273=$O271,CH273=$P271,CH273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(CI273=$H271,CI273=$I271,CI273=$J271,CI273=$K271,CI273=$L271,CI273=$M271,CI273=$N271,CI273=$O271,CI273=$P271,CI273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(CJ273=$H271,CJ273=$I271,CJ273=$J271,CJ273=$K271,CJ273=$L271,CJ273=$M271,CJ273=$N271,CJ273=$O271,CJ273=$P271,CJ273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(CK273=$H271,CK273=$I271,CK273=$J271,CK273=$K271,CK273=$L271,CK273=$M271,CK273=$N271,CK273=$O271,CK273=$P271,CK273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(CL273=$H271,CL273=$I271,CL273=$J271,CL273=$K271,CL273=$L271,CL273=$M271,CL273=$N271,CL273=$O271,CL273=$P271,CL273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(CM273=$H271,CM273=$I271,CM273=$J271,CM273=$K271,CM273=$L271,CM273=$M271,CM273=$N271,CM273=$O271,CM273=$P271,CM273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(CN273=$H271,CN273=$I271,CN273=$J271,CN273=$K271,CN273=$L271,CN273=$M271,CN273=$N271,CN273=$O271,CN273=$P271,CN273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(CO273=$H271,CO273=$I271,CO273=$J271,CO273=$K271,CO273=$L271,CO273=$M271,CO273=$N271,CO273=$O271,CO273=$P271,CO273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(CP273=$H271,CP273=$I271,CP273=$J271,CP273=$K271,CP273=$L271,CP273=$M271,CP273=$N271,CP273=$O271,CP273=$P271,CP273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(CQ273=$H271,CQ273=$I271,CQ273=$J271,CQ273=$K271,CQ273=$L271,CQ273=$M271,CQ273=$N271,CQ273=$O271,CQ273=$P271,CQ273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(CR273=$H271,CR273=$I271,CR273=$J271,CR273=$K271,CR273=$L271,CR273=$M271,CR273=$N271,CR273=$O271,CR273=$P271,CR273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(CS273=$H271,CS273=$I271,CS273=$J271,CS273=$K271,CS273=$L271,CS273=$M271,CS273=$N271,CS273=$O271,CS273=$P271,CS273=$Q271)),CS!$G$105*$G261,\"0\")","v":0},{"$f":"IF((OR(CT273=$H271,CT273=$I271,CT273=$J271,CT273=$K271,CT273=$L271,CT273=$M271,CT273=$N271,CT273=$O271,CT273=$P271,CT273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(CU273=$H271,CU273=$I271,CU273=$J271,CU273=$K271,CU273=$L271,CU273=$M271,CU273=$N271,CU273=$O271,CU273=$P271,CU273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(CV273=$H271,CV273=$I271,CV273=$J271,CV273=$K271,CV273=$L271,CV273=$M271,CV273=$N271,CV273=$O271,CV273=$P271,CV273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(CW273=$H271,CW273=$I271,CW273=$J271,CW273=$K271,CW273=$L271,CW273=$M271,CW273=$N271,CW273=$O271,CW273=$P271,CW273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(CX273=$H271,CX273=$I271,CX273=$J271,CX273=$K271,CX273=$L271,CX273=$M271,CX273=$N271,CX273=$O271,CX273=$P271,CX273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(CY273=$H271,CY273=$I271,CY273=$J271,CY273=$K271,CY273=$L271,CY273=$M271,CY273=$N271,CY273=$O271,CY273=$P271,CY273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(CZ273=$H271,CZ273=$I271,CZ273=$J271,CZ273=$K271,CZ273=$L271,CZ273=$M271,CZ273=$N271,CZ273=$O271,CZ273=$P271,CZ273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(DA273=$H271,DA273=$I271,DA273=$J271,DA273=$K271,DA273=$L271,DA273=$M271,DA273=$N271,DA273=$O271,DA273=$P271,DA273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(DB273=$H271,DB273=$I271,DB273=$J271,DB273=$K271,DB273=$L271,DB273=$M271,DB273=$N271,DB273=$O271,DB273=$P271,DB273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"},{"$f":"IF((OR(DC273=$H271,DC273=$I271,DC273=$J271,DC273=$K271,DC273=$L271,DC273=$M271,DC273=$N271,DC273=$O271,DC273=$P271,DC273=$Q271)),CS!$G$105*$G261,\"0\")","v":"0"}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Type 3 Two-lane local","Replacement Capital Cost","Replacement Present Value",null,null,null,{"$f":"H274/((1+CV!$F$9)^H273)","v":0},{"$f":"I274/((1+CV!$F$9)^I273)","v":0},{"$f":"J274/((1+CV!$F$9)^J273)","v":0},{"$f":"K274/((1+CV!$F$9)^K273)","v":0},{"$f":"L274/((1+CV!$F$9)^L273)","v":0},{"$f":"M274/((1+CV!$F$9)^M273)","v":0},{"$f":"N274/((1+CV!$F$9)^N273)","v":0},{"$f":"O274/((1+CV!$F$9)^O273)","v":0},{"$f":"P274/((1+CV!$F$9)^P273)","v":0},{"$f":"Q274/((1+CV!$F$9)^Q273)","v":0},{"$f":"R274/((1+CV!$F$9)^R273)","v":0},{"$f":"S274/((1+CV!$F$9)^S273)","v":0},{"$f":"T274/((1+CV!$F$9)^T273)","v":0},{"$f":"U274/((1+CV!$F$9)^U273)","v":0},{"$f":"V274/((1+CV!$F$9)^V273)","v":0},{"$f":"W274/((1+CV!$F$9)^W273)","v":0},{"$f":"X274/((1+CV!$F$9)^X273)","v":0},{"$f":"Y274/((1+CV!$F$9)^Y273)","v":0},{"$f":"Z274/((1+CV!$F$9)^Z273)","v":0},{"$f":"AA274/((1+CV!$F$9)^AA273)","v":0},{"$f":"AB274/((1+CV!$F$9)^AB273)","v":0},{"$f":"AC274/((1+CV!$F$9)^AC273)","v":0},{"$f":"AD274/((1+CV!$F$9)^AD273)","v":0},{"$f":"AE274/((1+CV!$F$9)^AE273)","v":0},{"$f":"AF274/((1+CV!$F$9)^AF273)","v":0},{"$f":"AG274/((1+CV!$F$9)^AG273)","v":0},{"$f":"AH274/((1+CV!$F$9)^AH273)","v":0},{"$f":"AI274/((1+CV!$F$9)^AI273)","v":0},{"$f":"AJ274/((1+CV!$F$9)^AJ273)","v":0},{"$f":"AK274/((1+CV!$F$9)^AK273)","v":0},{"$f":"AL274/((1+CV!$F$9)^AL273)","v":0},{"$f":"AM274/((1+CV!$F$9)^AM273)","v":0},{"$f":"AN274/((1+CV!$F$9)^AN273)","v":0},{"$f":"AO274/((1+CV!$F$9)^AO273)","v":0},{"$f":"AP274/((1+CV!$F$9)^AP273)","v":0},{"$f":"AQ274/((1+CV!$F$9)^AQ273)","v":0},{"$f":"AR274/((1+CV!$F$9)^AR273)","v":0},{"$f":"AS274/((1+CV!$F$9)^AS273)","v":0},{"$f":"AT274/((1+CV!$F$9)^AT273)","v":0},{"$f":"AU274/((1+CV!$F$9)^AU273)","v":0},{"$f":"AV274/((1+CV!$F$9)^AV273)","v":0},{"$f":"AW274/((1+CV!$F$9)^AW273)","v":0},{"$f":"AX274/((1+CV!$F$9)^AX273)","v":0},{"$f":"AY274/((1+CV!$F$9)^AY273)","v":0},{"$f":"AZ274/((1+CV!$F$9)^AZ273)","v":0},{"$f":"BA274/((1+CV!$F$9)^BA273)","v":0},{"$f":"BB274/((1+CV!$F$9)^BB273)","v":0},{"$f":"BC274/((1+CV!$F$9)^BC273)","v":0},{"$f":"BD274/((1+CV!$F$9)^BD273)","v":0},{"$f":"BE274/((1+CV!$F$9)^BE273)","v":0},{"$f":"BF274/((1+CV!$F$9)^BF273)","v":0},{"$f":"BG274/((1+CV!$F$9)^BG273)","v":0},{"$f":"BH274/((1+CV!$F$9)^BH273)","v":0},{"$f":"BI274/((1+CV!$F$9)^BI273)","v":0},{"$f":"BJ274/((1+CV!$F$9)^BJ273)","v":0},{"$f":"BK274/((1+CV!$F$9)^BK273)","v":0},{"$f":"BL274/((1+CV!$F$9)^BL273)","v":0},{"$f":"BM274/((1+CV!$F$9)^BM273)","v":0},{"$f":"BN274/((1+CV!$F$9)^BN273)","v":0},{"$f":"BO274/((1+CV!$F$9)^BO273)","v":0},{"$f":"BP274/((1+CV!$F$9)^BP273)","v":0},{"$f":"BQ274/((1+CV!$F$9)^BQ273)","v":0},{"$f":"BR274/((1+CV!$F$9)^BR273)","v":0},{"$f":"BS274/((1+CV!$F$9)^BS273)","v":0},{"$f":"BT274/((1+CV!$F$9)^BT273)","v":0},{"$f":"BU274/((1+CV!$F$9)^BU273)","v":0},{"$f":"BV274/((1+CV!$F$9)^BV273)","v":0},{"$f":"BW274/((1+CV!$F$9)^BW273)","v":0},{"$f":"BX274/((1+CV!$F$9)^BX273)","v":0},{"$f":"BY274/((1+CV!$F$9)^BY273)","v":0},{"$f":"BZ274/((1+CV!$F$9)^BZ273)","v":0},{"$f":"CA274/((1+CV!$F$9)^CA273)","v":0},{"$f":"CB274/((1+CV!$F$9)^CB273)","v":0},{"$f":"CC274/((1+CV!$F$9)^CC273)","v":0},{"$f":"CD274/((1+CV!$F$9)^CD273)","v":0},{"$f":"CE274/((1+CV!$F$9)^CE273)","v":0},{"$f":"CF274/((1+CV!$F$9)^CF273)","v":0},{"$f":"CG274/((1+CV!$F$9)^CG273)","v":0},{"$f":"CH274/((1+CV!$F$9)^CH273)","v":0},{"$f":"CI274/((1+CV!$F$9)^CI273)","v":0},{"$f":"CJ274/((1+CV!$F$9)^CJ273)","v":0},{"$f":"CK274/((1+CV!$F$9)^CK273)","v":0},{"$f":"CL274/((1+CV!$F$9)^CL273)","v":0},{"$f":"CM274/((1+CV!$F$9)^CM273)","v":0},{"$f":"CN274/((1+CV!$F$9)^CN273)","v":0},{"$f":"CO274/((1+CV!$F$9)^CO273)","v":0},{"$f":"CP274/((1+CV!$F$9)^CP273)","v":0},{"$f":"CQ274/((1+CV!$F$9)^CQ273)","v":0},{"$f":"CR274/((1+CV!$F$9)^CR273)","v":0},{"$f":"CS274/((1+CV!$F$9)^CS273)","v":0},{"$f":"CT274/((1+CV!$F$9)^CT273)","v":0},{"$f":"CU274/((1+CV!$F$9)^CU273)","v":0},{"$f":"CV274/((1+CV!$F$9)^CV273)","v":0},{"$f":"CW274/((1+CV!$F$9)^CW273)","v":0},{"$f":"CX274/((1+CV!$F$9)^CX273)","v":0},{"$f":"CY274/((1+CV!$F$9)^CY273)","v":0},{"$f":"CZ274/((1+CV!$F$9)^CZ273)","v":0},{"$f":"DA274/((1+CV!$F$9)^DA273)","v":0},{"$f":"DB274/((1+CV!$F$9)^DB273)","v":0},{"$f":"DC274/((1+CV!$F$9)^DC273)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Type 3 Two-lane local","Replacement Capital Cost","Replacement Present Value",null,null,{"$f":"SUM(H275:DC275)","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Type 3 Two-lane local","Replacement Capital Cost"]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total"]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total"]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total",null,"Replacement Present Value",null,null,{"$f":"SUM(G253,G276)","v":88746.098803776185}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total"]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total","COMPLETE DEVELOPMENT COSTS (total $)"]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total",{"$f":"OFFSET(C283,-1,0)","v":"COMPLETE DEVELOPMENT COSTS (total $)"},"Initial Capital Cost ($)",null,null,{"$f":"SUM((G238*(1-CS!F27)),(G261*(1-CS!F29)))","v":423200.00000000006},"Reduced by Costs Savings Percentage in Place"]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total","COMPLETE DEVELOPMENT COSTS (total $)","Initial Capital Cost plus Replacement Costs ($)",null,null,{"$f":"G283+G280","v":511946.09880377626}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total","COMPLETE DEVELOPMENT COSTS (total $)","Annual Capital Cost ($)",null,null,{"$f":"-PMT(CV!$F$9,100,G284)","v":30807.562785310995}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total","COMPLETE DEVELOPMENT COSTS (total $)","Annual O&M Cost ($)",null,null,{"$f":"G243+G266","v":20000}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total","COMPLETE DEVELOPMENT COSTS (total $)","Lifecycle Cost ($)",null,null,{"$f":"G285+G286","v":50807.562785310991}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total","COMPLETE DEVELOPMENT COSTS (total $)"]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total","COMPLETE DEVELOPMENT COSTS ($/hh)"]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total",{"$f":"OFFSET(C290,-1,0)","v":"COMPLETE DEVELOPMENT COSTS ($/hh)"},"Initial Capital Cost ($/hh)",null,null,{"$f":"G283/DC!$G$41","v":77.937384898710874}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total","COMPLETE DEVELOPMENT COSTS ($/hh)","Initial Capital Cost plus Replacement Costs ($/hh)",null,null,{"$f":"G284/DC!$G$41","v":94.281049503457879}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total","COMPLETE DEVELOPMENT COSTS ($/hh)","Annual Capital Cost ($/hh)",null,null,{"$f":"G285/DC!$G$41","v":5.6735843066871077}]
[{"$f":"OFFSET(A293,-1,0)","v":"POTENTIAL COMMUNITY SERVICES COSTS"},"External Roads Total","COMPLETE DEVELOPMENT COSTS ($/hh)","Annual O&M Cost ($/hh)",null,null,{"$f":"G286/DC!$G$41","v":3.6832412523020257}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total","COMPLETE DEVELOPMENT COSTS ($/hh)","Lifecycle Cost ($/hh)",null,null,{"$f":"G287/DC!$G$41","v":9.3568255589891329}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total","COMPLETE DEVELOPMENT COSTS ($/hh)"]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total","RESIDENTIAL PORTION OF COSTS (total $)"]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total",{"$f":"OFFSET(C297,-1,0)","v":"RESIDENTIAL PORTION OF COSTS (total $)"},"Initial Capital Cost ($)",null,null,{"$f":"G283*A!$F$13","v":423200.00000000006}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total","RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost plus Replacement Costs ($)",null,null,{"$f":"G284*A!$F$13","v":511946.09880377626}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total","RESIDENTIAL PORTION OF COSTS (total $)","Annual Capital Cost ($)",null,null,{"$f":"G285*A!$F$13","v":30807.562785310995}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total","RESIDENTIAL PORTION OF COSTS (total $)","Annual O&M Cost ($)",null,null,{"$f":"G286*A!$F$13","v":20000}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total","RESIDENTIAL PORTION OF COSTS (total $)","Lifecycle Cost ($)",null,null,{"$f":"G287*A!$F$13","v":50807.562785310991}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total","RESIDENTIAL PORTION OF COSTS (total $)"]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total","RESIDENTIAL PORTION OF COSTS ($/hh)"]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total",{"$f":"OFFSET(C304,-1,0)","v":"RESIDENTIAL PORTION OF COSTS ($/hh)"},"Initial Capital Cost ($/hh)",null,null,{"$f":"G297/DC!$G$41","v":77.937384898710874}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total","RESIDENTIAL PORTION OF COSTS ($/hh)","Initial Capital Cost plus Replacement Costs ($/hh)",null,null,{"$f":"G298/DC!$G$41","v":94.281049503457879}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total","RESIDENTIAL PORTION OF COSTS ($/hh)","Annual Capital Cost ($/hh)",null,null,{"$f":"G299/DC!$G$41","v":5.6735843066871077}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total","RESIDENTIAL PORTION OF COSTS ($/hh)","Annual O&M Cost ($/hh)",null,null,{"$f":"G300/DC!$G$41","v":3.6832412523020257}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total","RESIDENTIAL PORTION OF COSTS ($/hh)","Lifecycle Cost ($/hh)",null,null,{"$f":"G301/DC!$G$41","v":9.3568255589891329}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total","RESIDENTIAL PORTION OF COSTS ($/hh)"]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total","RESIDENTIAL PORTION OF COSTS ($/gross ha)"]
[{"$f":"OFFSET(A311,-1,0)","v":"POTENTIAL COMMUNITY SERVICES COSTS"},"External Roads Total",null,"Initial Capital Cost ($/gross ha)",null,null,{"$f":"G283/DC!$F$14","v":10580.000000000002}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total",0,"Initial Capital Cost plus Replacement Costs ($/gross ha)",null,null,{"$f":"G284/DC!$F$14","v":12798.652470094406}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total",0,"Annual Capital Cost ($/gross ha)",null,null,{"$f":"G285/DC!$F$14","v":770.18906963277482}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total",0,"Annual O&M Cost ($/gross ha)",null,null,{"$f":"G286/DC!$F$14","v":500}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total",0,"Lifecycle Cost ($/gross ha)",null,null,{"$f":"G287/DC!$F$14","v":1270.1890696327748}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total",0]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total","RESIDENTIAL PORTION OF COSTS ($/pp)"]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total","RESIDENTIAL PORTION OF COSTS ($/pp)","Initial Capital Cost ($/pp)",null,null,{"$f":"G283/DC!$G$63","v":47.507858105074099}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total","RESIDENTIAL PORTION OF COSTS ($/pp)","Initial Capital Cost plus Replacement Costs ($/pp)",null,null,{"$f":"G284/DC!$G$63","v":57.470374809584222}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total","RESIDENTIAL PORTION OF COSTS ($/pp)","Annual Capital Cost ($/pp)",null,null,{"$f":"G285/DC!$G$63","v":3.4584152206231473}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total","RESIDENTIAL PORTION OF COSTS ($/pp)","Annual O&M Cost ($/pp)",null,null,{"$f":"G286/DC!$G$63","v":2.2451728783116298}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total","RESIDENTIAL PORTION OF COSTS ($/pp)","Lifecycle Cost ($/pp)",null,null,{"$f":"G287/DC!$G$63","v":5.7035880989347767}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total","RESIDENTIAL PORTION OF COSTS ($/pp)"]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total","NON-RESIDENTIAL PORTION OF COSTS (total $)"]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total","NON-RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost ($)",null,null,{"$f":"G283-G297","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total","NON-RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost plus Replacement Costs ($)",null,null,{"$f":"G284-G298","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total","NON-RESIDENTIAL PORTION OF COSTS (total $)","Annual Capital Cost ($)",null,null,{"$f":"G285-G299","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total","NON-RESIDENTIAL PORTION OF COSTS (total $)","Annual O&M Cost ($)",null,null,{"$f":"G286-G300","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total","NON-RESIDENTIAL PORTION OF COSTS (total $)","Lifecycle Cost ($)",null,null,{"$f":"G287-G301","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total","NON-RESIDENTIAL PORTION OF COSTS (total $)"]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY"]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Ann. Lifecycle Costs ",null,null,null,"replacement cost allocated 100% to muni "]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Residential Cost to the Municipality ($)",null,null,{"$f":"G335*A!F$13","v":50807.562785310991}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Non-Residential Cost to the Municipality ($)",null,null,{"$f":"G335-G333","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Complete Development Cost to the Municipality ($)",null,null,{"$f":"D1624","v":50807.562785310991}]
["POTENTIAL COMMUNITY SERVICES COSTS","External Roads Total","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY"]
[{"$f":"OFFSET(A337,-1,0)","v":"POTENTIAL COMMUNITY SERVICES COSTS"},"Potable Water Distribution and Treatment"]
["POTENTIAL COMMUNITY SERVICES COSTS","Potable Water Distribution and Treatment"]
["POTENTIAL COMMUNITY SERVICES COSTS","Potable Water Distribution and Treatment","Initial Capital Cost"]
["POTENTIAL COMMUNITY SERVICES COSTS","Potable Water Distribution and Treatment",{"$f":"OFFSET(C340,-1,0)","v":"Initial Capital Cost"},"Local Water Distribution ($)",null,null,{"$f":"((CV!D28*DC!H72)+(CV!E28*DC!H73)+(CV!F28*DC!H74)+(CV!G28*DC!H75)+(CV!H28*DC!H76)+(CV!I28*DC!H77)+(CV!J28*DC!H78))","v":800000}]
["POTENTIAL COMMUNITY SERVICES COSTS","Potable Water Distribution and Treatment",{"$f":"OFFSET(C341,-1,0)","v":"Initial Capital Cost"},"Regional Water Treatment ($)",null,null,{"$f":"CV!F49*DC!G41","v":0}]
["POTENTIAL COMMUNITY SERVICES COSTS","Potable Water Distribution and Treatment",{"$f":"OFFSET(C342,-1,0)","v":"Initial Capital Cost"},"Regional Water Distribution ($)",null,null,{"$f":"CV!F41*DC!G91","v":600000}]
["POTENTIAL COMMUNITY SERVICES COSTS","Potable Water Distribution and Treatment","O&M Cost"]
["POTENTIAL COMMUNITY SERVICES COSTS","Potable Water Distribution and Treatment","O&M Cost","Local Water Distribution ($)",null,null,{"$f":"CV!F75*SUM(DC!H72:'DC'!H78)","v":16000}]
["POTENTIAL COMMUNITY SERVICES COSTS","Potable Water Distribution and Treatment","O&M Cost","Regional Water Treatment ($)",null,null,{"$f":"((CV!F70*(DC!G36))+(CV!F71*(DC!G37+DC!G38))+(CV!F72*(DC!G39+DC!G40)))","v":1363750}]
["POTENTIAL COMMUNITY SERVICES COSTS","Potable Water Distribution and Treatment","O&M Cost","Regional Water Distribution ($)",null,null,{"$f":"CV!F75*DC!G91","v":8000}]
[]
[0,0,"Replacement Capital Cost - Local Water Distribution"]
[0,0,{"$f":"OFFSET(C349,-1,0)","v":"Replacement Capital Cost - Local Water Distribution"},"Replacement Period (Years)",null,null,{"$f":"CS!$F$111","v":75}]
[0,0,"Replacement Capital Cost - Local Water Distribution","Times (Lifecycle / Replacement Period)",null,null,{"$f":"TRUNC(100/G349,0)","v":1}]
[0,0,"Replacement Capital Cost - Local Water Distribution",null,null,"Breakdown of times (lifecycle/replacement period) in cycles",null,1,2,3,4,5,6,7,8,9,10]
[0,0,"Replacement Capital Cost - Local Water Distribution",null,null,"Breakdown of times (lifecycle/replacement period) in years",{"$f":"G349*G350","v":75},{"$f":"IF(($G349*H351)-CS!$H$36<=$G352,($G349*H351)-CS!$H$36,0)","v":75},{"$f":"IF(($G349*I351)-CS!$H$36<=$G352,($G349*I351)-CS!$H$36,0)","v":0},{"$f":"IF(($G349*J351)-CS!$H$36<=$G352,($G349*J351)-CS!$H$36,0)","v":0},{"$f":"IF(($G349*K351)-CS!$H$36<=$G352,($G349*K351)-CS!$H$36,0)","v":0},{"$f":"IF(($G349*L351)-CS!$H$36<=$G352,($G349*L351)-CS!$H$36,0)","v":0},{"$f":"IF(($G349*M351)-CS!$H$36<=$G352,($G349*M351)-CS!$H$36,0)","v":0},{"$f":"IF(($G349*N351)-CS!$H$36<=$G352,($G349*N351)-CS!$H$36,0)","v":0},{"$f":"IF(($G349*O351)-CS!$H$36<=$G352,($G349*O351)-CS!$H$36,0)","v":0},{"$f":"IF(($G349*P351)-CS!$H$36<=$G352,($G349*P351)-CS!$H$36,0)","v":0},{"$f":"IF(($G349*Q351)-CS!$H$36<=$G352,($G349*Q351)-CS!$H$36,0)","v":0}]
[0,0,"Replacement Capital Cost - Local Water Distribution"]
[0,0,"Replacement Capital Cost - Local Water Distribution","Replacement Period",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
[0,0,"Replacement Capital Cost - Local Water Distribution","Replacements",null,null,null,{"$f":"IF((OR(H354=$H352,H354=$I352,H354=$J352,H354=$K352,H354=$L352,H354=$M352,H354=$N352,H354=$O352,H354=$P352,H354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(I354=$H352,I354=$I352,I354=$J352,I354=$K352,I354=$L352,I354=$M352,I354=$N352,I354=$O352,I354=$P352,I354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(J354=$H352,J354=$I352,J354=$J352,J354=$K352,J354=$L352,J354=$M352,J354=$N352,J354=$O352,J354=$P352,J354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(K354=$H352,K354=$I352,K354=$J352,K354=$K352,K354=$L352,K354=$M352,K354=$N352,K354=$O352,K354=$P352,K354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(L354=$H352,L354=$I352,L354=$J352,L354=$K352,L354=$L352,L354=$M352,L354=$N352,L354=$O352,L354=$P352,L354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(M354=$H352,M354=$I352,M354=$J352,M354=$K352,M354=$L352,M354=$M352,M354=$N352,M354=$O352,M354=$P352,M354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(N354=$H352,N354=$I352,N354=$J352,N354=$K352,N354=$L352,N354=$M352,N354=$N352,N354=$O352,N354=$P352,N354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(O354=$H352,O354=$I352,O354=$J352,O354=$K352,O354=$L352,O354=$M352,O354=$N352,O354=$O352,O354=$P352,O354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(P354=$H352,P354=$I352,P354=$J352,P354=$K352,P354=$L352,P354=$M352,P354=$N352,P354=$O352,P354=$P352,P354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(Q354=$H352,Q354=$I352,Q354=$J352,Q354=$K352,Q354=$L352,Q354=$M352,Q354=$N352,Q354=$O352,Q354=$P352,Q354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(R354=$H352,R354=$I352,R354=$J352,R354=$K352,R354=$L352,R354=$M352,R354=$N352,R354=$O352,R354=$P352,R354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(S354=$H352,S354=$I352,S354=$J352,S354=$K352,S354=$L352,S354=$M352,S354=$N352,S354=$O352,S354=$P352,S354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(T354=$H352,T354=$I352,T354=$J352,T354=$K352,T354=$L352,T354=$M352,T354=$N352,T354=$O352,T354=$P352,T354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(U354=$H352,U354=$I352,U354=$J352,U354=$K352,U354=$L352,U354=$M352,U354=$N352,U354=$O352,U354=$P352,U354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(V354=$H352,V354=$I352,V354=$J352,V354=$K352,V354=$L352,V354=$M352,V354=$N352,V354=$O352,V354=$P352,V354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(W354=$H352,W354=$I352,W354=$J352,W354=$K352,W354=$L352,W354=$M352,W354=$N352,W354=$O352,W354=$P352,W354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(X354=$H352,X354=$I352,X354=$J352,X354=$K352,X354=$L352,X354=$M352,X354=$N352,X354=$O352,X354=$P352,X354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(Y354=$H352,Y354=$I352,Y354=$J352,Y354=$K352,Y354=$L352,Y354=$M352,Y354=$N352,Y354=$O352,Y354=$P352,Y354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(Z354=$H352,Z354=$I352,Z354=$J352,Z354=$K352,Z354=$L352,Z354=$M352,Z354=$N352,Z354=$O352,Z354=$P352,Z354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(AA354=$H352,AA354=$I352,AA354=$J352,AA354=$K352,AA354=$L352,AA354=$M352,AA354=$N352,AA354=$O352,AA354=$P352,AA354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(AB354=$H352,AB354=$I352,AB354=$J352,AB354=$K352,AB354=$L352,AB354=$M352,AB354=$N352,AB354=$O352,AB354=$P352,AB354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(AC354=$H352,AC354=$I352,AC354=$J352,AC354=$K352,AC354=$L352,AC354=$M352,AC354=$N352,AC354=$O352,AC354=$P352,AC354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(AD354=$H352,AD354=$I352,AD354=$J352,AD354=$K352,AD354=$L352,AD354=$M352,AD354=$N352,AD354=$O352,AD354=$P352,AD354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(AE354=$H352,AE354=$I352,AE354=$J352,AE354=$K352,AE354=$L352,AE354=$M352,AE354=$N352,AE354=$O352,AE354=$P352,AE354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(AF354=$H352,AF354=$I352,AF354=$J352,AF354=$K352,AF354=$L352,AF354=$M352,AF354=$N352,AF354=$O352,AF354=$P352,AF354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(AG354=$H352,AG354=$I352,AG354=$J352,AG354=$K352,AG354=$L352,AG354=$M352,AG354=$N352,AG354=$O352,AG354=$P352,AG354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(AH354=$H352,AH354=$I352,AH354=$J352,AH354=$K352,AH354=$L352,AH354=$M352,AH354=$N352,AH354=$O352,AH354=$P352,AH354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(AI354=$H352,AI354=$I352,AI354=$J352,AI354=$K352,AI354=$L352,AI354=$M352,AI354=$N352,AI354=$O352,AI354=$P352,AI354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(AJ354=$H352,AJ354=$I352,AJ354=$J352,AJ354=$K352,AJ354=$L352,AJ354=$M352,AJ354=$N352,AJ354=$O352,AJ354=$P352,AJ354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(AK354=$H352,AK354=$I352,AK354=$J352,AK354=$K352,AK354=$L352,AK354=$M352,AK354=$N352,AK354=$O352,AK354=$P352,AK354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(AL354=$H352,AL354=$I352,AL354=$J352,AL354=$K352,AL354=$L352,AL354=$M352,AL354=$N352,AL354=$O352,AL354=$P352,AL354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(AM354=$H352,AM354=$I352,AM354=$J352,AM354=$K352,AM354=$L352,AM354=$M352,AM354=$N352,AM354=$O352,AM354=$P352,AM354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(AN354=$H352,AN354=$I352,AN354=$J352,AN354=$K352,AN354=$L352,AN354=$M352,AN354=$N352,AN354=$O352,AN354=$P352,AN354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(AO354=$H352,AO354=$I352,AO354=$J352,AO354=$K352,AO354=$L352,AO354=$M352,AO354=$N352,AO354=$O352,AO354=$P352,AO354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(AP354=$H352,AP354=$I352,AP354=$J352,AP354=$K352,AP354=$L352,AP354=$M352,AP354=$N352,AP354=$O352,AP354=$P352,AP354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(AQ354=$H352,AQ354=$I352,AQ354=$J352,AQ354=$K352,AQ354=$L352,AQ354=$M352,AQ354=$N352,AQ354=$O352,AQ354=$P352,AQ354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(AR354=$H352,AR354=$I352,AR354=$J352,AR354=$K352,AR354=$L352,AR354=$M352,AR354=$N352,AR354=$O352,AR354=$P352,AR354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(AS354=$H352,AS354=$I352,AS354=$J352,AS354=$K352,AS354=$L352,AS354=$M352,AS354=$N352,AS354=$O352,AS354=$P352,AS354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(AT354=$H352,AT354=$I352,AT354=$J352,AT354=$K352,AT354=$L352,AT354=$M352,AT354=$N352,AT354=$O352,AT354=$P352,AT354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(AU354=$H352,AU354=$I352,AU354=$J352,AU354=$K352,AU354=$L352,AU354=$M352,AU354=$N352,AU354=$O352,AU354=$P352,AU354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(AV354=$H352,AV354=$I352,AV354=$J352,AV354=$K352,AV354=$L352,AV354=$M352,AV354=$N352,AV354=$O352,AV354=$P352,AV354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(AW354=$H352,AW354=$I352,AW354=$J352,AW354=$K352,AW354=$L352,AW354=$M352,AW354=$N352,AW354=$O352,AW354=$P352,AW354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(AX354=$H352,AX354=$I352,AX354=$J352,AX354=$K352,AX354=$L352,AX354=$M352,AX354=$N352,AX354=$O352,AX354=$P352,AX354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(AY354=$H352,AY354=$I352,AY354=$J352,AY354=$K352,AY354=$L352,AY354=$M352,AY354=$N352,AY354=$O352,AY354=$P352,AY354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(AZ354=$H352,AZ354=$I352,AZ354=$J352,AZ354=$K352,AZ354=$L352,AZ354=$M352,AZ354=$N352,AZ354=$O352,AZ354=$P352,AZ354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(BA354=$H352,BA354=$I352,BA354=$J352,BA354=$K352,BA354=$L352,BA354=$M352,BA354=$N352,BA354=$O352,BA354=$P352,BA354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(BB354=$H352,BB354=$I352,BB354=$J352,BB354=$K352,BB354=$L352,BB354=$M352,BB354=$N352,BB354=$O352,BB354=$P352,BB354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(BC354=$H352,BC354=$I352,BC354=$J352,BC354=$K352,BC354=$L352,BC354=$M352,BC354=$N352,BC354=$O352,BC354=$P352,BC354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(BD354=$H352,BD354=$I352,BD354=$J352,BD354=$K352,BD354=$L352,BD354=$M352,BD354=$N352,BD354=$O352,BD354=$P352,BD354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(BE354=$H352,BE354=$I352,BE354=$J352,BE354=$K352,BE354=$L352,BE354=$M352,BE354=$N352,BE354=$O352,BE354=$P352,BE354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(BF354=$H352,BF354=$I352,BF354=$J352,BF354=$K352,BF354=$L352,BF354=$M352,BF354=$N352,BF354=$O352,BF354=$P352,BF354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(BG354=$H352,BG354=$I352,BG354=$J352,BG354=$K352,BG354=$L352,BG354=$M352,BG354=$N352,BG354=$O352,BG354=$P352,BG354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(BH354=$H352,BH354=$I352,BH354=$J352,BH354=$K352,BH354=$L352,BH354=$M352,BH354=$N352,BH354=$O352,BH354=$P352,BH354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(BI354=$H352,BI354=$I352,BI354=$J352,BI354=$K352,BI354=$L352,BI354=$M352,BI354=$N352,BI354=$O352,BI354=$P352,BI354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(BJ354=$H352,BJ354=$I352,BJ354=$J352,BJ354=$K352,BJ354=$L352,BJ354=$M352,BJ354=$N352,BJ354=$O352,BJ354=$P352,BJ354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(BK354=$H352,BK354=$I352,BK354=$J352,BK354=$K352,BK354=$L352,BK354=$M352,BK354=$N352,BK354=$O352,BK354=$P352,BK354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(BL354=$H352,BL354=$I352,BL354=$J352,BL354=$K352,BL354=$L352,BL354=$M352,BL354=$N352,BL354=$O352,BL354=$P352,BL354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(BM354=$H352,BM354=$I352,BM354=$J352,BM354=$K352,BM354=$L352,BM354=$M352,BM354=$N352,BM354=$O352,BM354=$P352,BM354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(BN354=$H352,BN354=$I352,BN354=$J352,BN354=$K352,BN354=$L352,BN354=$M352,BN354=$N352,BN354=$O352,BN354=$P352,BN354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(BO354=$H352,BO354=$I352,BO354=$J352,BO354=$K352,BO354=$L352,BO354=$M352,BO354=$N352,BO354=$O352,BO354=$P352,BO354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(BP354=$H352,BP354=$I352,BP354=$J352,BP354=$K352,BP354=$L352,BP354=$M352,BP354=$N352,BP354=$O352,BP354=$P352,BP354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(BQ354=$H352,BQ354=$I352,BQ354=$J352,BQ354=$K352,BQ354=$L352,BQ354=$M352,BQ354=$N352,BQ354=$O352,BQ354=$P352,BQ354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(BR354=$H352,BR354=$I352,BR354=$J352,BR354=$K352,BR354=$L352,BR354=$M352,BR354=$N352,BR354=$O352,BR354=$P352,BR354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(BS354=$H352,BS354=$I352,BS354=$J352,BS354=$K352,BS354=$L352,BS354=$M352,BS354=$N352,BS354=$O352,BS354=$P352,BS354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(BT354=$H352,BT354=$I352,BT354=$J352,BT354=$K352,BT354=$L352,BT354=$M352,BT354=$N352,BT354=$O352,BT354=$P352,BT354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(BU354=$H352,BU354=$I352,BU354=$J352,BU354=$K352,BU354=$L352,BU354=$M352,BU354=$N352,BU354=$O352,BU354=$P352,BU354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(BV354=$H352,BV354=$I352,BV354=$J352,BV354=$K352,BV354=$L352,BV354=$M352,BV354=$N352,BV354=$O352,BV354=$P352,BV354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(BW354=$H352,BW354=$I352,BW354=$J352,BW354=$K352,BW354=$L352,BW354=$M352,BW354=$N352,BW354=$O352,BW354=$P352,BW354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(BX354=$H352,BX354=$I352,BX354=$J352,BX354=$K352,BX354=$L352,BX354=$M352,BX354=$N352,BX354=$O352,BX354=$P352,BX354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(BY354=$H352,BY354=$I352,BY354=$J352,BY354=$K352,BY354=$L352,BY354=$M352,BY354=$N352,BY354=$O352,BY354=$P352,BY354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(BZ354=$H352,BZ354=$I352,BZ354=$J352,BZ354=$K352,BZ354=$L352,BZ354=$M352,BZ354=$N352,BZ354=$O352,BZ354=$P352,BZ354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(CA354=$H352,CA354=$I352,CA354=$J352,CA354=$K352,CA354=$L352,CA354=$M352,CA354=$N352,CA354=$O352,CA354=$P352,CA354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(CB354=$H352,CB354=$I352,CB354=$J352,CB354=$K352,CB354=$L352,CB354=$M352,CB354=$N352,CB354=$O352,CB354=$P352,CB354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(CC354=$H352,CC354=$I352,CC354=$J352,CC354=$K352,CC354=$L352,CC354=$M352,CC354=$N352,CC354=$O352,CC354=$P352,CC354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(CD354=$H352,CD354=$I352,CD354=$J352,CD354=$K352,CD354=$L352,CD354=$M352,CD354=$N352,CD354=$O352,CD354=$P352,CD354=$Q352)),CS!$G$111*$G340,\"0\")","v":800000},{"$f":"IF((OR(CE354=$H352,CE354=$I352,CE354=$J352,CE354=$K352,CE354=$L352,CE354=$M352,CE354=$N352,CE354=$O352,CE354=$P352,CE354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(CF354=$H352,CF354=$I352,CF354=$J352,CF354=$K352,CF354=$L352,CF354=$M352,CF354=$N352,CF354=$O352,CF354=$P352,CF354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(CG354=$H352,CG354=$I352,CG354=$J352,CG354=$K352,CG354=$L352,CG354=$M352,CG354=$N352,CG354=$O352,CG354=$P352,CG354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(CH354=$H352,CH354=$I352,CH354=$J352,CH354=$K352,CH354=$L352,CH354=$M352,CH354=$N352,CH354=$O352,CH354=$P352,CH354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(CI354=$H352,CI354=$I352,CI354=$J352,CI354=$K352,CI354=$L352,CI354=$M352,CI354=$N352,CI354=$O352,CI354=$P352,CI354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(CJ354=$H352,CJ354=$I352,CJ354=$J352,CJ354=$K352,CJ354=$L352,CJ354=$M352,CJ354=$N352,CJ354=$O352,CJ354=$P352,CJ354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(CK354=$H352,CK354=$I352,CK354=$J352,CK354=$K352,CK354=$L352,CK354=$M352,CK354=$N352,CK354=$O352,CK354=$P352,CK354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(CL354=$H352,CL354=$I352,CL354=$J352,CL354=$K352,CL354=$L352,CL354=$M352,CL354=$N352,CL354=$O352,CL354=$P352,CL354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(CM354=$H352,CM354=$I352,CM354=$J352,CM354=$K352,CM354=$L352,CM354=$M352,CM354=$N352,CM354=$O352,CM354=$P352,CM354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(CN354=$H352,CN354=$I352,CN354=$J352,CN354=$K352,CN354=$L352,CN354=$M352,CN354=$N352,CN354=$O352,CN354=$P352,CN354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(CO354=$H352,CO354=$I352,CO354=$J352,CO354=$K352,CO354=$L352,CO354=$M352,CO354=$N352,CO354=$O352,CO354=$P352,CO354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(CP354=$H352,CP354=$I352,CP354=$J352,CP354=$K352,CP354=$L352,CP354=$M352,CP354=$N352,CP354=$O352,CP354=$P352,CP354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(CQ354=$H352,CQ354=$I352,CQ354=$J352,CQ354=$K352,CQ354=$L352,CQ354=$M352,CQ354=$N352,CQ354=$O352,CQ354=$P352,CQ354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(CR354=$H352,CR354=$I352,CR354=$J352,CR354=$K352,CR354=$L352,CR354=$M352,CR354=$N352,CR354=$O352,CR354=$P352,CR354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(CS354=$H352,CS354=$I352,CS354=$J352,CS354=$K352,CS354=$L352,CS354=$M352,CS354=$N352,CS354=$O352,CS354=$P352,CS354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(CT354=$H352,CT354=$I352,CT354=$J352,CT354=$K352,CT354=$L352,CT354=$M352,CT354=$N352,CT354=$O352,CT354=$P352,CT354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(CU354=$H352,CU354=$I352,CU354=$J352,CU354=$K352,CU354=$L352,CU354=$M352,CU354=$N352,CU354=$O352,CU354=$P352,CU354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(CV354=$H352,CV354=$I352,CV354=$J352,CV354=$K352,CV354=$L352,CV354=$M352,CV354=$N352,CV354=$O352,CV354=$P352,CV354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(CW354=$H352,CW354=$I352,CW354=$J352,CW354=$K352,CW354=$L352,CW354=$M352,CW354=$N352,CW354=$O352,CW354=$P352,CW354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(CX354=$H352,CX354=$I352,CX354=$J352,CX354=$K352,CX354=$L352,CX354=$M352,CX354=$N352,CX354=$O352,CX354=$P352,CX354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(CY354=$H352,CY354=$I352,CY354=$J352,CY354=$K352,CY354=$L352,CY354=$M352,CY354=$N352,CY354=$O352,CY354=$P352,CY354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(CZ354=$H352,CZ354=$I352,CZ354=$J352,CZ354=$K352,CZ354=$L352,CZ354=$M352,CZ354=$N352,CZ354=$O352,CZ354=$P352,CZ354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(DA354=$H352,DA354=$I352,DA354=$J352,DA354=$K352,DA354=$L352,DA354=$M352,DA354=$N352,DA354=$O352,DA354=$P352,DA354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(DB354=$H352,DB354=$I352,DB354=$J352,DB354=$K352,DB354=$L352,DB354=$M352,DB354=$N352,DB354=$O352,DB354=$P352,DB354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"},{"$f":"IF((OR(DC354=$H352,DC354=$I352,DC354=$J352,DC354=$K352,DC354=$L352,DC354=$M352,DC354=$N352,DC354=$O352,DC354=$P352,DC354=$Q352)),CS!$G$111*$G340,\"0\")","v":"0"}]
[0,0,"Replacement Capital Cost - Local Water Distribution","Replacement Present Value",null,null,null,{"$f":"H355/((1+CV!$F$9)^H354)","v":0},{"$f":"I355/((1+CV!$F$9)^I354)","v":0},{"$f":"J355/((1+CV!$F$9)^J354)","v":0},{"$f":"K355/((1+CV!$F$9)^K354)","v":0},{"$f":"L355/((1+CV!$F$9)^L354)","v":0},{"$f":"M355/((1+CV!$F$9)^M354)","v":0},{"$f":"N355/((1+CV!$F$9)^N354)","v":0},{"$f":"O355/((1+CV!$F$9)^O354)","v":0},{"$f":"P355/((1+CV!$F$9)^P354)","v":0},{"$f":"Q355/((1+CV!$F$9)^Q354)","v":0},{"$f":"R355/((1+CV!$F$9)^R354)","v":0},{"$f":"S355/((1+CV!$F$9)^S354)","v":0},{"$f":"T355/((1+CV!$F$9)^T354)","v":0},{"$f":"U355/((1+CV!$F$9)^U354)","v":0},{"$f":"V355/((1+CV!$F$9)^V354)","v":0},{"$f":"W355/((1+CV!$F$9)^W354)","v":0},{"$f":"X355/((1+CV!$F$9)^X354)","v":0},{"$f":"Y355/((1+CV!$F$9)^Y354)","v":0},{"$f":"Z355/((1+CV!$F$9)^Z354)","v":0},{"$f":"AA355/((1+CV!$F$9)^AA354)","v":0},{"$f":"AB355/((1+CV!$F$9)^AB354)","v":0},{"$f":"AC355/((1+CV!$F$9)^AC354)","v":0},{"$f":"AD355/((1+CV!$F$9)^AD354)","v":0},{"$f":"AE355/((1+CV!$F$9)^AE354)","v":0},{"$f":"AF355/((1+CV!$F$9)^AF354)","v":0},{"$f":"AG355/((1+CV!$F$9)^AG354)","v":0},{"$f":"AH355/((1+CV!$F$9)^AH354)","v":0},{"$f":"AI355/((1+CV!$F$9)^AI354)","v":0},{"$f":"AJ355/((1+CV!$F$9)^AJ354)","v":0},{"$f":"AK355/((1+CV!$F$9)^AK354)","v":0},{"$f":"AL355/((1+CV!$F$9)^AL354)","v":0},{"$f":"AM355/((1+CV!$F$9)^AM354)","v":0},{"$f":"AN355/((1+CV!$F$9)^AN354)","v":0},{"$f":"AO355/((1+CV!$F$9)^AO354)","v":0},{"$f":"AP355/((1+CV!$F$9)^AP354)","v":0},{"$f":"AQ355/((1+CV!$F$9)^AQ354)","v":0},{"$f":"AR355/((1+CV!$F$9)^AR354)","v":0},{"$f":"AS355/((1+CV!$F$9)^AS354)","v":0},{"$f":"AT355/((1+CV!$F$9)^AT354)","v":0},{"$f":"AU355/((1+CV!$F$9)^AU354)","v":0},{"$f":"AV355/((1+CV!$F$9)^AV354)","v":0},{"$f":"AW355/((1+CV!$F$9)^AW354)","v":0},{"$f":"AX355/((1+CV!$F$9)^AX354)","v":0},{"$f":"AY355/((1+CV!$F$9)^AY354)","v":0},{"$f":"AZ355/((1+CV!$F$9)^AZ354)","v":0},{"$f":"BA355/((1+CV!$F$9)^BA354)","v":0},{"$f":"BB355/((1+CV!$F$9)^BB354)","v":0},{"$f":"BC355/((1+CV!$F$9)^BC354)","v":0},{"$f":"BD355/((1+CV!$F$9)^BD354)","v":0},{"$f":"BE355/((1+CV!$F$9)^BE354)","v":0},{"$f":"BF355/((1+CV!$F$9)^BF354)","v":0},{"$f":"BG355/((1+CV!$F$9)^BG354)","v":0},{"$f":"BH355/((1+CV!$F$9)^BH354)","v":0},{"$f":"BI355/((1+CV!$F$9)^BI354)","v":0},{"$f":"BJ355/((1+CV!$F$9)^BJ354)","v":0},{"$f":"BK355/((1+CV!$F$9)^BK354)","v":0},{"$f":"BL355/((1+CV!$F$9)^BL354)","v":0},{"$f":"BM355/((1+CV!$F$9)^BM354)","v":0},{"$f":"BN355/((1+CV!$F$9)^BN354)","v":0},{"$f":"BO355/((1+CV!$F$9)^BO354)","v":0},{"$f":"BP355/((1+CV!$F$9)^BP354)","v":0},{"$f":"BQ355/((1+CV!$F$9)^BQ354)","v":0},{"$f":"BR355/((1+CV!$F$9)^BR354)","v":0},{"$f":"BS355/((1+CV!$F$9)^BS354)","v":0},{"$f":"BT355/((1+CV!$F$9)^BT354)","v":0},{"$f":"BU355/((1+CV!$F$9)^BU354)","v":0},{"$f":"BV355/((1+CV!$F$9)^BV354)","v":0},{"$f":"BW355/((1+CV!$F$9)^BW354)","v":0},{"$f":"BX355/((1+CV!$F$9)^BX354)","v":0},{"$f":"BY355/((1+CV!$F$9)^BY354)","v":0},{"$f":"BZ355/((1+CV!$F$9)^BZ354)","v":0},{"$f":"CA355/((1+CV!$F$9)^CA354)","v":0},{"$f":"CB355/((1+CV!$F$9)^CB354)","v":0},{"$f":"CC355/((1+CV!$F$9)^CC354)","v":0},{"$f":"CD355/((1+CV!$F$9)^CD354)","v":10119.291164471113},{"$f":"CE355/((1+CV!$F$9)^CE354)","v":0},{"$f":"CF355/((1+CV!$F$9)^CF354)","v":0},{"$f":"CG355/((1+CV!$F$9)^CG354)","v":0},{"$f":"CH355/((1+CV!$F$9)^CH354)","v":0},{"$f":"CI355/((1+CV!$F$9)^CI354)","v":0},{"$f":"CJ355/((1+CV!$F$9)^CJ354)","v":0},{"$f":"CK355/((1+CV!$F$9)^CK354)","v":0},{"$f":"CL355/((1+CV!$F$9)^CL354)","v":0},{"$f":"CM355/((1+CV!$F$9)^CM354)","v":0},{"$f":"CN355/((1+CV!$F$9)^CN354)","v":0},{"$f":"CO355/((1+CV!$F$9)^CO354)","v":0},{"$f":"CP355/((1+CV!$F$9)^CP354)","v":0},{"$f":"CQ355/((1+CV!$F$9)^CQ354)","v":0},{"$f":"CR355/((1+CV!$F$9)^CR354)","v":0},{"$f":"CS355/((1+CV!$F$9)^CS354)","v":0},{"$f":"CT355/((1+CV!$F$9)^CT354)","v":0},{"$f":"CU355/((1+CV!$F$9)^CU354)","v":0},{"$f":"CV355/((1+CV!$F$9)^CV354)","v":0},{"$f":"CW355/((1+CV!$F$9)^CW354)","v":0},{"$f":"CX355/((1+CV!$F$9)^CX354)","v":0},{"$f":"CY355/((1+CV!$F$9)^CY354)","v":0},{"$f":"CZ355/((1+CV!$F$9)^CZ354)","v":0},{"$f":"DA355/((1+CV!$F$9)^DA354)","v":0},{"$f":"DB355/((1+CV!$F$9)^DB354)","v":0},{"$f":"DC355/((1+CV!$F$9)^DC354)","v":0}]
[0,0,"Replacement Capital Cost - Local Water Distribution","Replacement Present Value",null,null,{"$f":"SUM(H356:DC356)","v":10119.291164471113}]
[0,0,"Replacement Capital Cost - Local Water Distribution"]
[0,0,"Replacement Capital Cost - Regional Water Treatment"]
[0,0,"Replacement Capital Cost - Regional Water Treatment","Replacement Period (Years)",null,null,{"$f":"CS!$F$113","v":45}]
[0,0,"Replacement Capital Cost - Regional Water Treatment","Times (Lifecycle / Replacement Period)",null,null,{"$f":"TRUNC(100/G360,0)","v":2}]
[0,0,"Replacement Capital Cost - Regional Water Treatment",null,null,"Breakdown of times (lifecycle/replacement period) in cycles",null,1,2,3,4,5,6,7,8,9,10]
[0,0,"Replacement Capital Cost - Regional Water Treatment",null,null,"Breakdown of times (lifecycle/replacement period) in years",{"$f":"G360*G361","v":90},{"$f":"IF(($G360*H362)-CS!$H$38<=$G363,($G360*H362)-CS!$H$38,0)","v":45},{"$f":"IF(($G360*I362)-CS!$H$38<=$G363,($G360*I362)-CS!$H$38,0)","v":90},{"$f":"IF(($G360*J362)-CS!$H$38<=$G363,($G360*J362)-CS!$H$38,0)","v":0},{"$f":"IF(($G360*K362)-CS!$H$38<=$G363,($G360*K362)-CS!$H$38,0)","v":0},{"$f":"IF(($G360*L362)-CS!$H$38<=$G363,($G360*L362)-CS!$H$38,0)","v":0},{"$f":"IF(($G360*M362)-CS!$H$38<=$G363,($G360*M362)-CS!$H$38,0)","v":0},{"$f":"IF(($G360*N362)-CS!$H$38<=$G363,($G360*N362)-CS!$H$38,0)","v":0},{"$f":"IF(($G360*O362)-CS!$H$38<=$G363,($G360*O362)-CS!$H$38,0)","v":0},{"$f":"IF(($G360*P362)-CS!$H$38<=$G363,($G360*P362)-CS!$H$38,0)","v":0},{"$f":"IF(($G360*Q362)-CS!$H$38<=$G363,($G360*Q362)-CS!$H$38,0)","v":0}]
[0,0,"Replacement Capital Cost - Regional Water Treatment"]
[0,0,"Replacement Capital Cost - Regional Water Treatment","Replacement Period",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
[0,0,"Replacement Capital Cost - Regional Water Treatment","Replacements",null,null,null,{"$f":"IF((OR(H365=$H363,H365=$I363,H365=$J363,H365=$K363,H365=$L363,H365=$M363,H365=$N363,H365=$O363,H365=$P363,H365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(I365=$H363,I365=$I363,I365=$J363,I365=$K363,I365=$L363,I365=$M363,I365=$N363,I365=$O363,I365=$P363,I365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(J365=$H363,J365=$I363,J365=$J363,J365=$K363,J365=$L363,J365=$M363,J365=$N363,J365=$O363,J365=$P363,J365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(K365=$H363,K365=$I363,K365=$J363,K365=$K363,K365=$L363,K365=$M363,K365=$N363,K365=$O363,K365=$P363,K365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(L365=$H363,L365=$I363,L365=$J363,L365=$K363,L365=$L363,L365=$M363,L365=$N363,L365=$O363,L365=$P363,L365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(M365=$H363,M365=$I363,M365=$J363,M365=$K363,M365=$L363,M365=$M363,M365=$N363,M365=$O363,M365=$P363,M365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(N365=$H363,N365=$I363,N365=$J363,N365=$K363,N365=$L363,N365=$M363,N365=$N363,N365=$O363,N365=$P363,N365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(O365=$H363,O365=$I363,O365=$J363,O365=$K363,O365=$L363,O365=$M363,O365=$N363,O365=$O363,O365=$P363,O365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(P365=$H363,P365=$I363,P365=$J363,P365=$K363,P365=$L363,P365=$M363,P365=$N363,P365=$O363,P365=$P363,P365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(Q365=$H363,Q365=$I363,Q365=$J363,Q365=$K363,Q365=$L363,Q365=$M363,Q365=$N363,Q365=$O363,Q365=$P363,Q365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(R365=$H363,R365=$I363,R365=$J363,R365=$K363,R365=$L363,R365=$M363,R365=$N363,R365=$O363,R365=$P363,R365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(S365=$H363,S365=$I363,S365=$J363,S365=$K363,S365=$L363,S365=$M363,S365=$N363,S365=$O363,S365=$P363,S365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(T365=$H363,T365=$I363,T365=$J363,T365=$K363,T365=$L363,T365=$M363,T365=$N363,T365=$O363,T365=$P363,T365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(U365=$H363,U365=$I363,U365=$J363,U365=$K363,U365=$L363,U365=$M363,U365=$N363,U365=$O363,U365=$P363,U365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(V365=$H363,V365=$I363,V365=$J363,V365=$K363,V365=$L363,V365=$M363,V365=$N363,V365=$O363,V365=$P363,V365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(W365=$H363,W365=$I363,W365=$J363,W365=$K363,W365=$L363,W365=$M363,W365=$N363,W365=$O363,W365=$P363,W365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(X365=$H363,X365=$I363,X365=$J363,X365=$K363,X365=$L363,X365=$M363,X365=$N363,X365=$O363,X365=$P363,X365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(Y365=$H363,Y365=$I363,Y365=$J363,Y365=$K363,Y365=$L363,Y365=$M363,Y365=$N363,Y365=$O363,Y365=$P363,Y365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(Z365=$H363,Z365=$I363,Z365=$J363,Z365=$K363,Z365=$L363,Z365=$M363,Z365=$N363,Z365=$O363,Z365=$P363,Z365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(AA365=$H363,AA365=$I363,AA365=$J363,AA365=$K363,AA365=$L363,AA365=$M363,AA365=$N363,AA365=$O363,AA365=$P363,AA365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(AB365=$H363,AB365=$I363,AB365=$J363,AB365=$K363,AB365=$L363,AB365=$M363,AB365=$N363,AB365=$O363,AB365=$P363,AB365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(AC365=$H363,AC365=$I363,AC365=$J363,AC365=$K363,AC365=$L363,AC365=$M363,AC365=$N363,AC365=$O363,AC365=$P363,AC365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(AD365=$H363,AD365=$I363,AD365=$J363,AD365=$K363,AD365=$L363,AD365=$M363,AD365=$N363,AD365=$O363,AD365=$P363,AD365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(AE365=$H363,AE365=$I363,AE365=$J363,AE365=$K363,AE365=$L363,AE365=$M363,AE365=$N363,AE365=$O363,AE365=$P363,AE365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(AF365=$H363,AF365=$I363,AF365=$J363,AF365=$K363,AF365=$L363,AF365=$M363,AF365=$N363,AF365=$O363,AF365=$P363,AF365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(AG365=$H363,AG365=$I363,AG365=$J363,AG365=$K363,AG365=$L363,AG365=$M363,AG365=$N363,AG365=$O363,AG365=$P363,AG365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(AH365=$H363,AH365=$I363,AH365=$J363,AH365=$K363,AH365=$L363,AH365=$M363,AH365=$N363,AH365=$O363,AH365=$P363,AH365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(AI365=$H363,AI365=$I363,AI365=$J363,AI365=$K363,AI365=$L363,AI365=$M363,AI365=$N363,AI365=$O363,AI365=$P363,AI365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(AJ365=$H363,AJ365=$I363,AJ365=$J363,AJ365=$K363,AJ365=$L363,AJ365=$M363,AJ365=$N363,AJ365=$O363,AJ365=$P363,AJ365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(AK365=$H363,AK365=$I363,AK365=$J363,AK365=$K363,AK365=$L363,AK365=$M363,AK365=$N363,AK365=$O363,AK365=$P363,AK365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(AL365=$H363,AL365=$I363,AL365=$J363,AL365=$K363,AL365=$L363,AL365=$M363,AL365=$N363,AL365=$O363,AL365=$P363,AL365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(AM365=$H363,AM365=$I363,AM365=$J363,AM365=$K363,AM365=$L363,AM365=$M363,AM365=$N363,AM365=$O363,AM365=$P363,AM365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(AN365=$H363,AN365=$I363,AN365=$J363,AN365=$K363,AN365=$L363,AN365=$M363,AN365=$N363,AN365=$O363,AN365=$P363,AN365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(AO365=$H363,AO365=$I363,AO365=$J363,AO365=$K363,AO365=$L363,AO365=$M363,AO365=$N363,AO365=$O363,AO365=$P363,AO365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(AP365=$H363,AP365=$I363,AP365=$J363,AP365=$K363,AP365=$L363,AP365=$M363,AP365=$N363,AP365=$O363,AP365=$P363,AP365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(AQ365=$H363,AQ365=$I363,AQ365=$J363,AQ365=$K363,AQ365=$L363,AQ365=$M363,AQ365=$N363,AQ365=$O363,AQ365=$P363,AQ365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(AR365=$H363,AR365=$I363,AR365=$J363,AR365=$K363,AR365=$L363,AR365=$M363,AR365=$N363,AR365=$O363,AR365=$P363,AR365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(AS365=$H363,AS365=$I363,AS365=$J363,AS365=$K363,AS365=$L363,AS365=$M363,AS365=$N363,AS365=$O363,AS365=$P363,AS365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(AT365=$H363,AT365=$I363,AT365=$J363,AT365=$K363,AT365=$L363,AT365=$M363,AT365=$N363,AT365=$O363,AT365=$P363,AT365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(AU365=$H363,AU365=$I363,AU365=$J363,AU365=$K363,AU365=$L363,AU365=$M363,AU365=$N363,AU365=$O363,AU365=$P363,AU365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(AV365=$H363,AV365=$I363,AV365=$J363,AV365=$K363,AV365=$L363,AV365=$M363,AV365=$N363,AV365=$O363,AV365=$P363,AV365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(AW365=$H363,AW365=$I363,AW365=$J363,AW365=$K363,AW365=$L363,AW365=$M363,AW365=$N363,AW365=$O363,AW365=$P363,AW365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(AX365=$H363,AX365=$I363,AX365=$J363,AX365=$K363,AX365=$L363,AX365=$M363,AX365=$N363,AX365=$O363,AX365=$P363,AX365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(AY365=$H363,AY365=$I363,AY365=$J363,AY365=$K363,AY365=$L363,AY365=$M363,AY365=$N363,AY365=$O363,AY365=$P363,AY365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(AZ365=$H363,AZ365=$I363,AZ365=$J363,AZ365=$K363,AZ365=$L363,AZ365=$M363,AZ365=$N363,AZ365=$O363,AZ365=$P363,AZ365=$Q363)),CS!$G$113*$G$341,\"0\")","v":0},{"$f":"IF((OR(BA365=$H363,BA365=$I363,BA365=$J363,BA365=$K363,BA365=$L363,BA365=$M363,BA365=$N363,BA365=$O363,BA365=$P363,BA365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(BB365=$H363,BB365=$I363,BB365=$J363,BB365=$K363,BB365=$L363,BB365=$M363,BB365=$N363,BB365=$O363,BB365=$P363,BB365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(BC365=$H363,BC365=$I363,BC365=$J363,BC365=$K363,BC365=$L363,BC365=$M363,BC365=$N363,BC365=$O363,BC365=$P363,BC365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(BD365=$H363,BD365=$I363,BD365=$J363,BD365=$K363,BD365=$L363,BD365=$M363,BD365=$N363,BD365=$O363,BD365=$P363,BD365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(BE365=$H363,BE365=$I363,BE365=$J363,BE365=$K363,BE365=$L363,BE365=$M363,BE365=$N363,BE365=$O363,BE365=$P363,BE365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(BF365=$H363,BF365=$I363,BF365=$J363,BF365=$K363,BF365=$L363,BF365=$M363,BF365=$N363,BF365=$O363,BF365=$P363,BF365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(BG365=$H363,BG365=$I363,BG365=$J363,BG365=$K363,BG365=$L363,BG365=$M363,BG365=$N363,BG365=$O363,BG365=$P363,BG365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(BH365=$H363,BH365=$I363,BH365=$J363,BH365=$K363,BH365=$L363,BH365=$M363,BH365=$N363,BH365=$O363,BH365=$P363,BH365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(BI365=$H363,BI365=$I363,BI365=$J363,BI365=$K363,BI365=$L363,BI365=$M363,BI365=$N363,BI365=$O363,BI365=$P363,BI365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(BJ365=$H363,BJ365=$I363,BJ365=$J363,BJ365=$K363,BJ365=$L363,BJ365=$M363,BJ365=$N363,BJ365=$O363,BJ365=$P363,BJ365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(BK365=$H363,BK365=$I363,BK365=$J363,BK365=$K363,BK365=$L363,BK365=$M363,BK365=$N363,BK365=$O363,BK365=$P363,BK365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(BL365=$H363,BL365=$I363,BL365=$J363,BL365=$K363,BL365=$L363,BL365=$M363,BL365=$N363,BL365=$O363,BL365=$P363,BL365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(BM365=$H363,BM365=$I363,BM365=$J363,BM365=$K363,BM365=$L363,BM365=$M363,BM365=$N363,BM365=$O363,BM365=$P363,BM365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(BN365=$H363,BN365=$I363,BN365=$J363,BN365=$K363,BN365=$L363,BN365=$M363,BN365=$N363,BN365=$O363,BN365=$P363,BN365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(BO365=$H363,BO365=$I363,BO365=$J363,BO365=$K363,BO365=$L363,BO365=$M363,BO365=$N363,BO365=$O363,BO365=$P363,BO365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(BP365=$H363,BP365=$I363,BP365=$J363,BP365=$K363,BP365=$L363,BP365=$M363,BP365=$N363,BP365=$O363,BP365=$P363,BP365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(BQ365=$H363,BQ365=$I363,BQ365=$J363,BQ365=$K363,BQ365=$L363,BQ365=$M363,BQ365=$N363,BQ365=$O363,BQ365=$P363,BQ365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(BR365=$H363,BR365=$I363,BR365=$J363,BR365=$K363,BR365=$L363,BR365=$M363,BR365=$N363,BR365=$O363,BR365=$P363,BR365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(BS365=$H363,BS365=$I363,BS365=$J363,BS365=$K363,BS365=$L363,BS365=$M363,BS365=$N363,BS365=$O363,BS365=$P363,BS365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(BT365=$H363,BT365=$I363,BT365=$J363,BT365=$K363,BT365=$L363,BT365=$M363,BT365=$N363,BT365=$O363,BT365=$P363,BT365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(BU365=$H363,BU365=$I363,BU365=$J363,BU365=$K363,BU365=$L363,BU365=$M363,BU365=$N363,BU365=$O363,BU365=$P363,BU365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(BV365=$H363,BV365=$I363,BV365=$J363,BV365=$K363,BV365=$L363,BV365=$M363,BV365=$N363,BV365=$O363,BV365=$P363,BV365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(BW365=$H363,BW365=$I363,BW365=$J363,BW365=$K363,BW365=$L363,BW365=$M363,BW365=$N363,BW365=$O363,BW365=$P363,BW365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(BX365=$H363,BX365=$I363,BX365=$J363,BX365=$K363,BX365=$L363,BX365=$M363,BX365=$N363,BX365=$O363,BX365=$P363,BX365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(BY365=$H363,BY365=$I363,BY365=$J363,BY365=$K363,BY365=$L363,BY365=$M363,BY365=$N363,BY365=$O363,BY365=$P363,BY365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(BZ365=$H363,BZ365=$I363,BZ365=$J363,BZ365=$K363,BZ365=$L363,BZ365=$M363,BZ365=$N363,BZ365=$O363,BZ365=$P363,BZ365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(CA365=$H363,CA365=$I363,CA365=$J363,CA365=$K363,CA365=$L363,CA365=$M363,CA365=$N363,CA365=$O363,CA365=$P363,CA365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(CB365=$H363,CB365=$I363,CB365=$J363,CB365=$K363,CB365=$L363,CB365=$M363,CB365=$N363,CB365=$O363,CB365=$P363,CB365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(CC365=$H363,CC365=$I363,CC365=$J363,CC365=$K363,CC365=$L363,CC365=$M363,CC365=$N363,CC365=$O363,CC365=$P363,CC365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(CD365=$H363,CD365=$I363,CD365=$J363,CD365=$K363,CD365=$L363,CD365=$M363,CD365=$N363,CD365=$O363,CD365=$P363,CD365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(CE365=$H363,CE365=$I363,CE365=$J363,CE365=$K363,CE365=$L363,CE365=$M363,CE365=$N363,CE365=$O363,CE365=$P363,CE365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(CF365=$H363,CF365=$I363,CF365=$J363,CF365=$K363,CF365=$L363,CF365=$M363,CF365=$N363,CF365=$O363,CF365=$P363,CF365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(CG365=$H363,CG365=$I363,CG365=$J363,CG365=$K363,CG365=$L363,CG365=$M363,CG365=$N363,CG365=$O363,CG365=$P363,CG365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(CH365=$H363,CH365=$I363,CH365=$J363,CH365=$K363,CH365=$L363,CH365=$M363,CH365=$N363,CH365=$O363,CH365=$P363,CH365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(CI365=$H363,CI365=$I363,CI365=$J363,CI365=$K363,CI365=$L363,CI365=$M363,CI365=$N363,CI365=$O363,CI365=$P363,CI365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(CJ365=$H363,CJ365=$I363,CJ365=$J363,CJ365=$K363,CJ365=$L363,CJ365=$M363,CJ365=$N363,CJ365=$O363,CJ365=$P363,CJ365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(CK365=$H363,CK365=$I363,CK365=$J363,CK365=$K363,CK365=$L363,CK365=$M363,CK365=$N363,CK365=$O363,CK365=$P363,CK365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(CL365=$H363,CL365=$I363,CL365=$J363,CL365=$K363,CL365=$L363,CL365=$M363,CL365=$N363,CL365=$O363,CL365=$P363,CL365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(CM365=$H363,CM365=$I363,CM365=$J363,CM365=$K363,CM365=$L363,CM365=$M363,CM365=$N363,CM365=$O363,CM365=$P363,CM365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(CN365=$H363,CN365=$I363,CN365=$J363,CN365=$K363,CN365=$L363,CN365=$M363,CN365=$N363,CN365=$O363,CN365=$P363,CN365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(CO365=$H363,CO365=$I363,CO365=$J363,CO365=$K363,CO365=$L363,CO365=$M363,CO365=$N363,CO365=$O363,CO365=$P363,CO365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(CP365=$H363,CP365=$I363,CP365=$J363,CP365=$K363,CP365=$L363,CP365=$M363,CP365=$N363,CP365=$O363,CP365=$P363,CP365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(CQ365=$H363,CQ365=$I363,CQ365=$J363,CQ365=$K363,CQ365=$L363,CQ365=$M363,CQ365=$N363,CQ365=$O363,CQ365=$P363,CQ365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(CR365=$H363,CR365=$I363,CR365=$J363,CR365=$K363,CR365=$L363,CR365=$M363,CR365=$N363,CR365=$O363,CR365=$P363,CR365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(CS365=$H363,CS365=$I363,CS365=$J363,CS365=$K363,CS365=$L363,CS365=$M363,CS365=$N363,CS365=$O363,CS365=$P363,CS365=$Q363)),CS!$G$113*$G$341,\"0\")","v":0},{"$f":"IF((OR(CT365=$H363,CT365=$I363,CT365=$J363,CT365=$K363,CT365=$L363,CT365=$M363,CT365=$N363,CT365=$O363,CT365=$P363,CT365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(CU365=$H363,CU365=$I363,CU365=$J363,CU365=$K363,CU365=$L363,CU365=$M363,CU365=$N363,CU365=$O363,CU365=$P363,CU365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(CV365=$H363,CV365=$I363,CV365=$J363,CV365=$K363,CV365=$L363,CV365=$M363,CV365=$N363,CV365=$O363,CV365=$P363,CV365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(CW365=$H363,CW365=$I363,CW365=$J363,CW365=$K363,CW365=$L363,CW365=$M363,CW365=$N363,CW365=$O363,CW365=$P363,CW365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(CX365=$H363,CX365=$I363,CX365=$J363,CX365=$K363,CX365=$L363,CX365=$M363,CX365=$N363,CX365=$O363,CX365=$P363,CX365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(CY365=$H363,CY365=$I363,CY365=$J363,CY365=$K363,CY365=$L363,CY365=$M363,CY365=$N363,CY365=$O363,CY365=$P363,CY365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(CZ365=$H363,CZ365=$I363,CZ365=$J363,CZ365=$K363,CZ365=$L363,CZ365=$M363,CZ365=$N363,CZ365=$O363,CZ365=$P363,CZ365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(DA365=$H363,DA365=$I363,DA365=$J363,DA365=$K363,DA365=$L363,DA365=$M363,DA365=$N363,DA365=$O363,DA365=$P363,DA365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(DB365=$H363,DB365=$I363,DB365=$J363,DB365=$K363,DB365=$L363,DB365=$M363,DB365=$N363,DB365=$O363,DB365=$P363,DB365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"},{"$f":"IF((OR(DC365=$H363,DC365=$I363,DC365=$J363,DC365=$K363,DC365=$L363,DC365=$M363,DC365=$N363,DC365=$O363,DC365=$P363,DC365=$Q363)),CS!$G$113*$G$341,\"0\")","v":"0"}]
[0,0,"Replacement Capital Cost - Regional Water Treatment","Replacement Present Value",null,null,null,{"$f":"H366/((1+CV!$F$9)^H365)","v":0},{"$f":"I366/((1+CV!$F$9)^I365)","v":0},{"$f":"J366/((1+CV!$F$9)^J365)","v":0},{"$f":"K366/((1+CV!$F$9)^K365)","v":0},{"$f":"L366/((1+CV!$F$9)^L365)","v":0},{"$f":"M366/((1+CV!$F$9)^M365)","v":0},{"$f":"N366/((1+CV!$F$9)^N365)","v":0},{"$f":"O366/((1+CV!$F$9)^O365)","v":0},{"$f":"P366/((1+CV!$F$9)^P365)","v":0},{"$f":"Q366/((1+CV!$F$9)^Q365)","v":0},{"$f":"R366/((1+CV!$F$9)^R365)","v":0},{"$f":"S366/((1+CV!$F$9)^S365)","v":0},{"$f":"T366/((1+CV!$F$9)^T365)","v":0},{"$f":"U366/((1+CV!$F$9)^U365)","v":0},{"$f":"V366/((1+CV!$F$9)^V365)","v":0},{"$f":"W366/((1+CV!$F$9)^W365)","v":0},{"$f":"X366/((1+CV!$F$9)^X365)","v":0},{"$f":"Y366/((1+CV!$F$9)^Y365)","v":0},{"$f":"Z366/((1+CV!$F$9)^Z365)","v":0},{"$f":"AA366/((1+CV!$F$9)^AA365)","v":0},{"$f":"AB366/((1+CV!$F$9)^AB365)","v":0},{"$f":"AC366/((1+CV!$F$9)^AC365)","v":0},{"$f":"AD366/((1+CV!$F$9)^AD365)","v":0},{"$f":"AE366/((1+CV!$F$9)^AE365)","v":0},{"$f":"AF366/((1+CV!$F$9)^AF365)","v":0},{"$f":"AG366/((1+CV!$F$9)^AG365)","v":0},{"$f":"AH366/((1+CV!$F$9)^AH365)","v":0},{"$f":"AI366/((1+CV!$F$9)^AI365)","v":0},{"$f":"AJ366/((1+CV!$F$9)^AJ365)","v":0},{"$f":"AK366/((1+CV!$F$9)^AK365)","v":0},{"$f":"AL366/((1+CV!$F$9)^AL365)","v":0},{"$f":"AM366/((1+CV!$F$9)^AM365)","v":0},{"$f":"AN366/((1+CV!$F$9)^AN365)","v":0},{"$f":"AO366/((1+CV!$F$9)^AO365)","v":0},{"$f":"AP366/((1+CV!$F$9)^AP365)","v":0},{"$f":"AQ366/((1+CV!$F$9)^AQ365)","v":0},{"$f":"AR366/((1+CV!$F$9)^AR365)","v":0},{"$f":"AS366/((1+CV!$F$9)^AS365)","v":0},{"$f":"AT366/((1+CV!$F$9)^AT365)","v":0},{"$f":"AU366/((1+CV!$F$9)^AU365)","v":0},{"$f":"AV366/((1+CV!$F$9)^AV365)","v":0},{"$f":"AW366/((1+CV!$F$9)^AW365)","v":0},{"$f":"AX366/((1+CV!$F$9)^AX365)","v":0},{"$f":"AY366/((1+CV!$F$9)^AY365)","v":0},{"$f":"AZ366/((1+CV!$F$9)^AZ365)","v":0},{"$f":"BA366/((1+CV!$F$9)^BA365)","v":0},{"$f":"BB366/((1+CV!$F$9)^BB365)","v":0},{"$f":"BC366/((1+CV!$F$9)^BC365)","v":0},{"$f":"BD366/((1+CV!$F$9)^BD365)","v":0},{"$f":"BE366/((1+CV!$F$9)^BE365)","v":0},{"$f":"BF366/((1+CV!$F$9)^BF365)","v":0},{"$f":"BG366/((1+CV!$F$9)^BG365)","v":0},{"$f":"BH366/((1+CV!$F$9)^BH365)","v":0},{"$f":"BI366/((1+CV!$F$9)^BI365)","v":0},{"$f":"BJ366/((1+CV!$F$9)^BJ365)","v":0},{"$f":"BK366/((1+CV!$F$9)^BK365)","v":0},{"$f":"BL366/((1+CV!$F$9)^BL365)","v":0},{"$f":"BM366/((1+CV!$F$9)^BM365)","v":0},{"$f":"BN366/((1+CV!$F$9)^BN365)","v":0},{"$f":"BO366/((1+CV!$F$9)^BO365)","v":0},{"$f":"BP366/((1+CV!$F$9)^BP365)","v":0},{"$f":"BQ366/((1+CV!$F$9)^BQ365)","v":0},{"$f":"BR366/((1+CV!$F$9)^BR365)","v":0},{"$f":"BS366/((1+CV!$F$9)^BS365)","v":0},{"$f":"BT366/((1+CV!$F$9)^BT365)","v":0},{"$f":"BU366/((1+CV!$F$9)^BU365)","v":0},{"$f":"BV366/((1+CV!$F$9)^BV365)","v":0},{"$f":"BW366/((1+CV!$F$9)^BW365)","v":0},{"$f":"BX366/((1+CV!$F$9)^BX365)","v":0},{"$f":"BY366/((1+CV!$F$9)^BY365)","v":0},{"$f":"BZ366/((1+CV!$F$9)^BZ365)","v":0},{"$f":"CA366/((1+CV!$F$9)^CA365)","v":0},{"$f":"CB366/((1+CV!$F$9)^CB365)","v":0},{"$f":"CC366/((1+CV!$F$9)^CC365)","v":0},{"$f":"CD366/((1+CV!$F$9)^CD365)","v":0},{"$f":"CE366/((1+CV!$F$9)^CE365)","v":0},{"$f":"CF366/((1+CV!$F$9)^CF365)","v":0},{"$f":"CG366/((1+CV!$F$9)^CG365)","v":0},{"$f":"CH366/((1+CV!$F$9)^CH365)","v":0},{"$f":"CI366/((1+CV!$F$9)^CI365)","v":0},{"$f":"CJ366/((1+CV!$F$9)^CJ365)","v":0},{"$f":"CK366/((1+CV!$F$9)^CK365)","v":0},{"$f":"CL366/((1+CV!$F$9)^CL365)","v":0},{"$f":"CM366/((1+CV!$F$9)^CM365)","v":0},{"$f":"CN366/((1+CV!$F$9)^CN365)","v":0},{"$f":"CO366/((1+CV!$F$9)^CO365)","v":0},{"$f":"CP366/((1+CV!$F$9)^CP365)","v":0},{"$f":"CQ366/((1+CV!$F$9)^CQ365)","v":0},{"$f":"CR366/((1+CV!$F$9)^CR365)","v":0},{"$f":"CS366/((1+CV!$F$9)^CS365)","v":0},{"$f":"CT366/((1+CV!$F$9)^CT365)","v":0},{"$f":"CU366/((1+CV!$F$9)^CU365)","v":0},{"$f":"CV366/((1+CV!$F$9)^CV365)","v":0},{"$f":"CW366/((1+CV!$F$9)^CW365)","v":0},{"$f":"CX366/((1+CV!$F$9)^CX365)","v":0},{"$f":"CY366/((1+CV!$F$9)^CY365)","v":0},{"$f":"CZ366/((1+CV!$F$9)^CZ365)","v":0},{"$f":"DA366/((1+CV!$F$9)^DA365)","v":0},{"$f":"DB366/((1+CV!$F$9)^DB365)","v":0},{"$f":"DC366/((1+CV!$F$9)^DC365)","v":0}]
[0,0,"Replacement Capital Cost - Regional Water Treatment","Replacement Present Value",null,null,{"$f":"SUM(H367:DC367)","v":0}]
[0,0,"Replacement Capital Cost - Regional Water Treatment"]
[0,0,"Replacement Capital Cost - Regional Water Distribution"]
[0,0,"Replacement Capital Cost - Regional Water Distribution","Replacement Period (Years)",null,null,{"$f":"CS!$F$111","v":75}]
[0,0,"Replacement Capital Cost - Regional Water Distribution","Times (Lifecycle / Replacement Period)",null,null,{"$f":"TRUNC(100/G371,0)","v":1}]
[0,0,"Replacement Capital Cost - Regional Water Distribution",null,null,"Breakdown of times (lifecycle/replacement period) in cycles",null,1,2,3,4,5,6,7,8,9,10]
[0,0,"Replacement Capital Cost - Regional Water Distribution",null,null,"Breakdown of times (lifecycle/replacement period) in years",{"$f":"G371*G372","v":75},{"$f":"IF(($G371*H373)-CS!$H$40<=$G374,($G371*H373)-CS!$H$40,0)","v":75},{"$f":"IF(($G371*I373)-CS!$H$40<=$G374,($G371*I373)-CS!$H$40,0)","v":0},{"$f":"IF(($G371*J373)-CS!$H$40<=$G374,($G371*J373)-CS!$H$40,0)","v":0},{"$f":"IF(($G371*K373)-CS!$H$40<=$G374,($G371*K373)-CS!$H$40,0)","v":0},{"$f":"IF(($G371*L373)-CS!$H$40<=$G374,($G371*L373)-CS!$H$40,0)","v":0},{"$f":"IF(($G371*M373)-CS!$H$40<=$G374,($G371*M373)-CS!$H$40,0)","v":0},{"$f":"IF(($G371*N373)-CS!$H$40<=$G374,($G371*N373)-CS!$H$40,0)","v":0},{"$f":"IF(($G371*O373)-CS!$H$40<=$G374,($G371*O373)-CS!$H$40,0)","v":0},{"$f":"IF(($G371*P373)-CS!$H$40<=$G374,($G371*P373)-CS!$H$40,0)","v":0},{"$f":"IF(($G371*Q373)-CS!$H$40<=$G374,($G371*Q373)-CS!$H$40,0)","v":0}]
[0,0,"Replacement Capital Cost - Regional Water Distribution"]
[0,0,"Replacement Capital Cost - Regional Water Distribution","Replacement Period",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
[0,0,"Replacement Capital Cost - Regional Water Distribution","Replacements",null,null,null,{"$f":"IF((OR(H376=$H374,H376=$I374,H376=$J374,H376=$K374,H376=$L374,H376=$M374,H376=$N374,H376=$O374,H376=$P374,H376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(I376=$H374,I376=$I374,I376=$J374,I376=$K374,I376=$L374,I376=$M374,I376=$N374,I376=$O374,I376=$P374,I376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(J376=$H374,J376=$I374,J376=$J374,J376=$K374,J376=$L374,J376=$M374,J376=$N374,J376=$O374,J376=$P374,J376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(K376=$H374,K376=$I374,K376=$J374,K376=$K374,K376=$L374,K376=$M374,K376=$N374,K376=$O374,K376=$P374,K376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(L376=$H374,L376=$I374,L376=$J374,L376=$K374,L376=$L374,L376=$M374,L376=$N374,L376=$O374,L376=$P374,L376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(M376=$H374,M376=$I374,M376=$J374,M376=$K374,M376=$L374,M376=$M374,M376=$N374,M376=$O374,M376=$P374,M376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(N376=$H374,N376=$I374,N376=$J374,N376=$K374,N376=$L374,N376=$M374,N376=$N374,N376=$O374,N376=$P374,N376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(O376=$H374,O376=$I374,O376=$J374,O376=$K374,O376=$L374,O376=$M374,O376=$N374,O376=$O374,O376=$P374,O376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(P376=$H374,P376=$I374,P376=$J374,P376=$K374,P376=$L374,P376=$M374,P376=$N374,P376=$O374,P376=$P374,P376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(Q376=$H374,Q376=$I374,Q376=$J374,Q376=$K374,Q376=$L374,Q376=$M374,Q376=$N374,Q376=$O374,Q376=$P374,Q376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(R376=$H374,R376=$I374,R376=$J374,R376=$K374,R376=$L374,R376=$M374,R376=$N374,R376=$O374,R376=$P374,R376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(S376=$H374,S376=$I374,S376=$J374,S376=$K374,S376=$L374,S376=$M374,S376=$N374,S376=$O374,S376=$P374,S376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(T376=$H374,T376=$I374,T376=$J374,T376=$K374,T376=$L374,T376=$M374,T376=$N374,T376=$O374,T376=$P374,T376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(U376=$H374,U376=$I374,U376=$J374,U376=$K374,U376=$L374,U376=$M374,U376=$N374,U376=$O374,U376=$P374,U376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(V376=$H374,V376=$I374,V376=$J374,V376=$K374,V376=$L374,V376=$M374,V376=$N374,V376=$O374,V376=$P374,V376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(W376=$H374,W376=$I374,W376=$J374,W376=$K374,W376=$L374,W376=$M374,W376=$N374,W376=$O374,W376=$P374,W376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(X376=$H374,X376=$I374,X376=$J374,X376=$K374,X376=$L374,X376=$M374,X376=$N374,X376=$O374,X376=$P374,X376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(Y376=$H374,Y376=$I374,Y376=$J374,Y376=$K374,Y376=$L374,Y376=$M374,Y376=$N374,Y376=$O374,Y376=$P374,Y376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(Z376=$H374,Z376=$I374,Z376=$J374,Z376=$K374,Z376=$L374,Z376=$M374,Z376=$N374,Z376=$O374,Z376=$P374,Z376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(AA376=$H374,AA376=$I374,AA376=$J374,AA376=$K374,AA376=$L374,AA376=$M374,AA376=$N374,AA376=$O374,AA376=$P374,AA376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(AB376=$H374,AB376=$I374,AB376=$J374,AB376=$K374,AB376=$L374,AB376=$M374,AB376=$N374,AB376=$O374,AB376=$P374,AB376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(AC376=$H374,AC376=$I374,AC376=$J374,AC376=$K374,AC376=$L374,AC376=$M374,AC376=$N374,AC376=$O374,AC376=$P374,AC376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(AD376=$H374,AD376=$I374,AD376=$J374,AD376=$K374,AD376=$L374,AD376=$M374,AD376=$N374,AD376=$O374,AD376=$P374,AD376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(AE376=$H374,AE376=$I374,AE376=$J374,AE376=$K374,AE376=$L374,AE376=$M374,AE376=$N374,AE376=$O374,AE376=$P374,AE376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(AF376=$H374,AF376=$I374,AF376=$J374,AF376=$K374,AF376=$L374,AF376=$M374,AF376=$N374,AF376=$O374,AF376=$P374,AF376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(AG376=$H374,AG376=$I374,AG376=$J374,AG376=$K374,AG376=$L374,AG376=$M374,AG376=$N374,AG376=$O374,AG376=$P374,AG376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(AH376=$H374,AH376=$I374,AH376=$J374,AH376=$K374,AH376=$L374,AH376=$M374,AH376=$N374,AH376=$O374,AH376=$P374,AH376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(AI376=$H374,AI376=$I374,AI376=$J374,AI376=$K374,AI376=$L374,AI376=$M374,AI376=$N374,AI376=$O374,AI376=$P374,AI376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(AJ376=$H374,AJ376=$I374,AJ376=$J374,AJ376=$K374,AJ376=$L374,AJ376=$M374,AJ376=$N374,AJ376=$O374,AJ376=$P374,AJ376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(AK376=$H374,AK376=$I374,AK376=$J374,AK376=$K374,AK376=$L374,AK376=$M374,AK376=$N374,AK376=$O374,AK376=$P374,AK376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(AL376=$H374,AL376=$I374,AL376=$J374,AL376=$K374,AL376=$L374,AL376=$M374,AL376=$N374,AL376=$O374,AL376=$P374,AL376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(AM376=$H374,AM376=$I374,AM376=$J374,AM376=$K374,AM376=$L374,AM376=$M374,AM376=$N374,AM376=$O374,AM376=$P374,AM376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(AN376=$H374,AN376=$I374,AN376=$J374,AN376=$K374,AN376=$L374,AN376=$M374,AN376=$N374,AN376=$O374,AN376=$P374,AN376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(AO376=$H374,AO376=$I374,AO376=$J374,AO376=$K374,AO376=$L374,AO376=$M374,AO376=$N374,AO376=$O374,AO376=$P374,AO376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(AP376=$H374,AP376=$I374,AP376=$J374,AP376=$K374,AP376=$L374,AP376=$M374,AP376=$N374,AP376=$O374,AP376=$P374,AP376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(AQ376=$H374,AQ376=$I374,AQ376=$J374,AQ376=$K374,AQ376=$L374,AQ376=$M374,AQ376=$N374,AQ376=$O374,AQ376=$P374,AQ376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(AR376=$H374,AR376=$I374,AR376=$J374,AR376=$K374,AR376=$L374,AR376=$M374,AR376=$N374,AR376=$O374,AR376=$P374,AR376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(AS376=$H374,AS376=$I374,AS376=$J374,AS376=$K374,AS376=$L374,AS376=$M374,AS376=$N374,AS376=$O374,AS376=$P374,AS376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(AT376=$H374,AT376=$I374,AT376=$J374,AT376=$K374,AT376=$L374,AT376=$M374,AT376=$N374,AT376=$O374,AT376=$P374,AT376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(AU376=$H374,AU376=$I374,AU376=$J374,AU376=$K374,AU376=$L374,AU376=$M374,AU376=$N374,AU376=$O374,AU376=$P374,AU376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(AV376=$H374,AV376=$I374,AV376=$J374,AV376=$K374,AV376=$L374,AV376=$M374,AV376=$N374,AV376=$O374,AV376=$P374,AV376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(AW376=$H374,AW376=$I374,AW376=$J374,AW376=$K374,AW376=$L374,AW376=$M374,AW376=$N374,AW376=$O374,AW376=$P374,AW376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(AX376=$H374,AX376=$I374,AX376=$J374,AX376=$K374,AX376=$L374,AX376=$M374,AX376=$N374,AX376=$O374,AX376=$P374,AX376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(AY376=$H374,AY376=$I374,AY376=$J374,AY376=$K374,AY376=$L374,AY376=$M374,AY376=$N374,AY376=$O374,AY376=$P374,AY376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(AZ376=$H374,AZ376=$I374,AZ376=$J374,AZ376=$K374,AZ376=$L374,AZ376=$M374,AZ376=$N374,AZ376=$O374,AZ376=$P374,AZ376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(BA376=$H374,BA376=$I374,BA376=$J374,BA376=$K374,BA376=$L374,BA376=$M374,BA376=$N374,BA376=$O374,BA376=$P374,BA376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(BB376=$H374,BB376=$I374,BB376=$J374,BB376=$K374,BB376=$L374,BB376=$M374,BB376=$N374,BB376=$O374,BB376=$P374,BB376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(BC376=$H374,BC376=$I374,BC376=$J374,BC376=$K374,BC376=$L374,BC376=$M374,BC376=$N374,BC376=$O374,BC376=$P374,BC376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(BD376=$H374,BD376=$I374,BD376=$J374,BD376=$K374,BD376=$L374,BD376=$M374,BD376=$N374,BD376=$O374,BD376=$P374,BD376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(BE376=$H374,BE376=$I374,BE376=$J374,BE376=$K374,BE376=$L374,BE376=$M374,BE376=$N374,BE376=$O374,BE376=$P374,BE376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(BF376=$H374,BF376=$I374,BF376=$J374,BF376=$K374,BF376=$L374,BF376=$M374,BF376=$N374,BF376=$O374,BF376=$P374,BF376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(BG376=$H374,BG376=$I374,BG376=$J374,BG376=$K374,BG376=$L374,BG376=$M374,BG376=$N374,BG376=$O374,BG376=$P374,BG376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(BH376=$H374,BH376=$I374,BH376=$J374,BH376=$K374,BH376=$L374,BH376=$M374,BH376=$N374,BH376=$O374,BH376=$P374,BH376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(BI376=$H374,BI376=$I374,BI376=$J374,BI376=$K374,BI376=$L374,BI376=$M374,BI376=$N374,BI376=$O374,BI376=$P374,BI376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(BJ376=$H374,BJ376=$I374,BJ376=$J374,BJ376=$K374,BJ376=$L374,BJ376=$M374,BJ376=$N374,BJ376=$O374,BJ376=$P374,BJ376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(BK376=$H374,BK376=$I374,BK376=$J374,BK376=$K374,BK376=$L374,BK376=$M374,BK376=$N374,BK376=$O374,BK376=$P374,BK376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(BL376=$H374,BL376=$I374,BL376=$J374,BL376=$K374,BL376=$L374,BL376=$M374,BL376=$N374,BL376=$O374,BL376=$P374,BL376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(BM376=$H374,BM376=$I374,BM376=$J374,BM376=$K374,BM376=$L374,BM376=$M374,BM376=$N374,BM376=$O374,BM376=$P374,BM376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(BN376=$H374,BN376=$I374,BN376=$J374,BN376=$K374,BN376=$L374,BN376=$M374,BN376=$N374,BN376=$O374,BN376=$P374,BN376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(BO376=$H374,BO376=$I374,BO376=$J374,BO376=$K374,BO376=$L374,BO376=$M374,BO376=$N374,BO376=$O374,BO376=$P374,BO376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(BP376=$H374,BP376=$I374,BP376=$J374,BP376=$K374,BP376=$L374,BP376=$M374,BP376=$N374,BP376=$O374,BP376=$P374,BP376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(BQ376=$H374,BQ376=$I374,BQ376=$J374,BQ376=$K374,BQ376=$L374,BQ376=$M374,BQ376=$N374,BQ376=$O374,BQ376=$P374,BQ376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(BR376=$H374,BR376=$I374,BR376=$J374,BR376=$K374,BR376=$L374,BR376=$M374,BR376=$N374,BR376=$O374,BR376=$P374,BR376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(BS376=$H374,BS376=$I374,BS376=$J374,BS376=$K374,BS376=$L374,BS376=$M374,BS376=$N374,BS376=$O374,BS376=$P374,BS376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(BT376=$H374,BT376=$I374,BT376=$J374,BT376=$K374,BT376=$L374,BT376=$M374,BT376=$N374,BT376=$O374,BT376=$P374,BT376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(BU376=$H374,BU376=$I374,BU376=$J374,BU376=$K374,BU376=$L374,BU376=$M374,BU376=$N374,BU376=$O374,BU376=$P374,BU376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(BV376=$H374,BV376=$I374,BV376=$J374,BV376=$K374,BV376=$L374,BV376=$M374,BV376=$N374,BV376=$O374,BV376=$P374,BV376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(BW376=$H374,BW376=$I374,BW376=$J374,BW376=$K374,BW376=$L374,BW376=$M374,BW376=$N374,BW376=$O374,BW376=$P374,BW376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(BX376=$H374,BX376=$I374,BX376=$J374,BX376=$K374,BX376=$L374,BX376=$M374,BX376=$N374,BX376=$O374,BX376=$P374,BX376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(BY376=$H374,BY376=$I374,BY376=$J374,BY376=$K374,BY376=$L374,BY376=$M374,BY376=$N374,BY376=$O374,BY376=$P374,BY376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(BZ376=$H374,BZ376=$I374,BZ376=$J374,BZ376=$K374,BZ376=$L374,BZ376=$M374,BZ376=$N374,BZ376=$O374,BZ376=$P374,BZ376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(CA376=$H374,CA376=$I374,CA376=$J374,CA376=$K374,CA376=$L374,CA376=$M374,CA376=$N374,CA376=$O374,CA376=$P374,CA376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(CB376=$H374,CB376=$I374,CB376=$J374,CB376=$K374,CB376=$L374,CB376=$M374,CB376=$N374,CB376=$O374,CB376=$P374,CB376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(CC376=$H374,CC376=$I374,CC376=$J374,CC376=$K374,CC376=$L374,CC376=$M374,CC376=$N374,CC376=$O374,CC376=$P374,CC376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(CD376=$H374,CD376=$I374,CD376=$J374,CD376=$K374,CD376=$L374,CD376=$M374,CD376=$N374,CD376=$O374,CD376=$P374,CD376=$Q374)),CS!$G$111*$G$342,\"0\")","v":600000},{"$f":"IF((OR(CE376=$H374,CE376=$I374,CE376=$J374,CE376=$K374,CE376=$L374,CE376=$M374,CE376=$N374,CE376=$O374,CE376=$P374,CE376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(CF376=$H374,CF376=$I374,CF376=$J374,CF376=$K374,CF376=$L374,CF376=$M374,CF376=$N374,CF376=$O374,CF376=$P374,CF376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(CG376=$H374,CG376=$I374,CG376=$J374,CG376=$K374,CG376=$L374,CG376=$M374,CG376=$N374,CG376=$O374,CG376=$P374,CG376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(CH376=$H374,CH376=$I374,CH376=$J374,CH376=$K374,CH376=$L374,CH376=$M374,CH376=$N374,CH376=$O374,CH376=$P374,CH376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(CI376=$H374,CI376=$I374,CI376=$J374,CI376=$K374,CI376=$L374,CI376=$M374,CI376=$N374,CI376=$O374,CI376=$P374,CI376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(CJ376=$H374,CJ376=$I374,CJ376=$J374,CJ376=$K374,CJ376=$L374,CJ376=$M374,CJ376=$N374,CJ376=$O374,CJ376=$P374,CJ376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(CK376=$H374,CK376=$I374,CK376=$J374,CK376=$K374,CK376=$L374,CK376=$M374,CK376=$N374,CK376=$O374,CK376=$P374,CK376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(CL376=$H374,CL376=$I374,CL376=$J374,CL376=$K374,CL376=$L374,CL376=$M374,CL376=$N374,CL376=$O374,CL376=$P374,CL376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(CM376=$H374,CM376=$I374,CM376=$J374,CM376=$K374,CM376=$L374,CM376=$M374,CM376=$N374,CM376=$O374,CM376=$P374,CM376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(CN376=$H374,CN376=$I374,CN376=$J374,CN376=$K374,CN376=$L374,CN376=$M374,CN376=$N374,CN376=$O374,CN376=$P374,CN376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(CO376=$H374,CO376=$I374,CO376=$J374,CO376=$K374,CO376=$L374,CO376=$M374,CO376=$N374,CO376=$O374,CO376=$P374,CO376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(CP376=$H374,CP376=$I374,CP376=$J374,CP376=$K374,CP376=$L374,CP376=$M374,CP376=$N374,CP376=$O374,CP376=$P374,CP376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(CQ376=$H374,CQ376=$I374,CQ376=$J374,CQ376=$K374,CQ376=$L374,CQ376=$M374,CQ376=$N374,CQ376=$O374,CQ376=$P374,CQ376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(CR376=$H374,CR376=$I374,CR376=$J374,CR376=$K374,CR376=$L374,CR376=$M374,CR376=$N374,CR376=$O374,CR376=$P374,CR376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(CS376=$H374,CS376=$I374,CS376=$J374,CS376=$K374,CS376=$L374,CS376=$M374,CS376=$N374,CS376=$O374,CS376=$P374,CS376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(CT376=$H374,CT376=$I374,CT376=$J374,CT376=$K374,CT376=$L374,CT376=$M374,CT376=$N374,CT376=$O374,CT376=$P374,CT376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(CU376=$H374,CU376=$I374,CU376=$J374,CU376=$K374,CU376=$L374,CU376=$M374,CU376=$N374,CU376=$O374,CU376=$P374,CU376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(CV376=$H374,CV376=$I374,CV376=$J374,CV376=$K374,CV376=$L374,CV376=$M374,CV376=$N374,CV376=$O374,CV376=$P374,CV376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(CW376=$H374,CW376=$I374,CW376=$J374,CW376=$K374,CW376=$L374,CW376=$M374,CW376=$N374,CW376=$O374,CW376=$P374,CW376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(CX376=$H374,CX376=$I374,CX376=$J374,CX376=$K374,CX376=$L374,CX376=$M374,CX376=$N374,CX376=$O374,CX376=$P374,CX376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(CY376=$H374,CY376=$I374,CY376=$J374,CY376=$K374,CY376=$L374,CY376=$M374,CY376=$N374,CY376=$O374,CY376=$P374,CY376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(CZ376=$H374,CZ376=$I374,CZ376=$J374,CZ376=$K374,CZ376=$L374,CZ376=$M374,CZ376=$N374,CZ376=$O374,CZ376=$P374,CZ376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(DA376=$H374,DA376=$I374,DA376=$J374,DA376=$K374,DA376=$L374,DA376=$M374,DA376=$N374,DA376=$O374,DA376=$P374,DA376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(DB376=$H374,DB376=$I374,DB376=$J374,DB376=$K374,DB376=$L374,DB376=$M374,DB376=$N374,DB376=$O374,DB376=$P374,DB376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"},{"$f":"IF((OR(DC376=$H374,DC376=$I374,DC376=$J374,DC376=$K374,DC376=$L374,DC376=$M374,DC376=$N374,DC376=$O374,DC376=$P374,DC376=$Q374)),CS!$G$111*$G$342,\"0\")","v":"0"}]
[0,0,"Replacement Capital Cost - Regional Water Distribution","Replacement Present Value",null,null,null,{"$f":"H377/((1+CV!$F$9)^H376)","v":0},{"$f":"I377/((1+CV!$F$9)^I376)","v":0},{"$f":"J377/((1+CV!$F$9)^J376)","v":0},{"$f":"K377/((1+CV!$F$9)^K376)","v":0},{"$f":"L377/((1+CV!$F$9)^L376)","v":0},{"$f":"M377/((1+CV!$F$9)^M376)","v":0},{"$f":"N377/((1+CV!$F$9)^N376)","v":0},{"$f":"O377/((1+CV!$F$9)^O376)","v":0},{"$f":"P377/((1+CV!$F$9)^P376)","v":0},{"$f":"Q377/((1+CV!$F$9)^Q376)","v":0},{"$f":"R377/((1+CV!$F$9)^R376)","v":0},{"$f":"S377/((1+CV!$F$9)^S376)","v":0},{"$f":"T377/((1+CV!$F$9)^T376)","v":0},{"$f":"U377/((1+CV!$F$9)^U376)","v":0},{"$f":"V377/((1+CV!$F$9)^V376)","v":0},{"$f":"W377/((1+CV!$F$9)^W376)","v":0},{"$f":"X377/((1+CV!$F$9)^X376)","v":0},{"$f":"Y377/((1+CV!$F$9)^Y376)","v":0},{"$f":"Z377/((1+CV!$F$9)^Z376)","v":0},{"$f":"AA377/((1+CV!$F$9)^AA376)","v":0},{"$f":"AB377/((1+CV!$F$9)^AB376)","v":0},{"$f":"AC377/((1+CV!$F$9)^AC376)","v":0},{"$f":"AD377/((1+CV!$F$9)^AD376)","v":0},{"$f":"AE377/((1+CV!$F$9)^AE376)","v":0},{"$f":"AF377/((1+CV!$F$9)^AF376)","v":0},{"$f":"AG377/((1+CV!$F$9)^AG376)","v":0},{"$f":"AH377/((1+CV!$F$9)^AH376)","v":0},{"$f":"AI377/((1+CV!$F$9)^AI376)","v":0},{"$f":"AJ377/((1+CV!$F$9)^AJ376)","v":0},{"$f":"AK377/((1+CV!$F$9)^AK376)","v":0},{"$f":"AL377/((1+CV!$F$9)^AL376)","v":0},{"$f":"AM377/((1+CV!$F$9)^AM376)","v":0},{"$f":"AN377/((1+CV!$F$9)^AN376)","v":0},{"$f":"AO377/((1+CV!$F$9)^AO376)","v":0},{"$f":"AP377/((1+CV!$F$9)^AP376)","v":0},{"$f":"AQ377/((1+CV!$F$9)^AQ376)","v":0},{"$f":"AR377/((1+CV!$F$9)^AR376)","v":0},{"$f":"AS377/((1+CV!$F$9)^AS376)","v":0},{"$f":"AT377/((1+CV!$F$9)^AT376)","v":0},{"$f":"AU377/((1+CV!$F$9)^AU376)","v":0},{"$f":"AV377/((1+CV!$F$9)^AV376)","v":0},{"$f":"AW377/((1+CV!$F$9)^AW376)","v":0},{"$f":"AX377/((1+CV!$F$9)^AX376)","v":0},{"$f":"AY377/((1+CV!$F$9)^AY376)","v":0},{"$f":"AZ377/((1+CV!$F$9)^AZ376)","v":0},{"$f":"BA377/((1+CV!$F$9)^BA376)","v":0},{"$f":"BB377/((1+CV!$F$9)^BB376)","v":0},{"$f":"BC377/((1+CV!$F$9)^BC376)","v":0},{"$f":"BD377/((1+CV!$F$9)^BD376)","v":0},{"$f":"BE377/((1+CV!$F$9)^BE376)","v":0},{"$f":"BF377/((1+CV!$F$9)^BF376)","v":0},{"$f":"BG377/((1+CV!$F$9)^BG376)","v":0},{"$f":"BH377/((1+CV!$F$9)^BH376)","v":0},{"$f":"BI377/((1+CV!$F$9)^BI376)","v":0},{"$f":"BJ377/((1+CV!$F$9)^BJ376)","v":0},{"$f":"BK377/((1+CV!$F$9)^BK376)","v":0},{"$f":"BL377/((1+CV!$F$9)^BL376)","v":0},{"$f":"BM377/((1+CV!$F$9)^BM376)","v":0},{"$f":"BN377/((1+CV!$F$9)^BN376)","v":0},{"$f":"BO377/((1+CV!$F$9)^BO376)","v":0},{"$f":"BP377/((1+CV!$F$9)^BP376)","v":0},{"$f":"BQ377/((1+CV!$F$9)^BQ376)","v":0},{"$f":"BR377/((1+CV!$F$9)^BR376)","v":0},{"$f":"BS377/((1+CV!$F$9)^BS376)","v":0},{"$f":"BT377/((1+CV!$F$9)^BT376)","v":0},{"$f":"BU377/((1+CV!$F$9)^BU376)","v":0},{"$f":"BV377/((1+CV!$F$9)^BV376)","v":0},{"$f":"BW377/((1+CV!$F$9)^BW376)","v":0},{"$f":"BX377/((1+CV!$F$9)^BX376)","v":0},{"$f":"BY377/((1+CV!$F$9)^BY376)","v":0},{"$f":"BZ377/((1+CV!$F$9)^BZ376)","v":0},{"$f":"CA377/((1+CV!$F$9)^CA376)","v":0},{"$f":"CB377/((1+CV!$F$9)^CB376)","v":0},{"$f":"CC377/((1+CV!$F$9)^CC376)","v":0},{"$f":"CD377/((1+CV!$F$9)^CD376)","v":7589.4683733533348},{"$f":"CE377/((1+CV!$F$9)^CE376)","v":0},{"$f":"CF377/((1+CV!$F$9)^CF376)","v":0},{"$f":"CG377/((1+CV!$F$9)^CG376)","v":0},{"$f":"CH377/((1+CV!$F$9)^CH376)","v":0},{"$f":"CI377/((1+CV!$F$9)^CI376)","v":0},{"$f":"CJ377/((1+CV!$F$9)^CJ376)","v":0},{"$f":"CK377/((1+CV!$F$9)^CK376)","v":0},{"$f":"CL377/((1+CV!$F$9)^CL376)","v":0},{"$f":"CM377/((1+CV!$F$9)^CM376)","v":0},{"$f":"CN377/((1+CV!$F$9)^CN376)","v":0},{"$f":"CO377/((1+CV!$F$9)^CO376)","v":0},{"$f":"CP377/((1+CV!$F$9)^CP376)","v":0},{"$f":"CQ377/((1+CV!$F$9)^CQ376)","v":0},{"$f":"CR377/((1+CV!$F$9)^CR376)","v":0},{"$f":"CS377/((1+CV!$F$9)^CS376)","v":0},{"$f":"CT377/((1+CV!$F$9)^CT376)","v":0},{"$f":"CU377/((1+CV!$F$9)^CU376)","v":0},{"$f":"CV377/((1+CV!$F$9)^CV376)","v":0},{"$f":"CW377/((1+CV!$F$9)^CW376)","v":0},{"$f":"CX377/((1+CV!$F$9)^CX376)","v":0},{"$f":"CY377/((1+CV!$F$9)^CY376)","v":0},{"$f":"CZ377/((1+CV!$F$9)^CZ376)","v":0},{"$f":"DA377/((1+CV!$F$9)^DA376)","v":0},{"$f":"DB377/((1+CV!$F$9)^DB376)","v":0},{"$f":"DC377/((1+CV!$F$9)^DC376)","v":0}]
[0,0,"Replacement Capital Cost - Regional Water Distribution","Replacement Present Value",null,null,{"$f":"SUM(H378:DC378)","v":7589.4683733533348}]
[0,0,"Replacement Capital Cost - Regional Water Distribution"]
[0,0,"COMPLETE DEVELOPMENT COSTS (total $)"]
[0,0,{"$f":"OFFSET(C382,-1,0)","v":"COMPLETE DEVELOPMENT COSTS (total $)"},"Initial Capital Cost ($)",null,null,{"$f":"SUM(G340*(1-CS!$F$36), G341*(1-CS!$F$38), G342*(1-CS!$F$40) )","v":1400000},"Reduced by Costs Savings Percentage in Place"]
[0,0,"COMPLETE DEVELOPMENT COSTS (total $)","Initial Capital Cost plus Replacement Costs ($)",null,null,{"$f":"G382+G357+G368+G379","v":1417708.7595378244}]
[0,0,"COMPLETE DEVELOPMENT COSTS (total $)","Annual Capital Cost ($)",null,null,{"$f":"-PMT(CV!$F$9,100,G383)","v":85313.96512797242}]
[0,0,"COMPLETE DEVELOPMENT COSTS (total $)","Annual O&M Cost ($)",null,null,{"$f":"G344+G345+G346","v":1387750}]
[0,0,"COMPLETE DEVELOPMENT COSTS (total $)","Lifecycle Cost ($)",null,null,{"$f":"G384+G385","v":1473063.9651279724}]
[0,0,"COMPLETE DEVELOPMENT COSTS (total $)"]
[0,0,"COMPLETE DEVELOPMENT COSTS ($/hh)"]
[0,0,{"$f":"OFFSET(C389,-1,0)","v":"COMPLETE DEVELOPMENT COSTS ($/hh)"},"Initial Capital Cost ($/hh)",null,null,{"$f":"G382/DC!$G$41","v":257.82688766114182}]
[0,0,"COMPLETE DEVELOPMENT COSTS ($/hh)","Initial Capital Cost plus Replacement Costs ($/hh)",null,null,{"$f":"G383/DC!$G$41","v":261.08816934398237}]
[0,0,"COMPLETE DEVELOPMENT COSTS ($/hh)","Annual Capital Cost ($/hh)",null,null,{"$f":"G384/DC!$G$41","v":15.711595787840224}]
[0,0,"COMPLETE DEVELOPMENT COSTS ($/hh)","Annual O&M Cost ($/hh)",null,null,{"$f":"G385/DC!$G$41","v":255.57090239410681}]
[0,0,"COMPLETE DEVELOPMENT COSTS ($/hh)","Lifecycle Cost ($/hh)",null,null,{"$f":"G386/DC!$G$41","v":271.28249818194706}]
[0,0,"COMPLETE DEVELOPMENT COSTS ($/hh)"]
[0,0,"RESIDENTIAL PORTION OF COSTS (total $)"]
[0,0,{"$f":"OFFSET(C396,-1,0)","v":"RESIDENTIAL PORTION OF COSTS (total $)"},"Initial Capital Cost ($)",null,null,{"$f":"G382*A!$F$13","v":1400000}]
[0,0,"RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost plus Replacement Costs ($)",null,null,{"$f":"G383*A!$F$13","v":1417708.7595378244}]
[0,0,"RESIDENTIAL PORTION OF COSTS (total $)","Annual Capital Cost ($)",null,null,{"$f":"G384*A!$F$13","v":85313.96512797242}]
[0,0,"RESIDENTIAL PORTION OF COSTS (total $)","Annual O&M Cost ($)",null,null,{"$f":"G385*A!$F$13","v":1387750}]
[0,0,"RESIDENTIAL PORTION OF COSTS (total $)","Lifecycle Cost ($)",null,null,{"$f":"G386*A!$F$13","v":1473063.9651279724}]
[0,0,"RESIDENTIAL PORTION OF COSTS (total $)"]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/hh)"]
[0,0,{"$f":"OFFSET(C403,-1,0)","v":"RESIDENTIAL PORTION OF COSTS ($/hh)"},"Initial Capital Cost ($/hh)",null,null,{"$f":"G396/DC!$G$41","v":257.82688766114182}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/hh)","Initial Capital Cost plus Replacement Costs ($/hh)",null,null,{"$f":"G397/DC!$G$41","v":261.08816934398237}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/hh)","Annual Capital Cost ($/hh)",null,null,{"$f":"G398/DC!$G$41","v":15.711595787840224}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/hh)","Annual O&M Cost ($/hh)",null,null,{"$f":"G399/DC!$G$41","v":255.57090239410681}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/hh)","Lifecycle Cost ($/hh)",null,null,{"$f":"G400/DC!$G$41","v":271.28249818194706}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/hh)"]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/gross ha)"]
[0,0,null,"Initial Capital Cost ($/gross ha)",null,null,{"$f":"G382/DC!$F$14","v":35000}]
[0,0,0,"Initial Capital Cost plus Replacement Costs ($/gross ha)",null,null,{"$f":"G383/DC!$F$14","v":35442.718988445609}]
[0,0,0,"Annual Capital Cost ($/gross ha)",null,null,{"$f":"G384/DC!$F$14","v":2132.8491281993106}]
[0,0,0,"Annual O&M Cost ($/gross ha)",null,null,{"$f":"G385/DC!$F$14","v":34693.75}]
[0,0,0,"Lifecycle Cost ($/gross ha)",null,null,{"$f":"G386/DC!$F$14","v":36826.599128199312}]
[0,0,0]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/pp)"]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/pp)","Initial Capital Cost ($/pp)",null,null,{"$f":"G382/DC!$G$63","v":157.16210148181409}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/pp)","Initial Capital Cost plus Replacement Costs ($/pp)",null,null,{"$f":"G383/DC!$G$63","v":159.1500628129574}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/pp)","Annual Capital Cost ($/pp)",null,null,{"$f":"G384/DC!$G$63","v":9.5772300323273942}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/pp)","Annual O&M Cost ($/pp)",null,null,{"$f":"G385/DC!$G$63","v":155.78693309384823}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/pp)","Lifecycle Cost ($/pp)",null,null,{"$f":"G386/DC!$G$63","v":165.36416312617561}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/pp)"]
[0,0,"NON-RESIDENTIAL PORTION OF COSTS (total $)"]
[0,0,"NON-RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost ($)",null,null,{"$f":"G382-G396","v":0}]
[0,0,"NON-RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost plus Replacement Costs ($)",null,null,{"$f":"G383-G397","v":0}]
[0,0,"NON-RESIDENTIAL PORTION OF COSTS (total $)","Annual Capital Cost ($)",null,null,{"$f":"G384-G398","v":0}]
[0,0,"NON-RESIDENTIAL PORTION OF COSTS (total $)","Annual O&M Cost ($)",null,null,{"$f":"G385-G399","v":0}]
[0,0,"NON-RESIDENTIAL PORTION OF COSTS (total $)","Lifecycle Cost ($)",null,null,{"$f":"G386-G400","v":0}]
[0,0,"NON-RESIDENTIAL PORTION OF COSTS (total $)"]
[0,0,"PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY"]
[0,0,"PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Ann. Lifecycle Costs ",null,null,null,"replacement cost allocated 100% to muni "]
[0,0,"PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Residential Cost to the Municipality ($)",null,null,{"$f":"G434*A!F$13","v":1473063.9651279724}]
[0,0,"PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Non-Residential Cost to the Municipality ($)",null,null,{"$f":"G434-G432","v":0}]
[0,0,"PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Complete Development Cost to the Municipality ($)",null,null,{"$f":"D1625+D1626+D1627","v":1473063.9651279724}]
[0,0,"PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY"]
[0,"Sanitary Sewer Collection and Treatment"]
[0,{"$f":"OFFSET(B437,-1,0)","v":"Sanitary Sewer Collection and Treatment"}]
[0,"Sanitary Sewer Collection and Treatment","Initial Capital Cost"]
[{"$f":"OFFSET(A439,-1,0)","v":0},"Sanitary Sewer Collection and Treatment",{"$f":"OFFSET(C439,-1,0)","v":"Initial Capital Cost"},"Local Sanitary Sewer Collection ($)",null,null,{"$f":"((DC!H72*CV!D30)+(DC!H73*CV!E30)+(DC!H74*CV!F30)+(DC!H75*CV!G30)+(DC!H76*CV!H30)+(DC!H77*CV!I30)+(DC!H78*CV!J30))","v":880000}]
[0,"Sanitary Sewer Collection and Treatment","Initial Capital Cost","Regional Wastewater Treatment ($)",null,null,{"$f":"CV!F47*DC!G41","v":0}]
[0,"Sanitary Sewer Collection and Treatment","Initial Capital Cost","Regional Sanitary Sewer Collection ($)",null,null,{"$f":"CV!F43*DC!G89","v":500000}]
[0,"Sanitary Sewer Collection and Treatment","O&M Cost"]
[0,"Sanitary Sewer Collection and Treatment","O&M Cost","Local Sanitary Sewer Collection ($)",null,null,{"$f":"CV!F81*SUM(DC!H72:'DC'!H78)","v":28000}]
[0,"Sanitary Sewer Collection and Treatment","O&M Cost","Regional Wastewater Treatment ($)",null,null,{"$f":"CV!F78*DC!G41","v":1357500}]
[0,"Sanitary Sewer Collection and Treatment","O&M Cost","Regional Sanitary Sewer Collection ($)",null,null,{"$f":"CV!F81*DC!G89","v":14000}]
[]
[0,0,"Replacement Cost - Local Sanitary Sewer Collection"]
[0,0,"Replacement Cost - Local Sanitary Sewer Collection","Replacement Period (Years)",null,null,{"$f":"CS!$F$115","v":75}]
[0,0,"Replacement Cost - Local Sanitary Sewer Collection","Times (Lifecycle / Replacement Period)",null,null,{"$f":"TRUNC(100/G448,0)","v":1}]
[0,0,"Replacement Cost - Local Sanitary Sewer Collection",null,null,"Breakdown of times (lifecycle/replacement period) in cycles",null,1,2,3,4,5,6,7,8,9,10]
[0,0,"Replacement Cost - Local Sanitary Sewer Collection",null,null,"Breakdown of times (lifecycle/replacement period) in years",{"$f":"G448*G449","v":75},{"$f":"IF(($G448*H450)-CS!$H$47<=$G451,($G448*H450)-CS!$H$47,0)","v":75},{"$f":"IF(($G448*I450)-CS!$H$47<=$G451,($G448*I450)-CS!$H$47,0)","v":0},{"$f":"IF(($G448*J450)-CS!$H$47<=$G451,($G448*J450)-CS!$H$47,0)","v":0},{"$f":"IF(($G448*K450)-CS!$H$47<=$G451,($G448*K450)-CS!$H$47,0)","v":0},{"$f":"IF(($G448*L450)-CS!$H$47<=$G451,($G448*L450)-CS!$H$47,0)","v":0},{"$f":"IF(($G448*M450)-CS!$H$47<=$G451,($G448*M450)-CS!$H$47,0)","v":0},{"$f":"IF(($G448*N450)-CS!$H$47<=$G451,($G448*N450)-CS!$H$47,0)","v":0},{"$f":"IF(($G448*O450)-CS!$H$47<=$G451,($G448*O450)-CS!$H$47,0)","v":0},{"$f":"IF(($G448*P450)-CS!$H$47<=$G451,($G448*P450)-CS!$H$47,0)","v":0},{"$f":"IF(($G448*Q450)-CS!$H$47<=$G451,($G448*Q450)-CS!$H$47,0)","v":0}]
[0,0,"Replacement Cost - Local Sanitary Sewer Collection"]
[0,0,"Replacement Cost - Local Sanitary Sewer Collection","Replacement Period",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
[0,0,"Replacement Cost - Local Sanitary Sewer Collection","Replacements",null,null,null,{"$f":"IF((OR(H453=$H451,H453=$I451,H453=$J451,H453=$K451,H453=$L451,H453=$M451,H453=$N451,H453=$O451,H453=$P451,H453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(I453=$H451,I453=$I451,I453=$J451,I453=$K451,I453=$L451,I453=$M451,I453=$N451,I453=$O451,I453=$P451,I453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(J453=$H451,J453=$I451,J453=$J451,J453=$K451,J453=$L451,J453=$M451,J453=$N451,J453=$O451,J453=$P451,J453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(K453=$H451,K453=$I451,K453=$J451,K453=$K451,K453=$L451,K453=$M451,K453=$N451,K453=$O451,K453=$P451,K453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(L453=$H451,L453=$I451,L453=$J451,L453=$K451,L453=$L451,L453=$M451,L453=$N451,L453=$O451,L453=$P451,L453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(M453=$H451,M453=$I451,M453=$J451,M453=$K451,M453=$L451,M453=$M451,M453=$N451,M453=$O451,M453=$P451,M453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(N453=$H451,N453=$I451,N453=$J451,N453=$K451,N453=$L451,N453=$M451,N453=$N451,N453=$O451,N453=$P451,N453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(O453=$H451,O453=$I451,O453=$J451,O453=$K451,O453=$L451,O453=$M451,O453=$N451,O453=$O451,O453=$P451,O453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(P453=$H451,P453=$I451,P453=$J451,P453=$K451,P453=$L451,P453=$M451,P453=$N451,P453=$O451,P453=$P451,P453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(Q453=$H451,Q453=$I451,Q453=$J451,Q453=$K451,Q453=$L451,Q453=$M451,Q453=$N451,Q453=$O451,Q453=$P451,Q453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(R453=$H451,R453=$I451,R453=$J451,R453=$K451,R453=$L451,R453=$M451,R453=$N451,R453=$O451,R453=$P451,R453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(S453=$H451,S453=$I451,S453=$J451,S453=$K451,S453=$L451,S453=$M451,S453=$N451,S453=$O451,S453=$P451,S453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(T453=$H451,T453=$I451,T453=$J451,T453=$K451,T453=$L451,T453=$M451,T453=$N451,T453=$O451,T453=$P451,T453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(U453=$H451,U453=$I451,U453=$J451,U453=$K451,U453=$L451,U453=$M451,U453=$N451,U453=$O451,U453=$P451,U453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(V453=$H451,V453=$I451,V453=$J451,V453=$K451,V453=$L451,V453=$M451,V453=$N451,V453=$O451,V453=$P451,V453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(W453=$H451,W453=$I451,W453=$J451,W453=$K451,W453=$L451,W453=$M451,W453=$N451,W453=$O451,W453=$P451,W453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(X453=$H451,X453=$I451,X453=$J451,X453=$K451,X453=$L451,X453=$M451,X453=$N451,X453=$O451,X453=$P451,X453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(Y453=$H451,Y453=$I451,Y453=$J451,Y453=$K451,Y453=$L451,Y453=$M451,Y453=$N451,Y453=$O451,Y453=$P451,Y453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(Z453=$H451,Z453=$I451,Z453=$J451,Z453=$K451,Z453=$L451,Z453=$M451,Z453=$N451,Z453=$O451,Z453=$P451,Z453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(AA453=$H451,AA453=$I451,AA453=$J451,AA453=$K451,AA453=$L451,AA453=$M451,AA453=$N451,AA453=$O451,AA453=$P451,AA453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(AB453=$H451,AB453=$I451,AB453=$J451,AB453=$K451,AB453=$L451,AB453=$M451,AB453=$N451,AB453=$O451,AB453=$P451,AB453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(AC453=$H451,AC453=$I451,AC453=$J451,AC453=$K451,AC453=$L451,AC453=$M451,AC453=$N451,AC453=$O451,AC453=$P451,AC453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(AD453=$H451,AD453=$I451,AD453=$J451,AD453=$K451,AD453=$L451,AD453=$M451,AD453=$N451,AD453=$O451,AD453=$P451,AD453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(AE453=$H451,AE453=$I451,AE453=$J451,AE453=$K451,AE453=$L451,AE453=$M451,AE453=$N451,AE453=$O451,AE453=$P451,AE453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(AF453=$H451,AF453=$I451,AF453=$J451,AF453=$K451,AF453=$L451,AF453=$M451,AF453=$N451,AF453=$O451,AF453=$P451,AF453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(AG453=$H451,AG453=$I451,AG453=$J451,AG453=$K451,AG453=$L451,AG453=$M451,AG453=$N451,AG453=$O451,AG453=$P451,AG453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(AH453=$H451,AH453=$I451,AH453=$J451,AH453=$K451,AH453=$L451,AH453=$M451,AH453=$N451,AH453=$O451,AH453=$P451,AH453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(AI453=$H451,AI453=$I451,AI453=$J451,AI453=$K451,AI453=$L451,AI453=$M451,AI453=$N451,AI453=$O451,AI453=$P451,AI453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(AJ453=$H451,AJ453=$I451,AJ453=$J451,AJ453=$K451,AJ453=$L451,AJ453=$M451,AJ453=$N451,AJ453=$O451,AJ453=$P451,AJ453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(AK453=$H451,AK453=$I451,AK453=$J451,AK453=$K451,AK453=$L451,AK453=$M451,AK453=$N451,AK453=$O451,AK453=$P451,AK453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(AL453=$H451,AL453=$I451,AL453=$J451,AL453=$K451,AL453=$L451,AL453=$M451,AL453=$N451,AL453=$O451,AL453=$P451,AL453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(AM453=$H451,AM453=$I451,AM453=$J451,AM453=$K451,AM453=$L451,AM453=$M451,AM453=$N451,AM453=$O451,AM453=$P451,AM453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(AN453=$H451,AN453=$I451,AN453=$J451,AN453=$K451,AN453=$L451,AN453=$M451,AN453=$N451,AN453=$O451,AN453=$P451,AN453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(AO453=$H451,AO453=$I451,AO453=$J451,AO453=$K451,AO453=$L451,AO453=$M451,AO453=$N451,AO453=$O451,AO453=$P451,AO453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(AP453=$H451,AP453=$I451,AP453=$J451,AP453=$K451,AP453=$L451,AP453=$M451,AP453=$N451,AP453=$O451,AP453=$P451,AP453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(AQ453=$H451,AQ453=$I451,AQ453=$J451,AQ453=$K451,AQ453=$L451,AQ453=$M451,AQ453=$N451,AQ453=$O451,AQ453=$P451,AQ453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(AR453=$H451,AR453=$I451,AR453=$J451,AR453=$K451,AR453=$L451,AR453=$M451,AR453=$N451,AR453=$O451,AR453=$P451,AR453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(AS453=$H451,AS453=$I451,AS453=$J451,AS453=$K451,AS453=$L451,AS453=$M451,AS453=$N451,AS453=$O451,AS453=$P451,AS453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(AT453=$H451,AT453=$I451,AT453=$J451,AT453=$K451,AT453=$L451,AT453=$M451,AT453=$N451,AT453=$O451,AT453=$P451,AT453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(AU453=$H451,AU453=$I451,AU453=$J451,AU453=$K451,AU453=$L451,AU453=$M451,AU453=$N451,AU453=$O451,AU453=$P451,AU453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(AV453=$H451,AV453=$I451,AV453=$J451,AV453=$K451,AV453=$L451,AV453=$M451,AV453=$N451,AV453=$O451,AV453=$P451,AV453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(AW453=$H451,AW453=$I451,AW453=$J451,AW453=$K451,AW453=$L451,AW453=$M451,AW453=$N451,AW453=$O451,AW453=$P451,AW453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(AX453=$H451,AX453=$I451,AX453=$J451,AX453=$K451,AX453=$L451,AX453=$M451,AX453=$N451,AX453=$O451,AX453=$P451,AX453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(AY453=$H451,AY453=$I451,AY453=$J451,AY453=$K451,AY453=$L451,AY453=$M451,AY453=$N451,AY453=$O451,AY453=$P451,AY453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(AZ453=$H451,AZ453=$I451,AZ453=$J451,AZ453=$K451,AZ453=$L451,AZ453=$M451,AZ453=$N451,AZ453=$O451,AZ453=$P451,AZ453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(BA453=$H451,BA453=$I451,BA453=$J451,BA453=$K451,BA453=$L451,BA453=$M451,BA453=$N451,BA453=$O451,BA453=$P451,BA453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(BB453=$H451,BB453=$I451,BB453=$J451,BB453=$K451,BB453=$L451,BB453=$M451,BB453=$N451,BB453=$O451,BB453=$P451,BB453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(BC453=$H451,BC453=$I451,BC453=$J451,BC453=$K451,BC453=$L451,BC453=$M451,BC453=$N451,BC453=$O451,BC453=$P451,BC453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(BD453=$H451,BD453=$I451,BD453=$J451,BD453=$K451,BD453=$L451,BD453=$M451,BD453=$N451,BD453=$O451,BD453=$P451,BD453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(BE453=$H451,BE453=$I451,BE453=$J451,BE453=$K451,BE453=$L451,BE453=$M451,BE453=$N451,BE453=$O451,BE453=$P451,BE453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(BF453=$H451,BF453=$I451,BF453=$J451,BF453=$K451,BF453=$L451,BF453=$M451,BF453=$N451,BF453=$O451,BF453=$P451,BF453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(BG453=$H451,BG453=$I451,BG453=$J451,BG453=$K451,BG453=$L451,BG453=$M451,BG453=$N451,BG453=$O451,BG453=$P451,BG453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(BH453=$H451,BH453=$I451,BH453=$J451,BH453=$K451,BH453=$L451,BH453=$M451,BH453=$N451,BH453=$O451,BH453=$P451,BH453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(BI453=$H451,BI453=$I451,BI453=$J451,BI453=$K451,BI453=$L451,BI453=$M451,BI453=$N451,BI453=$O451,BI453=$P451,BI453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(BJ453=$H451,BJ453=$I451,BJ453=$J451,BJ453=$K451,BJ453=$L451,BJ453=$M451,BJ453=$N451,BJ453=$O451,BJ453=$P451,BJ453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(BK453=$H451,BK453=$I451,BK453=$J451,BK453=$K451,BK453=$L451,BK453=$M451,BK453=$N451,BK453=$O451,BK453=$P451,BK453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(BL453=$H451,BL453=$I451,BL453=$J451,BL453=$K451,BL453=$L451,BL453=$M451,BL453=$N451,BL453=$O451,BL453=$P451,BL453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(BM453=$H451,BM453=$I451,BM453=$J451,BM453=$K451,BM453=$L451,BM453=$M451,BM453=$N451,BM453=$O451,BM453=$P451,BM453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(BN453=$H451,BN453=$I451,BN453=$J451,BN453=$K451,BN453=$L451,BN453=$M451,BN453=$N451,BN453=$O451,BN453=$P451,BN453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(BO453=$H451,BO453=$I451,BO453=$J451,BO453=$K451,BO453=$L451,BO453=$M451,BO453=$N451,BO453=$O451,BO453=$P451,BO453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(BP453=$H451,BP453=$I451,BP453=$J451,BP453=$K451,BP453=$L451,BP453=$M451,BP453=$N451,BP453=$O451,BP453=$P451,BP453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(BQ453=$H451,BQ453=$I451,BQ453=$J451,BQ453=$K451,BQ453=$L451,BQ453=$M451,BQ453=$N451,BQ453=$O451,BQ453=$P451,BQ453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(BR453=$H451,BR453=$I451,BR453=$J451,BR453=$K451,BR453=$L451,BR453=$M451,BR453=$N451,BR453=$O451,BR453=$P451,BR453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(BS453=$H451,BS453=$I451,BS453=$J451,BS453=$K451,BS453=$L451,BS453=$M451,BS453=$N451,BS453=$O451,BS453=$P451,BS453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(BT453=$H451,BT453=$I451,BT453=$J451,BT453=$K451,BT453=$L451,BT453=$M451,BT453=$N451,BT453=$O451,BT453=$P451,BT453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(BU453=$H451,BU453=$I451,BU453=$J451,BU453=$K451,BU453=$L451,BU453=$M451,BU453=$N451,BU453=$O451,BU453=$P451,BU453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(BV453=$H451,BV453=$I451,BV453=$J451,BV453=$K451,BV453=$L451,BV453=$M451,BV453=$N451,BV453=$O451,BV453=$P451,BV453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(BW453=$H451,BW453=$I451,BW453=$J451,BW453=$K451,BW453=$L451,BW453=$M451,BW453=$N451,BW453=$O451,BW453=$P451,BW453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(BX453=$H451,BX453=$I451,BX453=$J451,BX453=$K451,BX453=$L451,BX453=$M451,BX453=$N451,BX453=$O451,BX453=$P451,BX453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(BY453=$H451,BY453=$I451,BY453=$J451,BY453=$K451,BY453=$L451,BY453=$M451,BY453=$N451,BY453=$O451,BY453=$P451,BY453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(BZ453=$H451,BZ453=$I451,BZ453=$J451,BZ453=$K451,BZ453=$L451,BZ453=$M451,BZ453=$N451,BZ453=$O451,BZ453=$P451,BZ453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(CA453=$H451,CA453=$I451,CA453=$J451,CA453=$K451,CA453=$L451,CA453=$M451,CA453=$N451,CA453=$O451,CA453=$P451,CA453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(CB453=$H451,CB453=$I451,CB453=$J451,CB453=$K451,CB453=$L451,CB453=$M451,CB453=$N451,CB453=$O451,CB453=$P451,CB453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(CC453=$H451,CC453=$I451,CC453=$J451,CC453=$K451,CC453=$L451,CC453=$M451,CC453=$N451,CC453=$O451,CC453=$P451,CC453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(CD453=$H451,CD453=$I451,CD453=$J451,CD453=$K451,CD453=$L451,CD453=$M451,CD453=$N451,CD453=$O451,CD453=$P451,CD453=$Q451)),CS!$G$115*$G$439,\"0\")","v":880000},{"$f":"IF((OR(CE453=$H451,CE453=$I451,CE453=$J451,CE453=$K451,CE453=$L451,CE453=$M451,CE453=$N451,CE453=$O451,CE453=$P451,CE453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(CF453=$H451,CF453=$I451,CF453=$J451,CF453=$K451,CF453=$L451,CF453=$M451,CF453=$N451,CF453=$O451,CF453=$P451,CF453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(CG453=$H451,CG453=$I451,CG453=$J451,CG453=$K451,CG453=$L451,CG453=$M451,CG453=$N451,CG453=$O451,CG453=$P451,CG453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(CH453=$H451,CH453=$I451,CH453=$J451,CH453=$K451,CH453=$L451,CH453=$M451,CH453=$N451,CH453=$O451,CH453=$P451,CH453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(CI453=$H451,CI453=$I451,CI453=$J451,CI453=$K451,CI453=$L451,CI453=$M451,CI453=$N451,CI453=$O451,CI453=$P451,CI453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(CJ453=$H451,CJ453=$I451,CJ453=$J451,CJ453=$K451,CJ453=$L451,CJ453=$M451,CJ453=$N451,CJ453=$O451,CJ453=$P451,CJ453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(CK453=$H451,CK453=$I451,CK453=$J451,CK453=$K451,CK453=$L451,CK453=$M451,CK453=$N451,CK453=$O451,CK453=$P451,CK453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(CL453=$H451,CL453=$I451,CL453=$J451,CL453=$K451,CL453=$L451,CL453=$M451,CL453=$N451,CL453=$O451,CL453=$P451,CL453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(CM453=$H451,CM453=$I451,CM453=$J451,CM453=$K451,CM453=$L451,CM453=$M451,CM453=$N451,CM453=$O451,CM453=$P451,CM453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(CN453=$H451,CN453=$I451,CN453=$J451,CN453=$K451,CN453=$L451,CN453=$M451,CN453=$N451,CN453=$O451,CN453=$P451,CN453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(CO453=$H451,CO453=$I451,CO453=$J451,CO453=$K451,CO453=$L451,CO453=$M451,CO453=$N451,CO453=$O451,CO453=$P451,CO453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(CP453=$H451,CP453=$I451,CP453=$J451,CP453=$K451,CP453=$L451,CP453=$M451,CP453=$N451,CP453=$O451,CP453=$P451,CP453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(CQ453=$H451,CQ453=$I451,CQ453=$J451,CQ453=$K451,CQ453=$L451,CQ453=$M451,CQ453=$N451,CQ453=$O451,CQ453=$P451,CQ453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(CR453=$H451,CR453=$I451,CR453=$J451,CR453=$K451,CR453=$L451,CR453=$M451,CR453=$N451,CR453=$O451,CR453=$P451,CR453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(CS453=$H451,CS453=$I451,CS453=$J451,CS453=$K451,CS453=$L451,CS453=$M451,CS453=$N451,CS453=$O451,CS453=$P451,CS453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(CT453=$H451,CT453=$I451,CT453=$J451,CT453=$K451,CT453=$L451,CT453=$M451,CT453=$N451,CT453=$O451,CT453=$P451,CT453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(CU453=$H451,CU453=$I451,CU453=$J451,CU453=$K451,CU453=$L451,CU453=$M451,CU453=$N451,CU453=$O451,CU453=$P451,CU453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(CV453=$H451,CV453=$I451,CV453=$J451,CV453=$K451,CV453=$L451,CV453=$M451,CV453=$N451,CV453=$O451,CV453=$P451,CV453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(CW453=$H451,CW453=$I451,CW453=$J451,CW453=$K451,CW453=$L451,CW453=$M451,CW453=$N451,CW453=$O451,CW453=$P451,CW453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(CX453=$H451,CX453=$I451,CX453=$J451,CX453=$K451,CX453=$L451,CX453=$M451,CX453=$N451,CX453=$O451,CX453=$P451,CX453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(CY453=$H451,CY453=$I451,CY453=$J451,CY453=$K451,CY453=$L451,CY453=$M451,CY453=$N451,CY453=$O451,CY453=$P451,CY453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(CZ453=$H451,CZ453=$I451,CZ453=$J451,CZ453=$K451,CZ453=$L451,CZ453=$M451,CZ453=$N451,CZ453=$O451,CZ453=$P451,CZ453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(DA453=$H451,DA453=$I451,DA453=$J451,DA453=$K451,DA453=$L451,DA453=$M451,DA453=$N451,DA453=$O451,DA453=$P451,DA453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(DB453=$H451,DB453=$I451,DB453=$J451,DB453=$K451,DB453=$L451,DB453=$M451,DB453=$N451,DB453=$O451,DB453=$P451,DB453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"},{"$f":"IF((OR(DC453=$H451,DC453=$I451,DC453=$J451,DC453=$K451,DC453=$L451,DC453=$M451,DC453=$N451,DC453=$O451,DC453=$P451,DC453=$Q451)),CS!$G$115*$G$439,\"0\")","v":"0"}]
[0,0,"Replacement Cost - Local Sanitary Sewer Collection","Replacement Present Value",null,null,null,{"$f":"H454/((1+CV!$F$9)^H453)","v":0},{"$f":"I454/((1+CV!$F$9)^I453)","v":0},{"$f":"J454/((1+CV!$F$9)^J453)","v":0},{"$f":"K454/((1+CV!$F$9)^K453)","v":0},{"$f":"L454/((1+CV!$F$9)^L453)","v":0},{"$f":"M454/((1+CV!$F$9)^M453)","v":0},{"$f":"N454/((1+CV!$F$9)^N453)","v":0},{"$f":"O454/((1+CV!$F$9)^O453)","v":0},{"$f":"P454/((1+CV!$F$9)^P453)","v":0},{"$f":"Q454/((1+CV!$F$9)^Q453)","v":0},{"$f":"R454/((1+CV!$F$9)^R453)","v":0},{"$f":"S454/((1+CV!$F$9)^S453)","v":0},{"$f":"T454/((1+CV!$F$9)^T453)","v":0},{"$f":"U454/((1+CV!$F$9)^U453)","v":0},{"$f":"V454/((1+CV!$F$9)^V453)","v":0},{"$f":"W454/((1+CV!$F$9)^W453)","v":0},{"$f":"X454/((1+CV!$F$9)^X453)","v":0},{"$f":"Y454/((1+CV!$F$9)^Y453)","v":0},{"$f":"Z454/((1+CV!$F$9)^Z453)","v":0},{"$f":"AA454/((1+CV!$F$9)^AA453)","v":0},{"$f":"AB454/((1+CV!$F$9)^AB453)","v":0},{"$f":"AC454/((1+CV!$F$9)^AC453)","v":0},{"$f":"AD454/((1+CV!$F$9)^AD453)","v":0},{"$f":"AE454/((1+CV!$F$9)^AE453)","v":0},{"$f":"AF454/((1+CV!$F$9)^AF453)","v":0},{"$f":"AG454/((1+CV!$F$9)^AG453)","v":0},{"$f":"AH454/((1+CV!$F$9)^AH453)","v":0},{"$f":"AI454/((1+CV!$F$9)^AI453)","v":0},{"$f":"AJ454/((1+CV!$F$9)^AJ453)","v":0},{"$f":"AK454/((1+CV!$F$9)^AK453)","v":0},{"$f":"AL454/((1+CV!$F$9)^AL453)","v":0},{"$f":"AM454/((1+CV!$F$9)^AM453)","v":0},{"$f":"AN454/((1+CV!$F$9)^AN453)","v":0},{"$f":"AO454/((1+CV!$F$9)^AO453)","v":0},{"$f":"AP454/((1+CV!$F$9)^AP453)","v":0},{"$f":"AQ454/((1+CV!$F$9)^AQ453)","v":0},{"$f":"AR454/((1+CV!$F$9)^AR453)","v":0},{"$f":"AS454/((1+CV!$F$9)^AS453)","v":0},{"$f":"AT454/((1+CV!$F$9)^AT453)","v":0},{"$f":"AU454/((1+CV!$F$9)^AU453)","v":0},{"$f":"AV454/((1+CV!$F$9)^AV453)","v":0},{"$f":"AW454/((1+CV!$F$9)^AW453)","v":0},{"$f":"AX454/((1+CV!$F$9)^AX453)","v":0},{"$f":"AY454/((1+CV!$F$9)^AY453)","v":0},{"$f":"AZ454/((1+CV!$F$9)^AZ453)","v":0},{"$f":"BA454/((1+CV!$F$9)^BA453)","v":0},{"$f":"BB454/((1+CV!$F$9)^BB453)","v":0},{"$f":"BC454/((1+CV!$F$9)^BC453)","v":0},{"$f":"BD454/((1+CV!$F$9)^BD453)","v":0},{"$f":"BE454/((1+CV!$F$9)^BE453)","v":0},{"$f":"BF454/((1+CV!$F$9)^BF453)","v":0},{"$f":"BG454/((1+CV!$F$9)^BG453)","v":0},{"$f":"BH454/((1+CV!$F$9)^BH453)","v":0},{"$f":"BI454/((1+CV!$F$9)^BI453)","v":0},{"$f":"BJ454/((1+CV!$F$9)^BJ453)","v":0},{"$f":"BK454/((1+CV!$F$9)^BK453)","v":0},{"$f":"BL454/((1+CV!$F$9)^BL453)","v":0},{"$f":"BM454/((1+CV!$F$9)^BM453)","v":0},{"$f":"BN454/((1+CV!$F$9)^BN453)","v":0},{"$f":"BO454/((1+CV!$F$9)^BO453)","v":0},{"$f":"BP454/((1+CV!$F$9)^BP453)","v":0},{"$f":"BQ454/((1+CV!$F$9)^BQ453)","v":0},{"$f":"BR454/((1+CV!$F$9)^BR453)","v":0},{"$f":"BS454/((1+CV!$F$9)^BS453)","v":0},{"$f":"BT454/((1+CV!$F$9)^BT453)","v":0},{"$f":"BU454/((1+CV!$F$9)^BU453)","v":0},{"$f":"BV454/((1+CV!$F$9)^BV453)","v":0},{"$f":"BW454/((1+CV!$F$9)^BW453)","v":0},{"$f":"BX454/((1+CV!$F$9)^BX453)","v":0},{"$f":"BY454/((1+CV!$F$9)^BY453)","v":0},{"$f":"BZ454/((1+CV!$F$9)^BZ453)","v":0},{"$f":"CA454/((1+CV!$F$9)^CA453)","v":0},{"$f":"CB454/((1+CV!$F$9)^CB453)","v":0},{"$f":"CC454/((1+CV!$F$9)^CC453)","v":0},{"$f":"CD454/((1+CV!$F$9)^CD453)","v":11131.220280918224},{"$f":"CE454/((1+CV!$F$9)^CE453)","v":0},{"$f":"CF454/((1+CV!$F$9)^CF453)","v":0},{"$f":"CG454/((1+CV!$F$9)^CG453)","v":0},{"$f":"CH454/((1+CV!$F$9)^CH453)","v":0},{"$f":"CI454/((1+CV!$F$9)^CI453)","v":0},{"$f":"CJ454/((1+CV!$F$9)^CJ453)","v":0},{"$f":"CK454/((1+CV!$F$9)^CK453)","v":0},{"$f":"CL454/((1+CV!$F$9)^CL453)","v":0},{"$f":"CM454/((1+CV!$F$9)^CM453)","v":0},{"$f":"CN454/((1+CV!$F$9)^CN453)","v":0},{"$f":"CO454/((1+CV!$F$9)^CO453)","v":0},{"$f":"CP454/((1+CV!$F$9)^CP453)","v":0},{"$f":"CQ454/((1+CV!$F$9)^CQ453)","v":0},{"$f":"CR454/((1+CV!$F$9)^CR453)","v":0},{"$f":"CS454/((1+CV!$F$9)^CS453)","v":0},{"$f":"CT454/((1+CV!$F$9)^CT453)","v":0},{"$f":"CU454/((1+CV!$F$9)^CU453)","v":0},{"$f":"CV454/((1+CV!$F$9)^CV453)","v":0},{"$f":"CW454/((1+CV!$F$9)^CW453)","v":0},{"$f":"CX454/((1+CV!$F$9)^CX453)","v":0},{"$f":"CY454/((1+CV!$F$9)^CY453)","v":0},{"$f":"CZ454/((1+CV!$F$9)^CZ453)","v":0},{"$f":"DA454/((1+CV!$F$9)^DA453)","v":0},{"$f":"DB454/((1+CV!$F$9)^DB453)","v":0},{"$f":"DC454/((1+CV!$F$9)^DC453)","v":0}]
[0,0,"Replacement Cost - Local Sanitary Sewer Collection","Replacement Present Value",null,null,{"$f":"SUM(H455:DC455)","v":11131.220280918224}]
[0,0,"Replacement Cost - Local Sanitary Sewer Collection"]
[0,0,"Replacement Cost - Regional Wastewater Treatment"]
[0,0,"Replacement Cost - Regional Wastewater Treatment","Replacement Period (Years)",null,null,{"$f":"CS!$F$117","v":45}]
[0,0,"Replacement Cost - Regional Wastewater Treatment","Times (Lifecycle / Replacement Period)",null,null,{"$f":"TRUNC(100/G459,0)","v":2}]
[0,0,"Replacement Cost - Regional Wastewater Treatment",null,null,"Breakdown of times (lifecycle/replacement period) in cycles",null,1,2,3,4,5,6,7,8,9,10]
[0,0,"Replacement Cost - Regional Wastewater Treatment",null,null,"Breakdown of times (lifecycle/replacement period) in years",{"$f":"G459*G460","v":90},{"$f":"IF(($G459*H461)-CS!$H$49<=$G462,($G459*H461)-CS!$H$49,0)","v":45},{"$f":"IF(($G459*I461)-CS!$H$49<=$G462,($G459*I461)-CS!$H$49,0)","v":90},{"$f":"IF(($G459*J461)-CS!$H$49<=$G462,($G459*J461)-CS!$H$49,0)","v":0},{"$f":"IF(($G459*K461)-CS!$H$49<=$G462,($G459*K461)-CS!$H$49,0)","v":0},{"$f":"IF(($G459*L461)-CS!$H$49<=$G462,($G459*L461)-CS!$H$49,0)","v":0},{"$f":"IF(($G459*M461)-CS!$H$49<=$G462,($G459*M461)-CS!$H$49,0)","v":0},{"$f":"IF(($G459*N461)-CS!$H$49<=$G462,($G459*N461)-CS!$H$49,0)","v":0},{"$f":"IF(($G459*O461)-CS!$H$49<=$G462,($G459*O461)-CS!$H$49,0)","v":0},{"$f":"IF(($G459*P461)-CS!$H$49<=$G462,($G459*P461)-CS!$H$49,0)","v":0},{"$f":"IF(($G459*Q461)-CS!$H$49<=$G462,($G459*Q461)-CS!$H$49,0)","v":0}]
[0,0,"Replacement Cost - Regional Wastewater Treatment"]
[0,0,"Replacement Cost - Regional Wastewater Treatment","Replacement Period",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
[0,0,"Replacement Cost - Regional Wastewater Treatment","Replacements",null,null,null,{"$f":"IF((OR(H464=$H462,H464=$I462,H464=$J462,H464=$K462,H464=$L462,H464=$M462,H464=$N462,H464=$O462,H464=$P462,H464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(I464=$H462,I464=$I462,I464=$J462,I464=$K462,I464=$L462,I464=$M462,I464=$N462,I464=$O462,I464=$P462,I464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(J464=$H462,J464=$I462,J464=$J462,J464=$K462,J464=$L462,J464=$M462,J464=$N462,J464=$O462,J464=$P462,J464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(K464=$H462,K464=$I462,K464=$J462,K464=$K462,K464=$L462,K464=$M462,K464=$N462,K464=$O462,K464=$P462,K464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(L464=$H462,L464=$I462,L464=$J462,L464=$K462,L464=$L462,L464=$M462,L464=$N462,L464=$O462,L464=$P462,L464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(M464=$H462,M464=$I462,M464=$J462,M464=$K462,M464=$L462,M464=$M462,M464=$N462,M464=$O462,M464=$P462,M464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(N464=$H462,N464=$I462,N464=$J462,N464=$K462,N464=$L462,N464=$M462,N464=$N462,N464=$O462,N464=$P462,N464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(O464=$H462,O464=$I462,O464=$J462,O464=$K462,O464=$L462,O464=$M462,O464=$N462,O464=$O462,O464=$P462,O464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(P464=$H462,P464=$I462,P464=$J462,P464=$K462,P464=$L462,P464=$M462,P464=$N462,P464=$O462,P464=$P462,P464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(Q464=$H462,Q464=$I462,Q464=$J462,Q464=$K462,Q464=$L462,Q464=$M462,Q464=$N462,Q464=$O462,Q464=$P462,Q464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(R464=$H462,R464=$I462,R464=$J462,R464=$K462,R464=$L462,R464=$M462,R464=$N462,R464=$O462,R464=$P462,R464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(S464=$H462,S464=$I462,S464=$J462,S464=$K462,S464=$L462,S464=$M462,S464=$N462,S464=$O462,S464=$P462,S464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(T464=$H462,T464=$I462,T464=$J462,T464=$K462,T464=$L462,T464=$M462,T464=$N462,T464=$O462,T464=$P462,T464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(U464=$H462,U464=$I462,U464=$J462,U464=$K462,U464=$L462,U464=$M462,U464=$N462,U464=$O462,U464=$P462,U464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(V464=$H462,V464=$I462,V464=$J462,V464=$K462,V464=$L462,V464=$M462,V464=$N462,V464=$O462,V464=$P462,V464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(W464=$H462,W464=$I462,W464=$J462,W464=$K462,W464=$L462,W464=$M462,W464=$N462,W464=$O462,W464=$P462,W464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(X464=$H462,X464=$I462,X464=$J462,X464=$K462,X464=$L462,X464=$M462,X464=$N462,X464=$O462,X464=$P462,X464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(Y464=$H462,Y464=$I462,Y464=$J462,Y464=$K462,Y464=$L462,Y464=$M462,Y464=$N462,Y464=$O462,Y464=$P462,Y464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(Z464=$H462,Z464=$I462,Z464=$J462,Z464=$K462,Z464=$L462,Z464=$M462,Z464=$N462,Z464=$O462,Z464=$P462,Z464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(AA464=$H462,AA464=$I462,AA464=$J462,AA464=$K462,AA464=$L462,AA464=$M462,AA464=$N462,AA464=$O462,AA464=$P462,AA464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(AB464=$H462,AB464=$I462,AB464=$J462,AB464=$K462,AB464=$L462,AB464=$M462,AB464=$N462,AB464=$O462,AB464=$P462,AB464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(AC464=$H462,AC464=$I462,AC464=$J462,AC464=$K462,AC464=$L462,AC464=$M462,AC464=$N462,AC464=$O462,AC464=$P462,AC464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(AD464=$H462,AD464=$I462,AD464=$J462,AD464=$K462,AD464=$L462,AD464=$M462,AD464=$N462,AD464=$O462,AD464=$P462,AD464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(AE464=$H462,AE464=$I462,AE464=$J462,AE464=$K462,AE464=$L462,AE464=$M462,AE464=$N462,AE464=$O462,AE464=$P462,AE464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(AF464=$H462,AF464=$I462,AF464=$J462,AF464=$K462,AF464=$L462,AF464=$M462,AF464=$N462,AF464=$O462,AF464=$P462,AF464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(AG464=$H462,AG464=$I462,AG464=$J462,AG464=$K462,AG464=$L462,AG464=$M462,AG464=$N462,AG464=$O462,AG464=$P462,AG464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(AH464=$H462,AH464=$I462,AH464=$J462,AH464=$K462,AH464=$L462,AH464=$M462,AH464=$N462,AH464=$O462,AH464=$P462,AH464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(AI464=$H462,AI464=$I462,AI464=$J462,AI464=$K462,AI464=$L462,AI464=$M462,AI464=$N462,AI464=$O462,AI464=$P462,AI464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(AJ464=$H462,AJ464=$I462,AJ464=$J462,AJ464=$K462,AJ464=$L462,AJ464=$M462,AJ464=$N462,AJ464=$O462,AJ464=$P462,AJ464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(AK464=$H462,AK464=$I462,AK464=$J462,AK464=$K462,AK464=$L462,AK464=$M462,AK464=$N462,AK464=$O462,AK464=$P462,AK464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(AL464=$H462,AL464=$I462,AL464=$J462,AL464=$K462,AL464=$L462,AL464=$M462,AL464=$N462,AL464=$O462,AL464=$P462,AL464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(AM464=$H462,AM464=$I462,AM464=$J462,AM464=$K462,AM464=$L462,AM464=$M462,AM464=$N462,AM464=$O462,AM464=$P462,AM464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(AN464=$H462,AN464=$I462,AN464=$J462,AN464=$K462,AN464=$L462,AN464=$M462,AN464=$N462,AN464=$O462,AN464=$P462,AN464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(AO464=$H462,AO464=$I462,AO464=$J462,AO464=$K462,AO464=$L462,AO464=$M462,AO464=$N462,AO464=$O462,AO464=$P462,AO464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(AP464=$H462,AP464=$I462,AP464=$J462,AP464=$K462,AP464=$L462,AP464=$M462,AP464=$N462,AP464=$O462,AP464=$P462,AP464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(AQ464=$H462,AQ464=$I462,AQ464=$J462,AQ464=$K462,AQ464=$L462,AQ464=$M462,AQ464=$N462,AQ464=$O462,AQ464=$P462,AQ464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(AR464=$H462,AR464=$I462,AR464=$J462,AR464=$K462,AR464=$L462,AR464=$M462,AR464=$N462,AR464=$O462,AR464=$P462,AR464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(AS464=$H462,AS464=$I462,AS464=$J462,AS464=$K462,AS464=$L462,AS464=$M462,AS464=$N462,AS464=$O462,AS464=$P462,AS464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(AT464=$H462,AT464=$I462,AT464=$J462,AT464=$K462,AT464=$L462,AT464=$M462,AT464=$N462,AT464=$O462,AT464=$P462,AT464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(AU464=$H462,AU464=$I462,AU464=$J462,AU464=$K462,AU464=$L462,AU464=$M462,AU464=$N462,AU464=$O462,AU464=$P462,AU464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(AV464=$H462,AV464=$I462,AV464=$J462,AV464=$K462,AV464=$L462,AV464=$M462,AV464=$N462,AV464=$O462,AV464=$P462,AV464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(AW464=$H462,AW464=$I462,AW464=$J462,AW464=$K462,AW464=$L462,AW464=$M462,AW464=$N462,AW464=$O462,AW464=$P462,AW464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(AX464=$H462,AX464=$I462,AX464=$J462,AX464=$K462,AX464=$L462,AX464=$M462,AX464=$N462,AX464=$O462,AX464=$P462,AX464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(AY464=$H462,AY464=$I462,AY464=$J462,AY464=$K462,AY464=$L462,AY464=$M462,AY464=$N462,AY464=$O462,AY464=$P462,AY464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(AZ464=$H462,AZ464=$I462,AZ464=$J462,AZ464=$K462,AZ464=$L462,AZ464=$M462,AZ464=$N462,AZ464=$O462,AZ464=$P462,AZ464=$Q462)),CS!$G$117*$G$440,\"0\")","v":0},{"$f":"IF((OR(BA464=$H462,BA464=$I462,BA464=$J462,BA464=$K462,BA464=$L462,BA464=$M462,BA464=$N462,BA464=$O462,BA464=$P462,BA464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(BB464=$H462,BB464=$I462,BB464=$J462,BB464=$K462,BB464=$L462,BB464=$M462,BB464=$N462,BB464=$O462,BB464=$P462,BB464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(BC464=$H462,BC464=$I462,BC464=$J462,BC464=$K462,BC464=$L462,BC464=$M462,BC464=$N462,BC464=$O462,BC464=$P462,BC464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(BD464=$H462,BD464=$I462,BD464=$J462,BD464=$K462,BD464=$L462,BD464=$M462,BD464=$N462,BD464=$O462,BD464=$P462,BD464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(BE464=$H462,BE464=$I462,BE464=$J462,BE464=$K462,BE464=$L462,BE464=$M462,BE464=$N462,BE464=$O462,BE464=$P462,BE464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(BF464=$H462,BF464=$I462,BF464=$J462,BF464=$K462,BF464=$L462,BF464=$M462,BF464=$N462,BF464=$O462,BF464=$P462,BF464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(BG464=$H462,BG464=$I462,BG464=$J462,BG464=$K462,BG464=$L462,BG464=$M462,BG464=$N462,BG464=$O462,BG464=$P462,BG464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(BH464=$H462,BH464=$I462,BH464=$J462,BH464=$K462,BH464=$L462,BH464=$M462,BH464=$N462,BH464=$O462,BH464=$P462,BH464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(BI464=$H462,BI464=$I462,BI464=$J462,BI464=$K462,BI464=$L462,BI464=$M462,BI464=$N462,BI464=$O462,BI464=$P462,BI464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(BJ464=$H462,BJ464=$I462,BJ464=$J462,BJ464=$K462,BJ464=$L462,BJ464=$M462,BJ464=$N462,BJ464=$O462,BJ464=$P462,BJ464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(BK464=$H462,BK464=$I462,BK464=$J462,BK464=$K462,BK464=$L462,BK464=$M462,BK464=$N462,BK464=$O462,BK464=$P462,BK464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(BL464=$H462,BL464=$I462,BL464=$J462,BL464=$K462,BL464=$L462,BL464=$M462,BL464=$N462,BL464=$O462,BL464=$P462,BL464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(BM464=$H462,BM464=$I462,BM464=$J462,BM464=$K462,BM464=$L462,BM464=$M462,BM464=$N462,BM464=$O462,BM464=$P462,BM464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(BN464=$H462,BN464=$I462,BN464=$J462,BN464=$K462,BN464=$L462,BN464=$M462,BN464=$N462,BN464=$O462,BN464=$P462,BN464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(BO464=$H462,BO464=$I462,BO464=$J462,BO464=$K462,BO464=$L462,BO464=$M462,BO464=$N462,BO464=$O462,BO464=$P462,BO464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(BP464=$H462,BP464=$I462,BP464=$J462,BP464=$K462,BP464=$L462,BP464=$M462,BP464=$N462,BP464=$O462,BP464=$P462,BP464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(BQ464=$H462,BQ464=$I462,BQ464=$J462,BQ464=$K462,BQ464=$L462,BQ464=$M462,BQ464=$N462,BQ464=$O462,BQ464=$P462,BQ464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(BR464=$H462,BR464=$I462,BR464=$J462,BR464=$K462,BR464=$L462,BR464=$M462,BR464=$N462,BR464=$O462,BR464=$P462,BR464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(BS464=$H462,BS464=$I462,BS464=$J462,BS464=$K462,BS464=$L462,BS464=$M462,BS464=$N462,BS464=$O462,BS464=$P462,BS464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(BT464=$H462,BT464=$I462,BT464=$J462,BT464=$K462,BT464=$L462,BT464=$M462,BT464=$N462,BT464=$O462,BT464=$P462,BT464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(BU464=$H462,BU464=$I462,BU464=$J462,BU464=$K462,BU464=$L462,BU464=$M462,BU464=$N462,BU464=$O462,BU464=$P462,BU464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(BV464=$H462,BV464=$I462,BV464=$J462,BV464=$K462,BV464=$L462,BV464=$M462,BV464=$N462,BV464=$O462,BV464=$P462,BV464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(BW464=$H462,BW464=$I462,BW464=$J462,BW464=$K462,BW464=$L462,BW464=$M462,BW464=$N462,BW464=$O462,BW464=$P462,BW464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(BX464=$H462,BX464=$I462,BX464=$J462,BX464=$K462,BX464=$L462,BX464=$M462,BX464=$N462,BX464=$O462,BX464=$P462,BX464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(BY464=$H462,BY464=$I462,BY464=$J462,BY464=$K462,BY464=$L462,BY464=$M462,BY464=$N462,BY464=$O462,BY464=$P462,BY464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(BZ464=$H462,BZ464=$I462,BZ464=$J462,BZ464=$K462,BZ464=$L462,BZ464=$M462,BZ464=$N462,BZ464=$O462,BZ464=$P462,BZ464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(CA464=$H462,CA464=$I462,CA464=$J462,CA464=$K462,CA464=$L462,CA464=$M462,CA464=$N462,CA464=$O462,CA464=$P462,CA464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(CB464=$H462,CB464=$I462,CB464=$J462,CB464=$K462,CB464=$L462,CB464=$M462,CB464=$N462,CB464=$O462,CB464=$P462,CB464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(CC464=$H462,CC464=$I462,CC464=$J462,CC464=$K462,CC464=$L462,CC464=$M462,CC464=$N462,CC464=$O462,CC464=$P462,CC464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(CD464=$H462,CD464=$I462,CD464=$J462,CD464=$K462,CD464=$L462,CD464=$M462,CD464=$N462,CD464=$O462,CD464=$P462,CD464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(CE464=$H462,CE464=$I462,CE464=$J462,CE464=$K462,CE464=$L462,CE464=$M462,CE464=$N462,CE464=$O462,CE464=$P462,CE464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(CF464=$H462,CF464=$I462,CF464=$J462,CF464=$K462,CF464=$L462,CF464=$M462,CF464=$N462,CF464=$O462,CF464=$P462,CF464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(CG464=$H462,CG464=$I462,CG464=$J462,CG464=$K462,CG464=$L462,CG464=$M462,CG464=$N462,CG464=$O462,CG464=$P462,CG464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(CH464=$H462,CH464=$I462,CH464=$J462,CH464=$K462,CH464=$L462,CH464=$M462,CH464=$N462,CH464=$O462,CH464=$P462,CH464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(CI464=$H462,CI464=$I462,CI464=$J462,CI464=$K462,CI464=$L462,CI464=$M462,CI464=$N462,CI464=$O462,CI464=$P462,CI464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(CJ464=$H462,CJ464=$I462,CJ464=$J462,CJ464=$K462,CJ464=$L462,CJ464=$M462,CJ464=$N462,CJ464=$O462,CJ464=$P462,CJ464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(CK464=$H462,CK464=$I462,CK464=$J462,CK464=$K462,CK464=$L462,CK464=$M462,CK464=$N462,CK464=$O462,CK464=$P462,CK464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(CL464=$H462,CL464=$I462,CL464=$J462,CL464=$K462,CL464=$L462,CL464=$M462,CL464=$N462,CL464=$O462,CL464=$P462,CL464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(CM464=$H462,CM464=$I462,CM464=$J462,CM464=$K462,CM464=$L462,CM464=$M462,CM464=$N462,CM464=$O462,CM464=$P462,CM464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(CN464=$H462,CN464=$I462,CN464=$J462,CN464=$K462,CN464=$L462,CN464=$M462,CN464=$N462,CN464=$O462,CN464=$P462,CN464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(CO464=$H462,CO464=$I462,CO464=$J462,CO464=$K462,CO464=$L462,CO464=$M462,CO464=$N462,CO464=$O462,CO464=$P462,CO464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(CP464=$H462,CP464=$I462,CP464=$J462,CP464=$K462,CP464=$L462,CP464=$M462,CP464=$N462,CP464=$O462,CP464=$P462,CP464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(CQ464=$H462,CQ464=$I462,CQ464=$J462,CQ464=$K462,CQ464=$L462,CQ464=$M462,CQ464=$N462,CQ464=$O462,CQ464=$P462,CQ464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(CR464=$H462,CR464=$I462,CR464=$J462,CR464=$K462,CR464=$L462,CR464=$M462,CR464=$N462,CR464=$O462,CR464=$P462,CR464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(CS464=$H462,CS464=$I462,CS464=$J462,CS464=$K462,CS464=$L462,CS464=$M462,CS464=$N462,CS464=$O462,CS464=$P462,CS464=$Q462)),CS!$G$117*$G$440,\"0\")","v":0},{"$f":"IF((OR(CT464=$H462,CT464=$I462,CT464=$J462,CT464=$K462,CT464=$L462,CT464=$M462,CT464=$N462,CT464=$O462,CT464=$P462,CT464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(CU464=$H462,CU464=$I462,CU464=$J462,CU464=$K462,CU464=$L462,CU464=$M462,CU464=$N462,CU464=$O462,CU464=$P462,CU464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(CV464=$H462,CV464=$I462,CV464=$J462,CV464=$K462,CV464=$L462,CV464=$M462,CV464=$N462,CV464=$O462,CV464=$P462,CV464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(CW464=$H462,CW464=$I462,CW464=$J462,CW464=$K462,CW464=$L462,CW464=$M462,CW464=$N462,CW464=$O462,CW464=$P462,CW464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(CX464=$H462,CX464=$I462,CX464=$J462,CX464=$K462,CX464=$L462,CX464=$M462,CX464=$N462,CX464=$O462,CX464=$P462,CX464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(CY464=$H462,CY464=$I462,CY464=$J462,CY464=$K462,CY464=$L462,CY464=$M462,CY464=$N462,CY464=$O462,CY464=$P462,CY464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(CZ464=$H462,CZ464=$I462,CZ464=$J462,CZ464=$K462,CZ464=$L462,CZ464=$M462,CZ464=$N462,CZ464=$O462,CZ464=$P462,CZ464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(DA464=$H462,DA464=$I462,DA464=$J462,DA464=$K462,DA464=$L462,DA464=$M462,DA464=$N462,DA464=$O462,DA464=$P462,DA464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(DB464=$H462,DB464=$I462,DB464=$J462,DB464=$K462,DB464=$L462,DB464=$M462,DB464=$N462,DB464=$O462,DB464=$P462,DB464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"},{"$f":"IF((OR(DC464=$H462,DC464=$I462,DC464=$J462,DC464=$K462,DC464=$L462,DC464=$M462,DC464=$N462,DC464=$O462,DC464=$P462,DC464=$Q462)),CS!$G$117*$G$440,\"0\")","v":"0"}]
[0,0,"Replacement Cost - Regional Wastewater Treatment","Replacement Present Value",null,null,null,{"$f":"H465/((1+CV!$F$9)^H464)","v":0},{"$f":"I465/((1+CV!$F$9)^I464)","v":0},{"$f":"J465/((1+CV!$F$9)^J464)","v":0},{"$f":"K465/((1+CV!$F$9)^K464)","v":0},{"$f":"L465/((1+CV!$F$9)^L464)","v":0},{"$f":"M465/((1+CV!$F$9)^M464)","v":0},{"$f":"N465/((1+CV!$F$9)^N464)","v":0},{"$f":"O465/((1+CV!$F$9)^O464)","v":0},{"$f":"P465/((1+CV!$F$9)^P464)","v":0},{"$f":"Q465/((1+CV!$F$9)^Q464)","v":0},{"$f":"R465/((1+CV!$F$9)^R464)","v":0},{"$f":"S465/((1+CV!$F$9)^S464)","v":0},{"$f":"T465/((1+CV!$F$9)^T464)","v":0},{"$f":"U465/((1+CV!$F$9)^U464)","v":0},{"$f":"V465/((1+CV!$F$9)^V464)","v":0},{"$f":"W465/((1+CV!$F$9)^W464)","v":0},{"$f":"X465/((1+CV!$F$9)^X464)","v":0},{"$f":"Y465/((1+CV!$F$9)^Y464)","v":0},{"$f":"Z465/((1+CV!$F$9)^Z464)","v":0},{"$f":"AA465/((1+CV!$F$9)^AA464)","v":0},{"$f":"AB465/((1+CV!$F$9)^AB464)","v":0},{"$f":"AC465/((1+CV!$F$9)^AC464)","v":0},{"$f":"AD465/((1+CV!$F$9)^AD464)","v":0},{"$f":"AE465/((1+CV!$F$9)^AE464)","v":0},{"$f":"AF465/((1+CV!$F$9)^AF464)","v":0},{"$f":"AG465/((1+CV!$F$9)^AG464)","v":0},{"$f":"AH465/((1+CV!$F$9)^AH464)","v":0},{"$f":"AI465/((1+CV!$F$9)^AI464)","v":0},{"$f":"AJ465/((1+CV!$F$9)^AJ464)","v":0},{"$f":"AK465/((1+CV!$F$9)^AK464)","v":0},{"$f":"AL465/((1+CV!$F$9)^AL464)","v":0},{"$f":"AM465/((1+CV!$F$9)^AM464)","v":0},{"$f":"AN465/((1+CV!$F$9)^AN464)","v":0},{"$f":"AO465/((1+CV!$F$9)^AO464)","v":0},{"$f":"AP465/((1+CV!$F$9)^AP464)","v":0},{"$f":"AQ465/((1+CV!$F$9)^AQ464)","v":0},{"$f":"AR465/((1+CV!$F$9)^AR464)","v":0},{"$f":"AS465/((1+CV!$F$9)^AS464)","v":0},{"$f":"AT465/((1+CV!$F$9)^AT464)","v":0},{"$f":"AU465/((1+CV!$F$9)^AU464)","v":0},{"$f":"AV465/((1+CV!$F$9)^AV464)","v":0},{"$f":"AW465/((1+CV!$F$9)^AW464)","v":0},{"$f":"AX465/((1+CV!$F$9)^AX464)","v":0},{"$f":"AY465/((1+CV!$F$9)^AY464)","v":0},{"$f":"AZ465/((1+CV!$F$9)^AZ464)","v":0},{"$f":"BA465/((1+CV!$F$9)^BA464)","v":0},{"$f":"BB465/((1+CV!$F$9)^BB464)","v":0},{"$f":"BC465/((1+CV!$F$9)^BC464)","v":0},{"$f":"BD465/((1+CV!$F$9)^BD464)","v":0},{"$f":"BE465/((1+CV!$F$9)^BE464)","v":0},{"$f":"BF465/((1+CV!$F$9)^BF464)","v":0},{"$f":"BG465/((1+CV!$F$9)^BG464)","v":0},{"$f":"BH465/((1+CV!$F$9)^BH464)","v":0},{"$f":"BI465/((1+CV!$F$9)^BI464)","v":0},{"$f":"BJ465/((1+CV!$F$9)^BJ464)","v":0},{"$f":"BK465/((1+CV!$F$9)^BK464)","v":0},{"$f":"BL465/((1+CV!$F$9)^BL464)","v":0},{"$f":"BM465/((1+CV!$F$9)^BM464)","v":0},{"$f":"BN465/((1+CV!$F$9)^BN464)","v":0},{"$f":"BO465/((1+CV!$F$9)^BO464)","v":0},{"$f":"BP465/((1+CV!$F$9)^BP464)","v":0},{"$f":"BQ465/((1+CV!$F$9)^BQ464)","v":0},{"$f":"BR465/((1+CV!$F$9)^BR464)","v":0},{"$f":"BS465/((1+CV!$F$9)^BS464)","v":0},{"$f":"BT465/((1+CV!$F$9)^BT464)","v":0},{"$f":"BU465/((1+CV!$F$9)^BU464)","v":0},{"$f":"BV465/((1+CV!$F$9)^BV464)","v":0},{"$f":"BW465/((1+CV!$F$9)^BW464)","v":0},{"$f":"BX465/((1+CV!$F$9)^BX464)","v":0},{"$f":"BY465/((1+CV!$F$9)^BY464)","v":0},{"$f":"BZ465/((1+CV!$F$9)^BZ464)","v":0},{"$f":"CA465/((1+CV!$F$9)^CA464)","v":0},{"$f":"CB465/((1+CV!$F$9)^CB464)","v":0},{"$f":"CC465/((1+CV!$F$9)^CC464)","v":0},{"$f":"CD465/((1+CV!$F$9)^CD464)","v":0},{"$f":"CE465/((1+CV!$F$9)^CE464)","v":0},{"$f":"CF465/((1+CV!$F$9)^CF464)","v":0},{"$f":"CG465/((1+CV!$F$9)^CG464)","v":0},{"$f":"CH465/((1+CV!$F$9)^CH464)","v":0},{"$f":"CI465/((1+CV!$F$9)^CI464)","v":0},{"$f":"CJ465/((1+CV!$F$9)^CJ464)","v":0},{"$f":"CK465/((1+CV!$F$9)^CK464)","v":0},{"$f":"CL465/((1+CV!$F$9)^CL464)","v":0},{"$f":"CM465/((1+CV!$F$9)^CM464)","v":0},{"$f":"CN465/((1+CV!$F$9)^CN464)","v":0},{"$f":"CO465/((1+CV!$F$9)^CO464)","v":0},{"$f":"CP465/((1+CV!$F$9)^CP464)","v":0},{"$f":"CQ465/((1+CV!$F$9)^CQ464)","v":0},{"$f":"CR465/((1+CV!$F$9)^CR464)","v":0},{"$f":"CS465/((1+CV!$F$9)^CS464)","v":0},{"$f":"CT465/((1+CV!$F$9)^CT464)","v":0},{"$f":"CU465/((1+CV!$F$9)^CU464)","v":0},{"$f":"CV465/((1+CV!$F$9)^CV464)","v":0},{"$f":"CW465/((1+CV!$F$9)^CW464)","v":0},{"$f":"CX465/((1+CV!$F$9)^CX464)","v":0},{"$f":"CY465/((1+CV!$F$9)^CY464)","v":0},{"$f":"CZ465/((1+CV!$F$9)^CZ464)","v":0},{"$f":"DA465/((1+CV!$F$9)^DA464)","v":0},{"$f":"DB465/((1+CV!$F$9)^DB464)","v":0},{"$f":"DC465/((1+CV!$F$9)^DC464)","v":0}]
[0,0,"Replacement Cost - Regional Wastewater Treatment","Replacement Present Value",null,null,{"$f":"SUM(H466:DC466)","v":0}]
[0,0,"Replacement Cost - Regional Wastewater Treatment"]
[0,0,"Replacement Cost - Regional Sanitary Sewer Collection"]
[0,0,"Replacement Cost - Regional Sanitary Sewer Collection","Replacement Period (Years)",null,null,{"$f":"CS!$F$115","v":75}]
[0,0,"Replacement Cost - Regional Sanitary Sewer Collection","Times (Lifecycle / Replacement Period)",null,null,{"$f":"TRUNC(100/G470,0)","v":1}]
[0,0,"Replacement Cost - Regional Sanitary Sewer Collection",null,null,"Breakdown of times (lifecycle/replacement period) in cycles",null,1,2,3,4,5,6,7,8,9,10]
[0,0,"Replacement Cost - Regional Sanitary Sewer Collection",null,null,"Breakdown of times (lifecycle/replacement period) in years",{"$f":"G470*G471","v":75},{"$f":"IF(($G470*H472)-CS!$H$51<=$G473,($G470*H472)-CS!$H$51,0)","v":75},{"$f":"IF(($G470*I472)-CS!$H$51<=$G473,($G470*I472)-CS!$H$51,0)","v":0},{"$f":"IF(($G470*J472)-CS!$H$51<=$G473,($G470*J472)-CS!$H$51,0)","v":0},{"$f":"IF(($G470*K472)-CS!$H$51<=$G473,($G470*K472)-CS!$H$51,0)","v":0},{"$f":"IF(($G470*L472)-CS!$H$51<=$G473,($G470*L472)-CS!$H$51,0)","v":0},{"$f":"IF(($G470*M472)-CS!$H$51<=$G473,($G470*M472)-CS!$H$51,0)","v":0},{"$f":"IF(($G470*N472)-CS!$H$51<=$G473,($G470*N472)-CS!$H$51,0)","v":0},{"$f":"IF(($G470*O472)-CS!$H$51<=$G473,($G470*O472)-CS!$H$51,0)","v":0},{"$f":"IF(($G470*P472)-CS!$H$51<=$G473,($G470*P472)-CS!$H$51,0)","v":0},{"$f":"IF(($G470*Q472)-CS!$H$51<=$G473,($G470*Q472)-CS!$H$51,0)","v":0}]
[0,0,"Replacement Cost - Regional Sanitary Sewer Collection"]
[0,0,"Replacement Cost - Regional Sanitary Sewer Collection","Replacement Period",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
[0,0,"Replacement Cost - Regional Sanitary Sewer Collection","Replacements",null,null,null,{"$f":"IF((OR(H475=$H473,H475=$I473,H475=$J473,H475=$K473,H475=$L473,H475=$M473,H475=$N473,H475=$O473,H475=$P473,H475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(I475=$H473,I475=$I473,I475=$J473,I475=$K473,I475=$L473,I475=$M473,I475=$N473,I475=$O473,I475=$P473,I475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(J475=$H473,J475=$I473,J475=$J473,J475=$K473,J475=$L473,J475=$M473,J475=$N473,J475=$O473,J475=$P473,J475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(K475=$H473,K475=$I473,K475=$J473,K475=$K473,K475=$L473,K475=$M473,K475=$N473,K475=$O473,K475=$P473,K475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(L475=$H473,L475=$I473,L475=$J473,L475=$K473,L475=$L473,L475=$M473,L475=$N473,L475=$O473,L475=$P473,L475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(M475=$H473,M475=$I473,M475=$J473,M475=$K473,M475=$L473,M475=$M473,M475=$N473,M475=$O473,M475=$P473,M475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(N475=$H473,N475=$I473,N475=$J473,N475=$K473,N475=$L473,N475=$M473,N475=$N473,N475=$O473,N475=$P473,N475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(O475=$H473,O475=$I473,O475=$J473,O475=$K473,O475=$L473,O475=$M473,O475=$N473,O475=$O473,O475=$P473,O475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(P475=$H473,P475=$I473,P475=$J473,P475=$K473,P475=$L473,P475=$M473,P475=$N473,P475=$O473,P475=$P473,P475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(Q475=$H473,Q475=$I473,Q475=$J473,Q475=$K473,Q475=$L473,Q475=$M473,Q475=$N473,Q475=$O473,Q475=$P473,Q475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(R475=$H473,R475=$I473,R475=$J473,R475=$K473,R475=$L473,R475=$M473,R475=$N473,R475=$O473,R475=$P473,R475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(S475=$H473,S475=$I473,S475=$J473,S475=$K473,S475=$L473,S475=$M473,S475=$N473,S475=$O473,S475=$P473,S475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(T475=$H473,T475=$I473,T475=$J473,T475=$K473,T475=$L473,T475=$M473,T475=$N473,T475=$O473,T475=$P473,T475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(U475=$H473,U475=$I473,U475=$J473,U475=$K473,U475=$L473,U475=$M473,U475=$N473,U475=$O473,U475=$P473,U475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(V475=$H473,V475=$I473,V475=$J473,V475=$K473,V475=$L473,V475=$M473,V475=$N473,V475=$O473,V475=$P473,V475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(W475=$H473,W475=$I473,W475=$J473,W475=$K473,W475=$L473,W475=$M473,W475=$N473,W475=$O473,W475=$P473,W475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(X475=$H473,X475=$I473,X475=$J473,X475=$K473,X475=$L473,X475=$M473,X475=$N473,X475=$O473,X475=$P473,X475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(Y475=$H473,Y475=$I473,Y475=$J473,Y475=$K473,Y475=$L473,Y475=$M473,Y475=$N473,Y475=$O473,Y475=$P473,Y475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(Z475=$H473,Z475=$I473,Z475=$J473,Z475=$K473,Z475=$L473,Z475=$M473,Z475=$N473,Z475=$O473,Z475=$P473,Z475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(AA475=$H473,AA475=$I473,AA475=$J473,AA475=$K473,AA475=$L473,AA475=$M473,AA475=$N473,AA475=$O473,AA475=$P473,AA475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(AB475=$H473,AB475=$I473,AB475=$J473,AB475=$K473,AB475=$L473,AB475=$M473,AB475=$N473,AB475=$O473,AB475=$P473,AB475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(AC475=$H473,AC475=$I473,AC475=$J473,AC475=$K473,AC475=$L473,AC475=$M473,AC475=$N473,AC475=$O473,AC475=$P473,AC475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(AD475=$H473,AD475=$I473,AD475=$J473,AD475=$K473,AD475=$L473,AD475=$M473,AD475=$N473,AD475=$O473,AD475=$P473,AD475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(AE475=$H473,AE475=$I473,AE475=$J473,AE475=$K473,AE475=$L473,AE475=$M473,AE475=$N473,AE475=$O473,AE475=$P473,AE475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(AF475=$H473,AF475=$I473,AF475=$J473,AF475=$K473,AF475=$L473,AF475=$M473,AF475=$N473,AF475=$O473,AF475=$P473,AF475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(AG475=$H473,AG475=$I473,AG475=$J473,AG475=$K473,AG475=$L473,AG475=$M473,AG475=$N473,AG475=$O473,AG475=$P473,AG475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(AH475=$H473,AH475=$I473,AH475=$J473,AH475=$K473,AH475=$L473,AH475=$M473,AH475=$N473,AH475=$O473,AH475=$P473,AH475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(AI475=$H473,AI475=$I473,AI475=$J473,AI475=$K473,AI475=$L473,AI475=$M473,AI475=$N473,AI475=$O473,AI475=$P473,AI475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(AJ475=$H473,AJ475=$I473,AJ475=$J473,AJ475=$K473,AJ475=$L473,AJ475=$M473,AJ475=$N473,AJ475=$O473,AJ475=$P473,AJ475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(AK475=$H473,AK475=$I473,AK475=$J473,AK475=$K473,AK475=$L473,AK475=$M473,AK475=$N473,AK475=$O473,AK475=$P473,AK475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(AL475=$H473,AL475=$I473,AL475=$J473,AL475=$K473,AL475=$L473,AL475=$M473,AL475=$N473,AL475=$O473,AL475=$P473,AL475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(AM475=$H473,AM475=$I473,AM475=$J473,AM475=$K473,AM475=$L473,AM475=$M473,AM475=$N473,AM475=$O473,AM475=$P473,AM475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(AN475=$H473,AN475=$I473,AN475=$J473,AN475=$K473,AN475=$L473,AN475=$M473,AN475=$N473,AN475=$O473,AN475=$P473,AN475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(AO475=$H473,AO475=$I473,AO475=$J473,AO475=$K473,AO475=$L473,AO475=$M473,AO475=$N473,AO475=$O473,AO475=$P473,AO475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(AP475=$H473,AP475=$I473,AP475=$J473,AP475=$K473,AP475=$L473,AP475=$M473,AP475=$N473,AP475=$O473,AP475=$P473,AP475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(AQ475=$H473,AQ475=$I473,AQ475=$J473,AQ475=$K473,AQ475=$L473,AQ475=$M473,AQ475=$N473,AQ475=$O473,AQ475=$P473,AQ475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(AR475=$H473,AR475=$I473,AR475=$J473,AR475=$K473,AR475=$L473,AR475=$M473,AR475=$N473,AR475=$O473,AR475=$P473,AR475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(AS475=$H473,AS475=$I473,AS475=$J473,AS475=$K473,AS475=$L473,AS475=$M473,AS475=$N473,AS475=$O473,AS475=$P473,AS475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(AT475=$H473,AT475=$I473,AT475=$J473,AT475=$K473,AT475=$L473,AT475=$M473,AT475=$N473,AT475=$O473,AT475=$P473,AT475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(AU475=$H473,AU475=$I473,AU475=$J473,AU475=$K473,AU475=$L473,AU475=$M473,AU475=$N473,AU475=$O473,AU475=$P473,AU475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(AV475=$H473,AV475=$I473,AV475=$J473,AV475=$K473,AV475=$L473,AV475=$M473,AV475=$N473,AV475=$O473,AV475=$P473,AV475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(AW475=$H473,AW475=$I473,AW475=$J473,AW475=$K473,AW475=$L473,AW475=$M473,AW475=$N473,AW475=$O473,AW475=$P473,AW475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(AX475=$H473,AX475=$I473,AX475=$J473,AX475=$K473,AX475=$L473,AX475=$M473,AX475=$N473,AX475=$O473,AX475=$P473,AX475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(AY475=$H473,AY475=$I473,AY475=$J473,AY475=$K473,AY475=$L473,AY475=$M473,AY475=$N473,AY475=$O473,AY475=$P473,AY475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(AZ475=$H473,AZ475=$I473,AZ475=$J473,AZ475=$K473,AZ475=$L473,AZ475=$M473,AZ475=$N473,AZ475=$O473,AZ475=$P473,AZ475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(BA475=$H473,BA475=$I473,BA475=$J473,BA475=$K473,BA475=$L473,BA475=$M473,BA475=$N473,BA475=$O473,BA475=$P473,BA475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(BB475=$H473,BB475=$I473,BB475=$J473,BB475=$K473,BB475=$L473,BB475=$M473,BB475=$N473,BB475=$O473,BB475=$P473,BB475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(BC475=$H473,BC475=$I473,BC475=$J473,BC475=$K473,BC475=$L473,BC475=$M473,BC475=$N473,BC475=$O473,BC475=$P473,BC475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(BD475=$H473,BD475=$I473,BD475=$J473,BD475=$K473,BD475=$L473,BD475=$M473,BD475=$N473,BD475=$O473,BD475=$P473,BD475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(BE475=$H473,BE475=$I473,BE475=$J473,BE475=$K473,BE475=$L473,BE475=$M473,BE475=$N473,BE475=$O473,BE475=$P473,BE475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(BF475=$H473,BF475=$I473,BF475=$J473,BF475=$K473,BF475=$L473,BF475=$M473,BF475=$N473,BF475=$O473,BF475=$P473,BF475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(BG475=$H473,BG475=$I473,BG475=$J473,BG475=$K473,BG475=$L473,BG475=$M473,BG475=$N473,BG475=$O473,BG475=$P473,BG475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(BH475=$H473,BH475=$I473,BH475=$J473,BH475=$K473,BH475=$L473,BH475=$M473,BH475=$N473,BH475=$O473,BH475=$P473,BH475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(BI475=$H473,BI475=$I473,BI475=$J473,BI475=$K473,BI475=$L473,BI475=$M473,BI475=$N473,BI475=$O473,BI475=$P473,BI475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(BJ475=$H473,BJ475=$I473,BJ475=$J473,BJ475=$K473,BJ475=$L473,BJ475=$M473,BJ475=$N473,BJ475=$O473,BJ475=$P473,BJ475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(BK475=$H473,BK475=$I473,BK475=$J473,BK475=$K473,BK475=$L473,BK475=$M473,BK475=$N473,BK475=$O473,BK475=$P473,BK475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(BL475=$H473,BL475=$I473,BL475=$J473,BL475=$K473,BL475=$L473,BL475=$M473,BL475=$N473,BL475=$O473,BL475=$P473,BL475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(BM475=$H473,BM475=$I473,BM475=$J473,BM475=$K473,BM475=$L473,BM475=$M473,BM475=$N473,BM475=$O473,BM475=$P473,BM475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(BN475=$H473,BN475=$I473,BN475=$J473,BN475=$K473,BN475=$L473,BN475=$M473,BN475=$N473,BN475=$O473,BN475=$P473,BN475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(BO475=$H473,BO475=$I473,BO475=$J473,BO475=$K473,BO475=$L473,BO475=$M473,BO475=$N473,BO475=$O473,BO475=$P473,BO475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(BP475=$H473,BP475=$I473,BP475=$J473,BP475=$K473,BP475=$L473,BP475=$M473,BP475=$N473,BP475=$O473,BP475=$P473,BP475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(BQ475=$H473,BQ475=$I473,BQ475=$J473,BQ475=$K473,BQ475=$L473,BQ475=$M473,BQ475=$N473,BQ475=$O473,BQ475=$P473,BQ475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(BR475=$H473,BR475=$I473,BR475=$J473,BR475=$K473,BR475=$L473,BR475=$M473,BR475=$N473,BR475=$O473,BR475=$P473,BR475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(BS475=$H473,BS475=$I473,BS475=$J473,BS475=$K473,BS475=$L473,BS475=$M473,BS475=$N473,BS475=$O473,BS475=$P473,BS475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(BT475=$H473,BT475=$I473,BT475=$J473,BT475=$K473,BT475=$L473,BT475=$M473,BT475=$N473,BT475=$O473,BT475=$P473,BT475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(BU475=$H473,BU475=$I473,BU475=$J473,BU475=$K473,BU475=$L473,BU475=$M473,BU475=$N473,BU475=$O473,BU475=$P473,BU475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(BV475=$H473,BV475=$I473,BV475=$J473,BV475=$K473,BV475=$L473,BV475=$M473,BV475=$N473,BV475=$O473,BV475=$P473,BV475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(BW475=$H473,BW475=$I473,BW475=$J473,BW475=$K473,BW475=$L473,BW475=$M473,BW475=$N473,BW475=$O473,BW475=$P473,BW475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(BX475=$H473,BX475=$I473,BX475=$J473,BX475=$K473,BX475=$L473,BX475=$M473,BX475=$N473,BX475=$O473,BX475=$P473,BX475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(BY475=$H473,BY475=$I473,BY475=$J473,BY475=$K473,BY475=$L473,BY475=$M473,BY475=$N473,BY475=$O473,BY475=$P473,BY475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(BZ475=$H473,BZ475=$I473,BZ475=$J473,BZ475=$K473,BZ475=$L473,BZ475=$M473,BZ475=$N473,BZ475=$O473,BZ475=$P473,BZ475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(CA475=$H473,CA475=$I473,CA475=$J473,CA475=$K473,CA475=$L473,CA475=$M473,CA475=$N473,CA475=$O473,CA475=$P473,CA475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(CB475=$H473,CB475=$I473,CB475=$J473,CB475=$K473,CB475=$L473,CB475=$M473,CB475=$N473,CB475=$O473,CB475=$P473,CB475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(CC475=$H473,CC475=$I473,CC475=$J473,CC475=$K473,CC475=$L473,CC475=$M473,CC475=$N473,CC475=$O473,CC475=$P473,CC475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(CD475=$H473,CD475=$I473,CD475=$J473,CD475=$K473,CD475=$L473,CD475=$M473,CD475=$N473,CD475=$O473,CD475=$P473,CD475=$Q473)),CS!$G$115*$G$441,\"0\")","v":500000},{"$f":"IF((OR(CE475=$H473,CE475=$I473,CE475=$J473,CE475=$K473,CE475=$L473,CE475=$M473,CE475=$N473,CE475=$O473,CE475=$P473,CE475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(CF475=$H473,CF475=$I473,CF475=$J473,CF475=$K473,CF475=$L473,CF475=$M473,CF475=$N473,CF475=$O473,CF475=$P473,CF475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(CG475=$H473,CG475=$I473,CG475=$J473,CG475=$K473,CG475=$L473,CG475=$M473,CG475=$N473,CG475=$O473,CG475=$P473,CG475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(CH475=$H473,CH475=$I473,CH475=$J473,CH475=$K473,CH475=$L473,CH475=$M473,CH475=$N473,CH475=$O473,CH475=$P473,CH475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(CI475=$H473,CI475=$I473,CI475=$J473,CI475=$K473,CI475=$L473,CI475=$M473,CI475=$N473,CI475=$O473,CI475=$P473,CI475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(CJ475=$H473,CJ475=$I473,CJ475=$J473,CJ475=$K473,CJ475=$L473,CJ475=$M473,CJ475=$N473,CJ475=$O473,CJ475=$P473,CJ475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(CK475=$H473,CK475=$I473,CK475=$J473,CK475=$K473,CK475=$L473,CK475=$M473,CK475=$N473,CK475=$O473,CK475=$P473,CK475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(CL475=$H473,CL475=$I473,CL475=$J473,CL475=$K473,CL475=$L473,CL475=$M473,CL475=$N473,CL475=$O473,CL475=$P473,CL475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(CM475=$H473,CM475=$I473,CM475=$J473,CM475=$K473,CM475=$L473,CM475=$M473,CM475=$N473,CM475=$O473,CM475=$P473,CM475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(CN475=$H473,CN475=$I473,CN475=$J473,CN475=$K473,CN475=$L473,CN475=$M473,CN475=$N473,CN475=$O473,CN475=$P473,CN475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(CO475=$H473,CO475=$I473,CO475=$J473,CO475=$K473,CO475=$L473,CO475=$M473,CO475=$N473,CO475=$O473,CO475=$P473,CO475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(CP475=$H473,CP475=$I473,CP475=$J473,CP475=$K473,CP475=$L473,CP475=$M473,CP475=$N473,CP475=$O473,CP475=$P473,CP475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(CQ475=$H473,CQ475=$I473,CQ475=$J473,CQ475=$K473,CQ475=$L473,CQ475=$M473,CQ475=$N473,CQ475=$O473,CQ475=$P473,CQ475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(CR475=$H473,CR475=$I473,CR475=$J473,CR475=$K473,CR475=$L473,CR475=$M473,CR475=$N473,CR475=$O473,CR475=$P473,CR475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(CS475=$H473,CS475=$I473,CS475=$J473,CS475=$K473,CS475=$L473,CS475=$M473,CS475=$N473,CS475=$O473,CS475=$P473,CS475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(CT475=$H473,CT475=$I473,CT475=$J473,CT475=$K473,CT475=$L473,CT475=$M473,CT475=$N473,CT475=$O473,CT475=$P473,CT475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(CU475=$H473,CU475=$I473,CU475=$J473,CU475=$K473,CU475=$L473,CU475=$M473,CU475=$N473,CU475=$O473,CU475=$P473,CU475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(CV475=$H473,CV475=$I473,CV475=$J473,CV475=$K473,CV475=$L473,CV475=$M473,CV475=$N473,CV475=$O473,CV475=$P473,CV475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(CW475=$H473,CW475=$I473,CW475=$J473,CW475=$K473,CW475=$L473,CW475=$M473,CW475=$N473,CW475=$O473,CW475=$P473,CW475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(CX475=$H473,CX475=$I473,CX475=$J473,CX475=$K473,CX475=$L473,CX475=$M473,CX475=$N473,CX475=$O473,CX475=$P473,CX475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(CY475=$H473,CY475=$I473,CY475=$J473,CY475=$K473,CY475=$L473,CY475=$M473,CY475=$N473,CY475=$O473,CY475=$P473,CY475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(CZ475=$H473,CZ475=$I473,CZ475=$J473,CZ475=$K473,CZ475=$L473,CZ475=$M473,CZ475=$N473,CZ475=$O473,CZ475=$P473,CZ475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(DA475=$H473,DA475=$I473,DA475=$J473,DA475=$K473,DA475=$L473,DA475=$M473,DA475=$N473,DA475=$O473,DA475=$P473,DA475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(DB475=$H473,DB475=$I473,DB475=$J473,DB475=$K473,DB475=$L473,DB475=$M473,DB475=$N473,DB475=$O473,DB475=$P473,DB475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"},{"$f":"IF((OR(DC475=$H473,DC475=$I473,DC475=$J473,DC475=$K473,DC475=$L473,DC475=$M473,DC475=$N473,DC475=$O473,DC475=$P473,DC475=$Q473)),CS!$G$115*$G$441,\"0\")","v":"0"}]
[0,0,"Replacement Cost - Regional Sanitary Sewer Collection","Replacement Present Value",null,null,null,{"$f":"H476/((1+CV!$F$9)^H475)","v":0},{"$f":"I476/((1+CV!$F$9)^I475)","v":0},{"$f":"J476/((1+CV!$F$9)^J475)","v":0},{"$f":"K476/((1+CV!$F$9)^K475)","v":0},{"$f":"L476/((1+CV!$F$9)^L475)","v":0},{"$f":"M476/((1+CV!$F$9)^M475)","v":0},{"$f":"N476/((1+CV!$F$9)^N475)","v":0},{"$f":"O476/((1+CV!$F$9)^O475)","v":0},{"$f":"P476/((1+CV!$F$9)^P475)","v":0},{"$f":"Q476/((1+CV!$F$9)^Q475)","v":0},{"$f":"R476/((1+CV!$F$9)^R475)","v":0},{"$f":"S476/((1+CV!$F$9)^S475)","v":0},{"$f":"T476/((1+CV!$F$9)^T475)","v":0},{"$f":"U476/((1+CV!$F$9)^U475)","v":0},{"$f":"V476/((1+CV!$F$9)^V475)","v":0},{"$f":"W476/((1+CV!$F$9)^W475)","v":0},{"$f":"X476/((1+CV!$F$9)^X475)","v":0},{"$f":"Y476/((1+CV!$F$9)^Y475)","v":0},{"$f":"Z476/((1+CV!$F$9)^Z475)","v":0},{"$f":"AA476/((1+CV!$F$9)^AA475)","v":0},{"$f":"AB476/((1+CV!$F$9)^AB475)","v":0},{"$f":"AC476/((1+CV!$F$9)^AC475)","v":0},{"$f":"AD476/((1+CV!$F$9)^AD475)","v":0},{"$f":"AE476/((1+CV!$F$9)^AE475)","v":0},{"$f":"AF476/((1+CV!$F$9)^AF475)","v":0},{"$f":"AG476/((1+CV!$F$9)^AG475)","v":0},{"$f":"AH476/((1+CV!$F$9)^AH475)","v":0},{"$f":"AI476/((1+CV!$F$9)^AI475)","v":0},{"$f":"AJ476/((1+CV!$F$9)^AJ475)","v":0},{"$f":"AK476/((1+CV!$F$9)^AK475)","v":0},{"$f":"AL476/((1+CV!$F$9)^AL475)","v":0},{"$f":"AM476/((1+CV!$F$9)^AM475)","v":0},{"$f":"AN476/((1+CV!$F$9)^AN475)","v":0},{"$f":"AO476/((1+CV!$F$9)^AO475)","v":0},{"$f":"AP476/((1+CV!$F$9)^AP475)","v":0},{"$f":"AQ476/((1+CV!$F$9)^AQ475)","v":0},{"$f":"AR476/((1+CV!$F$9)^AR475)","v":0},{"$f":"AS476/((1+CV!$F$9)^AS475)","v":0},{"$f":"AT476/((1+CV!$F$9)^AT475)","v":0},{"$f":"AU476/((1+CV!$F$9)^AU475)","v":0},{"$f":"AV476/((1+CV!$F$9)^AV475)","v":0},{"$f":"AW476/((1+CV!$F$9)^AW475)","v":0},{"$f":"AX476/((1+CV!$F$9)^AX475)","v":0},{"$f":"AY476/((1+CV!$F$9)^AY475)","v":0},{"$f":"AZ476/((1+CV!$F$9)^AZ475)","v":0},{"$f":"BA476/((1+CV!$F$9)^BA475)","v":0},{"$f":"BB476/((1+CV!$F$9)^BB475)","v":0},{"$f":"BC476/((1+CV!$F$9)^BC475)","v":0},{"$f":"BD476/((1+CV!$F$9)^BD475)","v":0},{"$f":"BE476/((1+CV!$F$9)^BE475)","v":0},{"$f":"BF476/((1+CV!$F$9)^BF475)","v":0},{"$f":"BG476/((1+CV!$F$9)^BG475)","v":0},{"$f":"BH476/((1+CV!$F$9)^BH475)","v":0},{"$f":"BI476/((1+CV!$F$9)^BI475)","v":0},{"$f":"BJ476/((1+CV!$F$9)^BJ475)","v":0},{"$f":"BK476/((1+CV!$F$9)^BK475)","v":0},{"$f":"BL476/((1+CV!$F$9)^BL475)","v":0},{"$f":"BM476/((1+CV!$F$9)^BM475)","v":0},{"$f":"BN476/((1+CV!$F$9)^BN475)","v":0},{"$f":"BO476/((1+CV!$F$9)^BO475)","v":0},{"$f":"BP476/((1+CV!$F$9)^BP475)","v":0},{"$f":"BQ476/((1+CV!$F$9)^BQ475)","v":0},{"$f":"BR476/((1+CV!$F$9)^BR475)","v":0},{"$f":"BS476/((1+CV!$F$9)^BS475)","v":0},{"$f":"BT476/((1+CV!$F$9)^BT475)","v":0},{"$f":"BU476/((1+CV!$F$9)^BU475)","v":0},{"$f":"BV476/((1+CV!$F$9)^BV475)","v":0},{"$f":"BW476/((1+CV!$F$9)^BW475)","v":0},{"$f":"BX476/((1+CV!$F$9)^BX475)","v":0},{"$f":"BY476/((1+CV!$F$9)^BY475)","v":0},{"$f":"BZ476/((1+CV!$F$9)^BZ475)","v":0},{"$f":"CA476/((1+CV!$F$9)^CA475)","v":0},{"$f":"CB476/((1+CV!$F$9)^CB475)","v":0},{"$f":"CC476/((1+CV!$F$9)^CC475)","v":0},{"$f":"CD476/((1+CV!$F$9)^CD475)","v":6324.5569777944456},{"$f":"CE476/((1+CV!$F$9)^CE475)","v":0},{"$f":"CF476/((1+CV!$F$9)^CF475)","v":0},{"$f":"CG476/((1+CV!$F$9)^CG475)","v":0},{"$f":"CH476/((1+CV!$F$9)^CH475)","v":0},{"$f":"CI476/((1+CV!$F$9)^CI475)","v":0},{"$f":"CJ476/((1+CV!$F$9)^CJ475)","v":0},{"$f":"CK476/((1+CV!$F$9)^CK475)","v":0},{"$f":"CL476/((1+CV!$F$9)^CL475)","v":0},{"$f":"CM476/((1+CV!$F$9)^CM475)","v":0},{"$f":"CN476/((1+CV!$F$9)^CN475)","v":0},{"$f":"CO476/((1+CV!$F$9)^CO475)","v":0},{"$f":"CP476/((1+CV!$F$9)^CP475)","v":0},{"$f":"CQ476/((1+CV!$F$9)^CQ475)","v":0},{"$f":"CR476/((1+CV!$F$9)^CR475)","v":0},{"$f":"CS476/((1+CV!$F$9)^CS475)","v":0},{"$f":"CT476/((1+CV!$F$9)^CT475)","v":0},{"$f":"CU476/((1+CV!$F$9)^CU475)","v":0},{"$f":"CV476/((1+CV!$F$9)^CV475)","v":0},{"$f":"CW476/((1+CV!$F$9)^CW475)","v":0},{"$f":"CX476/((1+CV!$F$9)^CX475)","v":0},{"$f":"CY476/((1+CV!$F$9)^CY475)","v":0},{"$f":"CZ476/((1+CV!$F$9)^CZ475)","v":0},{"$f":"DA476/((1+CV!$F$9)^DA475)","v":0},{"$f":"DB476/((1+CV!$F$9)^DB475)","v":0},{"$f":"DC476/((1+CV!$F$9)^DC475)","v":0}]
[0,0,"Replacement Cost - Regional Sanitary Sewer Collection","Replacement Present Value",null,null,{"$f":"SUM(H477:DC477)","v":6324.5569777944456}]
[0,0,"Replacement Cost - Regional Sanitary Sewer Collection"]
[0,0,"COMPLETE DEVELOPMENT COSTS (total $)"]
[0,0,{"$f":"OFFSET(C481,-1,0)","v":"COMPLETE DEVELOPMENT COSTS (total $)"},"Initial Capital Cost ($)",null,null,{"$f":"SUM(G439*(1-CS!$F$47),  G440*(1-CS!$F$49),  G441*(1-CS!$F$51))","v":1380000},"Reduced by Costs Savings Percentage in Place"]
[0,0,"COMPLETE DEVELOPMENT COSTS (total $)","Initial Capital Cost plus Replacement Costs ($)",null,null,{"$f":"G481+ SUM(G456,G467,G478)","v":1397455.7772587126}]
[0,0,"COMPLETE DEVELOPMENT COSTS (total $)","Annual Capital Cost ($)",null,null,{"$f":"-PMT(CV!$F$9,100,G482)","v":84095.194197572811}]
[0,0,"COMPLETE DEVELOPMENT COSTS (total $)","Annual O&M Cost ($)",null,null,{"$f":"G443+G444+G445","v":1399500}]
[0,0,"COMPLETE DEVELOPMENT COSTS (total $)","Lifecycle Cost ($)",null,null,{"$f":"G483+G484","v":1483595.1941975728}]
[0,0,"COMPLETE DEVELOPMENT COSTS (total $)"]
[0,0,"COMPLETE DEVELOPMENT COSTS ($/hh)"]
[0,0,{"$f":"OFFSET(C488,-1,0)","v":"COMPLETE DEVELOPMENT COSTS ($/hh)"},"Initial Capital Cost ($/hh)",null,null,{"$f":"G481/DC!$G$41","v":254.14364640883977}]
[0,0,"COMPLETE DEVELOPMENT COSTS ($/hh)","Initial Capital Cost plus Replacement Costs ($/hh)",null,null,{"$f":"G482/DC!$G$41","v":257.35833835335404}]
[0,0,"COMPLETE DEVELOPMENT COSTS ($/hh)","Annual Capital Cost ($/hh)",null,null,{"$f":"G483/DC!$G$41","v":15.487144419442506}]
[0,0,"COMPLETE DEVELOPMENT COSTS ($/hh)","Annual O&M Cost ($/hh)",null,null,{"$f":"G484/DC!$G$41","v":257.73480662983428}]
[0,0,"COMPLETE DEVELOPMENT COSTS ($/hh)","Lifecycle Cost ($/hh)",null,null,{"$f":"G485/DC!$G$41","v":273.22195104927675}]
[0,0,"COMPLETE DEVELOPMENT COSTS ($/hh)"]
[0,0,"RESIDENTIAL PORTION OF COSTS (total $)"]
[0,0,{"$f":"OFFSET(C495,-1,0)","v":"RESIDENTIAL PORTION OF COSTS (total $)"},"Initial Capital Cost ($)",null,null,{"$f":"G481*A!$F$13","v":1380000}]
[0,0,"RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost plus Replacement Costs ($)",null,null,{"$f":"G482*A!$F$13","v":1397455.7772587126}]
[0,0,"RESIDENTIAL PORTION OF COSTS (total $)","Annual Capital Cost ($)",null,null,{"$f":"G483*A!$F$13","v":84095.194197572811}]
[0,0,"RESIDENTIAL PORTION OF COSTS (total $)","Annual O&M Cost ($)",null,null,{"$f":"G484*A!$F$13","v":1399500}]
[0,0,"RESIDENTIAL PORTION OF COSTS (total $)","Lifecycle Cost ($)",null,null,{"$f":"G485*A!$F$13","v":1483595.1941975728}]
[0,0,"RESIDENTIAL PORTION OF COSTS (total $)"]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/hh)"]
[0,0,{"$f":"OFFSET(C502,-1,0)","v":"RESIDENTIAL PORTION OF COSTS ($/hh)"},"Initial Capital Cost ($/hh)",null,null,{"$f":"G495/DC!$G$41","v":254.14364640883977}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/hh)","Initial Capital Cost plus Replacement Costs ($/hh)",null,null,{"$f":"G496/DC!$G$41","v":257.35833835335404}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/hh)","Annual Capital Cost ($/hh)",null,null,{"$f":"G497/DC!$G$41","v":15.487144419442506}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/hh)","Annual O&M Cost ($/hh)",null,null,{"$f":"G498/DC!$G$41","v":257.73480662983428}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/hh)","Lifecycle Cost ($/hh)",null,null,{"$f":"G499/DC!$G$41","v":273.22195104927675}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/hh)"]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/gross ha)"]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/gross ha)","Initial Capital Cost ($/gross ha)",null,null,{"$f":"G495/DC!$F$14","v":34500}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/gross ha)","Initial Capital Cost plus Replacement Costs ($/gross ha)",null,null,{"$f":"G496/DC!$F$14","v":34936.394431467816}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/gross ha)","Annual Capital Cost ($/gross ha)",null,null,{"$f":"G497/DC!$F$14","v":2102.3798549393205}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/gross ha)","Annual O&M Cost ($/gross ha)",null,null,{"$f":"G498/DC!$F$14","v":34987.5}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/gross ha)","Lifecycle Cost ($/gross ha)",null,null,{"$f":"G499/DC!$F$14","v":37089.879854939318}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/gross ha)"]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/pp)"]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/pp)","Initial Capital Cost ($/pp)",null,null,{"$f":"G495/DC!$G$63","v":154.91692860350247}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/pp)","Initial Capital Cost plus Replacement Costs ($/pp)",null,null,{"$f":"G496/DC!$G$63","v":156.87649048705799}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/pp)","Annual Capital Cost ($/pp)",null,null,{"$f":"G497/DC!$G$63","v":9.4404124604370026}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/pp)","Annual O&M Cost ($/pp)",null,null,{"$f":"G498/DC!$G$63","v":157.10597215985632}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/pp)","Lifecycle Cost ($/pp)",null,null,{"$f":"G499/DC!$G$63","v":166.54638462029331}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/pp)"]
[0,0,"NON-RESIDENTIAL PORTION OF COSTS (total $)"]
[0,0,"NON-RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost ($)",null,null,{"$f":"G481-G495","v":0}]
[0,0,"NON-RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost plus Replacement Costs ($)",null,null,{"$f":"G482-G496","v":0}]
[0,0,"NON-RESIDENTIAL PORTION OF COSTS (total $)","Annual Capital Cost ($)",null,null,{"$f":"G483-G497","v":0}]
[0,0,"NON-RESIDENTIAL PORTION OF COSTS (total $)","Annual O&M Cost ($)",null,null,{"$f":"G484-G498","v":0}]
[0,0,"NON-RESIDENTIAL PORTION OF COSTS (total $)","Lifecycle Cost ($)",null,null,{"$f":"G485-G499","v":0}]
[0,0,"NON-RESIDENTIAL PORTION OF COSTS (total $)"]
[0,0,"PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY"]
[0,0,"PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Ann. Lifecycle Costs ",null,null,null,"replacement cost allocated 100% to muni "]
[0,0,"PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Residential Cost to the Municipality ($)",null,null,{"$f":"G533*A!F$13","v":1483595.1941975728}]
[0,0,"PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Non-Residential Cost to the Municipality ($)",null,null,{"$f":"G533-G531","v":0}]
[0,0,"PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Complete Development Cost to the Municipality ($)",null,null,{"$f":"D1628+D1629+D1630","v":1483595.1941975728}]
[0,0,"PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY"]
[0,"Storm Sewer Collection"]
[0,{"$f":"OFFSET(B536,-1,0)","v":"Storm Sewer Collection"}]
[0,"Storm Sewer Collection","Initial Capital Cost"]
[0,"Storm Sewer Collection","Initial Capital Cost","Local Storm Sewer Collection ($)",null,null,{"$f":"((DC!H72*CV!D32)+(DC!H73*CV!E32)+(DC!H74*CV!F32)+(DC!H75*CV!G32)+(DC!H76*CV!H32)+(DC!H77*CV!I32)+(DC!H78*CV!J32))","v":1760000}]
[0,"Storm Sewer Collection","Initial Capital Cost","Local Storm Water Ponds ($)",null,null,{"$f":"CV!F53*DC!G92","v":861000}]
[0,"Storm Sewer Collection","Initial Capital Cost","Regional Storm Sewer Collection ($)",null,null,{"$f":"CV!F45*DC!G90","v":1000000}]
[0,"Storm Sewer Collection","O&M Cost"]
[0,"Storm Sewer Collection","O&M Cost","Local Storm Sewer Collection ($)",null,null,{"$f":"CV!F84*SUM(DC!H72:'DC'!H78)","v":8000}]
[0,"Storm Sewer Collection","O&M Cost","Regional Storm Sewer Collection ($)",null,null,{"$f":"CV!$F$84*DC!$G$90","v":4000}]
[null,null,null,"Stormwater Management Pond ($)",null,null,{"$f":"CV!$F$56 * DC!$G$92","v":24500}]
[]
[0,0,"Replacement Capital Cost - Local Storm Sewer Collection"]
[0,0,"Replacement Capital Cost - Local Storm Sewer Collection","Replacement Period (Years)",null,null,{"$f":"CS!$F$119","v":75}]
[0,0,"Replacement Capital Cost - Local Storm Sewer Collection","Times (Lifecycle / Replacement Period)",null,null,{"$f":"TRUNC(100/G547,0)","v":1}]
[0,0,"Replacement Capital Cost - Local Storm Sewer Collection",null,null,"Breakdown of times (lifecycle/replacement period) in cycles",null,1,2,3,4,5,6,7,8,9,10]
[0,0,"Replacement Capital Cost - Local Storm Sewer Collection",null,null,"Breakdown of times (lifecycle/replacement period) in years",{"$f":"G547*G548","v":75},{"$f":"IF(($G547*H549)-CS!$H$58<=$G550,($G547*H549)-CS!$H$58,0)","v":75},{"$f":"IF(($G547*I549)-CS!$H$58<=$G550,($G547*I549)-CS!$H$58,0)","v":0},{"$f":"IF(($G547*J549)-CS!$H$58<=$G550,($G547*J549)-CS!$H$58,0)","v":0},{"$f":"IF(($G547*K549)-CS!$H$58<=$G550,($G547*K549)-CS!$H$58,0)","v":0},{"$f":"IF(($G547*L549)-CS!$H$58<=$G550,($G547*L549)-CS!$H$58,0)","v":0},{"$f":"IF(($G547*M549)-CS!$H$58<=$G550,($G547*M549)-CS!$H$58,0)","v":0},{"$f":"IF(($G547*N549)-CS!$H$58<=$G550,($G547*N549)-CS!$H$58,0)","v":0},{"$f":"IF(($G547*O549)-CS!$H$58<=$G550,($G547*O549)-CS!$H$58,0)","v":0},{"$f":"IF(($G547*P549)-CS!$H$58<=$G550,($G547*P549)-CS!$H$58,0)","v":0},{"$f":"IF(($G547*Q549)-CS!$H$58<=$G550,($G547*Q549)-CS!$H$58,0)","v":0}]
[0,0,"Replacement Capital Cost - Local Storm Sewer Collection"]
[0,0,"Replacement Capital Cost - Local Storm Sewer Collection","Replacement Period",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
[0,0,"Replacement Capital Cost - Local Storm Sewer Collection","Replacements",null,null,null,{"$f":"IF((OR(H552=$H550,H552=$I550,H552=$J550,H552=$K550,H552=$L550,H552=$M550,H552=$N550,H552=$O550,H552=$P550,H552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(I552=$H550,I552=$I550,I552=$J550,I552=$K550,I552=$L550,I552=$M550,I552=$N550,I552=$O550,I552=$P550,I552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(J552=$H550,J552=$I550,J552=$J550,J552=$K550,J552=$L550,J552=$M550,J552=$N550,J552=$O550,J552=$P550,J552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(K552=$H550,K552=$I550,K552=$J550,K552=$K550,K552=$L550,K552=$M550,K552=$N550,K552=$O550,K552=$P550,K552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(L552=$H550,L552=$I550,L552=$J550,L552=$K550,L552=$L550,L552=$M550,L552=$N550,L552=$O550,L552=$P550,L552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(M552=$H550,M552=$I550,M552=$J550,M552=$K550,M552=$L550,M552=$M550,M552=$N550,M552=$O550,M552=$P550,M552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(N552=$H550,N552=$I550,N552=$J550,N552=$K550,N552=$L550,N552=$M550,N552=$N550,N552=$O550,N552=$P550,N552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(O552=$H550,O552=$I550,O552=$J550,O552=$K550,O552=$L550,O552=$M550,O552=$N550,O552=$O550,O552=$P550,O552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(P552=$H550,P552=$I550,P552=$J550,P552=$K550,P552=$L550,P552=$M550,P552=$N550,P552=$O550,P552=$P550,P552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(Q552=$H550,Q552=$I550,Q552=$J550,Q552=$K550,Q552=$L550,Q552=$M550,Q552=$N550,Q552=$O550,Q552=$P550,Q552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(R552=$H550,R552=$I550,R552=$J550,R552=$K550,R552=$L550,R552=$M550,R552=$N550,R552=$O550,R552=$P550,R552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(S552=$H550,S552=$I550,S552=$J550,S552=$K550,S552=$L550,S552=$M550,S552=$N550,S552=$O550,S552=$P550,S552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(T552=$H550,T552=$I550,T552=$J550,T552=$K550,T552=$L550,T552=$M550,T552=$N550,T552=$O550,T552=$P550,T552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(U552=$H550,U552=$I550,U552=$J550,U552=$K550,U552=$L550,U552=$M550,U552=$N550,U552=$O550,U552=$P550,U552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(V552=$H550,V552=$I550,V552=$J550,V552=$K550,V552=$L550,V552=$M550,V552=$N550,V552=$O550,V552=$P550,V552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(W552=$H550,W552=$I550,W552=$J550,W552=$K550,W552=$L550,W552=$M550,W552=$N550,W552=$O550,W552=$P550,W552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(X552=$H550,X552=$I550,X552=$J550,X552=$K550,X552=$L550,X552=$M550,X552=$N550,X552=$O550,X552=$P550,X552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(Y552=$H550,Y552=$I550,Y552=$J550,Y552=$K550,Y552=$L550,Y552=$M550,Y552=$N550,Y552=$O550,Y552=$P550,Y552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(Z552=$H550,Z552=$I550,Z552=$J550,Z552=$K550,Z552=$L550,Z552=$M550,Z552=$N550,Z552=$O550,Z552=$P550,Z552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(AA552=$H550,AA552=$I550,AA552=$J550,AA552=$K550,AA552=$L550,AA552=$M550,AA552=$N550,AA552=$O550,AA552=$P550,AA552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(AB552=$H550,AB552=$I550,AB552=$J550,AB552=$K550,AB552=$L550,AB552=$M550,AB552=$N550,AB552=$O550,AB552=$P550,AB552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(AC552=$H550,AC552=$I550,AC552=$J550,AC552=$K550,AC552=$L550,AC552=$M550,AC552=$N550,AC552=$O550,AC552=$P550,AC552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(AD552=$H550,AD552=$I550,AD552=$J550,AD552=$K550,AD552=$L550,AD552=$M550,AD552=$N550,AD552=$O550,AD552=$P550,AD552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(AE552=$H550,AE552=$I550,AE552=$J550,AE552=$K550,AE552=$L550,AE552=$M550,AE552=$N550,AE552=$O550,AE552=$P550,AE552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(AF552=$H550,AF552=$I550,AF552=$J550,AF552=$K550,AF552=$L550,AF552=$M550,AF552=$N550,AF552=$O550,AF552=$P550,AF552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(AG552=$H550,AG552=$I550,AG552=$J550,AG552=$K550,AG552=$L550,AG552=$M550,AG552=$N550,AG552=$O550,AG552=$P550,AG552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(AH552=$H550,AH552=$I550,AH552=$J550,AH552=$K550,AH552=$L550,AH552=$M550,AH552=$N550,AH552=$O550,AH552=$P550,AH552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(AI552=$H550,AI552=$I550,AI552=$J550,AI552=$K550,AI552=$L550,AI552=$M550,AI552=$N550,AI552=$O550,AI552=$P550,AI552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(AJ552=$H550,AJ552=$I550,AJ552=$J550,AJ552=$K550,AJ552=$L550,AJ552=$M550,AJ552=$N550,AJ552=$O550,AJ552=$P550,AJ552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(AK552=$H550,AK552=$I550,AK552=$J550,AK552=$K550,AK552=$L550,AK552=$M550,AK552=$N550,AK552=$O550,AK552=$P550,AK552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(AL552=$H550,AL552=$I550,AL552=$J550,AL552=$K550,AL552=$L550,AL552=$M550,AL552=$N550,AL552=$O550,AL552=$P550,AL552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(AM552=$H550,AM552=$I550,AM552=$J550,AM552=$K550,AM552=$L550,AM552=$M550,AM552=$N550,AM552=$O550,AM552=$P550,AM552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(AN552=$H550,AN552=$I550,AN552=$J550,AN552=$K550,AN552=$L550,AN552=$M550,AN552=$N550,AN552=$O550,AN552=$P550,AN552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(AO552=$H550,AO552=$I550,AO552=$J550,AO552=$K550,AO552=$L550,AO552=$M550,AO552=$N550,AO552=$O550,AO552=$P550,AO552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(AP552=$H550,AP552=$I550,AP552=$J550,AP552=$K550,AP552=$L550,AP552=$M550,AP552=$N550,AP552=$O550,AP552=$P550,AP552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(AQ552=$H550,AQ552=$I550,AQ552=$J550,AQ552=$K550,AQ552=$L550,AQ552=$M550,AQ552=$N550,AQ552=$O550,AQ552=$P550,AQ552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(AR552=$H550,AR552=$I550,AR552=$J550,AR552=$K550,AR552=$L550,AR552=$M550,AR552=$N550,AR552=$O550,AR552=$P550,AR552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(AS552=$H550,AS552=$I550,AS552=$J550,AS552=$K550,AS552=$L550,AS552=$M550,AS552=$N550,AS552=$O550,AS552=$P550,AS552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(AT552=$H550,AT552=$I550,AT552=$J550,AT552=$K550,AT552=$L550,AT552=$M550,AT552=$N550,AT552=$O550,AT552=$P550,AT552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(AU552=$H550,AU552=$I550,AU552=$J550,AU552=$K550,AU552=$L550,AU552=$M550,AU552=$N550,AU552=$O550,AU552=$P550,AU552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(AV552=$H550,AV552=$I550,AV552=$J550,AV552=$K550,AV552=$L550,AV552=$M550,AV552=$N550,AV552=$O550,AV552=$P550,AV552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(AW552=$H550,AW552=$I550,AW552=$J550,AW552=$K550,AW552=$L550,AW552=$M550,AW552=$N550,AW552=$O550,AW552=$P550,AW552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(AX552=$H550,AX552=$I550,AX552=$J550,AX552=$K550,AX552=$L550,AX552=$M550,AX552=$N550,AX552=$O550,AX552=$P550,AX552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(AY552=$H550,AY552=$I550,AY552=$J550,AY552=$K550,AY552=$L550,AY552=$M550,AY552=$N550,AY552=$O550,AY552=$P550,AY552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(AZ552=$H550,AZ552=$I550,AZ552=$J550,AZ552=$K550,AZ552=$L550,AZ552=$M550,AZ552=$N550,AZ552=$O550,AZ552=$P550,AZ552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(BA552=$H550,BA552=$I550,BA552=$J550,BA552=$K550,BA552=$L550,BA552=$M550,BA552=$N550,BA552=$O550,BA552=$P550,BA552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(BB552=$H550,BB552=$I550,BB552=$J550,BB552=$K550,BB552=$L550,BB552=$M550,BB552=$N550,BB552=$O550,BB552=$P550,BB552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(BC552=$H550,BC552=$I550,BC552=$J550,BC552=$K550,BC552=$L550,BC552=$M550,BC552=$N550,BC552=$O550,BC552=$P550,BC552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(BD552=$H550,BD552=$I550,BD552=$J550,BD552=$K550,BD552=$L550,BD552=$M550,BD552=$N550,BD552=$O550,BD552=$P550,BD552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(BE552=$H550,BE552=$I550,BE552=$J550,BE552=$K550,BE552=$L550,BE552=$M550,BE552=$N550,BE552=$O550,BE552=$P550,BE552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(BF552=$H550,BF552=$I550,BF552=$J550,BF552=$K550,BF552=$L550,BF552=$M550,BF552=$N550,BF552=$O550,BF552=$P550,BF552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(BG552=$H550,BG552=$I550,BG552=$J550,BG552=$K550,BG552=$L550,BG552=$M550,BG552=$N550,BG552=$O550,BG552=$P550,BG552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(BH552=$H550,BH552=$I550,BH552=$J550,BH552=$K550,BH552=$L550,BH552=$M550,BH552=$N550,BH552=$O550,BH552=$P550,BH552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(BI552=$H550,BI552=$I550,BI552=$J550,BI552=$K550,BI552=$L550,BI552=$M550,BI552=$N550,BI552=$O550,BI552=$P550,BI552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(BJ552=$H550,BJ552=$I550,BJ552=$J550,BJ552=$K550,BJ552=$L550,BJ552=$M550,BJ552=$N550,BJ552=$O550,BJ552=$P550,BJ552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(BK552=$H550,BK552=$I550,BK552=$J550,BK552=$K550,BK552=$L550,BK552=$M550,BK552=$N550,BK552=$O550,BK552=$P550,BK552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(BL552=$H550,BL552=$I550,BL552=$J550,BL552=$K550,BL552=$L550,BL552=$M550,BL552=$N550,BL552=$O550,BL552=$P550,BL552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(BM552=$H550,BM552=$I550,BM552=$J550,BM552=$K550,BM552=$L550,BM552=$M550,BM552=$N550,BM552=$O550,BM552=$P550,BM552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(BN552=$H550,BN552=$I550,BN552=$J550,BN552=$K550,BN552=$L550,BN552=$M550,BN552=$N550,BN552=$O550,BN552=$P550,BN552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(BO552=$H550,BO552=$I550,BO552=$J550,BO552=$K550,BO552=$L550,BO552=$M550,BO552=$N550,BO552=$O550,BO552=$P550,BO552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(BP552=$H550,BP552=$I550,BP552=$J550,BP552=$K550,BP552=$L550,BP552=$M550,BP552=$N550,BP552=$O550,BP552=$P550,BP552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(BQ552=$H550,BQ552=$I550,BQ552=$J550,BQ552=$K550,BQ552=$L550,BQ552=$M550,BQ552=$N550,BQ552=$O550,BQ552=$P550,BQ552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(BR552=$H550,BR552=$I550,BR552=$J550,BR552=$K550,BR552=$L550,BR552=$M550,BR552=$N550,BR552=$O550,BR552=$P550,BR552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(BS552=$H550,BS552=$I550,BS552=$J550,BS552=$K550,BS552=$L550,BS552=$M550,BS552=$N550,BS552=$O550,BS552=$P550,BS552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(BT552=$H550,BT552=$I550,BT552=$J550,BT552=$K550,BT552=$L550,BT552=$M550,BT552=$N550,BT552=$O550,BT552=$P550,BT552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(BU552=$H550,BU552=$I550,BU552=$J550,BU552=$K550,BU552=$L550,BU552=$M550,BU552=$N550,BU552=$O550,BU552=$P550,BU552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(BV552=$H550,BV552=$I550,BV552=$J550,BV552=$K550,BV552=$L550,BV552=$M550,BV552=$N550,BV552=$O550,BV552=$P550,BV552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(BW552=$H550,BW552=$I550,BW552=$J550,BW552=$K550,BW552=$L550,BW552=$M550,BW552=$N550,BW552=$O550,BW552=$P550,BW552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(BX552=$H550,BX552=$I550,BX552=$J550,BX552=$K550,BX552=$L550,BX552=$M550,BX552=$N550,BX552=$O550,BX552=$P550,BX552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(BY552=$H550,BY552=$I550,BY552=$J550,BY552=$K550,BY552=$L550,BY552=$M550,BY552=$N550,BY552=$O550,BY552=$P550,BY552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(BZ552=$H550,BZ552=$I550,BZ552=$J550,BZ552=$K550,BZ552=$L550,BZ552=$M550,BZ552=$N550,BZ552=$O550,BZ552=$P550,BZ552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(CA552=$H550,CA552=$I550,CA552=$J550,CA552=$K550,CA552=$L550,CA552=$M550,CA552=$N550,CA552=$O550,CA552=$P550,CA552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(CB552=$H550,CB552=$I550,CB552=$J550,CB552=$K550,CB552=$L550,CB552=$M550,CB552=$N550,CB552=$O550,CB552=$P550,CB552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(CC552=$H550,CC552=$I550,CC552=$J550,CC552=$K550,CC552=$L550,CC552=$M550,CC552=$N550,CC552=$O550,CC552=$P550,CC552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(CD552=$H550,CD552=$I550,CD552=$J550,CD552=$K550,CD552=$L550,CD552=$M550,CD552=$N550,CD552=$O550,CD552=$P550,CD552=$Q550)),CS!$G$119*$G$538,\"0\")","v":1760000},{"$f":"IF((OR(CE552=$H550,CE552=$I550,CE552=$J550,CE552=$K550,CE552=$L550,CE552=$M550,CE552=$N550,CE552=$O550,CE552=$P550,CE552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(CF552=$H550,CF552=$I550,CF552=$J550,CF552=$K550,CF552=$L550,CF552=$M550,CF552=$N550,CF552=$O550,CF552=$P550,CF552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(CG552=$H550,CG552=$I550,CG552=$J550,CG552=$K550,CG552=$L550,CG552=$M550,CG552=$N550,CG552=$O550,CG552=$P550,CG552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(CH552=$H550,CH552=$I550,CH552=$J550,CH552=$K550,CH552=$L550,CH552=$M550,CH552=$N550,CH552=$O550,CH552=$P550,CH552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(CI552=$H550,CI552=$I550,CI552=$J550,CI552=$K550,CI552=$L550,CI552=$M550,CI552=$N550,CI552=$O550,CI552=$P550,CI552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(CJ552=$H550,CJ552=$I550,CJ552=$J550,CJ552=$K550,CJ552=$L550,CJ552=$M550,CJ552=$N550,CJ552=$O550,CJ552=$P550,CJ552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(CK552=$H550,CK552=$I550,CK552=$J550,CK552=$K550,CK552=$L550,CK552=$M550,CK552=$N550,CK552=$O550,CK552=$P550,CK552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(CL552=$H550,CL552=$I550,CL552=$J550,CL552=$K550,CL552=$L550,CL552=$M550,CL552=$N550,CL552=$O550,CL552=$P550,CL552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(CM552=$H550,CM552=$I550,CM552=$J550,CM552=$K550,CM552=$L550,CM552=$M550,CM552=$N550,CM552=$O550,CM552=$P550,CM552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(CN552=$H550,CN552=$I550,CN552=$J550,CN552=$K550,CN552=$L550,CN552=$M550,CN552=$N550,CN552=$O550,CN552=$P550,CN552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(CO552=$H550,CO552=$I550,CO552=$J550,CO552=$K550,CO552=$L550,CO552=$M550,CO552=$N550,CO552=$O550,CO552=$P550,CO552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(CP552=$H550,CP552=$I550,CP552=$J550,CP552=$K550,CP552=$L550,CP552=$M550,CP552=$N550,CP552=$O550,CP552=$P550,CP552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(CQ552=$H550,CQ552=$I550,CQ552=$J550,CQ552=$K550,CQ552=$L550,CQ552=$M550,CQ552=$N550,CQ552=$O550,CQ552=$P550,CQ552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(CR552=$H550,CR552=$I550,CR552=$J550,CR552=$K550,CR552=$L550,CR552=$M550,CR552=$N550,CR552=$O550,CR552=$P550,CR552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(CS552=$H550,CS552=$I550,CS552=$J550,CS552=$K550,CS552=$L550,CS552=$M550,CS552=$N550,CS552=$O550,CS552=$P550,CS552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(CT552=$H550,CT552=$I550,CT552=$J550,CT552=$K550,CT552=$L550,CT552=$M550,CT552=$N550,CT552=$O550,CT552=$P550,CT552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(CU552=$H550,CU552=$I550,CU552=$J550,CU552=$K550,CU552=$L550,CU552=$M550,CU552=$N550,CU552=$O550,CU552=$P550,CU552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(CV552=$H550,CV552=$I550,CV552=$J550,CV552=$K550,CV552=$L550,CV552=$M550,CV552=$N550,CV552=$O550,CV552=$P550,CV552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(CW552=$H550,CW552=$I550,CW552=$J550,CW552=$K550,CW552=$L550,CW552=$M550,CW552=$N550,CW552=$O550,CW552=$P550,CW552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(CX552=$H550,CX552=$I550,CX552=$J550,CX552=$K550,CX552=$L550,CX552=$M550,CX552=$N550,CX552=$O550,CX552=$P550,CX552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(CY552=$H550,CY552=$I550,CY552=$J550,CY552=$K550,CY552=$L550,CY552=$M550,CY552=$N550,CY552=$O550,CY552=$P550,CY552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(CZ552=$H550,CZ552=$I550,CZ552=$J550,CZ552=$K550,CZ552=$L550,CZ552=$M550,CZ552=$N550,CZ552=$O550,CZ552=$P550,CZ552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(DA552=$H550,DA552=$I550,DA552=$J550,DA552=$K550,DA552=$L550,DA552=$M550,DA552=$N550,DA552=$O550,DA552=$P550,DA552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(DB552=$H550,DB552=$I550,DB552=$J550,DB552=$K550,DB552=$L550,DB552=$M550,DB552=$N550,DB552=$O550,DB552=$P550,DB552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"},{"$f":"IF((OR(DC552=$H550,DC552=$I550,DC552=$J550,DC552=$K550,DC552=$L550,DC552=$M550,DC552=$N550,DC552=$O550,DC552=$P550,DC552=$Q550)),CS!$G$119*$G$538,\"0\")","v":"0"}]
[0,0,"Replacement Capital Cost - Local Storm Sewer Collection","Replacement Present Value",null,null,null,{"$f":"H553/((1+CV!$F$9)^H552)","v":0},{"$f":"I553/((1+CV!$F$9)^I552)","v":0},{"$f":"J553/((1+CV!$F$9)^J552)","v":0},{"$f":"K553/((1+CV!$F$9)^K552)","v":0},{"$f":"L553/((1+CV!$F$9)^L552)","v":0},{"$f":"M553/((1+CV!$F$9)^M552)","v":0},{"$f":"N553/((1+CV!$F$9)^N552)","v":0},{"$f":"O553/((1+CV!$F$9)^O552)","v":0},{"$f":"P553/((1+CV!$F$9)^P552)","v":0},{"$f":"Q553/((1+CV!$F$9)^Q552)","v":0},{"$f":"R553/((1+CV!$F$9)^R552)","v":0},{"$f":"S553/((1+CV!$F$9)^S552)","v":0},{"$f":"T553/((1+CV!$F$9)^T552)","v":0},{"$f":"U553/((1+CV!$F$9)^U552)","v":0},{"$f":"V553/((1+CV!$F$9)^V552)","v":0},{"$f":"W553/((1+CV!$F$9)^W552)","v":0},{"$f":"X553/((1+CV!$F$9)^X552)","v":0},{"$f":"Y553/((1+CV!$F$9)^Y552)","v":0},{"$f":"Z553/((1+CV!$F$9)^Z552)","v":0},{"$f":"AA553/((1+CV!$F$9)^AA552)","v":0},{"$f":"AB553/((1+CV!$F$9)^AB552)","v":0},{"$f":"AC553/((1+CV!$F$9)^AC552)","v":0},{"$f":"AD553/((1+CV!$F$9)^AD552)","v":0},{"$f":"AE553/((1+CV!$F$9)^AE552)","v":0},{"$f":"AF553/((1+CV!$F$9)^AF552)","v":0},{"$f":"AG553/((1+CV!$F$9)^AG552)","v":0},{"$f":"AH553/((1+CV!$F$9)^AH552)","v":0},{"$f":"AI553/((1+CV!$F$9)^AI552)","v":0},{"$f":"AJ553/((1+CV!$F$9)^AJ552)","v":0},{"$f":"AK553/((1+CV!$F$9)^AK552)","v":0},{"$f":"AL553/((1+CV!$F$9)^AL552)","v":0},{"$f":"AM553/((1+CV!$F$9)^AM552)","v":0},{"$f":"AN553/((1+CV!$F$9)^AN552)","v":0},{"$f":"AO553/((1+CV!$F$9)^AO552)","v":0},{"$f":"AP553/((1+CV!$F$9)^AP552)","v":0},{"$f":"AQ553/((1+CV!$F$9)^AQ552)","v":0},{"$f":"AR553/((1+CV!$F$9)^AR552)","v":0},{"$f":"AS553/((1+CV!$F$9)^AS552)","v":0},{"$f":"AT553/((1+CV!$F$9)^AT552)","v":0},{"$f":"AU553/((1+CV!$F$9)^AU552)","v":0},{"$f":"AV553/((1+CV!$F$9)^AV552)","v":0},{"$f":"AW553/((1+CV!$F$9)^AW552)","v":0},{"$f":"AX553/((1+CV!$F$9)^AX552)","v":0},{"$f":"AY553/((1+CV!$F$9)^AY552)","v":0},{"$f":"AZ553/((1+CV!$F$9)^AZ552)","v":0},{"$f":"BA553/((1+CV!$F$9)^BA552)","v":0},{"$f":"BB553/((1+CV!$F$9)^BB552)","v":0},{"$f":"BC553/((1+CV!$F$9)^BC552)","v":0},{"$f":"BD553/((1+CV!$F$9)^BD552)","v":0},{"$f":"BE553/((1+CV!$F$9)^BE552)","v":0},{"$f":"BF553/((1+CV!$F$9)^BF552)","v":0},{"$f":"BG553/((1+CV!$F$9)^BG552)","v":0},{"$f":"BH553/((1+CV!$F$9)^BH552)","v":0},{"$f":"BI553/((1+CV!$F$9)^BI552)","v":0},{"$f":"BJ553/((1+CV!$F$9)^BJ552)","v":0},{"$f":"BK553/((1+CV!$F$9)^BK552)","v":0},{"$f":"BL553/((1+CV!$F$9)^BL552)","v":0},{"$f":"BM553/((1+CV!$F$9)^BM552)","v":0},{"$f":"BN553/((1+CV!$F$9)^BN552)","v":0},{"$f":"BO553/((1+CV!$F$9)^BO552)","v":0},{"$f":"BP553/((1+CV!$F$9)^BP552)","v":0},{"$f":"BQ553/((1+CV!$F$9)^BQ552)","v":0},{"$f":"BR553/((1+CV!$F$9)^BR552)","v":0},{"$f":"BS553/((1+CV!$F$9)^BS552)","v":0},{"$f":"BT553/((1+CV!$F$9)^BT552)","v":0},{"$f":"BU553/((1+CV!$F$9)^BU552)","v":0},{"$f":"BV553/((1+CV!$F$9)^BV552)","v":0},{"$f":"BW553/((1+CV!$F$9)^BW552)","v":0},{"$f":"BX553/((1+CV!$F$9)^BX552)","v":0},{"$f":"BY553/((1+CV!$F$9)^BY552)","v":0},{"$f":"BZ553/((1+CV!$F$9)^BZ552)","v":0},{"$f":"CA553/((1+CV!$F$9)^CA552)","v":0},{"$f":"CB553/((1+CV!$F$9)^CB552)","v":0},{"$f":"CC553/((1+CV!$F$9)^CC552)","v":0},{"$f":"CD553/((1+CV!$F$9)^CD552)","v":22262.440561836447},{"$f":"CE553/((1+CV!$F$9)^CE552)","v":0},{"$f":"CF553/((1+CV!$F$9)^CF552)","v":0},{"$f":"CG553/((1+CV!$F$9)^CG552)","v":0},{"$f":"CH553/((1+CV!$F$9)^CH552)","v":0},{"$f":"CI553/((1+CV!$F$9)^CI552)","v":0},{"$f":"CJ553/((1+CV!$F$9)^CJ552)","v":0},{"$f":"CK553/((1+CV!$F$9)^CK552)","v":0},{"$f":"CL553/((1+CV!$F$9)^CL552)","v":0},{"$f":"CM553/((1+CV!$F$9)^CM552)","v":0},{"$f":"CN553/((1+CV!$F$9)^CN552)","v":0},{"$f":"CO553/((1+CV!$F$9)^CO552)","v":0},{"$f":"CP553/((1+CV!$F$9)^CP552)","v":0},{"$f":"CQ553/((1+CV!$F$9)^CQ552)","v":0},{"$f":"CR553/((1+CV!$F$9)^CR552)","v":0},{"$f":"CS553/((1+CV!$F$9)^CS552)","v":0},{"$f":"CT553/((1+CV!$F$9)^CT552)","v":0},{"$f":"CU553/((1+CV!$F$9)^CU552)","v":0},{"$f":"CV553/((1+CV!$F$9)^CV552)","v":0},{"$f":"CW553/((1+CV!$F$9)^CW552)","v":0},{"$f":"CX553/((1+CV!$F$9)^CX552)","v":0},{"$f":"CY553/((1+CV!$F$9)^CY552)","v":0},{"$f":"CZ553/((1+CV!$F$9)^CZ552)","v":0},{"$f":"DA553/((1+CV!$F$9)^DA552)","v":0},{"$f":"DB553/((1+CV!$F$9)^DB552)","v":0},{"$f":"DC553/((1+CV!$F$9)^DC552)","v":0}]
[0,0,"Replacement Capital Cost - Local Storm Sewer Collection","Replacement Present Value",null,null,{"$f":"SUM(H554:DC554)","v":22262.440561836447}]
[0,0,"Replacement Capital Cost - Local Storm Sewer Collection"]
[0,0,"Replacement Capital Cost - Local Storm Water Ponds"]
[0,0,"Replacement Capital Cost - Local Storm Water Ponds","Replacement Period (Years)",null,null,{"$f":"CS!$F$121","v":75}]
[0,0,"Replacement Capital Cost - Local Storm Water Ponds","Times (Lifecycle / Replacement Period)",null,null,{"$f":"TRUNC(100/G558,0)","v":1}]
[0,0,"Replacement Capital Cost - Local Storm Water Ponds",null,null,"Breakdown of times (lifecycle/replacement period) in cycles",null,1,2,3,4,5,6,7,8,9,10]
[0,0,"Replacement Capital Cost - Local Storm Water Ponds",null,null,"Breakdown of times (lifecycle/replacement period) in years",{"$f":"G558*G559","v":75},{"$f":"IF(($G558*H560)-CS!$H$60<=$G561,($G558*H560)-CS!$H$60,0)","v":75},{"$f":"IF(($G558*I560)-CS!$H$60<=$G561,($G558*I560)-CS!$H$60,0)","v":0},{"$f":"IF(($G558*J560)-CS!$H$60<=$G561,($G558*J560)-CS!$H$60,0)","v":0},{"$f":"IF(($G558*K560)-CS!$H$60<=$G561,($G558*K560)-CS!$H$60,0)","v":0},{"$f":"IF(($G558*L560)-CS!$H$60<=$G561,($G558*L560)-CS!$H$60,0)","v":0},{"$f":"IF(($G558*M560)-CS!$H$60<=$G561,($G558*M560)-CS!$H$60,0)","v":0},{"$f":"IF(($G558*N560)-CS!$H$60<=$G561,($G558*N560)-CS!$H$60,0)","v":0},{"$f":"IF(($G558*O560)-CS!$H$60<=$G561,($G558*O560)-CS!$H$60,0)","v":0},{"$f":"IF(($G558*P560)-CS!$H$60<=$G561,($G558*P560)-CS!$H$60,0)","v":0},{"$f":"IF(($G558*Q560)-CS!$H$60<=$G561,($G558*Q560)-CS!$H$60,0)","v":0}]
[0,0,"Replacement Capital Cost - Local Storm Water Ponds"]
[0,0,"Replacement Capital Cost - Local Storm Water Ponds","Replacement Period",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
[0,0,"Replacement Capital Cost - Local Storm Water Ponds","Replacements",null,null,null,{"$f":"IF((OR(H563=$H561,H563=$I561,H563=$J561,H563=$K561,H563=$L561,H563=$M561,H563=$N561,H563=$O561,H563=$P561,H563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(I563=$H561,I563=$I561,I563=$J561,I563=$K561,I563=$L561,I563=$M561,I563=$N561,I563=$O561,I563=$P561,I563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(J563=$H561,J563=$I561,J563=$J561,J563=$K561,J563=$L561,J563=$M561,J563=$N561,J563=$O561,J563=$P561,J563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(K563=$H561,K563=$I561,K563=$J561,K563=$K561,K563=$L561,K563=$M561,K563=$N561,K563=$O561,K563=$P561,K563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(L563=$H561,L563=$I561,L563=$J561,L563=$K561,L563=$L561,L563=$M561,L563=$N561,L563=$O561,L563=$P561,L563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(M563=$H561,M563=$I561,M563=$J561,M563=$K561,M563=$L561,M563=$M561,M563=$N561,M563=$O561,M563=$P561,M563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(N563=$H561,N563=$I561,N563=$J561,N563=$K561,N563=$L561,N563=$M561,N563=$N561,N563=$O561,N563=$P561,N563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(O563=$H561,O563=$I561,O563=$J561,O563=$K561,O563=$L561,O563=$M561,O563=$N561,O563=$O561,O563=$P561,O563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(P563=$H561,P563=$I561,P563=$J561,P563=$K561,P563=$L561,P563=$M561,P563=$N561,P563=$O561,P563=$P561,P563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(Q563=$H561,Q563=$I561,Q563=$J561,Q563=$K561,Q563=$L561,Q563=$M561,Q563=$N561,Q563=$O561,Q563=$P561,Q563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(R563=$H561,R563=$I561,R563=$J561,R563=$K561,R563=$L561,R563=$M561,R563=$N561,R563=$O561,R563=$P561,R563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(S563=$H561,S563=$I561,S563=$J561,S563=$K561,S563=$L561,S563=$M561,S563=$N561,S563=$O561,S563=$P561,S563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(T563=$H561,T563=$I561,T563=$J561,T563=$K561,T563=$L561,T563=$M561,T563=$N561,T563=$O561,T563=$P561,T563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(U563=$H561,U563=$I561,U563=$J561,U563=$K561,U563=$L561,U563=$M561,U563=$N561,U563=$O561,U563=$P561,U563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(V563=$H561,V563=$I561,V563=$J561,V563=$K561,V563=$L561,V563=$M561,V563=$N561,V563=$O561,V563=$P561,V563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(W563=$H561,W563=$I561,W563=$J561,W563=$K561,W563=$L561,W563=$M561,W563=$N561,W563=$O561,W563=$P561,W563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(X563=$H561,X563=$I561,X563=$J561,X563=$K561,X563=$L561,X563=$M561,X563=$N561,X563=$O561,X563=$P561,X563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(Y563=$H561,Y563=$I561,Y563=$J561,Y563=$K561,Y563=$L561,Y563=$M561,Y563=$N561,Y563=$O561,Y563=$P561,Y563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(Z563=$H561,Z563=$I561,Z563=$J561,Z563=$K561,Z563=$L561,Z563=$M561,Z563=$N561,Z563=$O561,Z563=$P561,Z563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(AA563=$H561,AA563=$I561,AA563=$J561,AA563=$K561,AA563=$L561,AA563=$M561,AA563=$N561,AA563=$O561,AA563=$P561,AA563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(AB563=$H561,AB563=$I561,AB563=$J561,AB563=$K561,AB563=$L561,AB563=$M561,AB563=$N561,AB563=$O561,AB563=$P561,AB563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(AC563=$H561,AC563=$I561,AC563=$J561,AC563=$K561,AC563=$L561,AC563=$M561,AC563=$N561,AC563=$O561,AC563=$P561,AC563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(AD563=$H561,AD563=$I561,AD563=$J561,AD563=$K561,AD563=$L561,AD563=$M561,AD563=$N561,AD563=$O561,AD563=$P561,AD563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(AE563=$H561,AE563=$I561,AE563=$J561,AE563=$K561,AE563=$L561,AE563=$M561,AE563=$N561,AE563=$O561,AE563=$P561,AE563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(AF563=$H561,AF563=$I561,AF563=$J561,AF563=$K561,AF563=$L561,AF563=$M561,AF563=$N561,AF563=$O561,AF563=$P561,AF563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(AG563=$H561,AG563=$I561,AG563=$J561,AG563=$K561,AG563=$L561,AG563=$M561,AG563=$N561,AG563=$O561,AG563=$P561,AG563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(AH563=$H561,AH563=$I561,AH563=$J561,AH563=$K561,AH563=$L561,AH563=$M561,AH563=$N561,AH563=$O561,AH563=$P561,AH563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(AI563=$H561,AI563=$I561,AI563=$J561,AI563=$K561,AI563=$L561,AI563=$M561,AI563=$N561,AI563=$O561,AI563=$P561,AI563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(AJ563=$H561,AJ563=$I561,AJ563=$J561,AJ563=$K561,AJ563=$L561,AJ563=$M561,AJ563=$N561,AJ563=$O561,AJ563=$P561,AJ563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(AK563=$H561,AK563=$I561,AK563=$J561,AK563=$K561,AK563=$L561,AK563=$M561,AK563=$N561,AK563=$O561,AK563=$P561,AK563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(AL563=$H561,AL563=$I561,AL563=$J561,AL563=$K561,AL563=$L561,AL563=$M561,AL563=$N561,AL563=$O561,AL563=$P561,AL563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(AM563=$H561,AM563=$I561,AM563=$J561,AM563=$K561,AM563=$L561,AM563=$M561,AM563=$N561,AM563=$O561,AM563=$P561,AM563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(AN563=$H561,AN563=$I561,AN563=$J561,AN563=$K561,AN563=$L561,AN563=$M561,AN563=$N561,AN563=$O561,AN563=$P561,AN563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(AO563=$H561,AO563=$I561,AO563=$J561,AO563=$K561,AO563=$L561,AO563=$M561,AO563=$N561,AO563=$O561,AO563=$P561,AO563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(AP563=$H561,AP563=$I561,AP563=$J561,AP563=$K561,AP563=$L561,AP563=$M561,AP563=$N561,AP563=$O561,AP563=$P561,AP563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(AQ563=$H561,AQ563=$I561,AQ563=$J561,AQ563=$K561,AQ563=$L561,AQ563=$M561,AQ563=$N561,AQ563=$O561,AQ563=$P561,AQ563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(AR563=$H561,AR563=$I561,AR563=$J561,AR563=$K561,AR563=$L561,AR563=$M561,AR563=$N561,AR563=$O561,AR563=$P561,AR563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(AS563=$H561,AS563=$I561,AS563=$J561,AS563=$K561,AS563=$L561,AS563=$M561,AS563=$N561,AS563=$O561,AS563=$P561,AS563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(AT563=$H561,AT563=$I561,AT563=$J561,AT563=$K561,AT563=$L561,AT563=$M561,AT563=$N561,AT563=$O561,AT563=$P561,AT563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(AU563=$H561,AU563=$I561,AU563=$J561,AU563=$K561,AU563=$L561,AU563=$M561,AU563=$N561,AU563=$O561,AU563=$P561,AU563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(AV563=$H561,AV563=$I561,AV563=$J561,AV563=$K561,AV563=$L561,AV563=$M561,AV563=$N561,AV563=$O561,AV563=$P561,AV563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(AW563=$H561,AW563=$I561,AW563=$J561,AW563=$K561,AW563=$L561,AW563=$M561,AW563=$N561,AW563=$O561,AW563=$P561,AW563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(AX563=$H561,AX563=$I561,AX563=$J561,AX563=$K561,AX563=$L561,AX563=$M561,AX563=$N561,AX563=$O561,AX563=$P561,AX563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(AY563=$H561,AY563=$I561,AY563=$J561,AY563=$K561,AY563=$L561,AY563=$M561,AY563=$N561,AY563=$O561,AY563=$P561,AY563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(AZ563=$H561,AZ563=$I561,AZ563=$J561,AZ563=$K561,AZ563=$L561,AZ563=$M561,AZ563=$N561,AZ563=$O561,AZ563=$P561,AZ563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(BA563=$H561,BA563=$I561,BA563=$J561,BA563=$K561,BA563=$L561,BA563=$M561,BA563=$N561,BA563=$O561,BA563=$P561,BA563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(BB563=$H561,BB563=$I561,BB563=$J561,BB563=$K561,BB563=$L561,BB563=$M561,BB563=$N561,BB563=$O561,BB563=$P561,BB563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(BC563=$H561,BC563=$I561,BC563=$J561,BC563=$K561,BC563=$L561,BC563=$M561,BC563=$N561,BC563=$O561,BC563=$P561,BC563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(BD563=$H561,BD563=$I561,BD563=$J561,BD563=$K561,BD563=$L561,BD563=$M561,BD563=$N561,BD563=$O561,BD563=$P561,BD563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(BE563=$H561,BE563=$I561,BE563=$J561,BE563=$K561,BE563=$L561,BE563=$M561,BE563=$N561,BE563=$O561,BE563=$P561,BE563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(BF563=$H561,BF563=$I561,BF563=$J561,BF563=$K561,BF563=$L561,BF563=$M561,BF563=$N561,BF563=$O561,BF563=$P561,BF563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(BG563=$H561,BG563=$I561,BG563=$J561,BG563=$K561,BG563=$L561,BG563=$M561,BG563=$N561,BG563=$O561,BG563=$P561,BG563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(BH563=$H561,BH563=$I561,BH563=$J561,BH563=$K561,BH563=$L561,BH563=$M561,BH563=$N561,BH563=$O561,BH563=$P561,BH563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(BI563=$H561,BI563=$I561,BI563=$J561,BI563=$K561,BI563=$L561,BI563=$M561,BI563=$N561,BI563=$O561,BI563=$P561,BI563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(BJ563=$H561,BJ563=$I561,BJ563=$J561,BJ563=$K561,BJ563=$L561,BJ563=$M561,BJ563=$N561,BJ563=$O561,BJ563=$P561,BJ563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(BK563=$H561,BK563=$I561,BK563=$J561,BK563=$K561,BK563=$L561,BK563=$M561,BK563=$N561,BK563=$O561,BK563=$P561,BK563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(BL563=$H561,BL563=$I561,BL563=$J561,BL563=$K561,BL563=$L561,BL563=$M561,BL563=$N561,BL563=$O561,BL563=$P561,BL563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(BM563=$H561,BM563=$I561,BM563=$J561,BM563=$K561,BM563=$L561,BM563=$M561,BM563=$N561,BM563=$O561,BM563=$P561,BM563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(BN563=$H561,BN563=$I561,BN563=$J561,BN563=$K561,BN563=$L561,BN563=$M561,BN563=$N561,BN563=$O561,BN563=$P561,BN563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(BO563=$H561,BO563=$I561,BO563=$J561,BO563=$K561,BO563=$L561,BO563=$M561,BO563=$N561,BO563=$O561,BO563=$P561,BO563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(BP563=$H561,BP563=$I561,BP563=$J561,BP563=$K561,BP563=$L561,BP563=$M561,BP563=$N561,BP563=$O561,BP563=$P561,BP563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(BQ563=$H561,BQ563=$I561,BQ563=$J561,BQ563=$K561,BQ563=$L561,BQ563=$M561,BQ563=$N561,BQ563=$O561,BQ563=$P561,BQ563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(BR563=$H561,BR563=$I561,BR563=$J561,BR563=$K561,BR563=$L561,BR563=$M561,BR563=$N561,BR563=$O561,BR563=$P561,BR563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(BS563=$H561,BS563=$I561,BS563=$J561,BS563=$K561,BS563=$L561,BS563=$M561,BS563=$N561,BS563=$O561,BS563=$P561,BS563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(BT563=$H561,BT563=$I561,BT563=$J561,BT563=$K561,BT563=$L561,BT563=$M561,BT563=$N561,BT563=$O561,BT563=$P561,BT563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(BU563=$H561,BU563=$I561,BU563=$J561,BU563=$K561,BU563=$L561,BU563=$M561,BU563=$N561,BU563=$O561,BU563=$P561,BU563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(BV563=$H561,BV563=$I561,BV563=$J561,BV563=$K561,BV563=$L561,BV563=$M561,BV563=$N561,BV563=$O561,BV563=$P561,BV563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(BW563=$H561,BW563=$I561,BW563=$J561,BW563=$K561,BW563=$L561,BW563=$M561,BW563=$N561,BW563=$O561,BW563=$P561,BW563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(BX563=$H561,BX563=$I561,BX563=$J561,BX563=$K561,BX563=$L561,BX563=$M561,BX563=$N561,BX563=$O561,BX563=$P561,BX563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(BY563=$H561,BY563=$I561,BY563=$J561,BY563=$K561,BY563=$L561,BY563=$M561,BY563=$N561,BY563=$O561,BY563=$P561,BY563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(BZ563=$H561,BZ563=$I561,BZ563=$J561,BZ563=$K561,BZ563=$L561,BZ563=$M561,BZ563=$N561,BZ563=$O561,BZ563=$P561,BZ563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(CA563=$H561,CA563=$I561,CA563=$J561,CA563=$K561,CA563=$L561,CA563=$M561,CA563=$N561,CA563=$O561,CA563=$P561,CA563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(CB563=$H561,CB563=$I561,CB563=$J561,CB563=$K561,CB563=$L561,CB563=$M561,CB563=$N561,CB563=$O561,CB563=$P561,CB563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(CC563=$H561,CC563=$I561,CC563=$J561,CC563=$K561,CC563=$L561,CC563=$M561,CC563=$N561,CC563=$O561,CC563=$P561,CC563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(CD563=$H561,CD563=$I561,CD563=$J561,CD563=$K561,CD563=$L561,CD563=$M561,CD563=$N561,CD563=$O561,CD563=$P561,CD563=$Q561)),CS!$G$121*$G$539,\"0\")","v":861000},{"$f":"IF((OR(CE563=$H561,CE563=$I561,CE563=$J561,CE563=$K561,CE563=$L561,CE563=$M561,CE563=$N561,CE563=$O561,CE563=$P561,CE563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(CF563=$H561,CF563=$I561,CF563=$J561,CF563=$K561,CF563=$L561,CF563=$M561,CF563=$N561,CF563=$O561,CF563=$P561,CF563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(CG563=$H561,CG563=$I561,CG563=$J561,CG563=$K561,CG563=$L561,CG563=$M561,CG563=$N561,CG563=$O561,CG563=$P561,CG563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(CH563=$H561,CH563=$I561,CH563=$J561,CH563=$K561,CH563=$L561,CH563=$M561,CH563=$N561,CH563=$O561,CH563=$P561,CH563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(CI563=$H561,CI563=$I561,CI563=$J561,CI563=$K561,CI563=$L561,CI563=$M561,CI563=$N561,CI563=$O561,CI563=$P561,CI563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(CJ563=$H561,CJ563=$I561,CJ563=$J561,CJ563=$K561,CJ563=$L561,CJ563=$M561,CJ563=$N561,CJ563=$O561,CJ563=$P561,CJ563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(CK563=$H561,CK563=$I561,CK563=$J561,CK563=$K561,CK563=$L561,CK563=$M561,CK563=$N561,CK563=$O561,CK563=$P561,CK563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(CL563=$H561,CL563=$I561,CL563=$J561,CL563=$K561,CL563=$L561,CL563=$M561,CL563=$N561,CL563=$O561,CL563=$P561,CL563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(CM563=$H561,CM563=$I561,CM563=$J561,CM563=$K561,CM563=$L561,CM563=$M561,CM563=$N561,CM563=$O561,CM563=$P561,CM563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(CN563=$H561,CN563=$I561,CN563=$J561,CN563=$K561,CN563=$L561,CN563=$M561,CN563=$N561,CN563=$O561,CN563=$P561,CN563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(CO563=$H561,CO563=$I561,CO563=$J561,CO563=$K561,CO563=$L561,CO563=$M561,CO563=$N561,CO563=$O561,CO563=$P561,CO563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(CP563=$H561,CP563=$I561,CP563=$J561,CP563=$K561,CP563=$L561,CP563=$M561,CP563=$N561,CP563=$O561,CP563=$P561,CP563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(CQ563=$H561,CQ563=$I561,CQ563=$J561,CQ563=$K561,CQ563=$L561,CQ563=$M561,CQ563=$N561,CQ563=$O561,CQ563=$P561,CQ563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(CR563=$H561,CR563=$I561,CR563=$J561,CR563=$K561,CR563=$L561,CR563=$M561,CR563=$N561,CR563=$O561,CR563=$P561,CR563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(CS563=$H561,CS563=$I561,CS563=$J561,CS563=$K561,CS563=$L561,CS563=$M561,CS563=$N561,CS563=$O561,CS563=$P561,CS563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(CT563=$H561,CT563=$I561,CT563=$J561,CT563=$K561,CT563=$L561,CT563=$M561,CT563=$N561,CT563=$O561,CT563=$P561,CT563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(CU563=$H561,CU563=$I561,CU563=$J561,CU563=$K561,CU563=$L561,CU563=$M561,CU563=$N561,CU563=$O561,CU563=$P561,CU563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(CV563=$H561,CV563=$I561,CV563=$J561,CV563=$K561,CV563=$L561,CV563=$M561,CV563=$N561,CV563=$O561,CV563=$P561,CV563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(CW563=$H561,CW563=$I561,CW563=$J561,CW563=$K561,CW563=$L561,CW563=$M561,CW563=$N561,CW563=$O561,CW563=$P561,CW563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(CX563=$H561,CX563=$I561,CX563=$J561,CX563=$K561,CX563=$L561,CX563=$M561,CX563=$N561,CX563=$O561,CX563=$P561,CX563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(CY563=$H561,CY563=$I561,CY563=$J561,CY563=$K561,CY563=$L561,CY563=$M561,CY563=$N561,CY563=$O561,CY563=$P561,CY563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(CZ563=$H561,CZ563=$I561,CZ563=$J561,CZ563=$K561,CZ563=$L561,CZ563=$M561,CZ563=$N561,CZ563=$O561,CZ563=$P561,CZ563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(DA563=$H561,DA563=$I561,DA563=$J561,DA563=$K561,DA563=$L561,DA563=$M561,DA563=$N561,DA563=$O561,DA563=$P561,DA563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(DB563=$H561,DB563=$I561,DB563=$J561,DB563=$K561,DB563=$L561,DB563=$M561,DB563=$N561,DB563=$O561,DB563=$P561,DB563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"},{"$f":"IF((OR(DC563=$H561,DC563=$I561,DC563=$J561,DC563=$K561,DC563=$L561,DC563=$M561,DC563=$N561,DC563=$O561,DC563=$P561,DC563=$Q561)),CS!$G$121*$G$539,\"0\")","v":"0"}]
[0,0,"Replacement Capital Cost - Local Storm Water Ponds","Replacement Present Value",null,null,null,{"$f":"H564/((1+CV!$F$9)^H563)","v":0},{"$f":"I564/((1+CV!$F$9)^I563)","v":0},{"$f":"J564/((1+CV!$F$9)^J563)","v":0},{"$f":"K564/((1+CV!$F$9)^K563)","v":0},{"$f":"L564/((1+CV!$F$9)^L563)","v":0},{"$f":"M564/((1+CV!$F$9)^M563)","v":0},{"$f":"N564/((1+CV!$F$9)^N563)","v":0},{"$f":"O564/((1+CV!$F$9)^O563)","v":0},{"$f":"P564/((1+CV!$F$9)^P563)","v":0},{"$f":"Q564/((1+CV!$F$9)^Q563)","v":0},{"$f":"R564/((1+CV!$F$9)^R563)","v":0},{"$f":"S564/((1+CV!$F$9)^S563)","v":0},{"$f":"T564/((1+CV!$F$9)^T563)","v":0},{"$f":"U564/((1+CV!$F$9)^U563)","v":0},{"$f":"V564/((1+CV!$F$9)^V563)","v":0},{"$f":"W564/((1+CV!$F$9)^W563)","v":0},{"$f":"X564/((1+CV!$F$9)^X563)","v":0},{"$f":"Y564/((1+CV!$F$9)^Y563)","v":0},{"$f":"Z564/((1+CV!$F$9)^Z563)","v":0},{"$f":"AA564/((1+CV!$F$9)^AA563)","v":0},{"$f":"AB564/((1+CV!$F$9)^AB563)","v":0},{"$f":"AC564/((1+CV!$F$9)^AC563)","v":0},{"$f":"AD564/((1+CV!$F$9)^AD563)","v":0},{"$f":"AE564/((1+CV!$F$9)^AE563)","v":0},{"$f":"AF564/((1+CV!$F$9)^AF563)","v":0},{"$f":"AG564/((1+CV!$F$9)^AG563)","v":0},{"$f":"AH564/((1+CV!$F$9)^AH563)","v":0},{"$f":"AI564/((1+CV!$F$9)^AI563)","v":0},{"$f":"AJ564/((1+CV!$F$9)^AJ563)","v":0},{"$f":"AK564/((1+CV!$F$9)^AK563)","v":0},{"$f":"AL564/((1+CV!$F$9)^AL563)","v":0},{"$f":"AM564/((1+CV!$F$9)^AM563)","v":0},{"$f":"AN564/((1+CV!$F$9)^AN563)","v":0},{"$f":"AO564/((1+CV!$F$9)^AO563)","v":0},{"$f":"AP564/((1+CV!$F$9)^AP563)","v":0},{"$f":"AQ564/((1+CV!$F$9)^AQ563)","v":0},{"$f":"AR564/((1+CV!$F$9)^AR563)","v":0},{"$f":"AS564/((1+CV!$F$9)^AS563)","v":0},{"$f":"AT564/((1+CV!$F$9)^AT563)","v":0},{"$f":"AU564/((1+CV!$F$9)^AU563)","v":0},{"$f":"AV564/((1+CV!$F$9)^AV563)","v":0},{"$f":"AW564/((1+CV!$F$9)^AW563)","v":0},{"$f":"AX564/((1+CV!$F$9)^AX563)","v":0},{"$f":"AY564/((1+CV!$F$9)^AY563)","v":0},{"$f":"AZ564/((1+CV!$F$9)^AZ563)","v":0},{"$f":"BA564/((1+CV!$F$9)^BA563)","v":0},{"$f":"BB564/((1+CV!$F$9)^BB563)","v":0},{"$f":"BC564/((1+CV!$F$9)^BC563)","v":0},{"$f":"BD564/((1+CV!$F$9)^BD563)","v":0},{"$f":"BE564/((1+CV!$F$9)^BE563)","v":0},{"$f":"BF564/((1+CV!$F$9)^BF563)","v":0},{"$f":"BG564/((1+CV!$F$9)^BG563)","v":0},{"$f":"BH564/((1+CV!$F$9)^BH563)","v":0},{"$f":"BI564/((1+CV!$F$9)^BI563)","v":0},{"$f":"BJ564/((1+CV!$F$9)^BJ563)","v":0},{"$f":"BK564/((1+CV!$F$9)^BK563)","v":0},{"$f":"BL564/((1+CV!$F$9)^BL563)","v":0},{"$f":"BM564/((1+CV!$F$9)^BM563)","v":0},{"$f":"BN564/((1+CV!$F$9)^BN563)","v":0},{"$f":"BO564/((1+CV!$F$9)^BO563)","v":0},{"$f":"BP564/((1+CV!$F$9)^BP563)","v":0},{"$f":"BQ564/((1+CV!$F$9)^BQ563)","v":0},{"$f":"BR564/((1+CV!$F$9)^BR563)","v":0},{"$f":"BS564/((1+CV!$F$9)^BS563)","v":0},{"$f":"BT564/((1+CV!$F$9)^BT563)","v":0},{"$f":"BU564/((1+CV!$F$9)^BU563)","v":0},{"$f":"BV564/((1+CV!$F$9)^BV563)","v":0},{"$f":"BW564/((1+CV!$F$9)^BW563)","v":0},{"$f":"BX564/((1+CV!$F$9)^BX563)","v":0},{"$f":"BY564/((1+CV!$F$9)^BY563)","v":0},{"$f":"BZ564/((1+CV!$F$9)^BZ563)","v":0},{"$f":"CA564/((1+CV!$F$9)^CA563)","v":0},{"$f":"CB564/((1+CV!$F$9)^CB563)","v":0},{"$f":"CC564/((1+CV!$F$9)^CC563)","v":0},{"$f":"CD564/((1+CV!$F$9)^CD563)","v":10890.887115762036},{"$f":"CE564/((1+CV!$F$9)^CE563)","v":0},{"$f":"CF564/((1+CV!$F$9)^CF563)","v":0},{"$f":"CG564/((1+CV!$F$9)^CG563)","v":0},{"$f":"CH564/((1+CV!$F$9)^CH563)","v":0},{"$f":"CI564/((1+CV!$F$9)^CI563)","v":0},{"$f":"CJ564/((1+CV!$F$9)^CJ563)","v":0},{"$f":"CK564/((1+CV!$F$9)^CK563)","v":0},{"$f":"CL564/((1+CV!$F$9)^CL563)","v":0},{"$f":"CM564/((1+CV!$F$9)^CM563)","v":0},{"$f":"CN564/((1+CV!$F$9)^CN563)","v":0},{"$f":"CO564/((1+CV!$F$9)^CO563)","v":0},{"$f":"CP564/((1+CV!$F$9)^CP563)","v":0},{"$f":"CQ564/((1+CV!$F$9)^CQ563)","v":0},{"$f":"CR564/((1+CV!$F$9)^CR563)","v":0},{"$f":"CS564/((1+CV!$F$9)^CS563)","v":0},{"$f":"CT564/((1+CV!$F$9)^CT563)","v":0},{"$f":"CU564/((1+CV!$F$9)^CU563)","v":0},{"$f":"CV564/((1+CV!$F$9)^CV563)","v":0},{"$f":"CW564/((1+CV!$F$9)^CW563)","v":0},{"$f":"CX564/((1+CV!$F$9)^CX563)","v":0},{"$f":"CY564/((1+CV!$F$9)^CY563)","v":0},{"$f":"CZ564/((1+CV!$F$9)^CZ563)","v":0},{"$f":"DA564/((1+CV!$F$9)^DA563)","v":0},{"$f":"DB564/((1+CV!$F$9)^DB563)","v":0},{"$f":"DC564/((1+CV!$F$9)^DC563)","v":0}]
[0,0,"Replacement Capital Cost - Local Storm Water Ponds","Replacement Present Value",null,null,{"$f":"SUM(H565:DC565)","v":10890.887115762036}]
[0,0,"Replacement Capital Cost - Local Storm Water Ponds"]
[0,0,"Replacement Capital Cost - Regional Storm Sewer Collection"]
[0,0,"Replacement Capital Cost - Regional Storm Sewer Collection","Replacement Period (Years)",null,null,{"$f":"CS!$F$119","v":75}]
[0,0,"Replacement Capital Cost - Regional Storm Sewer Collection","Times (Lifecycle / Replacement Period)",null,null,{"$f":"TRUNC(100/G569,0)","v":1}]
[0,0,"Replacement Capital Cost - Regional Storm Sewer Collection",null,null,"Breakdown of times (lifecycle/replacement period) in cycles",null,1,2,3,4,5,6,7,8,9,10]
[0,0,"Replacement Capital Cost - Regional Storm Sewer Collection",null,null,"Breakdown of times (lifecycle/replacement period) in years",{"$f":"G569*G570","v":75},{"$f":"IF(($G569*H571)-CS!$H$62<=$G572,($G569*H571)-CS!$H$62,0)","v":75},{"$f":"IF(($G569*I571)-CS!$H$62<=$G572,($G569*I571)-CS!$H$62,0)","v":0},{"$f":"IF(($G569*J571)-CS!$H$62<=$G572,($G569*J571)-CS!$H$62,0)","v":0},{"$f":"IF(($G569*K571)-CS!$H$62<=$G572,($G569*K571)-CS!$H$62,0)","v":0},{"$f":"IF(($G569*L571)-CS!$H$62<=$G572,($G569*L571)-CS!$H$62,0)","v":0},{"$f":"IF(($G569*M571)-CS!$H$62<=$G572,($G569*M571)-CS!$H$62,0)","v":0},{"$f":"IF(($G569*N571)-CS!$H$62<=$G572,($G569*N571)-CS!$H$62,0)","v":0},{"$f":"IF(($G569*O571)-CS!$H$62<=$G572,($G569*O571)-CS!$H$62,0)","v":0},{"$f":"IF(($G569*P571)-CS!$H$62<=$G572,($G569*P571)-CS!$H$62,0)","v":0},{"$f":"IF(($G569*Q571)-CS!$H$62<=$G572,($G569*Q571)-CS!$H$62,0)","v":0}]
[0,0,"Replacement Capital Cost - Regional Storm Sewer Collection"]
[0,0,"Replacement Capital Cost - Regional Storm Sewer Collection","Replacement Period",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
[0,0,"Replacement Capital Cost - Regional Storm Sewer Collection","Replacements",null,null,null,{"$f":"IF((OR(H574=$H572,H574=$I572,H574=$J572,H574=$K572,H574=$L572,H574=$M572,H574=$N572,H574=$O572,H574=$P572,H574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(I574=$H572,I574=$I572,I574=$J572,I574=$K572,I574=$L572,I574=$M572,I574=$N572,I574=$O572,I574=$P572,I574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(J574=$H572,J574=$I572,J574=$J572,J574=$K572,J574=$L572,J574=$M572,J574=$N572,J574=$O572,J574=$P572,J574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(K574=$H572,K574=$I572,K574=$J572,K574=$K572,K574=$L572,K574=$M572,K574=$N572,K574=$O572,K574=$P572,K574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(L574=$H572,L574=$I572,L574=$J572,L574=$K572,L574=$L572,L574=$M572,L574=$N572,L574=$O572,L574=$P572,L574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(M574=$H572,M574=$I572,M574=$J572,M574=$K572,M574=$L572,M574=$M572,M574=$N572,M574=$O572,M574=$P572,M574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(N574=$H572,N574=$I572,N574=$J572,N574=$K572,N574=$L572,N574=$M572,N574=$N572,N574=$O572,N574=$P572,N574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(O574=$H572,O574=$I572,O574=$J572,O574=$K572,O574=$L572,O574=$M572,O574=$N572,O574=$O572,O574=$P572,O574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(P574=$H572,P574=$I572,P574=$J572,P574=$K572,P574=$L572,P574=$M572,P574=$N572,P574=$O572,P574=$P572,P574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(Q574=$H572,Q574=$I572,Q574=$J572,Q574=$K572,Q574=$L572,Q574=$M572,Q574=$N572,Q574=$O572,Q574=$P572,Q574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(R574=$H572,R574=$I572,R574=$J572,R574=$K572,R574=$L572,R574=$M572,R574=$N572,R574=$O572,R574=$P572,R574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(S574=$H572,S574=$I572,S574=$J572,S574=$K572,S574=$L572,S574=$M572,S574=$N572,S574=$O572,S574=$P572,S574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(T574=$H572,T574=$I572,T574=$J572,T574=$K572,T574=$L572,T574=$M572,T574=$N572,T574=$O572,T574=$P572,T574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(U574=$H572,U574=$I572,U574=$J572,U574=$K572,U574=$L572,U574=$M572,U574=$N572,U574=$O572,U574=$P572,U574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(V574=$H572,V574=$I572,V574=$J572,V574=$K572,V574=$L572,V574=$M572,V574=$N572,V574=$O572,V574=$P572,V574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(W574=$H572,W574=$I572,W574=$J572,W574=$K572,W574=$L572,W574=$M572,W574=$N572,W574=$O572,W574=$P572,W574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(X574=$H572,X574=$I572,X574=$J572,X574=$K572,X574=$L572,X574=$M572,X574=$N572,X574=$O572,X574=$P572,X574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(Y574=$H572,Y574=$I572,Y574=$J572,Y574=$K572,Y574=$L572,Y574=$M572,Y574=$N572,Y574=$O572,Y574=$P572,Y574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(Z574=$H572,Z574=$I572,Z574=$J572,Z574=$K572,Z574=$L572,Z574=$M572,Z574=$N572,Z574=$O572,Z574=$P572,Z574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(AA574=$H572,AA574=$I572,AA574=$J572,AA574=$K572,AA574=$L572,AA574=$M572,AA574=$N572,AA574=$O572,AA574=$P572,AA574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(AB574=$H572,AB574=$I572,AB574=$J572,AB574=$K572,AB574=$L572,AB574=$M572,AB574=$N572,AB574=$O572,AB574=$P572,AB574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(AC574=$H572,AC574=$I572,AC574=$J572,AC574=$K572,AC574=$L572,AC574=$M572,AC574=$N572,AC574=$O572,AC574=$P572,AC574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(AD574=$H572,AD574=$I572,AD574=$J572,AD574=$K572,AD574=$L572,AD574=$M572,AD574=$N572,AD574=$O572,AD574=$P572,AD574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(AE574=$H572,AE574=$I572,AE574=$J572,AE574=$K572,AE574=$L572,AE574=$M572,AE574=$N572,AE574=$O572,AE574=$P572,AE574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(AF574=$H572,AF574=$I572,AF574=$J572,AF574=$K572,AF574=$L572,AF574=$M572,AF574=$N572,AF574=$O572,AF574=$P572,AF574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(AG574=$H572,AG574=$I572,AG574=$J572,AG574=$K572,AG574=$L572,AG574=$M572,AG574=$N572,AG574=$O572,AG574=$P572,AG574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(AH574=$H572,AH574=$I572,AH574=$J572,AH574=$K572,AH574=$L572,AH574=$M572,AH574=$N572,AH574=$O572,AH574=$P572,AH574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(AI574=$H572,AI574=$I572,AI574=$J572,AI574=$K572,AI574=$L572,AI574=$M572,AI574=$N572,AI574=$O572,AI574=$P572,AI574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(AJ574=$H572,AJ574=$I572,AJ574=$J572,AJ574=$K572,AJ574=$L572,AJ574=$M572,AJ574=$N572,AJ574=$O572,AJ574=$P572,AJ574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(AK574=$H572,AK574=$I572,AK574=$J572,AK574=$K572,AK574=$L572,AK574=$M572,AK574=$N572,AK574=$O572,AK574=$P572,AK574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(AL574=$H572,AL574=$I572,AL574=$J572,AL574=$K572,AL574=$L572,AL574=$M572,AL574=$N572,AL574=$O572,AL574=$P572,AL574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(AM574=$H572,AM574=$I572,AM574=$J572,AM574=$K572,AM574=$L572,AM574=$M572,AM574=$N572,AM574=$O572,AM574=$P572,AM574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(AN574=$H572,AN574=$I572,AN574=$J572,AN574=$K572,AN574=$L572,AN574=$M572,AN574=$N572,AN574=$O572,AN574=$P572,AN574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(AO574=$H572,AO574=$I572,AO574=$J572,AO574=$K572,AO574=$L572,AO574=$M572,AO574=$N572,AO574=$O572,AO574=$P572,AO574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(AP574=$H572,AP574=$I572,AP574=$J572,AP574=$K572,AP574=$L572,AP574=$M572,AP574=$N572,AP574=$O572,AP574=$P572,AP574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(AQ574=$H572,AQ574=$I572,AQ574=$J572,AQ574=$K572,AQ574=$L572,AQ574=$M572,AQ574=$N572,AQ574=$O572,AQ574=$P572,AQ574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(AR574=$H572,AR574=$I572,AR574=$J572,AR574=$K572,AR574=$L572,AR574=$M572,AR574=$N572,AR574=$O572,AR574=$P572,AR574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(AS574=$H572,AS574=$I572,AS574=$J572,AS574=$K572,AS574=$L572,AS574=$M572,AS574=$N572,AS574=$O572,AS574=$P572,AS574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(AT574=$H572,AT574=$I572,AT574=$J572,AT574=$K572,AT574=$L572,AT574=$M572,AT574=$N572,AT574=$O572,AT574=$P572,AT574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(AU574=$H572,AU574=$I572,AU574=$J572,AU574=$K572,AU574=$L572,AU574=$M572,AU574=$N572,AU574=$O572,AU574=$P572,AU574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(AV574=$H572,AV574=$I572,AV574=$J572,AV574=$K572,AV574=$L572,AV574=$M572,AV574=$N572,AV574=$O572,AV574=$P572,AV574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(AW574=$H572,AW574=$I572,AW574=$J572,AW574=$K572,AW574=$L572,AW574=$M572,AW574=$N572,AW574=$O572,AW574=$P572,AW574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(AX574=$H572,AX574=$I572,AX574=$J572,AX574=$K572,AX574=$L572,AX574=$M572,AX574=$N572,AX574=$O572,AX574=$P572,AX574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(AY574=$H572,AY574=$I572,AY574=$J572,AY574=$K572,AY574=$L572,AY574=$M572,AY574=$N572,AY574=$O572,AY574=$P572,AY574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(AZ574=$H572,AZ574=$I572,AZ574=$J572,AZ574=$K572,AZ574=$L572,AZ574=$M572,AZ574=$N572,AZ574=$O572,AZ574=$P572,AZ574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(BA574=$H572,BA574=$I572,BA574=$J572,BA574=$K572,BA574=$L572,BA574=$M572,BA574=$N572,BA574=$O572,BA574=$P572,BA574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(BB574=$H572,BB574=$I572,BB574=$J572,BB574=$K572,BB574=$L572,BB574=$M572,BB574=$N572,BB574=$O572,BB574=$P572,BB574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(BC574=$H572,BC574=$I572,BC574=$J572,BC574=$K572,BC574=$L572,BC574=$M572,BC574=$N572,BC574=$O572,BC574=$P572,BC574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(BD574=$H572,BD574=$I572,BD574=$J572,BD574=$K572,BD574=$L572,BD574=$M572,BD574=$N572,BD574=$O572,BD574=$P572,BD574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(BE574=$H572,BE574=$I572,BE574=$J572,BE574=$K572,BE574=$L572,BE574=$M572,BE574=$N572,BE574=$O572,BE574=$P572,BE574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(BF574=$H572,BF574=$I572,BF574=$J572,BF574=$K572,BF574=$L572,BF574=$M572,BF574=$N572,BF574=$O572,BF574=$P572,BF574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(BG574=$H572,BG574=$I572,BG574=$J572,BG574=$K572,BG574=$L572,BG574=$M572,BG574=$N572,BG574=$O572,BG574=$P572,BG574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(BH574=$H572,BH574=$I572,BH574=$J572,BH574=$K572,BH574=$L572,BH574=$M572,BH574=$N572,BH574=$O572,BH574=$P572,BH574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(BI574=$H572,BI574=$I572,BI574=$J572,BI574=$K572,BI574=$L572,BI574=$M572,BI574=$N572,BI574=$O572,BI574=$P572,BI574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(BJ574=$H572,BJ574=$I572,BJ574=$J572,BJ574=$K572,BJ574=$L572,BJ574=$M572,BJ574=$N572,BJ574=$O572,BJ574=$P572,BJ574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(BK574=$H572,BK574=$I572,BK574=$J572,BK574=$K572,BK574=$L572,BK574=$M572,BK574=$N572,BK574=$O572,BK574=$P572,BK574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(BL574=$H572,BL574=$I572,BL574=$J572,BL574=$K572,BL574=$L572,BL574=$M572,BL574=$N572,BL574=$O572,BL574=$P572,BL574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(BM574=$H572,BM574=$I572,BM574=$J572,BM574=$K572,BM574=$L572,BM574=$M572,BM574=$N572,BM574=$O572,BM574=$P572,BM574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(BN574=$H572,BN574=$I572,BN574=$J572,BN574=$K572,BN574=$L572,BN574=$M572,BN574=$N572,BN574=$O572,BN574=$P572,BN574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(BO574=$H572,BO574=$I572,BO574=$J572,BO574=$K572,BO574=$L572,BO574=$M572,BO574=$N572,BO574=$O572,BO574=$P572,BO574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(BP574=$H572,BP574=$I572,BP574=$J572,BP574=$K572,BP574=$L572,BP574=$M572,BP574=$N572,BP574=$O572,BP574=$P572,BP574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(BQ574=$H572,BQ574=$I572,BQ574=$J572,BQ574=$K572,BQ574=$L572,BQ574=$M572,BQ574=$N572,BQ574=$O572,BQ574=$P572,BQ574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(BR574=$H572,BR574=$I572,BR574=$J572,BR574=$K572,BR574=$L572,BR574=$M572,BR574=$N572,BR574=$O572,BR574=$P572,BR574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(BS574=$H572,BS574=$I572,BS574=$J572,BS574=$K572,BS574=$L572,BS574=$M572,BS574=$N572,BS574=$O572,BS574=$P572,BS574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(BT574=$H572,BT574=$I572,BT574=$J572,BT574=$K572,BT574=$L572,BT574=$M572,BT574=$N572,BT574=$O572,BT574=$P572,BT574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(BU574=$H572,BU574=$I572,BU574=$J572,BU574=$K572,BU574=$L572,BU574=$M572,BU574=$N572,BU574=$O572,BU574=$P572,BU574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(BV574=$H572,BV574=$I572,BV574=$J572,BV574=$K572,BV574=$L572,BV574=$M572,BV574=$N572,BV574=$O572,BV574=$P572,BV574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(BW574=$H572,BW574=$I572,BW574=$J572,BW574=$K572,BW574=$L572,BW574=$M572,BW574=$N572,BW574=$O572,BW574=$P572,BW574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(BX574=$H572,BX574=$I572,BX574=$J572,BX574=$K572,BX574=$L572,BX574=$M572,BX574=$N572,BX574=$O572,BX574=$P572,BX574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(BY574=$H572,BY574=$I572,BY574=$J572,BY574=$K572,BY574=$L572,BY574=$M572,BY574=$N572,BY574=$O572,BY574=$P572,BY574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(BZ574=$H572,BZ574=$I572,BZ574=$J572,BZ574=$K572,BZ574=$L572,BZ574=$M572,BZ574=$N572,BZ574=$O572,BZ574=$P572,BZ574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(CA574=$H572,CA574=$I572,CA574=$J572,CA574=$K572,CA574=$L572,CA574=$M572,CA574=$N572,CA574=$O572,CA574=$P572,CA574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(CB574=$H572,CB574=$I572,CB574=$J572,CB574=$K572,CB574=$L572,CB574=$M572,CB574=$N572,CB574=$O572,CB574=$P572,CB574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(CC574=$H572,CC574=$I572,CC574=$J572,CC574=$K572,CC574=$L572,CC574=$M572,CC574=$N572,CC574=$O572,CC574=$P572,CC574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(CD574=$H572,CD574=$I572,CD574=$J572,CD574=$K572,CD574=$L572,CD574=$M572,CD574=$N572,CD574=$O572,CD574=$P572,CD574=$Q572)),CS!$G$119*$G$540,\"0\")","v":1000000},{"$f":"IF((OR(CE574=$H572,CE574=$I572,CE574=$J572,CE574=$K572,CE574=$L572,CE574=$M572,CE574=$N572,CE574=$O572,CE574=$P572,CE574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(CF574=$H572,CF574=$I572,CF574=$J572,CF574=$K572,CF574=$L572,CF574=$M572,CF574=$N572,CF574=$O572,CF574=$P572,CF574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(CG574=$H572,CG574=$I572,CG574=$J572,CG574=$K572,CG574=$L572,CG574=$M572,CG574=$N572,CG574=$O572,CG574=$P572,CG574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(CH574=$H572,CH574=$I572,CH574=$J572,CH574=$K572,CH574=$L572,CH574=$M572,CH574=$N572,CH574=$O572,CH574=$P572,CH574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(CI574=$H572,CI574=$I572,CI574=$J572,CI574=$K572,CI574=$L572,CI574=$M572,CI574=$N572,CI574=$O572,CI574=$P572,CI574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(CJ574=$H572,CJ574=$I572,CJ574=$J572,CJ574=$K572,CJ574=$L572,CJ574=$M572,CJ574=$N572,CJ574=$O572,CJ574=$P572,CJ574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(CK574=$H572,CK574=$I572,CK574=$J572,CK574=$K572,CK574=$L572,CK574=$M572,CK574=$N572,CK574=$O572,CK574=$P572,CK574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(CL574=$H572,CL574=$I572,CL574=$J572,CL574=$K572,CL574=$L572,CL574=$M572,CL574=$N572,CL574=$O572,CL574=$P572,CL574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(CM574=$H572,CM574=$I572,CM574=$J572,CM574=$K572,CM574=$L572,CM574=$M572,CM574=$N572,CM574=$O572,CM574=$P572,CM574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(CN574=$H572,CN574=$I572,CN574=$J572,CN574=$K572,CN574=$L572,CN574=$M572,CN574=$N572,CN574=$O572,CN574=$P572,CN574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(CO574=$H572,CO574=$I572,CO574=$J572,CO574=$K572,CO574=$L572,CO574=$M572,CO574=$N572,CO574=$O572,CO574=$P572,CO574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(CP574=$H572,CP574=$I572,CP574=$J572,CP574=$K572,CP574=$L572,CP574=$M572,CP574=$N572,CP574=$O572,CP574=$P572,CP574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(CQ574=$H572,CQ574=$I572,CQ574=$J572,CQ574=$K572,CQ574=$L572,CQ574=$M572,CQ574=$N572,CQ574=$O572,CQ574=$P572,CQ574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(CR574=$H572,CR574=$I572,CR574=$J572,CR574=$K572,CR574=$L572,CR574=$M572,CR574=$N572,CR574=$O572,CR574=$P572,CR574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(CS574=$H572,CS574=$I572,CS574=$J572,CS574=$K572,CS574=$L572,CS574=$M572,CS574=$N572,CS574=$O572,CS574=$P572,CS574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(CT574=$H572,CT574=$I572,CT574=$J572,CT574=$K572,CT574=$L572,CT574=$M572,CT574=$N572,CT574=$O572,CT574=$P572,CT574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(CU574=$H572,CU574=$I572,CU574=$J572,CU574=$K572,CU574=$L572,CU574=$M572,CU574=$N572,CU574=$O572,CU574=$P572,CU574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(CV574=$H572,CV574=$I572,CV574=$J572,CV574=$K572,CV574=$L572,CV574=$M572,CV574=$N572,CV574=$O572,CV574=$P572,CV574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(CW574=$H572,CW574=$I572,CW574=$J572,CW574=$K572,CW574=$L572,CW574=$M572,CW574=$N572,CW574=$O572,CW574=$P572,CW574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(CX574=$H572,CX574=$I572,CX574=$J572,CX574=$K572,CX574=$L572,CX574=$M572,CX574=$N572,CX574=$O572,CX574=$P572,CX574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(CY574=$H572,CY574=$I572,CY574=$J572,CY574=$K572,CY574=$L572,CY574=$M572,CY574=$N572,CY574=$O572,CY574=$P572,CY574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(CZ574=$H572,CZ574=$I572,CZ574=$J572,CZ574=$K572,CZ574=$L572,CZ574=$M572,CZ574=$N572,CZ574=$O572,CZ574=$P572,CZ574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(DA574=$H572,DA574=$I572,DA574=$J572,DA574=$K572,DA574=$L572,DA574=$M572,DA574=$N572,DA574=$O572,DA574=$P572,DA574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(DB574=$H572,DB574=$I572,DB574=$J572,DB574=$K572,DB574=$L572,DB574=$M572,DB574=$N572,DB574=$O572,DB574=$P572,DB574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"},{"$f":"IF((OR(DC574=$H572,DC574=$I572,DC574=$J572,DC574=$K572,DC574=$L572,DC574=$M572,DC574=$N572,DC574=$O572,DC574=$P572,DC574=$Q572)),CS!$G$119*$G$540,\"0\")","v":"0"}]
[0,0,"Replacement Capital Cost - Regional Storm Sewer Collection","Replacement Present Value",null,null,null,{"$f":"H575/((1+CV!$F$9)^H574)","v":0},{"$f":"I575/((1+CV!$F$9)^I574)","v":0},{"$f":"J575/((1+CV!$F$9)^J574)","v":0},{"$f":"K575/((1+CV!$F$9)^K574)","v":0},{"$f":"L575/((1+CV!$F$9)^L574)","v":0},{"$f":"M575/((1+CV!$F$9)^M574)","v":0},{"$f":"N575/((1+CV!$F$9)^N574)","v":0},{"$f":"O575/((1+CV!$F$9)^O574)","v":0},{"$f":"P575/((1+CV!$F$9)^P574)","v":0},{"$f":"Q575/((1+CV!$F$9)^Q574)","v":0},{"$f":"R575/((1+CV!$F$9)^R574)","v":0},{"$f":"S575/((1+CV!$F$9)^S574)","v":0},{"$f":"T575/((1+CV!$F$9)^T574)","v":0},{"$f":"U575/((1+CV!$F$9)^U574)","v":0},{"$f":"V575/((1+CV!$F$9)^V574)","v":0},{"$f":"W575/((1+CV!$F$9)^W574)","v":0},{"$f":"X575/((1+CV!$F$9)^X574)","v":0},{"$f":"Y575/((1+CV!$F$9)^Y574)","v":0},{"$f":"Z575/((1+CV!$F$9)^Z574)","v":0},{"$f":"AA575/((1+CV!$F$9)^AA574)","v":0},{"$f":"AB575/((1+CV!$F$9)^AB574)","v":0},{"$f":"AC575/((1+CV!$F$9)^AC574)","v":0},{"$f":"AD575/((1+CV!$F$9)^AD574)","v":0},{"$f":"AE575/((1+CV!$F$9)^AE574)","v":0},{"$f":"AF575/((1+CV!$F$9)^AF574)","v":0},{"$f":"AG575/((1+CV!$F$9)^AG574)","v":0},{"$f":"AH575/((1+CV!$F$9)^AH574)","v":0},{"$f":"AI575/((1+CV!$F$9)^AI574)","v":0},{"$f":"AJ575/((1+CV!$F$9)^AJ574)","v":0},{"$f":"AK575/((1+CV!$F$9)^AK574)","v":0},{"$f":"AL575/((1+CV!$F$9)^AL574)","v":0},{"$f":"AM575/((1+CV!$F$9)^AM574)","v":0},{"$f":"AN575/((1+CV!$F$9)^AN574)","v":0},{"$f":"AO575/((1+CV!$F$9)^AO574)","v":0},{"$f":"AP575/((1+CV!$F$9)^AP574)","v":0},{"$f":"AQ575/((1+CV!$F$9)^AQ574)","v":0},{"$f":"AR575/((1+CV!$F$9)^AR574)","v":0},{"$f":"AS575/((1+CV!$F$9)^AS574)","v":0},{"$f":"AT575/((1+CV!$F$9)^AT574)","v":0},{"$f":"AU575/((1+CV!$F$9)^AU574)","v":0},{"$f":"AV575/((1+CV!$F$9)^AV574)","v":0},{"$f":"AW575/((1+CV!$F$9)^AW574)","v":0},{"$f":"AX575/((1+CV!$F$9)^AX574)","v":0},{"$f":"AY575/((1+CV!$F$9)^AY574)","v":0},{"$f":"AZ575/((1+CV!$F$9)^AZ574)","v":0},{"$f":"BA575/((1+CV!$F$9)^BA574)","v":0},{"$f":"BB575/((1+CV!$F$9)^BB574)","v":0},{"$f":"BC575/((1+CV!$F$9)^BC574)","v":0},{"$f":"BD575/((1+CV!$F$9)^BD574)","v":0},{"$f":"BE575/((1+CV!$F$9)^BE574)","v":0},{"$f":"BF575/((1+CV!$F$9)^BF574)","v":0},{"$f":"BG575/((1+CV!$F$9)^BG574)","v":0},{"$f":"BH575/((1+CV!$F$9)^BH574)","v":0},{"$f":"BI575/((1+CV!$F$9)^BI574)","v":0},{"$f":"BJ575/((1+CV!$F$9)^BJ574)","v":0},{"$f":"BK575/((1+CV!$F$9)^BK574)","v":0},{"$f":"BL575/((1+CV!$F$9)^BL574)","v":0},{"$f":"BM575/((1+CV!$F$9)^BM574)","v":0},{"$f":"BN575/((1+CV!$F$9)^BN574)","v":0},{"$f":"BO575/((1+CV!$F$9)^BO574)","v":0},{"$f":"BP575/((1+CV!$F$9)^BP574)","v":0},{"$f":"BQ575/((1+CV!$F$9)^BQ574)","v":0},{"$f":"BR575/((1+CV!$F$9)^BR574)","v":0},{"$f":"BS575/((1+CV!$F$9)^BS574)","v":0},{"$f":"BT575/((1+CV!$F$9)^BT574)","v":0},{"$f":"BU575/((1+CV!$F$9)^BU574)","v":0},{"$f":"BV575/((1+CV!$F$9)^BV574)","v":0},{"$f":"BW575/((1+CV!$F$9)^BW574)","v":0},{"$f":"BX575/((1+CV!$F$9)^BX574)","v":0},{"$f":"BY575/((1+CV!$F$9)^BY574)","v":0},{"$f":"BZ575/((1+CV!$F$9)^BZ574)","v":0},{"$f":"CA575/((1+CV!$F$9)^CA574)","v":0},{"$f":"CB575/((1+CV!$F$9)^CB574)","v":0},{"$f":"CC575/((1+CV!$F$9)^CC574)","v":0},{"$f":"CD575/((1+CV!$F$9)^CD574)","v":12649.113955588891},{"$f":"CE575/((1+CV!$F$9)^CE574)","v":0},{"$f":"CF575/((1+CV!$F$9)^CF574)","v":0},{"$f":"CG575/((1+CV!$F$9)^CG574)","v":0},{"$f":"CH575/((1+CV!$F$9)^CH574)","v":0},{"$f":"CI575/((1+CV!$F$9)^CI574)","v":0},{"$f":"CJ575/((1+CV!$F$9)^CJ574)","v":0},{"$f":"CK575/((1+CV!$F$9)^CK574)","v":0},{"$f":"CL575/((1+CV!$F$9)^CL574)","v":0},{"$f":"CM575/((1+CV!$F$9)^CM574)","v":0},{"$f":"CN575/((1+CV!$F$9)^CN574)","v":0},{"$f":"CO575/((1+CV!$F$9)^CO574)","v":0},{"$f":"CP575/((1+CV!$F$9)^CP574)","v":0},{"$f":"CQ575/((1+CV!$F$9)^CQ574)","v":0},{"$f":"CR575/((1+CV!$F$9)^CR574)","v":0},{"$f":"CS575/((1+CV!$F$9)^CS574)","v":0},{"$f":"CT575/((1+CV!$F$9)^CT574)","v":0},{"$f":"CU575/((1+CV!$F$9)^CU574)","v":0},{"$f":"CV575/((1+CV!$F$9)^CV574)","v":0},{"$f":"CW575/((1+CV!$F$9)^CW574)","v":0},{"$f":"CX575/((1+CV!$F$9)^CX574)","v":0},{"$f":"CY575/((1+CV!$F$9)^CY574)","v":0},{"$f":"CZ575/((1+CV!$F$9)^CZ574)","v":0},{"$f":"DA575/((1+CV!$F$9)^DA574)","v":0},{"$f":"DB575/((1+CV!$F$9)^DB574)","v":0},{"$f":"DC575/((1+CV!$F$9)^DC574)","v":0}]
[0,0,"Replacement Capital Cost - Regional Storm Sewer Collection","Replacement Present Value",null,null,{"$f":"SUM(H576:DC576)","v":12649.113955588891}]
[0,0,"Replacement Capital Cost - Regional Storm Sewer Collection"]
[0,0,"COMPLETE DEVELOPMENT COSTS (total $)"]
[0,0,"COMPLETE DEVELOPMENT COSTS (total $)","Initial Capital Cost ($)",null,null,{"$f":"SUM(G538*(1-CS!$F$58),  G540*(1-CS!$F$62),  G539*(1-CS!$F$60))","v":3621000},"Reduced by Costs Savings Percentage in Place"]
[0,0,"COMPLETE DEVELOPMENT COSTS (total $)","Initial Capital Cost plus Replacement Costs ($)",null,null,{"$f":"G580+ SUM(G555,G566,G577)","v":3666802.4416331872}]
[{"$f":"OFFSET(A582,-1,0)","v":0},0,"COMPLETE DEVELOPMENT COSTS (total $)","Annual Capital Cost ($)",null,null,{"$f":"-PMT(CV!$F$9,100,G581)","v":220658.47694884866}]
[0,0,"COMPLETE DEVELOPMENT COSTS (total $)","Annual O&M Cost ($)",null,null,{"$f":"G542+G543+G544","v":36500}]
[0,0,"COMPLETE DEVELOPMENT COSTS (total $)","Lifecycle Cost ($)",null,null,{"$f":"G582+G583","v":257158.47694884866}]
[0,0,"COMPLETE DEVELOPMENT COSTS (total $)"]
[0,0,"COMPLETE DEVELOPMENT COSTS ($/hh)"]
[0,0,"COMPLETE DEVELOPMENT COSTS ($/hh)","Initial Capital Cost ($/hh)",null,null,{"$f":"G580/DC!$G$41","v":666.85082872928172}]
[0,0,"COMPLETE DEVELOPMENT COSTS ($/hh)","Initial Capital Cost plus Replacement Costs ($/hh)",null,null,{"$f":"G581/DC!$G$41","v":675.28590085325732}]
[0,0,"COMPLETE DEVELOPMENT COSTS ($/hh)","Annual Capital Cost ($/hh)",null,null,{"$f":"G582/DC!$G$41","v":40.636920248406753}]
[0,0,"COMPLETE DEVELOPMENT COSTS ($/hh)","Annual O&M Cost ($/hh)",null,null,{"$f":"G583/DC!$G$41","v":6.721915285451197}]
[0,0,"COMPLETE DEVELOPMENT COSTS ($/hh)","Lifecycle Cost ($/hh)",null,null,{"$f":"G584/DC!$G$41","v":47.358835533857949}]
[0,0,"COMPLETE DEVELOPMENT COSTS ($/hh)"]
[0,0,"RESIDENTIAL PORTION OF COSTS (total $)"]
[0,0,"RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost ($)",null,null,{"$f":"G580*A!$F$13","v":3621000}]
[0,0,"RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost plus Replacement Costs ($)",null,null,{"$f":"G581*A!$F$13","v":3666802.4416331872}]
[0,0,"RESIDENTIAL PORTION OF COSTS (total $)","Annual Capital Cost ($)",null,null,{"$f":"G582*A!$F$13","v":220658.47694884866}]
[0,0,"RESIDENTIAL PORTION OF COSTS (total $)","Annual O&M Cost ($)",null,null,{"$f":"G583*A!$F$13","v":36500}]
[0,0,"RESIDENTIAL PORTION OF COSTS (total $)","Lifecycle Cost ($)",null,null,{"$f":"G584*A!$F$13","v":257158.47694884866}]
[0,0,"RESIDENTIAL PORTION OF COSTS (total $)"]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/hh)"]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/hh)","Initial Capital Cost ($/hh)",null,null,{"$f":"G594/DC!$G$41","v":666.85082872928172}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/hh)","Initial Capital Cost plus Replacement Costs ($/hh)",null,null,{"$f":"G595/DC!$G$41","v":675.28590085325732}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/hh)","Annual Capital Cost ($/hh)",null,null,{"$f":"G596/DC!$G$41","v":40.636920248406753}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/hh)","Annual O&M Cost ($/hh)",null,null,{"$f":"G597/DC!$G$41","v":6.721915285451197}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/hh)","Lifecycle Cost ($/hh)",null,null,{"$f":"G598/DC!$G$41","v":47.358835533857949}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/hh)"]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/gross ha)"]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/gross ha)","Initial Capital Cost ($/gross ha)",null,null,{"$f":"G594/DC!$F$14","v":90525}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/gross ha)","Initial Capital Cost plus Replacement Costs ($/gross ha)",null,null,{"$f":"G595/DC!$F$14","v":91670.061040829678}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/gross ha)","Annual Capital Cost ($/gross ha)",null,null,{"$f":"G596/DC!$F$14","v":5516.4619237212164}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/gross ha)","Annual O&M Cost ($/gross ha)",null,null,{"$f":"G597/DC!$F$14","v":912.5}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/gross ha)","Lifecycle Cost ($/gross ha)",null,null,{"$f":"G598/DC!$F$14","v":6428.9619237212164}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/gross ha)"]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/pp)"]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/pp)","Initial Capital Cost ($/pp)",null,null,{"$f":"G594/DC!$G$63","v":406.48854961832063}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/pp)","Initial Capital Cost plus Replacement Costs ($/pp)",null,null,{"$f":"G595/DC!$G$63","v":411.63026960408479}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/pp)","Annual Capital Cost ($/pp)",null,null,{"$f":"G596/DC!$G$63","v":24.770821390755351}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/pp)","Annual O&M Cost ($/pp)",null,null,{"$f":"G597/DC!$G$63","v":4.0974405029187251}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/pp)","Lifecycle Cost ($/pp)",null,null,{"$f":"G598/DC!$G$63","v":28.868261893674074}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/pp)"]
[0,0,"NON-RESIDENTIAL PORTION OF COSTS (total $)"]
[0,0,"NON-RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost ($)",null,null,{"$f":"G580-G594","v":0}]
[0,0,"NON-RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost plus Replacement Costs ($)",null,null,{"$f":"G581-G595","v":0}]
[0,0,"NON-RESIDENTIAL PORTION OF COSTS (total $)","Annual Capital Cost ($)",null,null,{"$f":"G582-G596","v":0}]
[0,0,"NON-RESIDENTIAL PORTION OF COSTS (total $)","Annual O&M Cost ($)",null,null,{"$f":"G583-G597","v":0}]
[0,0,"NON-RESIDENTIAL PORTION OF COSTS (total $)","Lifecycle Cost ($)",null,null,{"$f":"G584-G598","v":0}]
[0,0,"NON-RESIDENTIAL PORTION OF COSTS (total $)"]
[0,0,"PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY"]
[0,0,"PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Ann. Lifecycle Costs ",null,null,null,"replacement cost allocated 100% to muni "]
[0,0,"PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Residential Cost to the Municipality ($)",null,null,{"$f":"G632*A!F$13","v":257158.47694884866}]
[0,0,"PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Non-Residential Cost to the Municipality ($)",null,null,{"$f":"G632-G630","v":0}]
[0,0,"PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Complete Development Cost to the Municipality ($)",null,null,{"$f":"D1631+D1632+D1633","v":257158.47694884866}]
[0,0,"PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY"]
[{"$f":"OFFSET(A634,-1,0)","v":0},"Parks and Open Space"]
[0,{"$f":"OFFSET(B635,-1,0)","v":"Parks and Open Space"}]
[0,"Parks and Open Space","Initial Capital Cost"]
[0,"Parks and Open Space","Initial Capital Cost","Parks & Open Space Cost ($)",null,null,{"$f":"CV!F88*DC!G41","v":181234.60790667532}]
[0,"Parks and Open Space","O&M Cost"]
[0,"Parks and Open Space","O&M Cost","Parks & Open Space Cost ($)",null,null,{"$f":"CV!F91*DC!G41","v":1629000}]
[0,"Parks and Open Space","Replacement Capital Cost"]
[0,"Parks and Open Space","Replacement Capital Cost","Replacement Period (Years)",null,null,{"$f":"CS!F127","v":20}]
[0,"Parks and Open Space","Replacement Capital Cost","Times (Lifecycle / Replacement Period)",null,null,{"$f":"TRUNC(100/G641,0)","v":5}]
[0,"Parks and Open Space","Replacement Capital Cost",null,null,"Breakdown of times (lifecycle/replacement period) in cycles",null,1,2,3,4,5,6,7,8,9,10]
[0,"Parks and Open Space","Replacement Capital Cost",null,null,"Breakdown of times (lifecycle/replacement period) in years",{"$f":"G641*G642","v":100},{"$f":"IF(($G641*H643)-CS!$H$69<=$G644,($G641*H643)-CS!$H$69,0)","v":20},{"$f":"IF(($G641*I643)-CS!$H$69<=$G644,($G641*I643)-CS!$H$69,0)","v":40},{"$f":"IF(($G641*J643)-CS!$H$69<=$G644,($G641*J643)-CS!$H$69,0)","v":60},{"$f":"IF(($G641*K643)-CS!$H$69<=$G644,($G641*K643)-CS!$H$69,0)","v":80},{"$f":"IF(($G641*L643)-CS!$H$69<=$G644,($G641*L643)-CS!$H$69,0)","v":100},{"$f":"IF(($G641*M643)-CS!$H$69<=$G644,($G641*M643)-CS!$H$69,0)","v":0},{"$f":"IF(($G641*N643)-CS!$H$69<=$G644,($G641*N643)-CS!$H$69,0)","v":0},{"$f":"IF(($G641*O643)-CS!$H$69<=$G644,($G641*O643)-CS!$H$69,0)","v":0},{"$f":"IF(($G641*P643)-CS!$H$69<=$G644,($G641*P643)-CS!$H$69,0)","v":0},{"$f":"IF(($G641*Q643)-CS!$H$69<=$G644,($G641*Q643)-CS!$H$69,0)","v":0}]
[0,"Parks and Open Space","Replacement Capital Cost"]
[0,"Parks and Open Space","Replacement Capital Cost","Replacement Period",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
[0,"Parks and Open Space","Replacement Capital Cost","Replacements",null,null,null,{"$f":"IF((OR(H646=$H644,H646=$I644,H646=$J644,H646=$K644,H646=$L644,H646=$M644,H646=$N644,H646=$O644,H646=$P644,H646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(I646=$H644,I646=$I644,I646=$J644,I646=$K644,I646=$L644,I646=$M644,I646=$N644,I646=$O644,I646=$P644,I646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(J646=$H644,J646=$I644,J646=$J644,J646=$K644,J646=$L644,J646=$M644,J646=$N644,J646=$O644,J646=$P644,J646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(K646=$H644,K646=$I644,K646=$J644,K646=$K644,K646=$L644,K646=$M644,K646=$N644,K646=$O644,K646=$P644,K646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(L646=$H644,L646=$I644,L646=$J644,L646=$K644,L646=$L644,L646=$M644,L646=$N644,L646=$O644,L646=$P644,L646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(M646=$H644,M646=$I644,M646=$J644,M646=$K644,M646=$L644,M646=$M644,M646=$N644,M646=$O644,M646=$P644,M646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(N646=$H644,N646=$I644,N646=$J644,N646=$K644,N646=$L644,N646=$M644,N646=$N644,N646=$O644,N646=$P644,N646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(O646=$H644,O646=$I644,O646=$J644,O646=$K644,O646=$L644,O646=$M644,O646=$N644,O646=$O644,O646=$P644,O646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(P646=$H644,P646=$I644,P646=$J644,P646=$K644,P646=$L644,P646=$M644,P646=$N644,P646=$O644,P646=$P644,P646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(Q646=$H644,Q646=$I644,Q646=$J644,Q646=$K644,Q646=$L644,Q646=$M644,Q646=$N644,Q646=$O644,Q646=$P644,Q646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(R646=$H644,R646=$I644,R646=$J644,R646=$K644,R646=$L644,R646=$M644,R646=$N644,R646=$O644,R646=$P644,R646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(S646=$H644,S646=$I644,S646=$J644,S646=$K644,S646=$L644,S646=$M644,S646=$N644,S646=$O644,S646=$P644,S646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(T646=$H644,T646=$I644,T646=$J644,T646=$K644,T646=$L644,T646=$M644,T646=$N644,T646=$O644,T646=$P644,T646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(U646=$H644,U646=$I644,U646=$J644,U646=$K644,U646=$L644,U646=$M644,U646=$N644,U646=$O644,U646=$P644,U646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(V646=$H644,V646=$I644,V646=$J644,V646=$K644,V646=$L644,V646=$M644,V646=$N644,V646=$O644,V646=$P644,V646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(W646=$H644,W646=$I644,W646=$J644,W646=$K644,W646=$L644,W646=$M644,W646=$N644,W646=$O644,W646=$P644,W646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(X646=$H644,X646=$I644,X646=$J644,X646=$K644,X646=$L644,X646=$M644,X646=$N644,X646=$O644,X646=$P644,X646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(Y646=$H644,Y646=$I644,Y646=$J644,Y646=$K644,Y646=$L644,Y646=$M644,Y646=$N644,Y646=$O644,Y646=$P644,Y646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(Z646=$H644,Z646=$I644,Z646=$J644,Z646=$K644,Z646=$L644,Z646=$M644,Z646=$N644,Z646=$O644,Z646=$P644,Z646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(AA646=$H644,AA646=$I644,AA646=$J644,AA646=$K644,AA646=$L644,AA646=$M644,AA646=$N644,AA646=$O644,AA646=$P644,AA646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":181234.60790667532},{"$f":"IF((OR(AB646=$H644,AB646=$I644,AB646=$J644,AB646=$K644,AB646=$L644,AB646=$M644,AB646=$N644,AB646=$O644,AB646=$P644,AB646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(AC646=$H644,AC646=$I644,AC646=$J644,AC646=$K644,AC646=$L644,AC646=$M644,AC646=$N644,AC646=$O644,AC646=$P644,AC646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(AD646=$H644,AD646=$I644,AD646=$J644,AD646=$K644,AD646=$L644,AD646=$M644,AD646=$N644,AD646=$O644,AD646=$P644,AD646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(AE646=$H644,AE646=$I644,AE646=$J644,AE646=$K644,AE646=$L644,AE646=$M644,AE646=$N644,AE646=$O644,AE646=$P644,AE646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(AF646=$H644,AF646=$I644,AF646=$J644,AF646=$K644,AF646=$L644,AF646=$M644,AF646=$N644,AF646=$O644,AF646=$P644,AF646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(AG646=$H644,AG646=$I644,AG646=$J644,AG646=$K644,AG646=$L644,AG646=$M644,AG646=$N644,AG646=$O644,AG646=$P644,AG646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(AH646=$H644,AH646=$I644,AH646=$J644,AH646=$K644,AH646=$L644,AH646=$M644,AH646=$N644,AH646=$O644,AH646=$P644,AH646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(AI646=$H644,AI646=$I644,AI646=$J644,AI646=$K644,AI646=$L644,AI646=$M644,AI646=$N644,AI646=$O644,AI646=$P644,AI646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(AJ646=$H644,AJ646=$I644,AJ646=$J644,AJ646=$K644,AJ646=$L644,AJ646=$M644,AJ646=$N644,AJ646=$O644,AJ646=$P644,AJ646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(AK646=$H644,AK646=$I644,AK646=$J644,AK646=$K644,AK646=$L644,AK646=$M644,AK646=$N644,AK646=$O644,AK646=$P644,AK646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(AL646=$H644,AL646=$I644,AL646=$J644,AL646=$K644,AL646=$L644,AL646=$M644,AL646=$N644,AL646=$O644,AL646=$P644,AL646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(AM646=$H644,AM646=$I644,AM646=$J644,AM646=$K644,AM646=$L644,AM646=$M644,AM646=$N644,AM646=$O644,AM646=$P644,AM646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(AN646=$H644,AN646=$I644,AN646=$J644,AN646=$K644,AN646=$L644,AN646=$M644,AN646=$N644,AN646=$O644,AN646=$P644,AN646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(AO646=$H644,AO646=$I644,AO646=$J644,AO646=$K644,AO646=$L644,AO646=$M644,AO646=$N644,AO646=$O644,AO646=$P644,AO646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(AP646=$H644,AP646=$I644,AP646=$J644,AP646=$K644,AP646=$L644,AP646=$M644,AP646=$N644,AP646=$O644,AP646=$P644,AP646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(AQ646=$H644,AQ646=$I644,AQ646=$J644,AQ646=$K644,AQ646=$L644,AQ646=$M644,AQ646=$N644,AQ646=$O644,AQ646=$P644,AQ646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(AR646=$H644,AR646=$I644,AR646=$J644,AR646=$K644,AR646=$L644,AR646=$M644,AR646=$N644,AR646=$O644,AR646=$P644,AR646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(AS646=$H644,AS646=$I644,AS646=$J644,AS646=$K644,AS646=$L644,AS646=$M644,AS646=$N644,AS646=$O644,AS646=$P644,AS646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(AT646=$H644,AT646=$I644,AT646=$J644,AT646=$K644,AT646=$L644,AT646=$M644,AT646=$N644,AT646=$O644,AT646=$P644,AT646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(AU646=$H644,AU646=$I644,AU646=$J644,AU646=$K644,AU646=$L644,AU646=$M644,AU646=$N644,AU646=$O644,AU646=$P644,AU646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":181234.60790667532},{"$f":"IF((OR(AV646=$H644,AV646=$I644,AV646=$J644,AV646=$K644,AV646=$L644,AV646=$M644,AV646=$N644,AV646=$O644,AV646=$P644,AV646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(AW646=$H644,AW646=$I644,AW646=$J644,AW646=$K644,AW646=$L644,AW646=$M644,AW646=$N644,AW646=$O644,AW646=$P644,AW646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(AX646=$H644,AX646=$I644,AX646=$J644,AX646=$K644,AX646=$L644,AX646=$M644,AX646=$N644,AX646=$O644,AX646=$P644,AX646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(AY646=$H644,AY646=$I644,AY646=$J644,AY646=$K644,AY646=$L644,AY646=$M644,AY646=$N644,AY646=$O644,AY646=$P644,AY646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(AZ646=$H644,AZ646=$I644,AZ646=$J644,AZ646=$K644,AZ646=$L644,AZ646=$M644,AZ646=$N644,AZ646=$O644,AZ646=$P644,AZ646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(BA646=$H644,BA646=$I644,BA646=$J644,BA646=$K644,BA646=$L644,BA646=$M644,BA646=$N644,BA646=$O644,BA646=$P644,BA646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(BB646=$H644,BB646=$I644,BB646=$J644,BB646=$K644,BB646=$L644,BB646=$M644,BB646=$N644,BB646=$O644,BB646=$P644,BB646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(BC646=$H644,BC646=$I644,BC646=$J644,BC646=$K644,BC646=$L644,BC646=$M644,BC646=$N644,BC646=$O644,BC646=$P644,BC646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(BD646=$H644,BD646=$I644,BD646=$J644,BD646=$K644,BD646=$L644,BD646=$M644,BD646=$N644,BD646=$O644,BD646=$P644,BD646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(BE646=$H644,BE646=$I644,BE646=$J644,BE646=$K644,BE646=$L644,BE646=$M644,BE646=$N644,BE646=$O644,BE646=$P644,BE646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(BF646=$H644,BF646=$I644,BF646=$J644,BF646=$K644,BF646=$L644,BF646=$M644,BF646=$N644,BF646=$O644,BF646=$P644,BF646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(BG646=$H644,BG646=$I644,BG646=$J644,BG646=$K644,BG646=$L644,BG646=$M644,BG646=$N644,BG646=$O644,BG646=$P644,BG646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(BH646=$H644,BH646=$I644,BH646=$J644,BH646=$K644,BH646=$L644,BH646=$M644,BH646=$N644,BH646=$O644,BH646=$P644,BH646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(BI646=$H644,BI646=$I644,BI646=$J644,BI646=$K644,BI646=$L644,BI646=$M644,BI646=$N644,BI646=$O644,BI646=$P644,BI646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(BJ646=$H644,BJ646=$I644,BJ646=$J644,BJ646=$K644,BJ646=$L644,BJ646=$M644,BJ646=$N644,BJ646=$O644,BJ646=$P644,BJ646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(BK646=$H644,BK646=$I644,BK646=$J644,BK646=$K644,BK646=$L644,BK646=$M644,BK646=$N644,BK646=$O644,BK646=$P644,BK646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(BL646=$H644,BL646=$I644,BL646=$J644,BL646=$K644,BL646=$L644,BL646=$M644,BL646=$N644,BL646=$O644,BL646=$P644,BL646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(BM646=$H644,BM646=$I644,BM646=$J644,BM646=$K644,BM646=$L644,BM646=$M644,BM646=$N644,BM646=$O644,BM646=$P644,BM646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(BN646=$H644,BN646=$I644,BN646=$J644,BN646=$K644,BN646=$L644,BN646=$M644,BN646=$N644,BN646=$O644,BN646=$P644,BN646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(BO646=$H644,BO646=$I644,BO646=$J644,BO646=$K644,BO646=$L644,BO646=$M644,BO646=$N644,BO646=$O644,BO646=$P644,BO646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":181234.60790667532},{"$f":"IF((OR(BP646=$H644,BP646=$I644,BP646=$J644,BP646=$K644,BP646=$L644,BP646=$M644,BP646=$N644,BP646=$O644,BP646=$P644,BP646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(BQ646=$H644,BQ646=$I644,BQ646=$J644,BQ646=$K644,BQ646=$L644,BQ646=$M644,BQ646=$N644,BQ646=$O644,BQ646=$P644,BQ646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(BR646=$H644,BR646=$I644,BR646=$J644,BR646=$K644,BR646=$L644,BR646=$M644,BR646=$N644,BR646=$O644,BR646=$P644,BR646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(BS646=$H644,BS646=$I644,BS646=$J644,BS646=$K644,BS646=$L644,BS646=$M644,BS646=$N644,BS646=$O644,BS646=$P644,BS646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(BT646=$H644,BT646=$I644,BT646=$J644,BT646=$K644,BT646=$L644,BT646=$M644,BT646=$N644,BT646=$O644,BT646=$P644,BT646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(BU646=$H644,BU646=$I644,BU646=$J644,BU646=$K644,BU646=$L644,BU646=$M644,BU646=$N644,BU646=$O644,BU646=$P644,BU646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(BV646=$H644,BV646=$I644,BV646=$J644,BV646=$K644,BV646=$L644,BV646=$M644,BV646=$N644,BV646=$O644,BV646=$P644,BV646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(BW646=$H644,BW646=$I644,BW646=$J644,BW646=$K644,BW646=$L644,BW646=$M644,BW646=$N644,BW646=$O644,BW646=$P644,BW646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(BX646=$H644,BX646=$I644,BX646=$J644,BX646=$K644,BX646=$L644,BX646=$M644,BX646=$N644,BX646=$O644,BX646=$P644,BX646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(BY646=$H644,BY646=$I644,BY646=$J644,BY646=$K644,BY646=$L644,BY646=$M644,BY646=$N644,BY646=$O644,BY646=$P644,BY646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(BZ646=$H644,BZ646=$I644,BZ646=$J644,BZ646=$K644,BZ646=$L644,BZ646=$M644,BZ646=$N644,BZ646=$O644,BZ646=$P644,BZ646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(CA646=$H644,CA646=$I644,CA646=$J644,CA646=$K644,CA646=$L644,CA646=$M644,CA646=$N644,CA646=$O644,CA646=$P644,CA646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(CB646=$H644,CB646=$I644,CB646=$J644,CB646=$K644,CB646=$L644,CB646=$M644,CB646=$N644,CB646=$O644,CB646=$P644,CB646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(CC646=$H644,CC646=$I644,CC646=$J644,CC646=$K644,CC646=$L644,CC646=$M644,CC646=$N644,CC646=$O644,CC646=$P644,CC646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(CD646=$H644,CD646=$I644,CD646=$J644,CD646=$K644,CD646=$L644,CD646=$M644,CD646=$N644,CD646=$O644,CD646=$P644,CD646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(CE646=$H644,CE646=$I644,CE646=$J644,CE646=$K644,CE646=$L644,CE646=$M644,CE646=$N644,CE646=$O644,CE646=$P644,CE646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(CF646=$H644,CF646=$I644,CF646=$J644,CF646=$K644,CF646=$L644,CF646=$M644,CF646=$N644,CF646=$O644,CF646=$P644,CF646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(CG646=$H644,CG646=$I644,CG646=$J644,CG646=$K644,CG646=$L644,CG646=$M644,CG646=$N644,CG646=$O644,CG646=$P644,CG646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(CH646=$H644,CH646=$I644,CH646=$J644,CH646=$K644,CH646=$L644,CH646=$M644,CH646=$N644,CH646=$O644,CH646=$P644,CH646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(CI646=$H644,CI646=$I644,CI646=$J644,CI646=$K644,CI646=$L644,CI646=$M644,CI646=$N644,CI646=$O644,CI646=$P644,CI646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":181234.60790667532},{"$f":"IF((OR(CJ646=$H644,CJ646=$I644,CJ646=$J644,CJ646=$K644,CJ646=$L644,CJ646=$M644,CJ646=$N644,CJ646=$O644,CJ646=$P644,CJ646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(CK646=$H644,CK646=$I644,CK646=$J644,CK646=$K644,CK646=$L644,CK646=$M644,CK646=$N644,CK646=$O644,CK646=$P644,CK646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(CL646=$H644,CL646=$I644,CL646=$J644,CL646=$K644,CL646=$L644,CL646=$M644,CL646=$N644,CL646=$O644,CL646=$P644,CL646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(CM646=$H644,CM646=$I644,CM646=$J644,CM646=$K644,CM646=$L644,CM646=$M644,CM646=$N644,CM646=$O644,CM646=$P644,CM646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(CN646=$H644,CN646=$I644,CN646=$J644,CN646=$K644,CN646=$L644,CN646=$M644,CN646=$N644,CN646=$O644,CN646=$P644,CN646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(CO646=$H644,CO646=$I644,CO646=$J644,CO646=$K644,CO646=$L644,CO646=$M644,CO646=$N644,CO646=$O644,CO646=$P644,CO646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(CP646=$H644,CP646=$I644,CP646=$J644,CP646=$K644,CP646=$L644,CP646=$M644,CP646=$N644,CP646=$O644,CP646=$P644,CP646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(CQ646=$H644,CQ646=$I644,CQ646=$J644,CQ646=$K644,CQ646=$L644,CQ646=$M644,CQ646=$N644,CQ646=$O644,CQ646=$P644,CQ646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(CR646=$H644,CR646=$I644,CR646=$J644,CR646=$K644,CR646=$L644,CR646=$M644,CR646=$N644,CR646=$O644,CR646=$P644,CR646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(CS646=$H644,CS646=$I644,CS646=$J644,CS646=$K644,CS646=$L644,CS646=$M644,CS646=$N644,CS646=$O644,CS646=$P644,CS646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(CT646=$H644,CT646=$I644,CT646=$J644,CT646=$K644,CT646=$L644,CT646=$M644,CT646=$N644,CT646=$O644,CT646=$P644,CT646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(CU646=$H644,CU646=$I644,CU646=$J644,CU646=$K644,CU646=$L644,CU646=$M644,CU646=$N644,CU646=$O644,CU646=$P644,CU646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(CV646=$H644,CV646=$I644,CV646=$J644,CV646=$K644,CV646=$L644,CV646=$M644,CV646=$N644,CV646=$O644,CV646=$P644,CV646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(CW646=$H644,CW646=$I644,CW646=$J644,CW646=$K644,CW646=$L644,CW646=$M644,CW646=$N644,CW646=$O644,CW646=$P644,CW646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(CX646=$H644,CX646=$I644,CX646=$J644,CX646=$K644,CX646=$L644,CX646=$M644,CX646=$N644,CX646=$O644,CX646=$P644,CX646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(CY646=$H644,CY646=$I644,CY646=$J644,CY646=$K644,CY646=$L644,CY646=$M644,CY646=$N644,CY646=$O644,CY646=$P644,CY646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(CZ646=$H644,CZ646=$I644,CZ646=$J644,CZ646=$K644,CZ646=$L644,CZ646=$M644,CZ646=$N644,CZ646=$O644,CZ646=$P644,CZ646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(DA646=$H644,DA646=$I644,DA646=$J644,DA646=$K644,DA646=$L644,DA646=$M644,DA646=$N644,DA646=$O644,DA646=$P644,DA646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(DB646=$H644,DB646=$I644,DB646=$J644,DB646=$K644,DB646=$L644,DB646=$M644,DB646=$N644,DB646=$O644,DB646=$P644,DB646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":"0"},{"$f":"IF((OR(DC646=$H644,DC646=$I644,DC646=$J644,DC646=$K644,DC646=$L644,DC646=$M644,DC646=$N644,DC646=$O644,DC646=$P644,DC646=$Q644)),CS!$G$127*SUM($G637),\"0\")","v":181234.60790667532}]
[0,"Parks and Open Space","Replacement Capital Cost","Replacement Present Value",null,null,null,{"$f":"H647/((1+CV!$F$9)^H646)","v":0},{"$f":"I647/((1+CV!$F$9)^I646)","v":0},{"$f":"J647/((1+CV!$F$9)^J646)","v":0},{"$f":"K647/((1+CV!$F$9)^K646)","v":0},{"$f":"L647/((1+CV!$F$9)^L646)","v":0},{"$f":"M647/((1+CV!$F$9)^M646)","v":0},{"$f":"N647/((1+CV!$F$9)^N646)","v":0},{"$f":"O647/((1+CV!$F$9)^O646)","v":0},{"$f":"P647/((1+CV!$F$9)^P646)","v":0},{"$f":"Q647/((1+CV!$F$9)^Q646)","v":0},{"$f":"R647/((1+CV!$F$9)^R646)","v":0},{"$f":"S647/((1+CV!$F$9)^S646)","v":0},{"$f":"T647/((1+CV!$F$9)^T646)","v":0},{"$f":"U647/((1+CV!$F$9)^U646)","v":0},{"$f":"V647/((1+CV!$F$9)^V646)","v":0},{"$f":"W647/((1+CV!$F$9)^W646)","v":0},{"$f":"X647/((1+CV!$F$9)^X646)","v":0},{"$f":"Y647/((1+CV!$F$9)^Y646)","v":0},{"$f":"Z647/((1+CV!$F$9)^Z646)","v":0},{"$f":"AA647/((1+CV!$F$9)^AA646)","v":56509.80742064747},{"$f":"AB647/((1+CV!$F$9)^AB646)","v":0},{"$f":"AC647/((1+CV!$F$9)^AC646)","v":0},{"$f":"AD647/((1+CV!$F$9)^AD646)","v":0},{"$f":"AE647/((1+CV!$F$9)^AE646)","v":0},{"$f":"AF647/((1+CV!$F$9)^AF646)","v":0},{"$f":"AG647/((1+CV!$F$9)^AG646)","v":0},{"$f":"AH647/((1+CV!$F$9)^AH646)","v":0},{"$f":"AI647/((1+CV!$F$9)^AI646)","v":0},{"$f":"AJ647/((1+CV!$F$9)^AJ646)","v":0},{"$f":"AK647/((1+CV!$F$9)^AK646)","v":0},{"$f":"AL647/((1+CV!$F$9)^AL646)","v":0},{"$f":"AM647/((1+CV!$F$9)^AM646)","v":0},{"$f":"AN647/((1+CV!$F$9)^AN646)","v":0},{"$f":"AO647/((1+CV!$F$9)^AO646)","v":0},{"$f":"AP647/((1+CV!$F$9)^AP646)","v":0},{"$f":"AQ647/((1+CV!$F$9)^AQ646)","v":0},{"$f":"AR647/((1+CV!$F$9)^AR646)","v":0},{"$f":"AS647/((1+CV!$F$9)^AS646)","v":0},{"$f":"AT647/((1+CV!$F$9)^AT646)","v":0},{"$f":"AU647/((1+CV!$F$9)^AU646)","v":17620.025069180199},{"$f":"AV647/((1+CV!$F$9)^AV646)","v":0},{"$f":"AW647/((1+CV!$F$9)^AW646)","v":0},{"$f":"AX647/((1+CV!$F$9)^AX646)","v":0},{"$f":"AY647/((1+CV!$F$9)^AY646)","v":0},{"$f":"AZ647/((1+CV!$F$9)^AZ646)","v":0},{"$f":"BA647/((1+CV!$F$9)^BA646)","v":0},{"$f":"BB647/((1+CV!$F$9)^BB646)","v":0},{"$f":"BC647/((1+CV!$F$9)^BC646)","v":0},{"$f":"BD647/((1+CV!$F$9)^BD646)","v":0},{"$f":"BE647/((1+CV!$F$9)^BE646)","v":0},{"$f":"BF647/((1+CV!$F$9)^BF646)","v":0},{"$f":"BG647/((1+CV!$F$9)^BG646)","v":0},{"$f":"BH647/((1+CV!$F$9)^BH646)","v":0},{"$f":"BI647/((1+CV!$F$9)^BI646)","v":0},{"$f":"BJ647/((1+CV!$F$9)^BJ646)","v":0},{"$f":"BK647/((1+CV!$F$9)^BK646)","v":0},{"$f":"BL647/((1+CV!$F$9)^BL646)","v":0},{"$f":"BM647/((1+CV!$F$9)^BM646)","v":0},{"$f":"BN647/((1+CV!$F$9)^BN646)","v":0},{"$f":"BO647/((1+CV!$F$9)^BO646)","v":5494.0071044216911},{"$f":"BP647/((1+CV!$F$9)^BP646)","v":0},{"$f":"BQ647/((1+CV!$F$9)^BQ646)","v":0},{"$f":"BR647/((1+CV!$F$9)^BR646)","v":0},{"$f":"BS647/((1+CV!$F$9)^BS646)","v":0},{"$f":"BT647/((1+CV!$F$9)^BT646)","v":0},{"$f":"BU647/((1+CV!$F$9)^BU646)","v":0},{"$f":"BV647/((1+CV!$F$9)^BV646)","v":0},{"$f":"BW647/((1+CV!$F$9)^BW646)","v":0},{"$f":"BX647/((1+CV!$F$9)^BX646)","v":0},{"$f":"BY647/((1+CV!$F$9)^BY646)","v":0},{"$f":"BZ647/((1+CV!$F$9)^BZ646)","v":0},{"$f":"CA647/((1+CV!$F$9)^CA646)","v":0},{"$f":"CB647/((1+CV!$F$9)^CB646)","v":0},{"$f":"CC647/((1+CV!$F$9)^CC646)","v":0},{"$f":"CD647/((1+CV!$F$9)^CD646)","v":0},{"$f":"CE647/((1+CV!$F$9)^CE646)","v":0},{"$f":"CF647/((1+CV!$F$9)^CF646)","v":0},{"$f":"CG647/((1+CV!$F$9)^CG646)","v":0},{"$f":"CH647/((1+CV!$F$9)^CH646)","v":0},{"$f":"CI647/((1+CV!$F$9)^CI646)","v":1713.0573847044122},{"$f":"CJ647/((1+CV!$F$9)^CJ646)","v":0},{"$f":"CK647/((1+CV!$F$9)^CK646)","v":0},{"$f":"CL647/((1+CV!$F$9)^CL646)","v":0},{"$f":"CM647/((1+CV!$F$9)^CM646)","v":0},{"$f":"CN647/((1+CV!$F$9)^CN646)","v":0},{"$f":"CO647/((1+CV!$F$9)^CO646)","v":0},{"$f":"CP647/((1+CV!$F$9)^CP646)","v":0},{"$f":"CQ647/((1+CV!$F$9)^CQ646)","v":0},{"$f":"CR647/((1+CV!$F$9)^CR646)","v":0},{"$f":"CS647/((1+CV!$F$9)^CS646)","v":0},{"$f":"CT647/((1+CV!$F$9)^CT646)","v":0},{"$f":"CU647/((1+CV!$F$9)^CU646)","v":0},{"$f":"CV647/((1+CV!$F$9)^CV646)","v":0},{"$f":"CW647/((1+CV!$F$9)^CW646)","v":0},{"$f":"CX647/((1+CV!$F$9)^CX646)","v":0},{"$f":"CY647/((1+CV!$F$9)^CY646)","v":0},{"$f":"CZ647/((1+CV!$F$9)^CZ646)","v":0},{"$f":"DA647/((1+CV!$F$9)^DA646)","v":0},{"$f":"DB647/((1+CV!$F$9)^DB646)","v":0},{"$f":"DC647/((1+CV!$F$9)^DC646)","v":534.13938997794889}]
[0,"Parks and Open Space","Replacement Capital Cost","Replacement Present Value",null,null,{"$f":"SUM(H648:DC648)","v":81871.036368931731}]
[0,"Parks and Open Space","Replacement Capital Cost"]
[0,"Parks and Open Space","COMPLETE DEVELOPMENT COSTS (total $)"]
[0,"Parks and Open Space","COMPLETE DEVELOPMENT COSTS (total $)","Initial Capital Cost ($)",null,null,{"$f":"G637*(1-CS!$F$69)","v":181234.60790667532},"Reduced by Costs Savings Percentage in Place"]
[0,"Parks and Open Space","COMPLETE DEVELOPMENT COSTS (total $)","Initial Capital Cost plus Replacement Costs ($)",null,null,{"$f":"G652+G649","v":263105.64427560708}]
[0,"Parks and Open Space","COMPLETE DEVELOPMENT COSTS (total $)","Annual Capital Cost ($)",null,null,{"$f":"-PMT(CV!$F$9,100,G653)","v":15833.002095592246}]
[0,"Parks and Open Space","COMPLETE DEVELOPMENT COSTS (total $)","Annual O&M Cost ($)",null,null,{"$f":"G639","v":1629000}]
[0,"Parks and Open Space","COMPLETE DEVELOPMENT COSTS (total $)","Lifecycle Cost ($)",null,null,{"$f":"G654+G655","v":1644833.0020955922}]
[0,"Parks and Open Space","COMPLETE DEVELOPMENT COSTS (total $)"]
[0,"Parks and Open Space","COMPLETE DEVELOPMENT COSTS ($/hh)"]
[0,"Parks and Open Space","COMPLETE DEVELOPMENT COSTS ($/hh)","Initial Capital Cost ($/hh)",null,null,{"$f":"G652/DC!$G$41","v":33.376539209332471}]
[0,"Parks and Open Space","COMPLETE DEVELOPMENT COSTS ($/hh)","Initial Capital Cost plus Replacement Costs ($/hh)",null,null,{"$f":"G653/DC!$G$41","v":48.454078135470915}]
[0,"Parks and Open Space","COMPLETE DEVELOPMENT COSTS ($/hh)","Annual Capital Cost ($/hh)",null,null,{"$f":"G654/DC!$G$41","v":2.9158383233134892}]
[0,"Parks and Open Space","COMPLETE DEVELOPMENT COSTS ($/hh)","Annual O&M Cost ($/hh)",null,null,{"$f":"G655/DC!$G$41","v":300}]
[0,"Parks and Open Space","COMPLETE DEVELOPMENT COSTS ($/hh)","Lifecycle Cost ($/hh)",null,null,{"$f":"G656/DC!$G$41","v":302.91583832331349}]
[0,"Parks and Open Space","COMPLETE DEVELOPMENT COSTS ($/hh)"]
[0,"Parks and Open Space","RESIDENTIAL PORTION OF COSTS (total $)"]
[0,"Parks and Open Space","RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost ($)",null,null,{"$f":"G652*A!$F$13","v":181234.60790667532}]
[0,"Parks and Open Space","RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost plus Replacement Costs ($)",null,null,{"$f":"G653*A!$F$13","v":263105.64427560708}]
[0,"Parks and Open Space","RESIDENTIAL PORTION OF COSTS (total $)","Annual Capital Cost ($)",null,null,{"$f":"G654*A!$F$13","v":15833.002095592246}]
[0,"Parks and Open Space","RESIDENTIAL PORTION OF COSTS (total $)","Annual O&M Cost ($)",null,null,{"$f":"G655*A!$F$13","v":1629000}]
[0,"Parks and Open Space","RESIDENTIAL PORTION OF COSTS (total $)","Lifecycle Cost ($)",null,null,{"$f":"G656*A!$F$13","v":1644833.0020955922}]
[0,"Parks and Open Space","RESIDENTIAL PORTION OF COSTS (total $)"]
[0,"Parks and Open Space","RESIDENTIAL PORTION OF COSTS ($/hh)"]
[0,"Parks and Open Space","RESIDENTIAL PORTION OF COSTS ($/hh)","Initial Capital Cost ($/hh)",null,null,{"$f":"G666/DC!$G$41","v":33.376539209332471}]
[0,"Parks and Open Space","RESIDENTIAL PORTION OF COSTS ($/hh)","Initial Capital Cost plus Replacement Costs ($/hh)",null,null,{"$f":"G667/DC!$G$41","v":48.454078135470915}]
[0,"Parks and Open Space",{"$f":"OFFSET(C675,-1,0)","v":"RESIDENTIAL PORTION OF COSTS ($/hh)"},"Annual Capital Cost ($/hh)",null,null,{"$f":"G668/DC!$G$41","v":2.9158383233134892}]
[0,"Parks and Open Space",{"$f":"OFFSET(C676,-1,0)","v":"RESIDENTIAL PORTION OF COSTS ($/hh)"},"Annual O&M Cost ($/hh)",null,null,{"$f":"G669/DC!$G$41","v":300}]
[0,"Parks and Open Space",{"$f":"OFFSET(C677,-1,0)","v":"RESIDENTIAL PORTION OF COSTS ($/hh)"},"Lifecycle Cost ($/hh)",null,null,{"$f":"G670/DC!$G$41","v":302.91583832331349}]
[0,"Parks and Open Space",{"$f":"OFFSET(C678,-1,0)","v":"RESIDENTIAL PORTION OF COSTS ($/hh)"}]
[0,"Parks and Open Space","RESIDENTIAL PORTION OF COSTS ($/gross ha)"]
[0,"Parks and Open Space","RESIDENTIAL PORTION OF COSTS ($/gross ha)","Initial Capital Cost ($/gross ha)",null,null,{"$f":"G666/DC!$F$14","v":4530.8651976668825}]
[0,"Parks and Open Space","RESIDENTIAL PORTION OF COSTS ($/gross ha)","Initial Capital Cost plus Replacement Costs ($/gross ha)",null,null,{"$f":"G667/DC!$F$14","v":6577.6411068901771}]
[0,"Parks and Open Space","RESIDENTIAL PORTION OF COSTS ($/gross ha)","Annual Capital Cost ($/gross ha)",null,null,{"$f":"G668/DC!$F$14","v":395.82505238980616}]
[0,"Parks and Open Space","RESIDENTIAL PORTION OF COSTS ($/gross ha)","Annual O&M Cost ($/gross ha)",null,null,{"$f":"G669/DC!$F$14","v":40725}]
[0,"Parks and Open Space","RESIDENTIAL PORTION OF COSTS ($/gross ha)","Lifecycle Cost ($/gross ha)",null,null,{"$f":"G670/DC!$F$14","v":41120.825052389802}]
[0,"Parks and Open Space","RESIDENTIAL PORTION OF COSTS ($/gross ha)"]
[0,"Parks and Open Space","RESIDENTIAL PORTION OF COSTS ($/pp)"]
[0,"Parks and Open Space","RESIDENTIAL PORTION OF COSTS ($/pp)","Initial Capital Cost ($/pp)",null,null,{"$f":"G666/DC!$G$63","v":20.345151314175496}]
[0,"Parks and Open Space","RESIDENTIAL PORTION OF COSTS ($/pp)","Initial Capital Cost plus Replacement Costs ($/pp)",null,null,{"$f":"G667/DC!$G$63","v":29.535882832915028}]
[0,"Parks and Open Space","RESIDENTIAL PORTION OF COSTS ($/pp)","Annual Capital Cost ($/pp)",null,null,{"$f":"G668/DC!$G$63","v":1.7773913443637457}]
[0,"Parks and Open Space","RESIDENTIAL PORTION OF COSTS ($/pp)","Annual O&M Cost ($/pp)",null,null,{"$f":"G669/DC!$G$63","v":182.86933093848225}]
[0,"Parks and Open Space","RESIDENTIAL PORTION OF COSTS ($/pp)","Lifecycle Cost ($/pp)",null,null,{"$f":"G670/DC!$G$63","v":184.64672228284601}]
[0,"Parks and Open Space","RESIDENTIAL PORTION OF COSTS ($/pp)"]
[0,"Parks and Open Space","NON-RESIDENTIAL PORTION OF COSTS (total $)"]
[0,"Parks and Open Space","NON-RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost ($)",null,null,{"$f":"G652-G666","v":0}]
[0,"Parks and Open Space","NON-RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost plus Replacement Costs ($)",null,null,{"$f":"G653-G667","v":0}]
[0,"Parks and Open Space","NON-RESIDENTIAL PORTION OF COSTS (total $)","Annual Capital Cost ($)",null,null,{"$f":"G654-G668","v":0}]
[0,"Parks and Open Space","NON-RESIDENTIAL PORTION OF COSTS (total $)","Annual O&M Cost ($)",null,null,{"$f":"G655-G669","v":0}]
[0,"Parks and Open Space","NON-RESIDENTIAL PORTION OF COSTS (total $)","Lifecycle Cost ($)",null,null,{"$f":"G656-G670","v":0}]
[0,"Parks and Open Space","NON-RESIDENTIAL PORTION OF COSTS (total $)"]
[0,"Parks and Open Space","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY"]
[0,"Parks and Open Space","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Ann. Lifecycle Costs ",null,null,null,"replacement cost allocated 100% to muni "]
[0,"Parks and Open Space","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Residential Cost to the Municipality ($)",null,null,{"$f":"G704*A!F$13","v":1644833.0020955922}]
[0,"Parks and Open Space","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Non-Residential Cost to the Municipality ($)",null,null,{"$f":"G704-G702","v":0}]
[0,"Parks and Open Space","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Complete Development Cost to the Municipality ($)",null,null,{"$f":"D1634","v":1644833.0020955922}]
[0,"Parks and Open Space","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY"]
[0,"Community Facilities"]
[0,"Community Facilities"]
[0,"Community Facilities","Initial Capital Cost"]
[0,"Community Facilities","Initial Capital Cost","Community Facilities Cost ($)",null,null,{"$f":"CV!F97*DC!G41","v":0}]
[0,"Community Facilities","O&M Cost"]
[0,"Community Facilities","O&M Cost","Community Facilities Cost ($)",null,null,{"$f":"CV!F100*DC!G41","v":0}]
[0,"Community Facilities","Replacement Capital Cost"]
[0,"Community Facilities","Replacement Capital Cost","Replacement Period (Years)",null,null,{"$f":"CS!$F$129","v":50}]
[0,"Community Facilities","Replacement Capital Cost","Times (Lifecycle / Replacement Period)",null,null,{"$f":"TRUNC(100/G713,0)","v":2}]
[0,"Community Facilities","Replacement Capital Cost",null,null,"Breakdown of times (lifecycle/replacement period) in cycles",null,1,2,3,4,5,6,7,8,9,10]
[0,"Community Facilities","Replacement Capital Cost",null,null,"Breakdown of times (lifecycle/replacement period) in years",{"$f":"G713*G714","v":100},{"$f":"IF(($G713*H715)-CS!$H$71<=$G716,($G713*H715)-CS!$H$71,0)","v":50},{"$f":"IF(($G713*I715)-CS!$H$71<=$G716,($G713*I715)-CS!$H$71,0)","v":100},{"$f":"IF(($G713*J715)-CS!$H$71<=$G716,($G713*J715)-CS!$H$71,0)","v":0},{"$f":"IF(($G713*K715)-CS!$H$71<=$G716,($G713*K715)-CS!$H$71,0)","v":0},{"$f":"IF(($G713*L715)-CS!$H$71<=$G716,($G713*L715)-CS!$H$71,0)","v":0},{"$f":"IF(($G713*M715)-CS!$H$71<=$G716,($G713*M715)-CS!$H$71,0)","v":0},{"$f":"IF(($G713*N715)-CS!$H$71<=$G716,($G713*N715)-CS!$H$71,0)","v":0},{"$f":"IF(($G713*O715)-CS!$H$71<=$G716,($G713*O715)-CS!$H$71,0)","v":0},{"$f":"IF(($G713*P715)-CS!$H$71<=$G716,($G713*P715)-CS!$H$71,0)","v":0},{"$f":"IF(($G713*Q715)-CS!$H$71<=$G716,($G713*Q715)-CS!$H$71,0)","v":0}]
[0,"Community Facilities","Replacement Capital Cost"]
[0,"Community Facilities","Replacement Capital Cost","Replacement Period",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
[0,"Community Facilities","Replacement Capital Cost","Replacements",null,null,null,{"$f":"IF((OR(H718=$H716,H718=$I716,H718=$J716,H718=$K716,H718=$L716,H718=$M716,H718=$N716,H718=$O716,H718=$P716,H718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(I718=$H716,I718=$I716,I718=$J716,I718=$K716,I718=$L716,I718=$M716,I718=$N716,I718=$O716,I718=$P716,I718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(J718=$H716,J718=$I716,J718=$J716,J718=$K716,J718=$L716,J718=$M716,J718=$N716,J718=$O716,J718=$P716,J718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(K718=$H716,K718=$I716,K718=$J716,K718=$K716,K718=$L716,K718=$M716,K718=$N716,K718=$O716,K718=$P716,K718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(L718=$H716,L718=$I716,L718=$J716,L718=$K716,L718=$L716,L718=$M716,L718=$N716,L718=$O716,L718=$P716,L718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(M718=$H716,M718=$I716,M718=$J716,M718=$K716,M718=$L716,M718=$M716,M718=$N716,M718=$O716,M718=$P716,M718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(N718=$H716,N718=$I716,N718=$J716,N718=$K716,N718=$L716,N718=$M716,N718=$N716,N718=$O716,N718=$P716,N718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(O718=$H716,O718=$I716,O718=$J716,O718=$K716,O718=$L716,O718=$M716,O718=$N716,O718=$O716,O718=$P716,O718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(P718=$H716,P718=$I716,P718=$J716,P718=$K716,P718=$L716,P718=$M716,P718=$N716,P718=$O716,P718=$P716,P718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(Q718=$H716,Q718=$I716,Q718=$J716,Q718=$K716,Q718=$L716,Q718=$M716,Q718=$N716,Q718=$O716,Q718=$P716,Q718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(R718=$H716,R718=$I716,R718=$J716,R718=$K716,R718=$L716,R718=$M716,R718=$N716,R718=$O716,R718=$P716,R718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(S718=$H716,S718=$I716,S718=$J716,S718=$K716,S718=$L716,S718=$M716,S718=$N716,S718=$O716,S718=$P716,S718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(T718=$H716,T718=$I716,T718=$J716,T718=$K716,T718=$L716,T718=$M716,T718=$N716,T718=$O716,T718=$P716,T718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(U718=$H716,U718=$I716,U718=$J716,U718=$K716,U718=$L716,U718=$M716,U718=$N716,U718=$O716,U718=$P716,U718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(V718=$H716,V718=$I716,V718=$J716,V718=$K716,V718=$L716,V718=$M716,V718=$N716,V718=$O716,V718=$P716,V718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(W718=$H716,W718=$I716,W718=$J716,W718=$K716,W718=$L716,W718=$M716,W718=$N716,W718=$O716,W718=$P716,W718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(X718=$H716,X718=$I716,X718=$J716,X718=$K716,X718=$L716,X718=$M716,X718=$N716,X718=$O716,X718=$P716,X718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(Y718=$H716,Y718=$I716,Y718=$J716,Y718=$K716,Y718=$L716,Y718=$M716,Y718=$N716,Y718=$O716,Y718=$P716,Y718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(Z718=$H716,Z718=$I716,Z718=$J716,Z718=$K716,Z718=$L716,Z718=$M716,Z718=$N716,Z718=$O716,Z718=$P716,Z718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(AA718=$H716,AA718=$I716,AA718=$J716,AA718=$K716,AA718=$L716,AA718=$M716,AA718=$N716,AA718=$O716,AA718=$P716,AA718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(AB718=$H716,AB718=$I716,AB718=$J716,AB718=$K716,AB718=$L716,AB718=$M716,AB718=$N716,AB718=$O716,AB718=$P716,AB718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(AC718=$H716,AC718=$I716,AC718=$J716,AC718=$K716,AC718=$L716,AC718=$M716,AC718=$N716,AC718=$O716,AC718=$P716,AC718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(AD718=$H716,AD718=$I716,AD718=$J716,AD718=$K716,AD718=$L716,AD718=$M716,AD718=$N716,AD718=$O716,AD718=$P716,AD718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(AE718=$H716,AE718=$I716,AE718=$J716,AE718=$K716,AE718=$L716,AE718=$M716,AE718=$N716,AE718=$O716,AE718=$P716,AE718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(AF718=$H716,AF718=$I716,AF718=$J716,AF718=$K716,AF718=$L716,AF718=$M716,AF718=$N716,AF718=$O716,AF718=$P716,AF718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(AG718=$H716,AG718=$I716,AG718=$J716,AG718=$K716,AG718=$L716,AG718=$M716,AG718=$N716,AG718=$O716,AG718=$P716,AG718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(AH718=$H716,AH718=$I716,AH718=$J716,AH718=$K716,AH718=$L716,AH718=$M716,AH718=$N716,AH718=$O716,AH718=$P716,AH718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(AI718=$H716,AI718=$I716,AI718=$J716,AI718=$K716,AI718=$L716,AI718=$M716,AI718=$N716,AI718=$O716,AI718=$P716,AI718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(AJ718=$H716,AJ718=$I716,AJ718=$J716,AJ718=$K716,AJ718=$L716,AJ718=$M716,AJ718=$N716,AJ718=$O716,AJ718=$P716,AJ718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(AK718=$H716,AK718=$I716,AK718=$J716,AK718=$K716,AK718=$L716,AK718=$M716,AK718=$N716,AK718=$O716,AK718=$P716,AK718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(AL718=$H716,AL718=$I716,AL718=$J716,AL718=$K716,AL718=$L716,AL718=$M716,AL718=$N716,AL718=$O716,AL718=$P716,AL718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(AM718=$H716,AM718=$I716,AM718=$J716,AM718=$K716,AM718=$L716,AM718=$M716,AM718=$N716,AM718=$O716,AM718=$P716,AM718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(AN718=$H716,AN718=$I716,AN718=$J716,AN718=$K716,AN718=$L716,AN718=$M716,AN718=$N716,AN718=$O716,AN718=$P716,AN718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(AO718=$H716,AO718=$I716,AO718=$J716,AO718=$K716,AO718=$L716,AO718=$M716,AO718=$N716,AO718=$O716,AO718=$P716,AO718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(AP718=$H716,AP718=$I716,AP718=$J716,AP718=$K716,AP718=$L716,AP718=$M716,AP718=$N716,AP718=$O716,AP718=$P716,AP718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(AQ718=$H716,AQ718=$I716,AQ718=$J716,AQ718=$K716,AQ718=$L716,AQ718=$M716,AQ718=$N716,AQ718=$O716,AQ718=$P716,AQ718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(AR718=$H716,AR718=$I716,AR718=$J716,AR718=$K716,AR718=$L716,AR718=$M716,AR718=$N716,AR718=$O716,AR718=$P716,AR718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(AS718=$H716,AS718=$I716,AS718=$J716,AS718=$K716,AS718=$L716,AS718=$M716,AS718=$N716,AS718=$O716,AS718=$P716,AS718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(AT718=$H716,AT718=$I716,AT718=$J716,AT718=$K716,AT718=$L716,AT718=$M716,AT718=$N716,AT718=$O716,AT718=$P716,AT718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(AU718=$H716,AU718=$I716,AU718=$J716,AU718=$K716,AU718=$L716,AU718=$M716,AU718=$N716,AU718=$O716,AU718=$P716,AU718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(AV718=$H716,AV718=$I716,AV718=$J716,AV718=$K716,AV718=$L716,AV718=$M716,AV718=$N716,AV718=$O716,AV718=$P716,AV718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(AW718=$H716,AW718=$I716,AW718=$J716,AW718=$K716,AW718=$L716,AW718=$M716,AW718=$N716,AW718=$O716,AW718=$P716,AW718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(AX718=$H716,AX718=$I716,AX718=$J716,AX718=$K716,AX718=$L716,AX718=$M716,AX718=$N716,AX718=$O716,AX718=$P716,AX718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(AY718=$H716,AY718=$I716,AY718=$J716,AY718=$K716,AY718=$L716,AY718=$M716,AY718=$N716,AY718=$O716,AY718=$P716,AY718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(AZ718=$H716,AZ718=$I716,AZ718=$J716,AZ718=$K716,AZ718=$L716,AZ718=$M716,AZ718=$N716,AZ718=$O716,AZ718=$P716,AZ718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(BA718=$H716,BA718=$I716,BA718=$J716,BA718=$K716,BA718=$L716,BA718=$M716,BA718=$N716,BA718=$O716,BA718=$P716,BA718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(BB718=$H716,BB718=$I716,BB718=$J716,BB718=$K716,BB718=$L716,BB718=$M716,BB718=$N716,BB718=$O716,BB718=$P716,BB718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(BC718=$H716,BC718=$I716,BC718=$J716,BC718=$K716,BC718=$L716,BC718=$M716,BC718=$N716,BC718=$O716,BC718=$P716,BC718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(BD718=$H716,BD718=$I716,BD718=$J716,BD718=$K716,BD718=$L716,BD718=$M716,BD718=$N716,BD718=$O716,BD718=$P716,BD718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(BE718=$H716,BE718=$I716,BE718=$J716,BE718=$K716,BE718=$L716,BE718=$M716,BE718=$N716,BE718=$O716,BE718=$P716,BE718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":0},{"$f":"IF((OR(BF718=$H716,BF718=$I716,BF718=$J716,BF718=$K716,BF718=$L716,BF718=$M716,BF718=$N716,BF718=$O716,BF718=$P716,BF718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(BG718=$H716,BG718=$I716,BG718=$J716,BG718=$K716,BG718=$L716,BG718=$M716,BG718=$N716,BG718=$O716,BG718=$P716,BG718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(BH718=$H716,BH718=$I716,BH718=$J716,BH718=$K716,BH718=$L716,BH718=$M716,BH718=$N716,BH718=$O716,BH718=$P716,BH718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(BI718=$H716,BI718=$I716,BI718=$J716,BI718=$K716,BI718=$L716,BI718=$M716,BI718=$N716,BI718=$O716,BI718=$P716,BI718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(BJ718=$H716,BJ718=$I716,BJ718=$J716,BJ718=$K716,BJ718=$L716,BJ718=$M716,BJ718=$N716,BJ718=$O716,BJ718=$P716,BJ718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(BK718=$H716,BK718=$I716,BK718=$J716,BK718=$K716,BK718=$L716,BK718=$M716,BK718=$N716,BK718=$O716,BK718=$P716,BK718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(BL718=$H716,BL718=$I716,BL718=$J716,BL718=$K716,BL718=$L716,BL718=$M716,BL718=$N716,BL718=$O716,BL718=$P716,BL718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(BM718=$H716,BM718=$I716,BM718=$J716,BM718=$K716,BM718=$L716,BM718=$M716,BM718=$N716,BM718=$O716,BM718=$P716,BM718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(BN718=$H716,BN718=$I716,BN718=$J716,BN718=$K716,BN718=$L716,BN718=$M716,BN718=$N716,BN718=$O716,BN718=$P716,BN718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(BO718=$H716,BO718=$I716,BO718=$J716,BO718=$K716,BO718=$L716,BO718=$M716,BO718=$N716,BO718=$O716,BO718=$P716,BO718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(BP718=$H716,BP718=$I716,BP718=$J716,BP718=$K716,BP718=$L716,BP718=$M716,BP718=$N716,BP718=$O716,BP718=$P716,BP718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(BQ718=$H716,BQ718=$I716,BQ718=$J716,BQ718=$K716,BQ718=$L716,BQ718=$M716,BQ718=$N716,BQ718=$O716,BQ718=$P716,BQ718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(BR718=$H716,BR718=$I716,BR718=$J716,BR718=$K716,BR718=$L716,BR718=$M716,BR718=$N716,BR718=$O716,BR718=$P716,BR718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(BS718=$H716,BS718=$I716,BS718=$J716,BS718=$K716,BS718=$L716,BS718=$M716,BS718=$N716,BS718=$O716,BS718=$P716,BS718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(BT718=$H716,BT718=$I716,BT718=$J716,BT718=$K716,BT718=$L716,BT718=$M716,BT718=$N716,BT718=$O716,BT718=$P716,BT718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(BU718=$H716,BU718=$I716,BU718=$J716,BU718=$K716,BU718=$L716,BU718=$M716,BU718=$N716,BU718=$O716,BU718=$P716,BU718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(BV718=$H716,BV718=$I716,BV718=$J716,BV718=$K716,BV718=$L716,BV718=$M716,BV718=$N716,BV718=$O716,BV718=$P716,BV718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(BW718=$H716,BW718=$I716,BW718=$J716,BW718=$K716,BW718=$L716,BW718=$M716,BW718=$N716,BW718=$O716,BW718=$P716,BW718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(BX718=$H716,BX718=$I716,BX718=$J716,BX718=$K716,BX718=$L716,BX718=$M716,BX718=$N716,BX718=$O716,BX718=$P716,BX718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(BY718=$H716,BY718=$I716,BY718=$J716,BY718=$K716,BY718=$L716,BY718=$M716,BY718=$N716,BY718=$O716,BY718=$P716,BY718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(BZ718=$H716,BZ718=$I716,BZ718=$J716,BZ718=$K716,BZ718=$L716,BZ718=$M716,BZ718=$N716,BZ718=$O716,BZ718=$P716,BZ718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(CA718=$H716,CA718=$I716,CA718=$J716,CA718=$K716,CA718=$L716,CA718=$M716,CA718=$N716,CA718=$O716,CA718=$P716,CA718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(CB718=$H716,CB718=$I716,CB718=$J716,CB718=$K716,CB718=$L716,CB718=$M716,CB718=$N716,CB718=$O716,CB718=$P716,CB718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(CC718=$H716,CC718=$I716,CC718=$J716,CC718=$K716,CC718=$L716,CC718=$M716,CC718=$N716,CC718=$O716,CC718=$P716,CC718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(CD718=$H716,CD718=$I716,CD718=$J716,CD718=$K716,CD718=$L716,CD718=$M716,CD718=$N716,CD718=$O716,CD718=$P716,CD718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(CE718=$H716,CE718=$I716,CE718=$J716,CE718=$K716,CE718=$L716,CE718=$M716,CE718=$N716,CE718=$O716,CE718=$P716,CE718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(CF718=$H716,CF718=$I716,CF718=$J716,CF718=$K716,CF718=$L716,CF718=$M716,CF718=$N716,CF718=$O716,CF718=$P716,CF718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(CG718=$H716,CG718=$I716,CG718=$J716,CG718=$K716,CG718=$L716,CG718=$M716,CG718=$N716,CG718=$O716,CG718=$P716,CG718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(CH718=$H716,CH718=$I716,CH718=$J716,CH718=$K716,CH718=$L716,CH718=$M716,CH718=$N716,CH718=$O716,CH718=$P716,CH718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(CI718=$H716,CI718=$I716,CI718=$J716,CI718=$K716,CI718=$L716,CI718=$M716,CI718=$N716,CI718=$O716,CI718=$P716,CI718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(CJ718=$H716,CJ718=$I716,CJ718=$J716,CJ718=$K716,CJ718=$L716,CJ718=$M716,CJ718=$N716,CJ718=$O716,CJ718=$P716,CJ718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(CK718=$H716,CK718=$I716,CK718=$J716,CK718=$K716,CK718=$L716,CK718=$M716,CK718=$N716,CK718=$O716,CK718=$P716,CK718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(CL718=$H716,CL718=$I716,CL718=$J716,CL718=$K716,CL718=$L716,CL718=$M716,CL718=$N716,CL718=$O716,CL718=$P716,CL718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(CM718=$H716,CM718=$I716,CM718=$J716,CM718=$K716,CM718=$L716,CM718=$M716,CM718=$N716,CM718=$O716,CM718=$P716,CM718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(CN718=$H716,CN718=$I716,CN718=$J716,CN718=$K716,CN718=$L716,CN718=$M716,CN718=$N716,CN718=$O716,CN718=$P716,CN718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(CO718=$H716,CO718=$I716,CO718=$J716,CO718=$K716,CO718=$L716,CO718=$M716,CO718=$N716,CO718=$O716,CO718=$P716,CO718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(CP718=$H716,CP718=$I716,CP718=$J716,CP718=$K716,CP718=$L716,CP718=$M716,CP718=$N716,CP718=$O716,CP718=$P716,CP718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(CQ718=$H716,CQ718=$I716,CQ718=$J716,CQ718=$K716,CQ718=$L716,CQ718=$M716,CQ718=$N716,CQ718=$O716,CQ718=$P716,CQ718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(CR718=$H716,CR718=$I716,CR718=$J716,CR718=$K716,CR718=$L716,CR718=$M716,CR718=$N716,CR718=$O716,CR718=$P716,CR718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(CS718=$H716,CS718=$I716,CS718=$J716,CS718=$K716,CS718=$L716,CS718=$M716,CS718=$N716,CS718=$O716,CS718=$P716,CS718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(CT718=$H716,CT718=$I716,CT718=$J716,CT718=$K716,CT718=$L716,CT718=$M716,CT718=$N716,CT718=$O716,CT718=$P716,CT718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(CU718=$H716,CU718=$I716,CU718=$J716,CU718=$K716,CU718=$L716,CU718=$M716,CU718=$N716,CU718=$O716,CU718=$P716,CU718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(CV718=$H716,CV718=$I716,CV718=$J716,CV718=$K716,CV718=$L716,CV718=$M716,CV718=$N716,CV718=$O716,CV718=$P716,CV718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(CW718=$H716,CW718=$I716,CW718=$J716,CW718=$K716,CW718=$L716,CW718=$M716,CW718=$N716,CW718=$O716,CW718=$P716,CW718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(CX718=$H716,CX718=$I716,CX718=$J716,CX718=$K716,CX718=$L716,CX718=$M716,CX718=$N716,CX718=$O716,CX718=$P716,CX718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(CY718=$H716,CY718=$I716,CY718=$J716,CY718=$K716,CY718=$L716,CY718=$M716,CY718=$N716,CY718=$O716,CY718=$P716,CY718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(CZ718=$H716,CZ718=$I716,CZ718=$J716,CZ718=$K716,CZ718=$L716,CZ718=$M716,CZ718=$N716,CZ718=$O716,CZ718=$P716,CZ718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(DA718=$H716,DA718=$I716,DA718=$J716,DA718=$K716,DA718=$L716,DA718=$M716,DA718=$N716,DA718=$O716,DA718=$P716,DA718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(DB718=$H716,DB718=$I716,DB718=$J716,DB718=$K716,DB718=$L716,DB718=$M716,DB718=$N716,DB718=$O716,DB718=$P716,DB718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":"0"},{"$f":"IF((OR(DC718=$H716,DC718=$I716,DC718=$J716,DC718=$K716,DC718=$L716,DC718=$M716,DC718=$N716,DC718=$O716,DC718=$P716,DC718=$Q716)),CS!$G$129*SUM($G709),\"0\")","v":0}]
[0,"Community Facilities","Replacement Capital Cost","Replacement Present Value",null,null,null,{"$f":"H719/((1+CV!$F$9)^H718)","v":0},{"$f":"I719/((1+CV!$F$9)^I718)","v":0},{"$f":"J719/((1+CV!$F$9)^J718)","v":0},{"$f":"K719/((1+CV!$F$9)^K718)","v":0},{"$f":"L719/((1+CV!$F$9)^L718)","v":0},{"$f":"M719/((1+CV!$F$9)^M718)","v":0},{"$f":"N719/((1+CV!$F$9)^N718)","v":0},{"$f":"O719/((1+CV!$F$9)^O718)","v":0},{"$f":"P719/((1+CV!$F$9)^P718)","v":0},{"$f":"Q719/((1+CV!$F$9)^Q718)","v":0},{"$f":"R719/((1+CV!$F$9)^R718)","v":0},{"$f":"S719/((1+CV!$F$9)^S718)","v":0},{"$f":"T719/((1+CV!$F$9)^T718)","v":0},{"$f":"U719/((1+CV!$F$9)^U718)","v":0},{"$f":"V719/((1+CV!$F$9)^V718)","v":0},{"$f":"W719/((1+CV!$F$9)^W718)","v":0},{"$f":"X719/((1+CV!$F$9)^X718)","v":0},{"$f":"Y719/((1+CV!$F$9)^Y718)","v":0},{"$f":"Z719/((1+CV!$F$9)^Z718)","v":0},{"$f":"AA719/((1+CV!$F$9)^AA718)","v":0},{"$f":"AB719/((1+CV!$F$9)^AB718)","v":0},{"$f":"AC719/((1+CV!$F$9)^AC718)","v":0},{"$f":"AD719/((1+CV!$F$9)^AD718)","v":0},{"$f":"AE719/((1+CV!$F$9)^AE718)","v":0},{"$f":"AF719/((1+CV!$F$9)^AF718)","v":0},{"$f":"AG719/((1+CV!$F$9)^AG718)","v":0},{"$f":"AH719/((1+CV!$F$9)^AH718)","v":0},{"$f":"AI719/((1+CV!$F$9)^AI718)","v":0},{"$f":"AJ719/((1+CV!$F$9)^AJ718)","v":0},{"$f":"AK719/((1+CV!$F$9)^AK718)","v":0},{"$f":"AL719/((1+CV!$F$9)^AL718)","v":0},{"$f":"AM719/((1+CV!$F$9)^AM718)","v":0},{"$f":"AN719/((1+CV!$F$9)^AN718)","v":0},{"$f":"AO719/((1+CV!$F$9)^AO718)","v":0},{"$f":"AP719/((1+CV!$F$9)^AP718)","v":0},{"$f":"AQ719/((1+CV!$F$9)^AQ718)","v":0},{"$f":"AR719/((1+CV!$F$9)^AR718)","v":0},{"$f":"AS719/((1+CV!$F$9)^AS718)","v":0},{"$f":"AT719/((1+CV!$F$9)^AT718)","v":0},{"$f":"AU719/((1+CV!$F$9)^AU718)","v":0},{"$f":"AV719/((1+CV!$F$9)^AV718)","v":0},{"$f":"AW719/((1+CV!$F$9)^AW718)","v":0},{"$f":"AX719/((1+CV!$F$9)^AX718)","v":0},{"$f":"AY719/((1+CV!$F$9)^AY718)","v":0},{"$f":"AZ719/((1+CV!$F$9)^AZ718)","v":0},{"$f":"BA719/((1+CV!$F$9)^BA718)","v":0},{"$f":"BB719/((1+CV!$F$9)^BB718)","v":0},{"$f":"BC719/((1+CV!$F$9)^BC718)","v":0},{"$f":"BD719/((1+CV!$F$9)^BD718)","v":0},{"$f":"BE719/((1+CV!$F$9)^BE718)","v":0},{"$f":"BF719/((1+CV!$F$9)^BF718)","v":0},{"$f":"BG719/((1+CV!$F$9)^BG718)","v":0},{"$f":"BH719/((1+CV!$F$9)^BH718)","v":0},{"$f":"BI719/((1+CV!$F$9)^BI718)","v":0},{"$f":"BJ719/((1+CV!$F$9)^BJ718)","v":0},{"$f":"BK719/((1+CV!$F$9)^BK718)","v":0},{"$f":"BL719/((1+CV!$F$9)^BL718)","v":0},{"$f":"BM719/((1+CV!$F$9)^BM718)","v":0},{"$f":"BN719/((1+CV!$F$9)^BN718)","v":0},{"$f":"BO719/((1+CV!$F$9)^BO718)","v":0},{"$f":"BP719/((1+CV!$F$9)^BP718)","v":0},{"$f":"BQ719/((1+CV!$F$9)^BQ718)","v":0},{"$f":"BR719/((1+CV!$F$9)^BR718)","v":0},{"$f":"BS719/((1+CV!$F$9)^BS718)","v":0},{"$f":"BT719/((1+CV!$F$9)^BT718)","v":0},{"$f":"BU719/((1+CV!$F$9)^BU718)","v":0},{"$f":"BV719/((1+CV!$F$9)^BV718)","v":0},{"$f":"BW719/((1+CV!$F$9)^BW718)","v":0},{"$f":"BX719/((1+CV!$F$9)^BX718)","v":0},{"$f":"BY719/((1+CV!$F$9)^BY718)","v":0},{"$f":"BZ719/((1+CV!$F$9)^BZ718)","v":0},{"$f":"CA719/((1+CV!$F$9)^CA718)","v":0},{"$f":"CB719/((1+CV!$F$9)^CB718)","v":0},{"$f":"CC719/((1+CV!$F$9)^CC718)","v":0},{"$f":"CD719/((1+CV!$F$9)^CD718)","v":0},{"$f":"CE719/((1+CV!$F$9)^CE718)","v":0},{"$f":"CF719/((1+CV!$F$9)^CF718)","v":0},{"$f":"CG719/((1+CV!$F$9)^CG718)","v":0},{"$f":"CH719/((1+CV!$F$9)^CH718)","v":0},{"$f":"CI719/((1+CV!$F$9)^CI718)","v":0},{"$f":"CJ719/((1+CV!$F$9)^CJ718)","v":0},{"$f":"CK719/((1+CV!$F$9)^CK718)","v":0},{"$f":"CL719/((1+CV!$F$9)^CL718)","v":0},{"$f":"CM719/((1+CV!$F$9)^CM718)","v":0},{"$f":"CN719/((1+CV!$F$9)^CN718)","v":0},{"$f":"CO719/((1+CV!$F$9)^CO718)","v":0},{"$f":"CP719/((1+CV!$F$9)^CP718)","v":0},{"$f":"CQ719/((1+CV!$F$9)^CQ718)","v":0},{"$f":"CR719/((1+CV!$F$9)^CR718)","v":0},{"$f":"CS719/((1+CV!$F$9)^CS718)","v":0},{"$f":"CT719/((1+CV!$F$9)^CT718)","v":0},{"$f":"CU719/((1+CV!$F$9)^CU718)","v":0},{"$f":"CV719/((1+CV!$F$9)^CV718)","v":0},{"$f":"CW719/((1+CV!$F$9)^CW718)","v":0},{"$f":"CX719/((1+CV!$F$9)^CX718)","v":0},{"$f":"CY719/((1+CV!$F$9)^CY718)","v":0},{"$f":"CZ719/((1+CV!$F$9)^CZ718)","v":0},{"$f":"DA719/((1+CV!$F$9)^DA718)","v":0},{"$f":"DB719/((1+CV!$F$9)^DB718)","v":0},{"$f":"DC719/((1+CV!$F$9)^DC718)","v":0}]
[0,"Community Facilities","Replacement Capital Cost","Replacement Present Value",null,null,{"$f":"SUM(H720:DC720)","v":0}]
[0,"Community Facilities","Replacement Capital Cost"]
[0,"Community Facilities","COMPLETE DEVELOPMENT COSTS (total $)"]
[0,"Community Facilities","COMPLETE DEVELOPMENT COSTS (total $)","Initial Capital Cost ($)",null,null,{"$f":"G709*(1-CS!$F$71)","v":0},"Reduced by Costs Savings Percentage in Place"]
[0,"Community Facilities","COMPLETE DEVELOPMENT COSTS (total $)","Initial Capital Cost plus Replacement Costs ($)",null,null,{"$f":"G724+G721","v":0}]
[0,"Community Facilities","COMPLETE DEVELOPMENT COSTS (total $)","Annual Capital Cost ($)",null,null,{"$f":"-PMT(CV!$F$9,100,G725)","v":0}]
[0,"Community Facilities","COMPLETE DEVELOPMENT COSTS (total $)","Annual O&M Cost ($)",null,null,{"$f":"G711","v":0}]
[0,"Community Facilities","COMPLETE DEVELOPMENT COSTS (total $)","Lifecycle Cost ($)",null,null,{"$f":"G726+G727","v":0}]
[0,"Community Facilities","COMPLETE DEVELOPMENT COSTS (total $)"]
[0,"Community Facilities","COMPLETE DEVELOPMENT COSTS ($/hh)"]
[0,"Community Facilities","COMPLETE DEVELOPMENT COSTS ($/hh)","Initial Capital Cost ($/hh)",null,null,{"$f":"G724/DC!$G$41","v":0}]
[0,"Community Facilities","COMPLETE DEVELOPMENT COSTS ($/hh)","Initial Capital Cost plus Replacement Costs ($/hh)",null,null,{"$f":"G725/DC!$G$41","v":0}]
[0,"Community Facilities","COMPLETE DEVELOPMENT COSTS ($/hh)","Annual Capital Cost ($/hh)",null,null,{"$f":"G726/DC!$G$41","v":0}]
[0,"Community Facilities","COMPLETE DEVELOPMENT COSTS ($/hh)","Annual O&M Cost ($/hh)",null,null,{"$f":"G727/DC!$G$41","v":0}]
[0,"Community Facilities","COMPLETE DEVELOPMENT COSTS ($/hh)","Lifecycle Cost ($/hh)",null,null,{"$f":"G728/DC!$G$41","v":0}]
[0,"Community Facilities","COMPLETE DEVELOPMENT COSTS ($/hh)"]
[0,"Community Facilities","RESIDENTIAL PORTION OF COSTS (total $)"]
[0,"Community Facilities","RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost ($)",null,null,{"$f":"G724*A!$F$13","v":0}]
[0,{"$f":"OFFSET(B739,-1,0)","v":"Community Facilities"},"RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost plus Replacement Costs ($)",null,null,{"$f":"G725*A!$F$13","v":0}]
[{"$f":"OFFSET(A740,-1,0)","v":0},"Community Facilities","RESIDENTIAL PORTION OF COSTS (total $)","Annual Capital Cost ($)",null,null,{"$f":"G726*A!$F$13","v":0}]
[0,"Community Facilities","RESIDENTIAL PORTION OF COSTS (total $)","Annual O&M Cost ($)",null,null,{"$f":"G727*A!$F$13","v":0}]
[0,"Community Facilities","RESIDENTIAL PORTION OF COSTS (total $)","Lifecycle Cost ($)",null,null,{"$f":"G728*A!$F$13","v":0}]
[0,"Community Facilities","RESIDENTIAL PORTION OF COSTS (total $)"]
[0,"Community Facilities","RESIDENTIAL PORTION OF COSTS ($/hh)"]
[0,"Community Facilities","RESIDENTIAL PORTION OF COSTS ($/hh)","Initial Capital Cost ($/hh)",null,null,{"$f":"G738/DC!$G$41","v":0}]
[0,"Community Facilities","RESIDENTIAL PORTION OF COSTS ($/hh)","Initial Capital Cost plus Replacement Costs ($/hh)",null,null,{"$f":"G739/DC!$G$41","v":0}]
[0,"Community Facilities",{"$f":"OFFSET(C747,-1,0)","v":"RESIDENTIAL PORTION OF COSTS ($/hh)"},"Annual Capital Cost ($/hh)",null,null,{"$f":"G740/DC!$G$41","v":0}]
[0,"Community Facilities",{"$f":"OFFSET(C748,-1,0)","v":"RESIDENTIAL PORTION OF COSTS ($/hh)"},"Annual O&M Cost ($/hh)",null,null,{"$f":"G741/DC!$G$41","v":0}]
[0,"Community Facilities",{"$f":"OFFSET(C749,-1,0)","v":"RESIDENTIAL PORTION OF COSTS ($/hh)"},"Lifecycle Cost ($/hh)",null,null,{"$f":"G742/DC!$G$41","v":0}]
[0,"Community Facilities",{"$f":"OFFSET(C750,-1,0)","v":"RESIDENTIAL PORTION OF COSTS ($/hh)"}]
[0,"Community Facilities","RESIDENTIAL PORTION OF COSTS ($/gross ha)"]
[0,"Community Facilities","RESIDENTIAL PORTION OF COSTS ($/gross ha)","Initial Capital Cost ($/gross ha)",null,null,{"$f":"G738/DC!$F$14","v":0}]
[0,"Community Facilities","RESIDENTIAL PORTION OF COSTS ($/gross ha)","Initial Capital Cost plus Replacement Costs ($/gross ha)",null,null,{"$f":"G739/DC!$F$14","v":0}]
[0,"Community Facilities","RESIDENTIAL PORTION OF COSTS ($/gross ha)","Annual Capital Cost ($/gross ha)",null,null,{"$f":"G740/DC!$F$14","v":0}]
[0,"Community Facilities","RESIDENTIAL PORTION OF COSTS ($/gross ha)","Annual O&M Cost ($/gross ha)",null,null,{"$f":"G741/DC!$F$14","v":0}]
[0,"Community Facilities","RESIDENTIAL PORTION OF COSTS ($/gross ha)","Lifecycle Cost ($/gross ha)",null,null,{"$f":"G742/DC!$F$14","v":0}]
[0,"Community Facilities","RESIDENTIAL PORTION OF COSTS ($/gross ha)"]
[0,"Community Facilities","RESIDENTIAL PORTION OF COSTS ($/pp)"]
[0,"Community Facilities","RESIDENTIAL PORTION OF COSTS ($/pp)","Initial Capital Cost ($/pp)",null,null,{"$f":"G738/DC!$G$63","v":0}]
[0,"Community Facilities","RESIDENTIAL PORTION OF COSTS ($/pp)","Initial Capital Cost plus Replacement Costs ($/pp)",null,null,{"$f":"G739/DC!$G$63","v":0}]
[0,"Community Facilities","RESIDENTIAL PORTION OF COSTS ($/pp)","Annual Capital Cost ($/pp)",null,null,{"$f":"G740/DC!$G$63","v":0}]
[0,"Community Facilities","RESIDENTIAL PORTION OF COSTS ($/pp)","Annual O&M Cost ($/pp)",null,null,{"$f":"G741/DC!$G$63","v":0}]
[0,"Community Facilities","RESIDENTIAL PORTION OF COSTS ($/pp)","Lifecycle Cost ($/pp)",null,null,{"$f":"G742/DC!$G$63","v":0}]
[0,"Community Facilities","RESIDENTIAL PORTION OF COSTS ($/pp)"]
[0,"Community Facilities","NON-RESIDENTIAL PORTION OF COSTS (total $)"]
[0,"Community Facilities","NON-RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost ($)",null,null,{"$f":"G724-G738","v":0}]
[0,"Community Facilities","NON-RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost plus Replacement Costs ($)",null,null,{"$f":"G725-G739","v":0}]
[0,"Community Facilities","NON-RESIDENTIAL PORTION OF COSTS (total $)","Annual Capital Cost ($)",null,null,{"$f":"G726-G740","v":0}]
[0,"Community Facilities","NON-RESIDENTIAL PORTION OF COSTS (total $)","Annual O&M Cost ($)",null,null,{"$f":"G727-G741","v":0}]
[0,"Community Facilities","NON-RESIDENTIAL PORTION OF COSTS (total $)","Lifecycle Cost ($)",null,null,{"$f":"G728-G742","v":0}]
[0,"Community Facilities","NON-RESIDENTIAL PORTION OF COSTS (total $)"]
[0,"Community Facilities","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY"]
[0,"Community Facilities","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Ann. Lifecycle Costs ",null,null,null,"replacement cost allocated 100% to muni "]
[0,"Community Facilities","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Residential Cost to the Municipality ($)",null,null,{"$f":"G776*A!F$13","v":0}]
[0,"Community Facilities","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Non-Residential Cost to the Municipality ($)",null,null,{"$f":"G776-G774","v":0}]
[0,"Community Facilities","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Complete Development Cost to the Municipality ($)",null,null,{"$f":"D1635","v":0}]
[0,"Community Facilities","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY"]
[{"$f":"OFFSET(A778,-1,0)","v":0},"Fire Protection"]
[0,{"$f":"OFFSET(B779,-1,0)","v":"Fire Protection"}]
[0,"Fire Protection","Initial Capital Cost"]
[0,"Fire Protection","Initial Capital Cost","Fire Service Cost ($)",null,null,{"$f":"CV!F105*DC!G41","v":218185.35320803631}]
[0,"Fire Protection","O&M Cost"]
[0,"Fire Protection","O&M Cost","Fire Service Operation Cost ($)",null,null,{"$f":"CV!F108*DC!G41","v":1781040}]
[0,"Fire Protection","Replacement Capital Cost"]
[0,"Fire Protection","Replacement Capital Cost","Replacement Period (Years)",null,null,{"$f":"CS!F133","v":25}]
[0,"Fire Protection","Replacement Capital Cost","Times (Lifecycle / Replacement Period)",null,null,{"$f":"TRUNC(100/G785,0)","v":4}]
[0,"Fire Protection","Replacement Capital Cost",null,null,"Breakdown of times (lifecycle/replacement period) in cycles",null,1,2,3,4,5,6,7,8,9,10]
[0,"Fire Protection","Replacement Capital Cost",null,null,"Breakdown of times (lifecycle/replacement period) in years",{"$f":"G785*G786","v":100},{"$f":"IF(G785*H787<=G788,G785*H787,0)","v":25},{"$f":"IF(G785*I787<=G788,G785*I787,0)","v":50},{"$f":"IF(G785*J787<=G788,G785*J787,0)","v":75},{"$f":"IF(G785*K787<=G788,G785*K787,0)","v":100},{"$f":"IF(G785*L787<=G788,G785*L787,0)","v":0},{"$f":"IF(G785*M787<=G788,G785*M787,0)","v":0},{"$f":"IF(G785*N787<=G788,G785*N787,0)","v":0},{"$f":"IF(H785*O787<=H788,H785*O787,0)","v":0},{"$f":"IF(I785*P787<=I788,I785*P787,0)","v":0},{"$f":"IF(J785*Q787<=J788,J785*Q787,0)","v":0}]
[0,"Fire Protection","Replacement Capital Cost"]
[0,"Fire Protection","Replacement Capital Cost","Replacement Period",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
[0,"Fire Protection","Replacement Capital Cost","Replacements",null,null,null,{"$f":"IF((OR(H790=$H788,H790=$I788,H790=$J788,H790=$K788,H790=$L788,H790=$M788,H790=$N788,H790=$O788,H790=$P788,H790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(I790=$H788,I790=$I788,I790=$J788,I790=$K788,I790=$L788,I790=$M788,I790=$N788,I790=$O788,I790=$P788,I790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(J790=$H788,J790=$I788,J790=$J788,J790=$K788,J790=$L788,J790=$M788,J790=$N788,J790=$O788,J790=$P788,J790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(K790=$H788,K790=$I788,K790=$J788,K790=$K788,K790=$L788,K790=$M788,K790=$N788,K790=$O788,K790=$P788,K790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(L790=$H788,L790=$I788,L790=$J788,L790=$K788,L790=$L788,L790=$M788,L790=$N788,L790=$O788,L790=$P788,L790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(M790=$H788,M790=$I788,M790=$J788,M790=$K788,M790=$L788,M790=$M788,M790=$N788,M790=$O788,M790=$P788,M790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(N790=$H788,N790=$I788,N790=$J788,N790=$K788,N790=$L788,N790=$M788,N790=$N788,N790=$O788,N790=$P788,N790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(O790=$H788,O790=$I788,O790=$J788,O790=$K788,O790=$L788,O790=$M788,O790=$N788,O790=$O788,O790=$P788,O790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(P790=$H788,P790=$I788,P790=$J788,P790=$K788,P790=$L788,P790=$M788,P790=$N788,P790=$O788,P790=$P788,P790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(Q790=$H788,Q790=$I788,Q790=$J788,Q790=$K788,Q790=$L788,Q790=$M788,Q790=$N788,Q790=$O788,Q790=$P788,Q790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(R790=$H788,R790=$I788,R790=$J788,R790=$K788,R790=$L788,R790=$M788,R790=$N788,R790=$O788,R790=$P788,R790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(S790=$H788,S790=$I788,S790=$J788,S790=$K788,S790=$L788,S790=$M788,S790=$N788,S790=$O788,S790=$P788,S790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(T790=$H788,T790=$I788,T790=$J788,T790=$K788,T790=$L788,T790=$M788,T790=$N788,T790=$O788,T790=$P788,T790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(U790=$H788,U790=$I788,U790=$J788,U790=$K788,U790=$L788,U790=$M788,U790=$N788,U790=$O788,U790=$P788,U790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(V790=$H788,V790=$I788,V790=$J788,V790=$K788,V790=$L788,V790=$M788,V790=$N788,V790=$O788,V790=$P788,V790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(W790=$H788,W790=$I788,W790=$J788,W790=$K788,W790=$L788,W790=$M788,W790=$N788,W790=$O788,W790=$P788,W790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(X790=$H788,X790=$I788,X790=$J788,X790=$K788,X790=$L788,X790=$M788,X790=$N788,X790=$O788,X790=$P788,X790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(Y790=$H788,Y790=$I788,Y790=$J788,Y790=$K788,Y790=$L788,Y790=$M788,Y790=$N788,Y790=$O788,Y790=$P788,Y790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(Z790=$H788,Z790=$I788,Z790=$J788,Z790=$K788,Z790=$L788,Z790=$M788,Z790=$N788,Z790=$O788,Z790=$P788,Z790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(AA790=$H788,AA790=$I788,AA790=$J788,AA790=$K788,AA790=$L788,AA790=$M788,AA790=$N788,AA790=$O788,AA790=$P788,AA790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(AB790=$H788,AB790=$I788,AB790=$J788,AB790=$K788,AB790=$L788,AB790=$M788,AB790=$N788,AB790=$O788,AB790=$P788,AB790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(AC790=$H788,AC790=$I788,AC790=$J788,AC790=$K788,AC790=$L788,AC790=$M788,AC790=$N788,AC790=$O788,AC790=$P788,AC790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(AD790=$H788,AD790=$I788,AD790=$J788,AD790=$K788,AD790=$L788,AD790=$M788,AD790=$N788,AD790=$O788,AD790=$P788,AD790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(AE790=$H788,AE790=$I788,AE790=$J788,AE790=$K788,AE790=$L788,AE790=$M788,AE790=$N788,AE790=$O788,AE790=$P788,AE790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(AF790=$H788,AF790=$I788,AF790=$J788,AF790=$K788,AF790=$L788,AF790=$M788,AF790=$N788,AF790=$O788,AF790=$P788,AF790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":218185.35320803631},{"$f":"IF((OR(AG790=$H788,AG790=$I788,AG790=$J788,AG790=$K788,AG790=$L788,AG790=$M788,AG790=$N788,AG790=$O788,AG790=$P788,AG790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(AH790=$H788,AH790=$I788,AH790=$J788,AH790=$K788,AH790=$L788,AH790=$M788,AH790=$N788,AH790=$O788,AH790=$P788,AH790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(AI790=$H788,AI790=$I788,AI790=$J788,AI790=$K788,AI790=$L788,AI790=$M788,AI790=$N788,AI790=$O788,AI790=$P788,AI790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(AJ790=$H788,AJ790=$I788,AJ790=$J788,AJ790=$K788,AJ790=$L788,AJ790=$M788,AJ790=$N788,AJ790=$O788,AJ790=$P788,AJ790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(AK790=$H788,AK790=$I788,AK790=$J788,AK790=$K788,AK790=$L788,AK790=$M788,AK790=$N788,AK790=$O788,AK790=$P788,AK790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(AL790=$H788,AL790=$I788,AL790=$J788,AL790=$K788,AL790=$L788,AL790=$M788,AL790=$N788,AL790=$O788,AL790=$P788,AL790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(AM790=$H788,AM790=$I788,AM790=$J788,AM790=$K788,AM790=$L788,AM790=$M788,AM790=$N788,AM790=$O788,AM790=$P788,AM790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(AN790=$H788,AN790=$I788,AN790=$J788,AN790=$K788,AN790=$L788,AN790=$M788,AN790=$N788,AN790=$O788,AN790=$P788,AN790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(AO790=$H788,AO790=$I788,AO790=$J788,AO790=$K788,AO790=$L788,AO790=$M788,AO790=$N788,AO790=$O788,AO790=$P788,AO790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(AP790=$H788,AP790=$I788,AP790=$J788,AP790=$K788,AP790=$L788,AP790=$M788,AP790=$N788,AP790=$O788,AP790=$P788,AP790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(AQ790=$H788,AQ790=$I788,AQ790=$J788,AQ790=$K788,AQ790=$L788,AQ790=$M788,AQ790=$N788,AQ790=$O788,AQ790=$P788,AQ790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(AR790=$H788,AR790=$I788,AR790=$J788,AR790=$K788,AR790=$L788,AR790=$M788,AR790=$N788,AR790=$O788,AR790=$P788,AR790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(AS790=$H788,AS790=$I788,AS790=$J788,AS790=$K788,AS790=$L788,AS790=$M788,AS790=$N788,AS790=$O788,AS790=$P788,AS790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(AT790=$H788,AT790=$I788,AT790=$J788,AT790=$K788,AT790=$L788,AT790=$M788,AT790=$N788,AT790=$O788,AT790=$P788,AT790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(AU790=$H788,AU790=$I788,AU790=$J788,AU790=$K788,AU790=$L788,AU790=$M788,AU790=$N788,AU790=$O788,AU790=$P788,AU790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(AV790=$H788,AV790=$I788,AV790=$J788,AV790=$K788,AV790=$L788,AV790=$M788,AV790=$N788,AV790=$O788,AV790=$P788,AV790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(AW790=$H788,AW790=$I788,AW790=$J788,AW790=$K788,AW790=$L788,AW790=$M788,AW790=$N788,AW790=$O788,AW790=$P788,AW790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(AX790=$H788,AX790=$I788,AX790=$J788,AX790=$K788,AX790=$L788,AX790=$M788,AX790=$N788,AX790=$O788,AX790=$P788,AX790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(AY790=$H788,AY790=$I788,AY790=$J788,AY790=$K788,AY790=$L788,AY790=$M788,AY790=$N788,AY790=$O788,AY790=$P788,AY790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(AZ790=$H788,AZ790=$I788,AZ790=$J788,AZ790=$K788,AZ790=$L788,AZ790=$M788,AZ790=$N788,AZ790=$O788,AZ790=$P788,AZ790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(BA790=$H788,BA790=$I788,BA790=$J788,BA790=$K788,BA790=$L788,BA790=$M788,BA790=$N788,BA790=$O788,BA790=$P788,BA790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(BB790=$H788,BB790=$I788,BB790=$J788,BB790=$K788,BB790=$L788,BB790=$M788,BB790=$N788,BB790=$O788,BB790=$P788,BB790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(BC790=$H788,BC790=$I788,BC790=$J788,BC790=$K788,BC790=$L788,BC790=$M788,BC790=$N788,BC790=$O788,BC790=$P788,BC790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(BD790=$H788,BD790=$I788,BD790=$J788,BD790=$K788,BD790=$L788,BD790=$M788,BD790=$N788,BD790=$O788,BD790=$P788,BD790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(BE790=$H788,BE790=$I788,BE790=$J788,BE790=$K788,BE790=$L788,BE790=$M788,BE790=$N788,BE790=$O788,BE790=$P788,BE790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":218185.35320803631},{"$f":"IF((OR(BF790=$H788,BF790=$I788,BF790=$J788,BF790=$K788,BF790=$L788,BF790=$M788,BF790=$N788,BF790=$O788,BF790=$P788,BF790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(BG790=$H788,BG790=$I788,BG790=$J788,BG790=$K788,BG790=$L788,BG790=$M788,BG790=$N788,BG790=$O788,BG790=$P788,BG790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(BH790=$H788,BH790=$I788,BH790=$J788,BH790=$K788,BH790=$L788,BH790=$M788,BH790=$N788,BH790=$O788,BH790=$P788,BH790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(BI790=$H788,BI790=$I788,BI790=$J788,BI790=$K788,BI790=$L788,BI790=$M788,BI790=$N788,BI790=$O788,BI790=$P788,BI790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(BJ790=$H788,BJ790=$I788,BJ790=$J788,BJ790=$K788,BJ790=$L788,BJ790=$M788,BJ790=$N788,BJ790=$O788,BJ790=$P788,BJ790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(BK790=$H788,BK790=$I788,BK790=$J788,BK790=$K788,BK790=$L788,BK790=$M788,BK790=$N788,BK790=$O788,BK790=$P788,BK790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(BL790=$H788,BL790=$I788,BL790=$J788,BL790=$K788,BL790=$L788,BL790=$M788,BL790=$N788,BL790=$O788,BL790=$P788,BL790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(BM790=$H788,BM790=$I788,BM790=$J788,BM790=$K788,BM790=$L788,BM790=$M788,BM790=$N788,BM790=$O788,BM790=$P788,BM790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(BN790=$H788,BN790=$I788,BN790=$J788,BN790=$K788,BN790=$L788,BN790=$M788,BN790=$N788,BN790=$O788,BN790=$P788,BN790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(BO790=$H788,BO790=$I788,BO790=$J788,BO790=$K788,BO790=$L788,BO790=$M788,BO790=$N788,BO790=$O788,BO790=$P788,BO790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(BP790=$H788,BP790=$I788,BP790=$J788,BP790=$K788,BP790=$L788,BP790=$M788,BP790=$N788,BP790=$O788,BP790=$P788,BP790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(BQ790=$H788,BQ790=$I788,BQ790=$J788,BQ790=$K788,BQ790=$L788,BQ790=$M788,BQ790=$N788,BQ790=$O788,BQ790=$P788,BQ790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(BR790=$H788,BR790=$I788,BR790=$J788,BR790=$K788,BR790=$L788,BR790=$M788,BR790=$N788,BR790=$O788,BR790=$P788,BR790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(BS790=$H788,BS790=$I788,BS790=$J788,BS790=$K788,BS790=$L788,BS790=$M788,BS790=$N788,BS790=$O788,BS790=$P788,BS790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(BT790=$H788,BT790=$I788,BT790=$J788,BT790=$K788,BT790=$L788,BT790=$M788,BT790=$N788,BT790=$O788,BT790=$P788,BT790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(BU790=$H788,BU790=$I788,BU790=$J788,BU790=$K788,BU790=$L788,BU790=$M788,BU790=$N788,BU790=$O788,BU790=$P788,BU790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(BV790=$H788,BV790=$I788,BV790=$J788,BV790=$K788,BV790=$L788,BV790=$M788,BV790=$N788,BV790=$O788,BV790=$P788,BV790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(BW790=$H788,BW790=$I788,BW790=$J788,BW790=$K788,BW790=$L788,BW790=$M788,BW790=$N788,BW790=$O788,BW790=$P788,BW790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(BX790=$H788,BX790=$I788,BX790=$J788,BX790=$K788,BX790=$L788,BX790=$M788,BX790=$N788,BX790=$O788,BX790=$P788,BX790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(BY790=$H788,BY790=$I788,BY790=$J788,BY790=$K788,BY790=$L788,BY790=$M788,BY790=$N788,BY790=$O788,BY790=$P788,BY790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(BZ790=$H788,BZ790=$I788,BZ790=$J788,BZ790=$K788,BZ790=$L788,BZ790=$M788,BZ790=$N788,BZ790=$O788,BZ790=$P788,BZ790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(CA790=$H788,CA790=$I788,CA790=$J788,CA790=$K788,CA790=$L788,CA790=$M788,CA790=$N788,CA790=$O788,CA790=$P788,CA790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(CB790=$H788,CB790=$I788,CB790=$J788,CB790=$K788,CB790=$L788,CB790=$M788,CB790=$N788,CB790=$O788,CB790=$P788,CB790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(CC790=$H788,CC790=$I788,CC790=$J788,CC790=$K788,CC790=$L788,CC790=$M788,CC790=$N788,CC790=$O788,CC790=$P788,CC790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(CD790=$H788,CD790=$I788,CD790=$J788,CD790=$K788,CD790=$L788,CD790=$M788,CD790=$N788,CD790=$O788,CD790=$P788,CD790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":218185.35320803631},{"$f":"IF((OR(CE790=$H788,CE790=$I788,CE790=$J788,CE790=$K788,CE790=$L788,CE790=$M788,CE790=$N788,CE790=$O788,CE790=$P788,CE790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(CF790=$H788,CF790=$I788,CF790=$J788,CF790=$K788,CF790=$L788,CF790=$M788,CF790=$N788,CF790=$O788,CF790=$P788,CF790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(CG790=$H788,CG790=$I788,CG790=$J788,CG790=$K788,CG790=$L788,CG790=$M788,CG790=$N788,CG790=$O788,CG790=$P788,CG790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(CH790=$H788,CH790=$I788,CH790=$J788,CH790=$K788,CH790=$L788,CH790=$M788,CH790=$N788,CH790=$O788,CH790=$P788,CH790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(CI790=$H788,CI790=$I788,CI790=$J788,CI790=$K788,CI790=$L788,CI790=$M788,CI790=$N788,CI790=$O788,CI790=$P788,CI790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(CJ790=$H788,CJ790=$I788,CJ790=$J788,CJ790=$K788,CJ790=$L788,CJ790=$M788,CJ790=$N788,CJ790=$O788,CJ790=$P788,CJ790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(CK790=$H788,CK790=$I788,CK790=$J788,CK790=$K788,CK790=$L788,CK790=$M788,CK790=$N788,CK790=$O788,CK790=$P788,CK790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(CL790=$H788,CL790=$I788,CL790=$J788,CL790=$K788,CL790=$L788,CL790=$M788,CL790=$N788,CL790=$O788,CL790=$P788,CL790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(CM790=$H788,CM790=$I788,CM790=$J788,CM790=$K788,CM790=$L788,CM790=$M788,CM790=$N788,CM790=$O788,CM790=$P788,CM790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(CN790=$H788,CN790=$I788,CN790=$J788,CN790=$K788,CN790=$L788,CN790=$M788,CN790=$N788,CN790=$O788,CN790=$P788,CN790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(CO790=$H788,CO790=$I788,CO790=$J788,CO790=$K788,CO790=$L788,CO790=$M788,CO790=$N788,CO790=$O788,CO790=$P788,CO790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(CP790=$H788,CP790=$I788,CP790=$J788,CP790=$K788,CP790=$L788,CP790=$M788,CP790=$N788,CP790=$O788,CP790=$P788,CP790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(CQ790=$H788,CQ790=$I788,CQ790=$J788,CQ790=$K788,CQ790=$L788,CQ790=$M788,CQ790=$N788,CQ790=$O788,CQ790=$P788,CQ790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(CR790=$H788,CR790=$I788,CR790=$J788,CR790=$K788,CR790=$L788,CR790=$M788,CR790=$N788,CR790=$O788,CR790=$P788,CR790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(CS790=$H788,CS790=$I788,CS790=$J788,CS790=$K788,CS790=$L788,CS790=$M788,CS790=$N788,CS790=$O788,CS790=$P788,CS790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(CT790=$H788,CT790=$I788,CT790=$J788,CT790=$K788,CT790=$L788,CT790=$M788,CT790=$N788,CT790=$O788,CT790=$P788,CT790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(CU790=$H788,CU790=$I788,CU790=$J788,CU790=$K788,CU790=$L788,CU790=$M788,CU790=$N788,CU790=$O788,CU790=$P788,CU790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(CV790=$H788,CV790=$I788,CV790=$J788,CV790=$K788,CV790=$L788,CV790=$M788,CV790=$N788,CV790=$O788,CV790=$P788,CV790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(CW790=$H788,CW790=$I788,CW790=$J788,CW790=$K788,CW790=$L788,CW790=$M788,CW790=$N788,CW790=$O788,CW790=$P788,CW790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(CX790=$H788,CX790=$I788,CX790=$J788,CX790=$K788,CX790=$L788,CX790=$M788,CX790=$N788,CX790=$O788,CX790=$P788,CX790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(CY790=$H788,CY790=$I788,CY790=$J788,CY790=$K788,CY790=$L788,CY790=$M788,CY790=$N788,CY790=$O788,CY790=$P788,CY790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(CZ790=$H788,CZ790=$I788,CZ790=$J788,CZ790=$K788,CZ790=$L788,CZ790=$M788,CZ790=$N788,CZ790=$O788,CZ790=$P788,CZ790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(DA790=$H788,DA790=$I788,DA790=$J788,DA790=$K788,DA790=$L788,DA790=$M788,DA790=$N788,DA790=$O788,DA790=$P788,DA790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(DB790=$H788,DB790=$I788,DB790=$J788,DB790=$K788,DB790=$L788,DB790=$M788,DB790=$N788,DB790=$O788,DB790=$P788,DB790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":"0"},{"$f":"IF((OR(DC790=$H788,DC790=$I788,DC790=$J788,DC790=$K788,DC790=$L788,DC790=$M788,DC790=$N788,DC790=$O788,DC790=$P788,DC790=$Q788)),CS!$G$133*SUM($G781),\"0\")","v":218185.35320803631}]
[0,"Fire Protection","Replacement Capital Cost","Replacement Present Value",null,null,null,{"$f":"H791/((1+CV!$F$9)^H790)","v":0},{"$f":"I791/((1+CV!$F$9)^I790)","v":0},{"$f":"J791/((1+CV!$F$9)^J790)","v":0},{"$f":"K791/((1+CV!$F$9)^K790)","v":0},{"$f":"L791/((1+CV!$F$9)^L790)","v":0},{"$f":"M791/((1+CV!$F$9)^M790)","v":0},{"$f":"N791/((1+CV!$F$9)^N790)","v":0},{"$f":"O791/((1+CV!$F$9)^O790)","v":0},{"$f":"P791/((1+CV!$F$9)^P790)","v":0},{"$f":"Q791/((1+CV!$F$9)^Q790)","v":0},{"$f":"R791/((1+CV!$F$9)^R790)","v":0},{"$f":"S791/((1+CV!$F$9)^S790)","v":0},{"$f":"T791/((1+CV!$F$9)^T790)","v":0},{"$f":"U791/((1+CV!$F$9)^U790)","v":0},{"$f":"V791/((1+CV!$F$9)^V790)","v":0},{"$f":"W791/((1+CV!$F$9)^W790)","v":0},{"$f":"X791/((1+CV!$F$9)^X790)","v":0},{"$f":"Y791/((1+CV!$F$9)^Y790)","v":0},{"$f":"Z791/((1+CV!$F$9)^Z790)","v":0},{"$f":"AA791/((1+CV!$F$9)^AA790)","v":0},{"$f":"AB791/((1+CV!$F$9)^AB790)","v":0},{"$f":"AC791/((1+CV!$F$9)^AC790)","v":0},{"$f":"AD791/((1+CV!$F$9)^AD790)","v":0},{"$f":"AE791/((1+CV!$F$9)^AE790)","v":0},{"$f":"AF791/((1+CV!$F$9)^AF790)","v":50836.888493481129},{"$f":"AG791/((1+CV!$F$9)^AG790)","v":0},{"$f":"AH791/((1+CV!$F$9)^AH790)","v":0},{"$f":"AI791/((1+CV!$F$9)^AI790)","v":0},{"$f":"AJ791/((1+CV!$F$9)^AJ790)","v":0},{"$f":"AK791/((1+CV!$F$9)^AK790)","v":0},{"$f":"AL791/((1+CV!$F$9)^AL790)","v":0},{"$f":"AM791/((1+CV!$F$9)^AM790)","v":0},{"$f":"AN791/((1+CV!$F$9)^AN790)","v":0},{"$f":"AO791/((1+CV!$F$9)^AO790)","v":0},{"$f":"AP791/((1+CV!$F$9)^AP790)","v":0},{"$f":"AQ791/((1+CV!$F$9)^AQ790)","v":0},{"$f":"AR791/((1+CV!$F$9)^AR790)","v":0},{"$f":"AS791/((1+CV!$F$9)^AS790)","v":0},{"$f":"AT791/((1+CV!$F$9)^AT790)","v":0},{"$f":"AU791/((1+CV!$F$9)^AU790)","v":0},{"$f":"AV791/((1+CV!$F$9)^AV790)","v":0},{"$f":"AW791/((1+CV!$F$9)^AW790)","v":0},{"$f":"AX791/((1+CV!$F$9)^AX790)","v":0},{"$f":"AY791/((1+CV!$F$9)^AY790)","v":0},{"$f":"AZ791/((1+CV!$F$9)^AZ790)","v":0},{"$f":"BA791/((1+CV!$F$9)^BA790)","v":0},{"$f":"BB791/((1+CV!$F$9)^BB790)","v":0},{"$f":"BC791/((1+CV!$F$9)^BC790)","v":0},{"$f":"BD791/((1+CV!$F$9)^BD790)","v":0},{"$f":"BE791/((1+CV!$F$9)^BE790)","v":11844.925398060333},{"$f":"BF791/((1+CV!$F$9)^BF790)","v":0},{"$f":"BG791/((1+CV!$F$9)^BG790)","v":0},{"$f":"BH791/((1+CV!$F$9)^BH790)","v":0},{"$f":"BI791/((1+CV!$F$9)^BI790)","v":0},{"$f":"BJ791/((1+CV!$F$9)^BJ790)","v":0},{"$f":"BK791/((1+CV!$F$9)^BK790)","v":0},{"$f":"BL791/((1+CV!$F$9)^BL790)","v":0},{"$f":"BM791/((1+CV!$F$9)^BM790)","v":0},{"$f":"BN791/((1+CV!$F$9)^BN790)","v":0},{"$f":"BO791/((1+CV!$F$9)^BO790)","v":0},{"$f":"BP791/((1+CV!$F$9)^BP790)","v":0},{"$f":"BQ791/((1+CV!$F$9)^BQ790)","v":0},{"$f":"BR791/((1+CV!$F$9)^BR790)","v":0},{"$f":"BS791/((1+CV!$F$9)^BS790)","v":0},{"$f":"BT791/((1+CV!$F$9)^BT790)","v":0},{"$f":"BU791/((1+CV!$F$9)^BU790)","v":0},{"$f":"BV791/((1+CV!$F$9)^BV790)","v":0},{"$f":"BW791/((1+CV!$F$9)^BW790)","v":0},{"$f":"BX791/((1+CV!$F$9)^BX790)","v":0},{"$f":"BY791/((1+CV!$F$9)^BY790)","v":0},{"$f":"BZ791/((1+CV!$F$9)^BZ790)","v":0},{"$f":"CA791/((1+CV!$F$9)^CA790)","v":0},{"$f":"CB791/((1+CV!$F$9)^CB790)","v":0},{"$f":"CC791/((1+CV!$F$9)^CC790)","v":0},{"$f":"CD791/((1+CV!$F$9)^CD790)","v":2759.8513961688636},{"$f":"CE791/((1+CV!$F$9)^CE790)","v":0},{"$f":"CF791/((1+CV!$F$9)^CF790)","v":0},{"$f":"CG791/((1+CV!$F$9)^CG790)","v":0},{"$f":"CH791/((1+CV!$F$9)^CH790)","v":0},{"$f":"CI791/((1+CV!$F$9)^CI790)","v":0},{"$f":"CJ791/((1+CV!$F$9)^CJ790)","v":0},{"$f":"CK791/((1+CV!$F$9)^CK790)","v":0},{"$f":"CL791/((1+CV!$F$9)^CL790)","v":0},{"$f":"CM791/((1+CV!$F$9)^CM790)","v":0},{"$f":"CN791/((1+CV!$F$9)^CN790)","v":0},{"$f":"CO791/((1+CV!$F$9)^CO790)","v":0},{"$f":"CP791/((1+CV!$F$9)^CP790)","v":0},{"$f":"CQ791/((1+CV!$F$9)^CQ790)","v":0},{"$f":"CR791/((1+CV!$F$9)^CR790)","v":0},{"$f":"CS791/((1+CV!$F$9)^CS790)","v":0},{"$f":"CT791/((1+CV!$F$9)^CT790)","v":0},{"$f":"CU791/((1+CV!$F$9)^CU790)","v":0},{"$f":"CV791/((1+CV!$F$9)^CV790)","v":0},{"$f":"CW791/((1+CV!$F$9)^CW790)","v":0},{"$f":"CX791/((1+CV!$F$9)^CX790)","v":0},{"$f":"CY791/((1+CV!$F$9)^CY790)","v":0},{"$f":"CZ791/((1+CV!$F$9)^CZ790)","v":0},{"$f":"DA791/((1+CV!$F$9)^DA790)","v":0},{"$f":"DB791/((1+CV!$F$9)^DB790)","v":0},{"$f":"DC791/((1+CV!$F$9)^DC790)","v":643.04159570160846}]
[0,"Fire Protection","Replacement Capital Cost","Replacement Present Value",null,null,{"$f":"SUM(H792:DC792)","v":66084.706883411942}]
[0,"Fire Protection","Replacement Capital Cost"]
[0,"Fire Protection","COMPLETE DEVELOPMENT COSTS (total $)"]
[0,"Fire Protection","COMPLETE DEVELOPMENT COSTS (total $)","Initial Capital Cost ($)",null,null,{"$f":"G781*(1-CS!F73)","v":218185.35320803631},"Reduced by Costs Savings Percentage in Place"]
[0,"Fire Protection","COMPLETE DEVELOPMENT COSTS (total $)","Initial Capital Cost plus Replacement Costs ($)",null,null,{"$f":"G796+G793","v":284270.06009144825}]
[0,"Fire Protection","COMPLETE DEVELOPMENT COSTS (total $)","Annual Capital Cost ($)",null,null,{"$f":"-PMT(CV!$F$9,100,G797)","v":17106.620686659724}]
[0,"Fire Protection","COMPLETE DEVELOPMENT COSTS (total $)","Annual O&M Cost ($)",null,null,{"$f":"G783","v":1781040}]
[0,"Fire Protection","COMPLETE DEVELOPMENT COSTS (total $)","Lifecycle Cost ($)",null,null,{"$f":"G798+G799","v":1798146.6206866598}]
[0,"Fire Protection","COMPLETE DEVELOPMENT COSTS (total $)"]
[0,"Fire Protection","COMPLETE DEVELOPMENT COSTS ($/hh)"]
[0,"Fire Protection","COMPLETE DEVELOPMENT COSTS ($/hh)","Initial Capital Cost ($/hh)",null,null,{"$f":"G796/DC!$G$41","v":40.181464679196374}]
[0,"Fire Protection","COMPLETE DEVELOPMENT COSTS ($/hh)","Initial Capital Cost plus Replacement Costs ($/hh)",null,null,{"$f":"G797/DC!$G$41","v":52.3517606061599}]
[0,"Fire Protection","COMPLETE DEVELOPMENT COSTS ($/hh)","Annual Capital Cost ($/hh)",null,null,{"$f":"G798/DC!$G$41","v":3.1503905500294151}]
[0,"Fire Protection","COMPLETE DEVELOPMENT COSTS ($/hh)","Annual O&M Cost ($/hh)",null,null,{"$f":"G799/DC!$G$41","v":328}]
[0,"Fire Protection","COMPLETE DEVELOPMENT COSTS ($/hh)","Lifecycle Cost ($/hh)",null,null,{"$f":"G800/DC!$G$41","v":331.15039055002944}]
[0,"Fire Protection","COMPLETE DEVELOPMENT COSTS ($/hh)"]
[0,"Fire Protection","RESIDENTIAL PORTION OF COSTS (total $)"]
[0,"Fire Protection","RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost ($)",null,null,{"$f":"G796*A!$F$13","v":218185.35320803631}]
[0,"Fire Protection","RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost plus Replacement Costs ($)",null,null,{"$f":"G797*A!$F$13","v":284270.06009144825}]
[0,"Fire Protection","RESIDENTIAL PORTION OF COSTS (total $)","Annual Capital Cost ($)",null,null,{"$f":"G798*A!$F$13","v":17106.620686659724}]
[0,"Fire Protection","RESIDENTIAL PORTION OF COSTS (total $)","Annual O&M Cost ($)",null,null,{"$f":"G799*A!$F$13","v":1781040}]
[0,"Fire Protection","RESIDENTIAL PORTION OF COSTS (total $)","Lifecycle Cost ($)",null,null,{"$f":"G800*A!$F$13","v":1798146.6206866598}]
[0,"Fire Protection","RESIDENTIAL PORTION OF COSTS (total $)"]
[0,"Fire Protection","RESIDENTIAL PORTION OF COSTS ($/hh)"]
[0,"Fire Protection","RESIDENTIAL PORTION OF COSTS ($/hh)","Initial Capital Cost ($/hh)",null,null,{"$f":"G810/DC!$G$41","v":40.181464679196374}]
[0,"Fire Protection","RESIDENTIAL PORTION OF COSTS ($/hh)","Initial Capital Cost plus Replacement Costs ($/hh)",null,null,{"$f":"G811/DC!$G$41","v":52.3517606061599}]
[0,"Fire Protection","RESIDENTIAL PORTION OF COSTS ($/hh)","Annual Capital Cost ($/hh)",null,null,{"$f":"G812/DC!$G$41","v":3.1503905500294151}]
[0,"Fire Protection","RESIDENTIAL PORTION OF COSTS ($/hh)","Annual O&M Cost ($/hh)",null,null,{"$f":"G813/DC!$G$41","v":328}]
[0,"Fire Protection","RESIDENTIAL PORTION OF COSTS ($/hh)","Lifecycle Cost ($/hh)",null,null,{"$f":"G814/DC!$G$41","v":331.15039055002944}]
[0,"Fire Protection","RESIDENTIAL PORTION OF COSTS ($/hh)"]
[0,"Fire Protection","RESIDENTIAL PORTION OF COSTS ($/gross ha)"]
[0,"Fire Protection","RESIDENTIAL PORTION OF COSTS ($/gross ha)","Initial Capital Cost ($/gross ha)",null,null,{"$f":"G810/DC!$F$14","v":5454.6338302009081}]
[0,"Fire Protection","RESIDENTIAL PORTION OF COSTS ($/gross ha)","Initial Capital Cost plus Replacement Costs ($/gross ha)",null,null,{"$f":"G811/DC!$F$14","v":7106.7515022862062}]
[0,"Fire Protection","RESIDENTIAL PORTION OF COSTS ($/gross ha)","Annual Capital Cost ($/gross ha)",null,null,{"$f":"G812/DC!$F$14","v":427.66551716649309}]
[0,"Fire Protection","RESIDENTIAL PORTION OF COSTS ($/gross ha)","Annual O&M Cost ($/gross ha)",null,null,{"$f":"G813/DC!$F$14","v":44526}]
[0,"Fire Protection","RESIDENTIAL PORTION OF COSTS ($/gross ha)","Lifecycle Cost ($/gross ha)",null,null,{"$f":"G814/DC!$F$14","v":44953.665517166497}]
[0,"Fire Protection","RESIDENTIAL PORTION OF COSTS ($/gross ha)"]
[0,"Fire Protection","RESIDENTIAL PORTION OF COSTS ($/pp)"]
[0,"Fire Protection","RESIDENTIAL PORTION OF COSTS ($/pp)","Initial Capital Cost ($/pp)",null,null,{"$f":"G810/DC!$G$63","v":24.493191873376325}]
[0,"Fire Protection","RESIDENTIAL PORTION OF COSTS ($/pp)","Initial Capital Cost plus Replacement Costs ($/pp)",null,null,{"$f":"G811/DC!$G$63","v":31.911771451666844}]
[0,"Fire Protection","RESIDENTIAL PORTION OF COSTS ($/pp)","Annual Capital Cost ($/pp)",null,null,{"$f":"G812/DC!$G$63","v":1.9203660402626543}]
[0,"Fire Protection","RESIDENTIAL PORTION OF COSTS ($/pp)","Annual O&M Cost ($/pp)",null,null,{"$f":"G813/DC!$G$63","v":199.93713515940726}]
[0,"Fire Protection","RESIDENTIAL PORTION OF COSTS ($/pp)","Lifecycle Cost ($/pp)",null,null,{"$f":"G814/DC!$G$63","v":201.85750119966994}]
[0,"Fire Protection","RESIDENTIAL PORTION OF COSTS ($/pp)"]
[0,"Fire Protection","NON-RESIDENTIAL PORTION OF COSTS (total $)"]
[0,"Fire Protection","NON-RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost ($)",null,null,{"$f":"G796-G810","v":0}]
[0,"Fire Protection","NON-RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost plus Replacement Costs ($)",null,null,{"$f":"G797-G811","v":0}]
[0,"Fire Protection","NON-RESIDENTIAL PORTION OF COSTS (total $)","Annual Capital Cost ($)",null,null,{"$f":"G798-G812","v":0}]
[0,"Fire Protection","NON-RESIDENTIAL PORTION OF COSTS (total $)","Annual O&M Cost ($)",null,null,{"$f":"G799-G813","v":0}]
[0,"Fire Protection","NON-RESIDENTIAL PORTION OF COSTS (total $)","Lifecycle Cost ($)",null,null,{"$f":"G800-G814","v":0}]
[0,"Fire Protection","NON-RESIDENTIAL PORTION OF COSTS (total $)"]
[0,"Fire Protection","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY"]
[0,"Fire Protection","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Ann. Lifecycle Costs ",null,null,null,"replacement cost allocated same as capital % allocation"]
[0,"Fire Protection","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Residential Cost to the Municipality ($)",null,null,{"$f":"G848*A!F$13","v":1798146.6206866598}]
[0,"Fire Protection","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Non-Residential Cost to the Municipality ($)",null,null,{"$f":"G848-G846","v":0}]
[0,"Fire Protection","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Complete Development Cost to the Municipality ($)",null,null,{"$f":"D1636","v":1798146.6206866598}]
[0,"Fire Protection","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY"]
[0,"Police Service"]
[0,"Police Service"]
[0,"Police Service","Initial Capital Cost"]
[0,"Police Service","Initial Capital Cost","Police Service Cost ($)",null,null,{"$f":"CV!F112*DC!G41","v":112611.79520414777}]
[0,"Police Service","O&M Cost"]
[0,"Police Service","O&M Cost","Police Service Operation Cost ($)",null,null,{"$f":"CV!F115*DC!G41","v":2704140}]
[0,"Police Service","Replacement Capital Cost"]
[0,"Police Service",{"$f":"OFFSET(C857,-1,0)","v":"Replacement Capital Cost"},"Replacement Period (Years)",null,null,{"$f":"CS!F135","v":25}]
[0,"Police Service","Replacement Capital Cost","Times (Lifecycle / Replacement Period)",null,null,{"$f":"TRUNC(100/G857,0)","v":4}]
[0,"Police Service","Replacement Capital Cost",null,null,"Breakdown of times (lifecycle/replacement period) in cycles",null,1,2,3,4,5,6,7,8,9,10]
[0,"Police Service","Replacement Capital Cost",null,null,"Breakdown of times (lifecycle/replacement period) in years",{"$f":"G857*G858","v":100},{"$f":"IF(G857*H859<=G860,G857*H859,0)","v":25},{"$f":"IF(G857*I859<=G860,G857*I859,0)","v":50},{"$f":"IF(G857*J859<=G860,G857*J859,0)","v":75},{"$f":"IF(G857*K859<=G860,G857*K859,0)","v":100},{"$f":"IF(G857*L859<=G860,G857*L859,0)","v":0},{"$f":"IF(G857*M859<=G860,G857*M859,0)","v":0},{"$f":"IF(G857*N859<=G860,G857*N859,0)","v":0},{"$f":"IF(H857*O859<=H860,H857*O859,0)","v":0},{"$f":"IF(I857*P859<=I860,I857*P859,0)","v":0},{"$f":"IF(J857*Q859<=J860,J857*Q859,0)","v":0}]
[0,"Police Service","Replacement Capital Cost"]
[0,"Police Service","Replacement Capital Cost","Replacement Period",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
[0,"Police Service","Replacement Capital Cost","Replacements",null,null,null,{"$f":"IF((OR(H862=$H860,H862=$I860,H862=$J860,H862=$K860,H862=$L860,H862=$M860,H862=$N860,H862=$O860,H862=$P860,H862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(I862=$H860,I862=$I860,I862=$J860,I862=$K860,I862=$L860,I862=$M860,I862=$N860,I862=$O860,I862=$P860,I862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(J862=$H860,J862=$I860,J862=$J860,J862=$K860,J862=$L860,J862=$M860,J862=$N860,J862=$O860,J862=$P860,J862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(K862=$H860,K862=$I860,K862=$J860,K862=$K860,K862=$L860,K862=$M860,K862=$N860,K862=$O860,K862=$P860,K862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(L862=$H860,L862=$I860,L862=$J860,L862=$K860,L862=$L860,L862=$M860,L862=$N860,L862=$O860,L862=$P860,L862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(M862=$H860,M862=$I860,M862=$J860,M862=$K860,M862=$L860,M862=$M860,M862=$N860,M862=$O860,M862=$P860,M862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(N862=$H860,N862=$I860,N862=$J860,N862=$K860,N862=$L860,N862=$M860,N862=$N860,N862=$O860,N862=$P860,N862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(O862=$H860,O862=$I860,O862=$J860,O862=$K860,O862=$L860,O862=$M860,O862=$N860,O862=$O860,O862=$P860,O862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(P862=$H860,P862=$I860,P862=$J860,P862=$K860,P862=$L860,P862=$M860,P862=$N860,P862=$O860,P862=$P860,P862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(Q862=$H860,Q862=$I860,Q862=$J860,Q862=$K860,Q862=$L860,Q862=$M860,Q862=$N860,Q862=$O860,Q862=$P860,Q862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(R862=$H860,R862=$I860,R862=$J860,R862=$K860,R862=$L860,R862=$M860,R862=$N860,R862=$O860,R862=$P860,R862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(S862=$H860,S862=$I860,S862=$J860,S862=$K860,S862=$L860,S862=$M860,S862=$N860,S862=$O860,S862=$P860,S862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(T862=$H860,T862=$I860,T862=$J860,T862=$K860,T862=$L860,T862=$M860,T862=$N860,T862=$O860,T862=$P860,T862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(U862=$H860,U862=$I860,U862=$J860,U862=$K860,U862=$L860,U862=$M860,U862=$N860,U862=$O860,U862=$P860,U862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(V862=$H860,V862=$I860,V862=$J860,V862=$K860,V862=$L860,V862=$M860,V862=$N860,V862=$O860,V862=$P860,V862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(W862=$H860,W862=$I860,W862=$J860,W862=$K860,W862=$L860,W862=$M860,W862=$N860,W862=$O860,W862=$P860,W862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(X862=$H860,X862=$I860,X862=$J860,X862=$K860,X862=$L860,X862=$M860,X862=$N860,X862=$O860,X862=$P860,X862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(Y862=$H860,Y862=$I860,Y862=$J860,Y862=$K860,Y862=$L860,Y862=$M860,Y862=$N860,Y862=$O860,Y862=$P860,Y862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(Z862=$H860,Z862=$I860,Z862=$J860,Z862=$K860,Z862=$L860,Z862=$M860,Z862=$N860,Z862=$O860,Z862=$P860,Z862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(AA862=$H860,AA862=$I860,AA862=$J860,AA862=$K860,AA862=$L860,AA862=$M860,AA862=$N860,AA862=$O860,AA862=$P860,AA862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(AB862=$H860,AB862=$I860,AB862=$J860,AB862=$K860,AB862=$L860,AB862=$M860,AB862=$N860,AB862=$O860,AB862=$P860,AB862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(AC862=$H860,AC862=$I860,AC862=$J860,AC862=$K860,AC862=$L860,AC862=$M860,AC862=$N860,AC862=$O860,AC862=$P860,AC862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(AD862=$H860,AD862=$I860,AD862=$J860,AD862=$K860,AD862=$L860,AD862=$M860,AD862=$N860,AD862=$O860,AD862=$P860,AD862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(AE862=$H860,AE862=$I860,AE862=$J860,AE862=$K860,AE862=$L860,AE862=$M860,AE862=$N860,AE862=$O860,AE862=$P860,AE862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(AF862=$H860,AF862=$I860,AF862=$J860,AF862=$K860,AF862=$L860,AF862=$M860,AF862=$N860,AF862=$O860,AF862=$P860,AF862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":112611.79520414777},{"$f":"IF((OR(AG862=$H860,AG862=$I860,AG862=$J860,AG862=$K860,AG862=$L860,AG862=$M860,AG862=$N860,AG862=$O860,AG862=$P860,AG862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(AH862=$H860,AH862=$I860,AH862=$J860,AH862=$K860,AH862=$L860,AH862=$M860,AH862=$N860,AH862=$O860,AH862=$P860,AH862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(AI862=$H860,AI862=$I860,AI862=$J860,AI862=$K860,AI862=$L860,AI862=$M860,AI862=$N860,AI862=$O860,AI862=$P860,AI862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(AJ862=$H860,AJ862=$I860,AJ862=$J860,AJ862=$K860,AJ862=$L860,AJ862=$M860,AJ862=$N860,AJ862=$O860,AJ862=$P860,AJ862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(AK862=$H860,AK862=$I860,AK862=$J860,AK862=$K860,AK862=$L860,AK862=$M860,AK862=$N860,AK862=$O860,AK862=$P860,AK862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(AL862=$H860,AL862=$I860,AL862=$J860,AL862=$K860,AL862=$L860,AL862=$M860,AL862=$N860,AL862=$O860,AL862=$P860,AL862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(AM862=$H860,AM862=$I860,AM862=$J860,AM862=$K860,AM862=$L860,AM862=$M860,AM862=$N860,AM862=$O860,AM862=$P860,AM862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(AN862=$H860,AN862=$I860,AN862=$J860,AN862=$K860,AN862=$L860,AN862=$M860,AN862=$N860,AN862=$O860,AN862=$P860,AN862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(AO862=$H860,AO862=$I860,AO862=$J860,AO862=$K860,AO862=$L860,AO862=$M860,AO862=$N860,AO862=$O860,AO862=$P860,AO862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(AP862=$H860,AP862=$I860,AP862=$J860,AP862=$K860,AP862=$L860,AP862=$M860,AP862=$N860,AP862=$O860,AP862=$P860,AP862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(AQ862=$H860,AQ862=$I860,AQ862=$J860,AQ862=$K860,AQ862=$L860,AQ862=$M860,AQ862=$N860,AQ862=$O860,AQ862=$P860,AQ862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(AR862=$H860,AR862=$I860,AR862=$J860,AR862=$K860,AR862=$L860,AR862=$M860,AR862=$N860,AR862=$O860,AR862=$P860,AR862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(AS862=$H860,AS862=$I860,AS862=$J860,AS862=$K860,AS862=$L860,AS862=$M860,AS862=$N860,AS862=$O860,AS862=$P860,AS862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(AT862=$H860,AT862=$I860,AT862=$J860,AT862=$K860,AT862=$L860,AT862=$M860,AT862=$N860,AT862=$O860,AT862=$P860,AT862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(AU862=$H860,AU862=$I860,AU862=$J860,AU862=$K860,AU862=$L860,AU862=$M860,AU862=$N860,AU862=$O860,AU862=$P860,AU862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(AV862=$H860,AV862=$I860,AV862=$J860,AV862=$K860,AV862=$L860,AV862=$M860,AV862=$N860,AV862=$O860,AV862=$P860,AV862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(AW862=$H860,AW862=$I860,AW862=$J860,AW862=$K860,AW862=$L860,AW862=$M860,AW862=$N860,AW862=$O860,AW862=$P860,AW862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(AX862=$H860,AX862=$I860,AX862=$J860,AX862=$K860,AX862=$L860,AX862=$M860,AX862=$N860,AX862=$O860,AX862=$P860,AX862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(AY862=$H860,AY862=$I860,AY862=$J860,AY862=$K860,AY862=$L860,AY862=$M860,AY862=$N860,AY862=$O860,AY862=$P860,AY862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(AZ862=$H860,AZ862=$I860,AZ862=$J860,AZ862=$K860,AZ862=$L860,AZ862=$M860,AZ862=$N860,AZ862=$O860,AZ862=$P860,AZ862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(BA862=$H860,BA862=$I860,BA862=$J860,BA862=$K860,BA862=$L860,BA862=$M860,BA862=$N860,BA862=$O860,BA862=$P860,BA862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(BB862=$H860,BB862=$I860,BB862=$J860,BB862=$K860,BB862=$L860,BB862=$M860,BB862=$N860,BB862=$O860,BB862=$P860,BB862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(BC862=$H860,BC862=$I860,BC862=$J860,BC862=$K860,BC862=$L860,BC862=$M860,BC862=$N860,BC862=$O860,BC862=$P860,BC862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(BD862=$H860,BD862=$I860,BD862=$J860,BD862=$K860,BD862=$L860,BD862=$M860,BD862=$N860,BD862=$O860,BD862=$P860,BD862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(BE862=$H860,BE862=$I860,BE862=$J860,BE862=$K860,BE862=$L860,BE862=$M860,BE862=$N860,BE862=$O860,BE862=$P860,BE862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":112611.79520414777},{"$f":"IF((OR(BF862=$H860,BF862=$I860,BF862=$J860,BF862=$K860,BF862=$L860,BF862=$M860,BF862=$N860,BF862=$O860,BF862=$P860,BF862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(BG862=$H860,BG862=$I860,BG862=$J860,BG862=$K860,BG862=$L860,BG862=$M860,BG862=$N860,BG862=$O860,BG862=$P860,BG862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(BH862=$H860,BH862=$I860,BH862=$J860,BH862=$K860,BH862=$L860,BH862=$M860,BH862=$N860,BH862=$O860,BH862=$P860,BH862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(BI862=$H860,BI862=$I860,BI862=$J860,BI862=$K860,BI862=$L860,BI862=$M860,BI862=$N860,BI862=$O860,BI862=$P860,BI862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(BJ862=$H860,BJ862=$I860,BJ862=$J860,BJ862=$K860,BJ862=$L860,BJ862=$M860,BJ862=$N860,BJ862=$O860,BJ862=$P860,BJ862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(BK862=$H860,BK862=$I860,BK862=$J860,BK862=$K860,BK862=$L860,BK862=$M860,BK862=$N860,BK862=$O860,BK862=$P860,BK862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(BL862=$H860,BL862=$I860,BL862=$J860,BL862=$K860,BL862=$L860,BL862=$M860,BL862=$N860,BL862=$O860,BL862=$P860,BL862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(BM862=$H860,BM862=$I860,BM862=$J860,BM862=$K860,BM862=$L860,BM862=$M860,BM862=$N860,BM862=$O860,BM862=$P860,BM862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(BN862=$H860,BN862=$I860,BN862=$J860,BN862=$K860,BN862=$L860,BN862=$M860,BN862=$N860,BN862=$O860,BN862=$P860,BN862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(BO862=$H860,BO862=$I860,BO862=$J860,BO862=$K860,BO862=$L860,BO862=$M860,BO862=$N860,BO862=$O860,BO862=$P860,BO862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(BP862=$H860,BP862=$I860,BP862=$J860,BP862=$K860,BP862=$L860,BP862=$M860,BP862=$N860,BP862=$O860,BP862=$P860,BP862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(BQ862=$H860,BQ862=$I860,BQ862=$J860,BQ862=$K860,BQ862=$L860,BQ862=$M860,BQ862=$N860,BQ862=$O860,BQ862=$P860,BQ862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(BR862=$H860,BR862=$I860,BR862=$J860,BR862=$K860,BR862=$L860,BR862=$M860,BR862=$N860,BR862=$O860,BR862=$P860,BR862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(BS862=$H860,BS862=$I860,BS862=$J860,BS862=$K860,BS862=$L860,BS862=$M860,BS862=$N860,BS862=$O860,BS862=$P860,BS862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(BT862=$H860,BT862=$I860,BT862=$J860,BT862=$K860,BT862=$L860,BT862=$M860,BT862=$N860,BT862=$O860,BT862=$P860,BT862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(BU862=$H860,BU862=$I860,BU862=$J860,BU862=$K860,BU862=$L860,BU862=$M860,BU862=$N860,BU862=$O860,BU862=$P860,BU862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(BV862=$H860,BV862=$I860,BV862=$J860,BV862=$K860,BV862=$L860,BV862=$M860,BV862=$N860,BV862=$O860,BV862=$P860,BV862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(BW862=$H860,BW862=$I860,BW862=$J860,BW862=$K860,BW862=$L860,BW862=$M860,BW862=$N860,BW862=$O860,BW862=$P860,BW862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(BX862=$H860,BX862=$I860,BX862=$J860,BX862=$K860,BX862=$L860,BX862=$M860,BX862=$N860,BX862=$O860,BX862=$P860,BX862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(BY862=$H860,BY862=$I860,BY862=$J860,BY862=$K860,BY862=$L860,BY862=$M860,BY862=$N860,BY862=$O860,BY862=$P860,BY862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(BZ862=$H860,BZ862=$I860,BZ862=$J860,BZ862=$K860,BZ862=$L860,BZ862=$M860,BZ862=$N860,BZ862=$O860,BZ862=$P860,BZ862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(CA862=$H860,CA862=$I860,CA862=$J860,CA862=$K860,CA862=$L860,CA862=$M860,CA862=$N860,CA862=$O860,CA862=$P860,CA862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(CB862=$H860,CB862=$I860,CB862=$J860,CB862=$K860,CB862=$L860,CB862=$M860,CB862=$N860,CB862=$O860,CB862=$P860,CB862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(CC862=$H860,CC862=$I860,CC862=$J860,CC862=$K860,CC862=$L860,CC862=$M860,CC862=$N860,CC862=$O860,CC862=$P860,CC862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(CD862=$H860,CD862=$I860,CD862=$J860,CD862=$K860,CD862=$L860,CD862=$M860,CD862=$N860,CD862=$O860,CD862=$P860,CD862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":112611.79520414777},{"$f":"IF((OR(CE862=$H860,CE862=$I860,CE862=$J860,CE862=$K860,CE862=$L860,CE862=$M860,CE862=$N860,CE862=$O860,CE862=$P860,CE862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(CF862=$H860,CF862=$I860,CF862=$J860,CF862=$K860,CF862=$L860,CF862=$M860,CF862=$N860,CF862=$O860,CF862=$P860,CF862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(CG862=$H860,CG862=$I860,CG862=$J860,CG862=$K860,CG862=$L860,CG862=$M860,CG862=$N860,CG862=$O860,CG862=$P860,CG862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(CH862=$H860,CH862=$I860,CH862=$J860,CH862=$K860,CH862=$L860,CH862=$M860,CH862=$N860,CH862=$O860,CH862=$P860,CH862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(CI862=$H860,CI862=$I860,CI862=$J860,CI862=$K860,CI862=$L860,CI862=$M860,CI862=$N860,CI862=$O860,CI862=$P860,CI862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(CJ862=$H860,CJ862=$I860,CJ862=$J860,CJ862=$K860,CJ862=$L860,CJ862=$M860,CJ862=$N860,CJ862=$O860,CJ862=$P860,CJ862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(CK862=$H860,CK862=$I860,CK862=$J860,CK862=$K860,CK862=$L860,CK862=$M860,CK862=$N860,CK862=$O860,CK862=$P860,CK862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(CL862=$H860,CL862=$I860,CL862=$J860,CL862=$K860,CL862=$L860,CL862=$M860,CL862=$N860,CL862=$O860,CL862=$P860,CL862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(CM862=$H860,CM862=$I860,CM862=$J860,CM862=$K860,CM862=$L860,CM862=$M860,CM862=$N860,CM862=$O860,CM862=$P860,CM862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(CN862=$H860,CN862=$I860,CN862=$J860,CN862=$K860,CN862=$L860,CN862=$M860,CN862=$N860,CN862=$O860,CN862=$P860,CN862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(CO862=$H860,CO862=$I860,CO862=$J860,CO862=$K860,CO862=$L860,CO862=$M860,CO862=$N860,CO862=$O860,CO862=$P860,CO862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(CP862=$H860,CP862=$I860,CP862=$J860,CP862=$K860,CP862=$L860,CP862=$M860,CP862=$N860,CP862=$O860,CP862=$P860,CP862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(CQ862=$H860,CQ862=$I860,CQ862=$J860,CQ862=$K860,CQ862=$L860,CQ862=$M860,CQ862=$N860,CQ862=$O860,CQ862=$P860,CQ862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(CR862=$H860,CR862=$I860,CR862=$J860,CR862=$K860,CR862=$L860,CR862=$M860,CR862=$N860,CR862=$O860,CR862=$P860,CR862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(CS862=$H860,CS862=$I860,CS862=$J860,CS862=$K860,CS862=$L860,CS862=$M860,CS862=$N860,CS862=$O860,CS862=$P860,CS862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(CT862=$H860,CT862=$I860,CT862=$J860,CT862=$K860,CT862=$L860,CT862=$M860,CT862=$N860,CT862=$O860,CT862=$P860,CT862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(CU862=$H860,CU862=$I860,CU862=$J860,CU862=$K860,CU862=$L860,CU862=$M860,CU862=$N860,CU862=$O860,CU862=$P860,CU862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(CV862=$H860,CV862=$I860,CV862=$J860,CV862=$K860,CV862=$L860,CV862=$M860,CV862=$N860,CV862=$O860,CV862=$P860,CV862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(CW862=$H860,CW862=$I860,CW862=$J860,CW862=$K860,CW862=$L860,CW862=$M860,CW862=$N860,CW862=$O860,CW862=$P860,CW862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(CX862=$H860,CX862=$I860,CX862=$J860,CX862=$K860,CX862=$L860,CX862=$M860,CX862=$N860,CX862=$O860,CX862=$P860,CX862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(CY862=$H860,CY862=$I860,CY862=$J860,CY862=$K860,CY862=$L860,CY862=$M860,CY862=$N860,CY862=$O860,CY862=$P860,CY862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(CZ862=$H860,CZ862=$I860,CZ862=$J860,CZ862=$K860,CZ862=$L860,CZ862=$M860,CZ862=$N860,CZ862=$O860,CZ862=$P860,CZ862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(DA862=$H860,DA862=$I860,DA862=$J860,DA862=$K860,DA862=$L860,DA862=$M860,DA862=$N860,DA862=$O860,DA862=$P860,DA862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(DB862=$H860,DB862=$I860,DB862=$J860,DB862=$K860,DB862=$L860,DB862=$M860,DB862=$N860,DB862=$O860,DB862=$P860,DB862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":"0"},{"$f":"IF((OR(DC862=$H860,DC862=$I860,DC862=$J860,DC862=$K860,DC862=$L860,DC862=$M860,DC862=$N860,DC862=$O860,DC862=$P860,DC862=$Q860)),CS!$G$135*SUM($G853),\"0\")","v":112611.79520414777}]
[0,"Police Service","Replacement Capital Cost","Replacement Present Value",null,null,null,{"$f":"H863/((1+CV!$F$9)^H862)","v":0},{"$f":"I863/((1+CV!$F$9)^I862)","v":0},{"$f":"J863/((1+CV!$F$9)^J862)","v":0},{"$f":"K863/((1+CV!$F$9)^K862)","v":0},{"$f":"L863/((1+CV!$F$9)^L862)","v":0},{"$f":"M863/((1+CV!$F$9)^M862)","v":0},{"$f":"N863/((1+CV!$F$9)^N862)","v":0},{"$f":"O863/((1+CV!$F$9)^O862)","v":0},{"$f":"P863/((1+CV!$F$9)^P862)","v":0},{"$f":"Q863/((1+CV!$F$9)^Q862)","v":0},{"$f":"R863/((1+CV!$F$9)^R862)","v":0},{"$f":"S863/((1+CV!$F$9)^S862)","v":0},{"$f":"T863/((1+CV!$F$9)^T862)","v":0},{"$f":"U863/((1+CV!$F$9)^U862)","v":0},{"$f":"V863/((1+CV!$F$9)^V862)","v":0},{"$f":"W863/((1+CV!$F$9)^W862)","v":0},{"$f":"X863/((1+CV!$F$9)^X862)","v":0},{"$f":"Y863/((1+CV!$F$9)^Y862)","v":0},{"$f":"Z863/((1+CV!$F$9)^Z862)","v":0},{"$f":"AA863/((1+CV!$F$9)^AA862)","v":0},{"$f":"AB863/((1+CV!$F$9)^AB862)","v":0},{"$f":"AC863/((1+CV!$F$9)^AC862)","v":0},{"$f":"AD863/((1+CV!$F$9)^AD862)","v":0},{"$f":"AE863/((1+CV!$F$9)^AE862)","v":0},{"$f":"AF863/((1+CV!$F$9)^AF862)","v":26238.39406115155},{"$f":"AG863/((1+CV!$F$9)^AG862)","v":0},{"$f":"AH863/((1+CV!$F$9)^AH862)","v":0},{"$f":"AI863/((1+CV!$F$9)^AI862)","v":0},{"$f":"AJ863/((1+CV!$F$9)^AJ862)","v":0},{"$f":"AK863/((1+CV!$F$9)^AK862)","v":0},{"$f":"AL863/((1+CV!$F$9)^AL862)","v":0},{"$f":"AM863/((1+CV!$F$9)^AM862)","v":0},{"$f":"AN863/((1+CV!$F$9)^AN862)","v":0},{"$f":"AO863/((1+CV!$F$9)^AO862)","v":0},{"$f":"AP863/((1+CV!$F$9)^AP862)","v":0},{"$f":"AQ863/((1+CV!$F$9)^AQ862)","v":0},{"$f":"AR863/((1+CV!$F$9)^AR862)","v":0},{"$f":"AS863/((1+CV!$F$9)^AS862)","v":0},{"$f":"AT863/((1+CV!$F$9)^AT862)","v":0},{"$f":"AU863/((1+CV!$F$9)^AU862)","v":0},{"$f":"AV863/((1+CV!$F$9)^AV862)","v":0},{"$f":"AW863/((1+CV!$F$9)^AW862)","v":0},{"$f":"AX863/((1+CV!$F$9)^AX862)","v":0},{"$f":"AY863/((1+CV!$F$9)^AY862)","v":0},{"$f":"AZ863/((1+CV!$F$9)^AZ862)","v":0},{"$f":"BA863/((1+CV!$F$9)^BA862)","v":0},{"$f":"BB863/((1+CV!$F$9)^BB862)","v":0},{"$f":"BC863/((1+CV!$F$9)^BC862)","v":0},{"$f":"BD863/((1+CV!$F$9)^BD862)","v":0},{"$f":"BE863/((1+CV!$F$9)^BE862)","v":6113.5098828698492},{"$f":"BF863/((1+CV!$F$9)^BF862)","v":0},{"$f":"BG863/((1+CV!$F$9)^BG862)","v":0},{"$f":"BH863/((1+CV!$F$9)^BH862)","v":0},{"$f":"BI863/((1+CV!$F$9)^BI862)","v":0},{"$f":"BJ863/((1+CV!$F$9)^BJ862)","v":0},{"$f":"BK863/((1+CV!$F$9)^BK862)","v":0},{"$f":"BL863/((1+CV!$F$9)^BL862)","v":0},{"$f":"BM863/((1+CV!$F$9)^BM862)","v":0},{"$f":"BN863/((1+CV!$F$9)^BN862)","v":0},{"$f":"BO863/((1+CV!$F$9)^BO862)","v":0},{"$f":"BP863/((1+CV!$F$9)^BP862)","v":0},{"$f":"BQ863/((1+CV!$F$9)^BQ862)","v":0},{"$f":"BR863/((1+CV!$F$9)^BR862)","v":0},{"$f":"BS863/((1+CV!$F$9)^BS862)","v":0},{"$f":"BT863/((1+CV!$F$9)^BT862)","v":0},{"$f":"BU863/((1+CV!$F$9)^BU862)","v":0},{"$f":"BV863/((1+CV!$F$9)^BV862)","v":0},{"$f":"BW863/((1+CV!$F$9)^BW862)","v":0},{"$f":"BX863/((1+CV!$F$9)^BX862)","v":0},{"$f":"BY863/((1+CV!$F$9)^BY862)","v":0},{"$f":"BZ863/((1+CV!$F$9)^BZ862)","v":0},{"$f":"CA863/((1+CV!$F$9)^CA862)","v":0},{"$f":"CB863/((1+CV!$F$9)^CB862)","v":0},{"$f":"CC863/((1+CV!$F$9)^CC862)","v":0},{"$f":"CD863/((1+CV!$F$9)^CD862)","v":1424.4394302807038},{"$f":"CE863/((1+CV!$F$9)^CE862)","v":0},{"$f":"CF863/((1+CV!$F$9)^CF862)","v":0},{"$f":"CG863/((1+CV!$F$9)^CG862)","v":0},{"$f":"CH863/((1+CV!$F$9)^CH862)","v":0},{"$f":"CI863/((1+CV!$F$9)^CI862)","v":0},{"$f":"CJ863/((1+CV!$F$9)^CJ862)","v":0},{"$f":"CK863/((1+CV!$F$9)^CK862)","v":0},{"$f":"CL863/((1+CV!$F$9)^CL862)","v":0},{"$f":"CM863/((1+CV!$F$9)^CM862)","v":0},{"$f":"CN863/((1+CV!$F$9)^CN862)","v":0},{"$f":"CO863/((1+CV!$F$9)^CO862)","v":0},{"$f":"CP863/((1+CV!$F$9)^CP862)","v":0},{"$f":"CQ863/((1+CV!$F$9)^CQ862)","v":0},{"$f":"CR863/((1+CV!$F$9)^CR862)","v":0},{"$f":"CS863/((1+CV!$F$9)^CS862)","v":0},{"$f":"CT863/((1+CV!$F$9)^CT862)","v":0},{"$f":"CU863/((1+CV!$F$9)^CU862)","v":0},{"$f":"CV863/((1+CV!$F$9)^CV862)","v":0},{"$f":"CW863/((1+CV!$F$9)^CW862)","v":0},{"$f":"CX863/((1+CV!$F$9)^CX862)","v":0},{"$f":"CY863/((1+CV!$F$9)^CY862)","v":0},{"$f":"CZ863/((1+CV!$F$9)^CZ862)","v":0},{"$f":"DA863/((1+CV!$F$9)^DA862)","v":0},{"$f":"DB863/((1+CV!$F$9)^DB862)","v":0},{"$f":"DC863/((1+CV!$F$9)^DC862)","v":331.89243649115275}]
[0,"Police Service","Replacement Capital Cost","Replacement Present Value",null,null,{"$f":"SUM(H864:DC864)","v":34108.235810793252}]
[{"$f":"OFFSET(A866,-1,0)","v":0},"Police Service","Replacement Capital Cost"]
[0,"Police Service","COMPLETE DEVELOPMENT COSTS (total $)"]
[0,"Police Service","COMPLETE DEVELOPMENT COSTS (total $)","Initial Capital Cost ($)",null,null,{"$f":"G853*(1-CS!F75)","v":112611.79520414777},"Reduced by Costs Savings Percentage in Place"]
[0,"Police Service","COMPLETE DEVELOPMENT COSTS (total $)","Initial Capital Cost plus Replacement Costs ($)",null,null,{"$f":"G868+G865","v":146720.03101494102}]
[0,"Police Service","COMPLETE DEVELOPMENT COSTS (total $)","Annual Capital Cost ($)",null,null,{"$f":"-PMT(CV!$F$9,100,G869)","v":8829.2235802114701}]
[0,"Police Service","COMPLETE DEVELOPMENT COSTS (total $)","Annual O&M Cost ($)",null,null,{"$f":"G855","v":2704140}]
[0,"Police Service","COMPLETE DEVELOPMENT COSTS (total $)","Lifecycle Cost ($)",null,null,{"$f":"G870+G871","v":2712969.2235802114}]
[0,"Police Service","COMPLETE DEVELOPMENT COSTS (total $)"]
[0,"Police Service","COMPLETE DEVELOPMENT COSTS ($/hh)"]
[0,"Police Service","COMPLETE DEVELOPMENT COSTS ($/hh)","Initial Capital Cost ($/hh)",null,null,{"$f":"G868/DC!$G$41","v":20.738820479585225}]
[0,"Police Service","COMPLETE DEVELOPMENT COSTS ($/hh)","Initial Capital Cost plus Replacement Costs ($/hh)",null,null,{"$f":"G869/DC!$G$41","v":27.020263538663173}]
[0,"Police Service","COMPLETE DEVELOPMENT COSTS ($/hh)","Annual Capital Cost ($/hh)",null,null,{"$f":"G870/DC!$G$41","v":1.6260080258216336}]
[0,"Police Service","COMPLETE DEVELOPMENT COSTS ($/hh)","Annual O&M Cost ($/hh)",null,null,{"$f":"G871/DC!$G$41","v":498}]
[0,"Police Service","COMPLETE DEVELOPMENT COSTS ($/hh)","Lifecycle Cost ($/hh)",null,null,{"$f":"G872/DC!$G$41","v":499.62600802582165}]
[0,"Police Service","COMPLETE DEVELOPMENT COSTS ($/hh)"]
[0,"Police Service","RESIDENTIAL PORTION OF COSTS (total $)"]
[0,"Police Service","RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost ($)",null,null,{"$f":"G868*A!$F$13","v":112611.79520414777}]
[0,"Police Service","RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost plus Replacement Costs ($)",null,null,{"$f":"G869*A!$F$13","v":146720.03101494102}]
[0,"Police Service","RESIDENTIAL PORTION OF COSTS (total $)","Annual Capital Cost ($)",null,null,{"$f":"G870*A!$F$13","v":8829.2235802114701}]
[0,"Police Service","RESIDENTIAL PORTION OF COSTS (total $)","Annual O&M Cost ($)",null,null,{"$f":"G871*A!$F$13","v":2704140}]
[0,"Police Service","RESIDENTIAL PORTION OF COSTS (total $)","Lifecycle Cost ($)",null,null,{"$f":"G872*A!$F$13","v":2712969.2235802114}]
[0,"Police Service","RESIDENTIAL PORTION OF COSTS (total $)"]
[0,"Police Service","RESIDENTIAL PORTION OF COSTS ($/hh)"]
[0,"Police Service","RESIDENTIAL PORTION OF COSTS ($/hh)","Initial Capital Cost ($/hh)",null,null,{"$f":"G882/DC!$G$41","v":20.738820479585225}]
[0,"Police Service","RESIDENTIAL PORTION OF COSTS ($/hh)","Initial Capital Cost plus Replacement Costs ($/hh)",null,null,{"$f":"G883/DC!$G$41","v":27.020263538663173}]
[0,"Police Service","RESIDENTIAL PORTION OF COSTS ($/hh)","Annual Capital Cost ($/hh)",null,null,{"$f":"G884/DC!$G$41","v":1.6260080258216336}]
[0,"Police Service","RESIDENTIAL PORTION OF COSTS ($/hh)","Annual O&M Cost ($/hh)",null,null,{"$f":"G885/DC!$G$41","v":498}]
[0,"Police Service","RESIDENTIAL PORTION OF COSTS ($/hh)","Lifecycle Cost ($/hh)",null,null,{"$f":"G886/DC!$G$41","v":499.62600802582165}]
[0,"Police Service","RESIDENTIAL PORTION OF COSTS ($/hh)"]
[0,"Police Service","RESIDENTIAL PORTION OF COSTS ($/gross ha)"]
[0,"Police Service","RESIDENTIAL PORTION OF COSTS ($/gross ha)","Initial Capital Cost ($/gross ha)",null,null,{"$f":"G882/DC!$F$14","v":2815.2948801036941}]
[0,"Police Service","RESIDENTIAL PORTION OF COSTS ($/gross ha)","Initial Capital Cost plus Replacement Costs ($/gross ha)",null,null,{"$f":"G883/DC!$F$14","v":3668.0007753735254}]
[0,"Police Service","RESIDENTIAL PORTION OF COSTS ($/gross ha)","Annual Capital Cost ($/gross ha)",null,null,{"$f":"G884/DC!$F$14","v":220.73058950528676}]
[0,"Police Service","RESIDENTIAL PORTION OF COSTS ($/gross ha)","Annual O&M Cost ($/gross ha)",null,null,{"$f":"G885/DC!$F$14","v":67603.5}]
[0,"Police Service","RESIDENTIAL PORTION OF COSTS ($/gross ha)","Lifecycle Cost ($/gross ha)",null,null,{"$f":"G886/DC!$F$14","v":67824.230589505285}]
[0,"Police Service","RESIDENTIAL PORTION OF COSTS ($/gross ha)"]
[0,"Police Service","RESIDENTIAL PORTION OF COSTS ($/pp)"]
[0,"Police Service","RESIDENTIAL PORTION OF COSTS ($/pp)","Initial Capital Cost ($/pp)",null,null,{"$f":"G882/DC!$G$63","v":12.641647418516813}]
[0,"Police Service","RESIDENTIAL PORTION OF COSTS ($/pp)","Initial Capital Cost plus Replacement Costs ($/pp)",null,null,{"$f":"G883/DC!$G$63","v":16.470591716989336}]
[0,"Police Service","RESIDENTIAL PORTION OF COSTS ($/pp)","Annual Capital Cost ($/pp)",null,null,{"$f":"G884/DC!$G$63","v":0.99115666594201501}]
[0,"Police Service","RESIDENTIAL PORTION OF COSTS ($/pp)","Annual O&M Cost ($/pp)",null,null,{"$f":"G885/DC!$G$63","v":303.56308935788053}]
[0,"Police Service","RESIDENTIAL PORTION OF COSTS ($/pp)","Lifecycle Cost ($/pp)",null,null,{"$f":"G886/DC!$G$63","v":304.55424602382254}]
[0,"Police Service","RESIDENTIAL PORTION OF COSTS ($/pp)"]
[0,"Police Service","NON-RESIDENTIAL PORTION OF COSTS (total $)"]
[0,"Police Service","NON-RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost ($)",null,null,{"$f":"G868-G882","v":0}]
[0,"Police Service","NON-RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost plus Replacement Costs ($)",null,null,{"$f":"G869-G883","v":0}]
[0,"Police Service","NON-RESIDENTIAL PORTION OF COSTS (total $)","Annual Capital Cost ($)",null,null,{"$f":"G870-G884","v":0}]
[0,"Police Service","NON-RESIDENTIAL PORTION OF COSTS (total $)","Annual O&M Cost ($)",null,null,{"$f":"G871-G885","v":0}]
[0,"Police Service","NON-RESIDENTIAL PORTION OF COSTS (total $)","Lifecycle Cost ($)",null,null,{"$f":"G872-G886","v":0}]
[0,"Police Service","NON-RESIDENTIAL PORTION OF COSTS (total $)"]
[0,"Police Service","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY"]
[0,"Police Service","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Ann. Lifecycle Costs ",null,null,null,"replacement cost allocated same as capital % allocation"]
[0,"Police Service","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Residential Cost to the Municipality ($)",null,null,{"$f":"G920*A!F$13","v":2712969.2235802114}]
[0,"Police Service","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Non-Residential Cost to the Municipality ($)",null,null,{"$f":"G920-G918","v":0}]
[0,"Police Service","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Complete Development Cost to the Municipality ($)",null,null,{"$f":"D1637","v":2712969.2235802114}]
[0,"Police Service","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY"]
[0,"Waste Management"]
[0,{"$f":"OFFSET(B923,-1,0)","v":"Waste Management"}]
[null,null,"Initial Capital Cost"]
[null,null,null,{"$f":"CV!E123 & \" ($)\"","v":"Single Detached: ($)"},null,null,{"$f":"CV!F123*DC!$G36","v":0}]
[null,null,null,{"$f":"CV!E124 & \" ($)\"","v":"Semi Detached: ($)"},null,null,{"$f":"CV!F124*DC!$G37","v":0}]
[null,null,null,{"$f":"CV!E125 & \" ($)\"","v":"Rowhouse/Townhouse/Duplex: ($)"},null,null,{"$f":"CV!F125*DC!$G38","v":0}]
[null,null,null,{"$f":"CV!E126 & \" ($)\"","v":"Low Rise: ($)"},null,null,{"$f":"CV!F126*DC!$G39","v":0}]
[null,null,null,{"$f":"CV!E127 & \" ($)\"","v":"High Rise: ($)"},null,null,{"$f":"CV!F127*DC!$G40","v":0}]
[0,0]
[0,0,null,"Total Development Initial Capital Cost ($):",null,null,{"$f":"SUM(G925:G929)","v":0}]
[]
[null,null,"O&M Cost"]
[null,null,null,{"$f":"CV!C132 & \" ($)\"","v":"Single Detached: ($)"},null,null,{"$f":"CV!F132 * DC!$G36","v":3680}]
[null,null,null,{"$f":"CV!C133 & \" ($)\"","v":"Semi Detached: ($)"},null,null,{"$f":"CV!F133 * DC!$G37","v":9200}]
[null,null,null,{"$f":"CV!C134 & \" ($)\"","v":"Rowhouse/Townhouse/Duplex: ($)"},null,null,{"$f":"CV!F134 * DC!$G38","v":12800}]
[null,null,null,{"$f":"CV!C135 & \" ($)\"","v":"Low Rise: ($)"},null,null,{"$f":"CV!F135 * DC!$G39","v":0}]
[null,null,null,{"$f":"CV!C136 & \" ($)\"","v":"High Rise: ($)"},null,null,{"$f":"CV!F136 * DC!$G40","v":0}]
[0,0]
[0,0,{"$f":"OFFSET(C940,-1,0)","v":0},"Total Development O&M: ($)",null,null,{"$f":"SUM(G934:G938)","v":25680}]
[0,0,"Replacement Capital Cost"]
[0,0,{"$f":"OFFSET(C942,-1,0)","v":"Replacement Capital Cost"},"Replacement Period (Years)",null,null,{"$f":"CS!F123","v":25}]
[0,0,"Replacement Capital Cost","Times (Lifecycle / Replacement Period)",null,null,{"$f":"TRUNC(100/G942,0)","v":4}]
[0,0,"Replacement Capital Cost",null,null,"Breakdown of times (lifecycle/replacement period) in cycles",null,1,2,3,4,5,6,7,8,9,10]
[0,0,"Replacement Capital Cost",null,null,"Breakdown of times (lifecycle/replacement period) in years",{"$f":"G942*G943","v":100},{"$f":"IF(($G942*H944)-CS!$H$79<=$G945,($G942*H944)-CS!$H$79,0)","v":25},{"$f":"IF(($G942*I944)-CS!$H$79<=$G945,($G942*I944)-CS!$H$79,0)","v":50},{"$f":"IF(($G942*J944)-CS!$H$79<=$G945,($G942*J944)-CS!$H$79,0)","v":75},{"$f":"IF(($G942*K944)-CS!$H$79<=$G945,($G942*K944)-CS!$H$79,0)","v":100},{"$f":"IF(($G942*L944)-CS!$H$79<=$G945,($G942*L944)-CS!$H$79,0)","v":0},{"$f":"IF(($G942*M944)-CS!$H$79<=$G945,($G942*M944)-CS!$H$79,0)","v":0},{"$f":"IF(($G942*N944)-CS!$H$79<=$G945,($G942*N944)-CS!$H$79,0)","v":0},{"$f":"IF(($G942*O944)-CS!$H$79<=$G945,($G942*O944)-CS!$H$79,0)","v":0},{"$f":"IF(($G942*P944)-CS!$H$79<=$G945,($G942*P944)-CS!$H$79,0)","v":0},{"$f":"IF(($G942*Q944)-CS!$H$79<=$G945,($G942*Q944)-CS!$H$79,0)","v":0}]
[0,0,"Replacement Capital Cost"]
[0,0,"Replacement Capital Cost","Replacement Period",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
[0,0,"Replacement Capital Cost","Replacements",null,null,null,{"$f":"IF((OR(H947=$H945,H947=$I945,H947=$J945,H947=$K945,H947=$L945,H947=$M945,H947=$N945,H947=$O945,H947=$P945,H947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(I947=$H945,I947=$I945,I947=$J945,I947=$K945,I947=$L945,I947=$M945,I947=$N945,I947=$O945,I947=$P945,I947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(J947=$H945,J947=$I945,J947=$J945,J947=$K945,J947=$L945,J947=$M945,J947=$N945,J947=$O945,J947=$P945,J947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(K947=$H945,K947=$I945,K947=$J945,K947=$K945,K947=$L945,K947=$M945,K947=$N945,K947=$O945,K947=$P945,K947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(L947=$H945,L947=$I945,L947=$J945,L947=$K945,L947=$L945,L947=$M945,L947=$N945,L947=$O945,L947=$P945,L947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(M947=$H945,M947=$I945,M947=$J945,M947=$K945,M947=$L945,M947=$M945,M947=$N945,M947=$O945,M947=$P945,M947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(N947=$H945,N947=$I945,N947=$J945,N947=$K945,N947=$L945,N947=$M945,N947=$N945,N947=$O945,N947=$P945,N947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(O947=$H945,O947=$I945,O947=$J945,O947=$K945,O947=$L945,O947=$M945,O947=$N945,O947=$O945,O947=$P945,O947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(P947=$H945,P947=$I945,P947=$J945,P947=$K945,P947=$L945,P947=$M945,P947=$N945,P947=$O945,P947=$P945,P947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(Q947=$H945,Q947=$I945,Q947=$J945,Q947=$K945,Q947=$L945,Q947=$M945,Q947=$N945,Q947=$O945,Q947=$P945,Q947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(R947=$H945,R947=$I945,R947=$J945,R947=$K945,R947=$L945,R947=$M945,R947=$N945,R947=$O945,R947=$P945,R947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(S947=$H945,S947=$I945,S947=$J945,S947=$K945,S947=$L945,S947=$M945,S947=$N945,S947=$O945,S947=$P945,S947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(T947=$H945,T947=$I945,T947=$J945,T947=$K945,T947=$L945,T947=$M945,T947=$N945,T947=$O945,T947=$P945,T947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(U947=$H945,U947=$I945,U947=$J945,U947=$K945,U947=$L945,U947=$M945,U947=$N945,U947=$O945,U947=$P945,U947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(V947=$H945,V947=$I945,V947=$J945,V947=$K945,V947=$L945,V947=$M945,V947=$N945,V947=$O945,V947=$P945,V947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(W947=$H945,W947=$I945,W947=$J945,W947=$K945,W947=$L945,W947=$M945,W947=$N945,W947=$O945,W947=$P945,W947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(X947=$H945,X947=$I945,X947=$J945,X947=$K945,X947=$L945,X947=$M945,X947=$N945,X947=$O945,X947=$P945,X947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(Y947=$H945,Y947=$I945,Y947=$J945,Y947=$K945,Y947=$L945,Y947=$M945,Y947=$N945,Y947=$O945,Y947=$P945,Y947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(Z947=$H945,Z947=$I945,Z947=$J945,Z947=$K945,Z947=$L945,Z947=$M945,Z947=$N945,Z947=$O945,Z947=$P945,Z947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(AA947=$H945,AA947=$I945,AA947=$J945,AA947=$K945,AA947=$L945,AA947=$M945,AA947=$N945,AA947=$O945,AA947=$P945,AA947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(AB947=$H945,AB947=$I945,AB947=$J945,AB947=$K945,AB947=$L945,AB947=$M945,AB947=$N945,AB947=$O945,AB947=$P945,AB947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(AC947=$H945,AC947=$I945,AC947=$J945,AC947=$K945,AC947=$L945,AC947=$M945,AC947=$N945,AC947=$O945,AC947=$P945,AC947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(AD947=$H945,AD947=$I945,AD947=$J945,AD947=$K945,AD947=$L945,AD947=$M945,AD947=$N945,AD947=$O945,AD947=$P945,AD947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(AE947=$H945,AE947=$I945,AE947=$J945,AE947=$K945,AE947=$L945,AE947=$M945,AE947=$N945,AE947=$O945,AE947=$P945,AE947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(AF947=$H945,AF947=$I945,AF947=$J945,AF947=$K945,AF947=$L945,AF947=$M945,AF947=$N945,AF947=$O945,AF947=$P945,AF947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":0},{"$f":"IF((OR(AG947=$H945,AG947=$I945,AG947=$J945,AG947=$K945,AG947=$L945,AG947=$M945,AG947=$N945,AG947=$O945,AG947=$P945,AG947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(AH947=$H945,AH947=$I945,AH947=$J945,AH947=$K945,AH947=$L945,AH947=$M945,AH947=$N945,AH947=$O945,AH947=$P945,AH947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(AI947=$H945,AI947=$I945,AI947=$J945,AI947=$K945,AI947=$L945,AI947=$M945,AI947=$N945,AI947=$O945,AI947=$P945,AI947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(AJ947=$H945,AJ947=$I945,AJ947=$J945,AJ947=$K945,AJ947=$L945,AJ947=$M945,AJ947=$N945,AJ947=$O945,AJ947=$P945,AJ947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(AK947=$H945,AK947=$I945,AK947=$J945,AK947=$K945,AK947=$L945,AK947=$M945,AK947=$N945,AK947=$O945,AK947=$P945,AK947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(AL947=$H945,AL947=$I945,AL947=$J945,AL947=$K945,AL947=$L945,AL947=$M945,AL947=$N945,AL947=$O945,AL947=$P945,AL947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(AM947=$H945,AM947=$I945,AM947=$J945,AM947=$K945,AM947=$L945,AM947=$M945,AM947=$N945,AM947=$O945,AM947=$P945,AM947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(AN947=$H945,AN947=$I945,AN947=$J945,AN947=$K945,AN947=$L945,AN947=$M945,AN947=$N945,AN947=$O945,AN947=$P945,AN947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(AO947=$H945,AO947=$I945,AO947=$J945,AO947=$K945,AO947=$L945,AO947=$M945,AO947=$N945,AO947=$O945,AO947=$P945,AO947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(AP947=$H945,AP947=$I945,AP947=$J945,AP947=$K945,AP947=$L945,AP947=$M945,AP947=$N945,AP947=$O945,AP947=$P945,AP947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(AQ947=$H945,AQ947=$I945,AQ947=$J945,AQ947=$K945,AQ947=$L945,AQ947=$M945,AQ947=$N945,AQ947=$O945,AQ947=$P945,AQ947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(AR947=$H945,AR947=$I945,AR947=$J945,AR947=$K945,AR947=$L945,AR947=$M945,AR947=$N945,AR947=$O945,AR947=$P945,AR947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(AS947=$H945,AS947=$I945,AS947=$J945,AS947=$K945,AS947=$L945,AS947=$M945,AS947=$N945,AS947=$O945,AS947=$P945,AS947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(AT947=$H945,AT947=$I945,AT947=$J945,AT947=$K945,AT947=$L945,AT947=$M945,AT947=$N945,AT947=$O945,AT947=$P945,AT947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(AU947=$H945,AU947=$I945,AU947=$J945,AU947=$K945,AU947=$L945,AU947=$M945,AU947=$N945,AU947=$O945,AU947=$P945,AU947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(AV947=$H945,AV947=$I945,AV947=$J945,AV947=$K945,AV947=$L945,AV947=$M945,AV947=$N945,AV947=$O945,AV947=$P945,AV947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(AW947=$H945,AW947=$I945,AW947=$J945,AW947=$K945,AW947=$L945,AW947=$M945,AW947=$N945,AW947=$O945,AW947=$P945,AW947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(AX947=$H945,AX947=$I945,AX947=$J945,AX947=$K945,AX947=$L945,AX947=$M945,AX947=$N945,AX947=$O945,AX947=$P945,AX947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(AY947=$H945,AY947=$I945,AY947=$J945,AY947=$K945,AY947=$L945,AY947=$M945,AY947=$N945,AY947=$O945,AY947=$P945,AY947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(AZ947=$H945,AZ947=$I945,AZ947=$J945,AZ947=$K945,AZ947=$L945,AZ947=$M945,AZ947=$N945,AZ947=$O945,AZ947=$P945,AZ947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(BA947=$H945,BA947=$I945,BA947=$J945,BA947=$K945,BA947=$L945,BA947=$M945,BA947=$N945,BA947=$O945,BA947=$P945,BA947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(BB947=$H945,BB947=$I945,BB947=$J945,BB947=$K945,BB947=$L945,BB947=$M945,BB947=$N945,BB947=$O945,BB947=$P945,BB947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(BC947=$H945,BC947=$I945,BC947=$J945,BC947=$K945,BC947=$L945,BC947=$M945,BC947=$N945,BC947=$O945,BC947=$P945,BC947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(BD947=$H945,BD947=$I945,BD947=$J945,BD947=$K945,BD947=$L945,BD947=$M945,BD947=$N945,BD947=$O945,BD947=$P945,BD947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(BE947=$H945,BE947=$I945,BE947=$J945,BE947=$K945,BE947=$L945,BE947=$M945,BE947=$N945,BE947=$O945,BE947=$P945,BE947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":0},{"$f":"IF((OR(BF947=$H945,BF947=$I945,BF947=$J945,BF947=$K945,BF947=$L945,BF947=$M945,BF947=$N945,BF947=$O945,BF947=$P945,BF947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(BG947=$H945,BG947=$I945,BG947=$J945,BG947=$K945,BG947=$L945,BG947=$M945,BG947=$N945,BG947=$O945,BG947=$P945,BG947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(BH947=$H945,BH947=$I945,BH947=$J945,BH947=$K945,BH947=$L945,BH947=$M945,BH947=$N945,BH947=$O945,BH947=$P945,BH947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(BI947=$H945,BI947=$I945,BI947=$J945,BI947=$K945,BI947=$L945,BI947=$M945,BI947=$N945,BI947=$O945,BI947=$P945,BI947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(BJ947=$H945,BJ947=$I945,BJ947=$J945,BJ947=$K945,BJ947=$L945,BJ947=$M945,BJ947=$N945,BJ947=$O945,BJ947=$P945,BJ947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(BK947=$H945,BK947=$I945,BK947=$J945,BK947=$K945,BK947=$L945,BK947=$M945,BK947=$N945,BK947=$O945,BK947=$P945,BK947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(BL947=$H945,BL947=$I945,BL947=$J945,BL947=$K945,BL947=$L945,BL947=$M945,BL947=$N945,BL947=$O945,BL947=$P945,BL947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(BM947=$H945,BM947=$I945,BM947=$J945,BM947=$K945,BM947=$L945,BM947=$M945,BM947=$N945,BM947=$O945,BM947=$P945,BM947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(BN947=$H945,BN947=$I945,BN947=$J945,BN947=$K945,BN947=$L945,BN947=$M945,BN947=$N945,BN947=$O945,BN947=$P945,BN947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(BO947=$H945,BO947=$I945,BO947=$J945,BO947=$K945,BO947=$L945,BO947=$M945,BO947=$N945,BO947=$O945,BO947=$P945,BO947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(BP947=$H945,BP947=$I945,BP947=$J945,BP947=$K945,BP947=$L945,BP947=$M945,BP947=$N945,BP947=$O945,BP947=$P945,BP947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(BQ947=$H945,BQ947=$I945,BQ947=$J945,BQ947=$K945,BQ947=$L945,BQ947=$M945,BQ947=$N945,BQ947=$O945,BQ947=$P945,BQ947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(BR947=$H945,BR947=$I945,BR947=$J945,BR947=$K945,BR947=$L945,BR947=$M945,BR947=$N945,BR947=$O945,BR947=$P945,BR947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(BS947=$H945,BS947=$I945,BS947=$J945,BS947=$K945,BS947=$L945,BS947=$M945,BS947=$N945,BS947=$O945,BS947=$P945,BS947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(BT947=$H945,BT947=$I945,BT947=$J945,BT947=$K945,BT947=$L945,BT947=$M945,BT947=$N945,BT947=$O945,BT947=$P945,BT947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(BU947=$H945,BU947=$I945,BU947=$J945,BU947=$K945,BU947=$L945,BU947=$M945,BU947=$N945,BU947=$O945,BU947=$P945,BU947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(BV947=$H945,BV947=$I945,BV947=$J945,BV947=$K945,BV947=$L945,BV947=$M945,BV947=$N945,BV947=$O945,BV947=$P945,BV947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(BW947=$H945,BW947=$I945,BW947=$J945,BW947=$K945,BW947=$L945,BW947=$M945,BW947=$N945,BW947=$O945,BW947=$P945,BW947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(BX947=$H945,BX947=$I945,BX947=$J945,BX947=$K945,BX947=$L945,BX947=$M945,BX947=$N945,BX947=$O945,BX947=$P945,BX947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(BY947=$H945,BY947=$I945,BY947=$J945,BY947=$K945,BY947=$L945,BY947=$M945,BY947=$N945,BY947=$O945,BY947=$P945,BY947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(BZ947=$H945,BZ947=$I945,BZ947=$J945,BZ947=$K945,BZ947=$L945,BZ947=$M945,BZ947=$N945,BZ947=$O945,BZ947=$P945,BZ947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(CA947=$H945,CA947=$I945,CA947=$J945,CA947=$K945,CA947=$L945,CA947=$M945,CA947=$N945,CA947=$O945,CA947=$P945,CA947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(CB947=$H945,CB947=$I945,CB947=$J945,CB947=$K945,CB947=$L945,CB947=$M945,CB947=$N945,CB947=$O945,CB947=$P945,CB947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(CC947=$H945,CC947=$I945,CC947=$J945,CC947=$K945,CC947=$L945,CC947=$M945,CC947=$N945,CC947=$O945,CC947=$P945,CC947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(CD947=$H945,CD947=$I945,CD947=$J945,CD947=$K945,CD947=$L945,CD947=$M945,CD947=$N945,CD947=$O945,CD947=$P945,CD947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":0},{"$f":"IF((OR(CE947=$H945,CE947=$I945,CE947=$J945,CE947=$K945,CE947=$L945,CE947=$M945,CE947=$N945,CE947=$O945,CE947=$P945,CE947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(CF947=$H945,CF947=$I945,CF947=$J945,CF947=$K945,CF947=$L945,CF947=$M945,CF947=$N945,CF947=$O945,CF947=$P945,CF947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(CG947=$H945,CG947=$I945,CG947=$J945,CG947=$K945,CG947=$L945,CG947=$M945,CG947=$N945,CG947=$O945,CG947=$P945,CG947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(CH947=$H945,CH947=$I945,CH947=$J945,CH947=$K945,CH947=$L945,CH947=$M945,CH947=$N945,CH947=$O945,CH947=$P945,CH947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(CI947=$H945,CI947=$I945,CI947=$J945,CI947=$K945,CI947=$L945,CI947=$M945,CI947=$N945,CI947=$O945,CI947=$P945,CI947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(CJ947=$H945,CJ947=$I945,CJ947=$J945,CJ947=$K945,CJ947=$L945,CJ947=$M945,CJ947=$N945,CJ947=$O945,CJ947=$P945,CJ947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(CK947=$H945,CK947=$I945,CK947=$J945,CK947=$K945,CK947=$L945,CK947=$M945,CK947=$N945,CK947=$O945,CK947=$P945,CK947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(CL947=$H945,CL947=$I945,CL947=$J945,CL947=$K945,CL947=$L945,CL947=$M945,CL947=$N945,CL947=$O945,CL947=$P945,CL947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(CM947=$H945,CM947=$I945,CM947=$J945,CM947=$K945,CM947=$L945,CM947=$M945,CM947=$N945,CM947=$O945,CM947=$P945,CM947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(CN947=$H945,CN947=$I945,CN947=$J945,CN947=$K945,CN947=$L945,CN947=$M945,CN947=$N945,CN947=$O945,CN947=$P945,CN947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(CO947=$H945,CO947=$I945,CO947=$J945,CO947=$K945,CO947=$L945,CO947=$M945,CO947=$N945,CO947=$O945,CO947=$P945,CO947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(CP947=$H945,CP947=$I945,CP947=$J945,CP947=$K945,CP947=$L945,CP947=$M945,CP947=$N945,CP947=$O945,CP947=$P945,CP947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(CQ947=$H945,CQ947=$I945,CQ947=$J945,CQ947=$K945,CQ947=$L945,CQ947=$M945,CQ947=$N945,CQ947=$O945,CQ947=$P945,CQ947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(CR947=$H945,CR947=$I945,CR947=$J945,CR947=$K945,CR947=$L945,CR947=$M945,CR947=$N945,CR947=$O945,CR947=$P945,CR947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(CS947=$H945,CS947=$I945,CS947=$J945,CS947=$K945,CS947=$L945,CS947=$M945,CS947=$N945,CS947=$O945,CS947=$P945,CS947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(CT947=$H945,CT947=$I945,CT947=$J945,CT947=$K945,CT947=$L945,CT947=$M945,CT947=$N945,CT947=$O945,CT947=$P945,CT947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(CU947=$H945,CU947=$I945,CU947=$J945,CU947=$K945,CU947=$L945,CU947=$M945,CU947=$N945,CU947=$O945,CU947=$P945,CU947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(CV947=$H945,CV947=$I945,CV947=$J945,CV947=$K945,CV947=$L945,CV947=$M945,CV947=$N945,CV947=$O945,CV947=$P945,CV947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(CW947=$H945,CW947=$I945,CW947=$J945,CW947=$K945,CW947=$L945,CW947=$M945,CW947=$N945,CW947=$O945,CW947=$P945,CW947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(CX947=$H945,CX947=$I945,CX947=$J945,CX947=$K945,CX947=$L945,CX947=$M945,CX947=$N945,CX947=$O945,CX947=$P945,CX947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(CY947=$H945,CY947=$I945,CY947=$J945,CY947=$K945,CY947=$L945,CY947=$M945,CY947=$N945,CY947=$O945,CY947=$P945,CY947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(CZ947=$H945,CZ947=$I945,CZ947=$J945,CZ947=$K945,CZ947=$L945,CZ947=$M945,CZ947=$N945,CZ947=$O945,CZ947=$P945,CZ947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(DA947=$H945,DA947=$I945,DA947=$J945,DA947=$K945,DA947=$L945,DA947=$M945,DA947=$N945,DA947=$O945,DA947=$P945,DA947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(DB947=$H945,DB947=$I945,DB947=$J945,DB947=$K945,DB947=$L945,DB947=$M945,DB947=$N945,DB947=$O945,DB947=$P945,DB947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":"0"},{"$f":"IF((OR(DC947=$H945,DC947=$I945,DC947=$J945,DC947=$K945,DC947=$L945,DC947=$M945,DC947=$N945,DC947=$O945,DC947=$P945,DC947=$Q945)),CS!$G$123*SUM($G931),\"0\")","v":0}]
[0,0,"Replacement Capital Cost","Replacement Present Value",null,null,null,{"$f":"H948/((1+CV!$F$9)^H947)","v":0},{"$f":"I948/((1+CV!$F$9)^I947)","v":0},{"$f":"J948/((1+CV!$F$9)^J947)","v":0},{"$f":"K948/((1+CV!$F$9)^K947)","v":0},{"$f":"L948/((1+CV!$F$9)^L947)","v":0},{"$f":"M948/((1+CV!$F$9)^M947)","v":0},{"$f":"N948/((1+CV!$F$9)^N947)","v":0},{"$f":"O948/((1+CV!$F$9)^O947)","v":0},{"$f":"P948/((1+CV!$F$9)^P947)","v":0},{"$f":"Q948/((1+CV!$F$9)^Q947)","v":0},{"$f":"R948/((1+CV!$F$9)^R947)","v":0},{"$f":"S948/((1+CV!$F$9)^S947)","v":0},{"$f":"T948/((1+CV!$F$9)^T947)","v":0},{"$f":"U948/((1+CV!$F$9)^U947)","v":0},{"$f":"V948/((1+CV!$F$9)^V947)","v":0},{"$f":"W948/((1+CV!$F$9)^W947)","v":0},{"$f":"X948/((1+CV!$F$9)^X947)","v":0},{"$f":"Y948/((1+CV!$F$9)^Y947)","v":0},{"$f":"Z948/((1+CV!$F$9)^Z947)","v":0},{"$f":"AA948/((1+CV!$F$9)^AA947)","v":0},{"$f":"AB948/((1+CV!$F$9)^AB947)","v":0},{"$f":"AC948/((1+CV!$F$9)^AC947)","v":0},{"$f":"AD948/((1+CV!$F$9)^AD947)","v":0},{"$f":"AE948/((1+CV!$F$9)^AE947)","v":0},{"$f":"AF948/((1+CV!$F$9)^AF947)","v":0},{"$f":"AG948/((1+CV!$F$9)^AG947)","v":0},{"$f":"AH948/((1+CV!$F$9)^AH947)","v":0},{"$f":"AI948/((1+CV!$F$9)^AI947)","v":0},{"$f":"AJ948/((1+CV!$F$9)^AJ947)","v":0},{"$f":"AK948/((1+CV!$F$9)^AK947)","v":0},{"$f":"AL948/((1+CV!$F$9)^AL947)","v":0},{"$f":"AM948/((1+CV!$F$9)^AM947)","v":0},{"$f":"AN948/((1+CV!$F$9)^AN947)","v":0},{"$f":"AO948/((1+CV!$F$9)^AO947)","v":0},{"$f":"AP948/((1+CV!$F$9)^AP947)","v":0},{"$f":"AQ948/((1+CV!$F$9)^AQ947)","v":0},{"$f":"AR948/((1+CV!$F$9)^AR947)","v":0},{"$f":"AS948/((1+CV!$F$9)^AS947)","v":0},{"$f":"AT948/((1+CV!$F$9)^AT947)","v":0},{"$f":"AU948/((1+CV!$F$9)^AU947)","v":0},{"$f":"AV948/((1+CV!$F$9)^AV947)","v":0},{"$f":"AW948/((1+CV!$F$9)^AW947)","v":0},{"$f":"AX948/((1+CV!$F$9)^AX947)","v":0},{"$f":"AY948/((1+CV!$F$9)^AY947)","v":0},{"$f":"AZ948/((1+CV!$F$9)^AZ947)","v":0},{"$f":"BA948/((1+CV!$F$9)^BA947)","v":0},{"$f":"BB948/((1+CV!$F$9)^BB947)","v":0},{"$f":"BC948/((1+CV!$F$9)^BC947)","v":0},{"$f":"BD948/((1+CV!$F$9)^BD947)","v":0},{"$f":"BE948/((1+CV!$F$9)^BE947)","v":0},{"$f":"BF948/((1+CV!$F$9)^BF947)","v":0},{"$f":"BG948/((1+CV!$F$9)^BG947)","v":0},{"$f":"BH948/((1+CV!$F$9)^BH947)","v":0},{"$f":"BI948/((1+CV!$F$9)^BI947)","v":0},{"$f":"BJ948/((1+CV!$F$9)^BJ947)","v":0},{"$f":"BK948/((1+CV!$F$9)^BK947)","v":0},{"$f":"BL948/((1+CV!$F$9)^BL947)","v":0},{"$f":"BM948/((1+CV!$F$9)^BM947)","v":0},{"$f":"BN948/((1+CV!$F$9)^BN947)","v":0},{"$f":"BO948/((1+CV!$F$9)^BO947)","v":0},{"$f":"BP948/((1+CV!$F$9)^BP947)","v":0},{"$f":"BQ948/((1+CV!$F$9)^BQ947)","v":0},{"$f":"BR948/((1+CV!$F$9)^BR947)","v":0},{"$f":"BS948/((1+CV!$F$9)^BS947)","v":0},{"$f":"BT948/((1+CV!$F$9)^BT947)","v":0},{"$f":"BU948/((1+CV!$F$9)^BU947)","v":0},{"$f":"BV948/((1+CV!$F$9)^BV947)","v":0},{"$f":"BW948/((1+CV!$F$9)^BW947)","v":0},{"$f":"BX948/((1+CV!$F$9)^BX947)","v":0},{"$f":"BY948/((1+CV!$F$9)^BY947)","v":0},{"$f":"BZ948/((1+CV!$F$9)^BZ947)","v":0},{"$f":"CA948/((1+CV!$F$9)^CA947)","v":0},{"$f":"CB948/((1+CV!$F$9)^CB947)","v":0},{"$f":"CC948/((1+CV!$F$9)^CC947)","v":0},{"$f":"CD948/((1+CV!$F$9)^CD947)","v":0},{"$f":"CE948/((1+CV!$F$9)^CE947)","v":0},{"$f":"CF948/((1+CV!$F$9)^CF947)","v":0},{"$f":"CG948/((1+CV!$F$9)^CG947)","v":0},{"$f":"CH948/((1+CV!$F$9)^CH947)","v":0},{"$f":"CI948/((1+CV!$F$9)^CI947)","v":0},{"$f":"CJ948/((1+CV!$F$9)^CJ947)","v":0},{"$f":"CK948/((1+CV!$F$9)^CK947)","v":0},{"$f":"CL948/((1+CV!$F$9)^CL947)","v":0},{"$f":"CM948/((1+CV!$F$9)^CM947)","v":0},{"$f":"CN948/((1+CV!$F$9)^CN947)","v":0},{"$f":"CO948/((1+CV!$F$9)^CO947)","v":0},{"$f":"CP948/((1+CV!$F$9)^CP947)","v":0},{"$f":"CQ948/((1+CV!$F$9)^CQ947)","v":0},{"$f":"CR948/((1+CV!$F$9)^CR947)","v":0},{"$f":"CS948/((1+CV!$F$9)^CS947)","v":0},{"$f":"CT948/((1+CV!$F$9)^CT947)","v":0},{"$f":"CU948/((1+CV!$F$9)^CU947)","v":0},{"$f":"CV948/((1+CV!$F$9)^CV947)","v":0},{"$f":"CW948/((1+CV!$F$9)^CW947)","v":0},{"$f":"CX948/((1+CV!$F$9)^CX947)","v":0},{"$f":"CY948/((1+CV!$F$9)^CY947)","v":0},{"$f":"CZ948/((1+CV!$F$9)^CZ947)","v":0},{"$f":"DA948/((1+CV!$F$9)^DA947)","v":0},{"$f":"DB948/((1+CV!$F$9)^DB947)","v":0},{"$f":"DC948/((1+CV!$F$9)^DC947)","v":0}]
[0,0,"Replacement Capital Cost","Replacement Present Value",null,null,{"$f":"SUM(H949:DC949)","v":0}]
[0,0,"Replacement Capital Cost"]
[0,0,"COMPLETE DEVELOPMENT COSTS (total $)"]
[0,0,{"$f":"OFFSET(C953,-1,0)","v":"COMPLETE DEVELOPMENT COSTS (total $)"},"Initial Capital Cost ($)",null,null,{"$f":"G931*(1-CS!F79)","v":0},"Reduced by Costs Savings Percentage in Place"]
[0,0,"COMPLETE DEVELOPMENT COSTS (total $)","Initial Capital Cost plus Replacement Costs ($)",null,null,{"$f":"G953+G950","v":0}]
[0,0,"COMPLETE DEVELOPMENT COSTS (total $)","Annual Capital Cost ($)",null,null,{"$f":"-PMT(CV!$F$9,100,G954)","v":0}]
[0,0,"COMPLETE DEVELOPMENT COSTS (total $)","Annual O&M Cost ($)",null,null,{"$f":"G940","v":25680}]
[0,0,"COMPLETE DEVELOPMENT COSTS (total $)","Lifecycle Cost ($)",null,null,{"$f":"G955+G956","v":25680}]
[0,0,"COMPLETE DEVELOPMENT COSTS (total $)"]
[0,0,"COMPLETE DEVELOPMENT COSTS ($/hh)"]
[0,0,{"$f":"OFFSET(C960,-1,0)","v":"COMPLETE DEVELOPMENT COSTS ($/hh)"},"Initial Capital Cost ($/hh)",null,null,{"$f":"G953/DC!$G$41","v":0}]
[0,0,"COMPLETE DEVELOPMENT COSTS ($/hh)","Initial Capital Cost plus Replacement Costs ($/hh)",null,null,{"$f":"G954/DC!$G$41","v":0}]
[0,0,"COMPLETE DEVELOPMENT COSTS ($/hh)","Annual Capital Cost ($/hh)",null,null,{"$f":"G955/DC!$G$41","v":0}]
[0,0,"COMPLETE DEVELOPMENT COSTS ($/hh)","Annual O&M Cost ($/hh)",null,null,{"$f":"G956/DC!$G$41","v":4.7292817679558015}]
[0,0,"COMPLETE DEVELOPMENT COSTS ($/hh)","Lifecycle Cost ($/hh)",null,null,{"$f":"G957/DC!$G$41","v":4.7292817679558015}]
[0,0,"COMPLETE DEVELOPMENT COSTS ($/hh)"]
[0,0,"RESIDENTIAL PORTION OF COSTS (total $)"]
[0,0,{"$f":"OFFSET(C967,-1,0)","v":"RESIDENTIAL PORTION OF COSTS (total $)"},"Initial Capital Cost ($)",null,null,{"$f":"G953*A!$F$13","v":0}]
[0,0,"RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost plus Replacement Costs ($)",null,null,{"$f":"G954*A!$F$13","v":0}]
[0,0,"RESIDENTIAL PORTION OF COSTS (total $)","Annual Capital Cost ($)",null,null,{"$f":"G955*A!$F$13","v":0}]
[0,0,"RESIDENTIAL PORTION OF COSTS (total $)","Annual O&M Cost ($)",null,null,{"$f":"G956*A!$F$13","v":25680}]
[0,0,"RESIDENTIAL PORTION OF COSTS (total $)","Lifecycle Cost ($)",null,null,{"$f":"G957*A!$F$13","v":25680}]
[0,0,"RESIDENTIAL PORTION OF COSTS (total $)"]
[{"$f":"OFFSET(A973,-1,0)","v":0},0,"RESIDENTIAL PORTION OF COSTS ($/hh)"]
[0,0,{"$f":"OFFSET(C974,-1,0)","v":"RESIDENTIAL PORTION OF COSTS ($/hh)"},"Initial Capital Cost ($/hh)",null,null,{"$f":"G967/DC!$G$41","v":0}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/hh)","Initial Capital Cost plus Replacement Costs ($)",null,null,{"$f":"G968/DC!$G$41","v":0}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/hh)","Annual Capital Cost ($/hh)",null,null,{"$f":"G969/DC!$G$41","v":0}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/hh)","Annual O&M Cost ($/hh)",null,null,{"$f":"G970/DC!$G$41","v":4.7292817679558015}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/hh)","Lifecycle Cost ($/hh)",null,null,{"$f":"G971/DC!$G$41","v":4.7292817679558015}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/hh)"]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/gross ha)"]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/gross ha)","Initial Capital Cost ($/gross ha)",null,null,{"$f":"G967/DC!$F$14","v":0}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/gross ha)","Initial Capital Cost plus Replacement Costs ($/gross ha)",null,null,{"$f":"G968/DC!$F$14","v":0}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/gross ha)","Annual Capital Cost ($/gross ha)",null,null,{"$f":"G969/DC!$F$14","v":0}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/gross ha)","Annual O&M Cost ($/gross ha)",null,null,{"$f":"G970/DC!$F$14","v":642}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/gross ha)","Lifecycle Cost ($/gross ha)",null,null,{"$f":"G971/DC!$F$14","v":642}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/gross ha)"]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/pp)"]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/pp)","Initial Capital Cost ($/pp)",null,null,{"$f":"G967/DC!$G$63","v":0}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/pp)","Initial Capital Cost plus Replacement Costs ($/pp)",null,null,{"$f":"G968/DC!$G$63","v":0}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/pp)","Annual Capital Cost ($/pp)",null,null,{"$f":"G969/DC!$G$63","v":0}]
[{"$f":"OFFSET(A991,-1,0)","v":0},0,"RESIDENTIAL PORTION OF COSTS ($/pp)","Annual O&M Cost ($/pp)",null,null,{"$f":"G970/DC!$G$63","v":2.882801975752133}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/pp)","Lifecycle Cost ($/pp)",null,null,{"$f":"G971/DC!$G$63","v":2.882801975752133}]
[0,0,"RESIDENTIAL PORTION OF COSTS ($/pp)"]
[0,0,"NON-RESIDENTIAL PORTION OF COSTS (total $)"]
[0,0,"NON-RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost ($)",null,null,{"$f":"G953-G967","v":0}]
[0,0,"NON-RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost plus Replacement Costs ($)",null,null,{"$f":"G954-G968","v":0}]
[0,0,"NON-RESIDENTIAL PORTION OF COSTS (total $)","Annual Capital Cost ($)",null,null,{"$f":"G955-G969","v":0}]
[0,0,"NON-RESIDENTIAL PORTION OF COSTS (total $)","Annual O&M Cost ($)",null,null,{"$f":"G956-G970","v":0}]
[0,0,"NON-RESIDENTIAL PORTION OF COSTS (total $)","Lifecycle Cost ($)",null,null,{"$f":"G957-G971","v":0}]
[0,0,"NON-RESIDENTIAL PORTION OF COSTS (total $)"]
[0,0,"PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY"]
[0,0,"PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Ann. Lifecycle Costs ",null,null,null,"replacement cost allocated same as capital % allocation"]
[0,0,"PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Residential Cost to the Municipality ($)",null,null,{"$f":"G1005*A!F$13","v":25680}]
[0,0,"PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Non-Residential Cost to the Municipality ($)",null,null,{"$f":"G1005-G1003","v":0}]
[0,0,"PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Complete Development Cost to the Municipality ($)",null,null,{"$f":"D1638","v":25680}]
[0,0,"PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY"]
[{"$f":"OFFSET(A1007,-1,0)","v":0},"Bus Transit"]
[0,{"$f":"OFFSET(B1008,-1,0)","v":"Bus Transit"}]
[0,"Bus Transit","Initial Capital Cost"]
[0,"Bus Transit",{"$f":"OFFSET(C1010,-1,0)","v":"Initial Capital Cost"},"Bus Transit Cost ($)",null,null,{"$f":"(CV!F140*DC!G97*DC!G96*DC!G61)/1000","v":3495450}]
[0,"Bus Transit","O&M Cost"]
[0,"Bus Transit",{"$f":"OFFSET(C1012,-1,0)","v":"O&M Cost"},"Transit O&M Cost ($)",null,null,{"$f":"CV!F143*DC!G96*DC!G61","v":2097270}]
[0,"Bus Transit","Replacement Capital Cost"]
[0,"Bus Transit",{"$f":"OFFSET(C1014,-1,0)","v":"Replacement Capital Cost"},"Replacement Period (Years)",null,null,{"$f":"CS!F131","v":15}]
[0,"Bus Transit","Replacement Capital Cost","Times (Lifecycle / Replacement Period)",null,null,{"$f":"TRUNC(100/G1014,0)","v":6}]
[0,"Bus Transit","Replacement Capital Cost",null,null,"Breakdown of times (lifecycle/replacement period) in cycles",null,1,2,3,4,5,6,7,8,9,10]
[0,"Bus Transit","Replacement Capital Cost",null,null,"Breakdown of times (lifecycle/replacement period) in years",{"$f":"G1014*G1015","v":90},{"$f":"IF(G1014*H1016<=G1017,G1014*H1016,0)","v":15},{"$f":"IF(G1014*I1016<=G1017,G1014*I1016,0)","v":30},{"$f":"IF(G1014*J1016<=G1017,G1014*J1016,0)","v":45},{"$f":"IF(G1014*K1016<=G1017,G1014*K1016,0)","v":60},{"$f":"IF(G1014*L1016<=G1017,G1014*L1016,0)","v":75},{"$f":"IF(G1014*M1016<=G1017,G1014*M1016,0)","v":90},{"$f":"IF(G1014*N1016<=G1017,G1014*N1016,0)","v":0},{"$f":"IF(H1014*O1016<=H1017,H1014*O1016,0)","v":0},{"$f":"IF(I1014*P1016<=I1017,I1014*P1016,0)","v":0},{"$f":"IF(J1014*Q1016<=J1017,J1014*Q1016,0)","v":0}]
[0,"Bus Transit","Replacement Capital Cost"]
[0,"Bus Transit","Replacement Capital Cost","Replacement Period",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
[0,"Bus Transit","Replacement Capital Cost","Replacements",null,null,null,{"$f":"IF((OR(H1019=$H1017,H1019=$I1017,H1019=$J1017,H1019=$K1017,H1019=$L1017,H1019=$M1017,H1019=$N1017,H1019=$O1017,H1019=$P1017,H1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(I1019=$H1017,I1019=$I1017,I1019=$J1017,I1019=$K1017,I1019=$L1017,I1019=$M1017,I1019=$N1017,I1019=$O1017,I1019=$P1017,I1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(J1019=$H1017,J1019=$I1017,J1019=$J1017,J1019=$K1017,J1019=$L1017,J1019=$M1017,J1019=$N1017,J1019=$O1017,J1019=$P1017,J1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(K1019=$H1017,K1019=$I1017,K1019=$J1017,K1019=$K1017,K1019=$L1017,K1019=$M1017,K1019=$N1017,K1019=$O1017,K1019=$P1017,K1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(L1019=$H1017,L1019=$I1017,L1019=$J1017,L1019=$K1017,L1019=$L1017,L1019=$M1017,L1019=$N1017,L1019=$O1017,L1019=$P1017,L1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(M1019=$H1017,M1019=$I1017,M1019=$J1017,M1019=$K1017,M1019=$L1017,M1019=$M1017,M1019=$N1017,M1019=$O1017,M1019=$P1017,M1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(N1019=$H1017,N1019=$I1017,N1019=$J1017,N1019=$K1017,N1019=$L1017,N1019=$M1017,N1019=$N1017,N1019=$O1017,N1019=$P1017,N1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(O1019=$H1017,O1019=$I1017,O1019=$J1017,O1019=$K1017,O1019=$L1017,O1019=$M1017,O1019=$N1017,O1019=$O1017,O1019=$P1017,O1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(P1019=$H1017,P1019=$I1017,P1019=$J1017,P1019=$K1017,P1019=$L1017,P1019=$M1017,P1019=$N1017,P1019=$O1017,P1019=$P1017,P1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(Q1019=$H1017,Q1019=$I1017,Q1019=$J1017,Q1019=$K1017,Q1019=$L1017,Q1019=$M1017,Q1019=$N1017,Q1019=$O1017,Q1019=$P1017,Q1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(R1019=$H1017,R1019=$I1017,R1019=$J1017,R1019=$K1017,R1019=$L1017,R1019=$M1017,R1019=$N1017,R1019=$O1017,R1019=$P1017,R1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(S1019=$H1017,S1019=$I1017,S1019=$J1017,S1019=$K1017,S1019=$L1017,S1019=$M1017,S1019=$N1017,S1019=$O1017,S1019=$P1017,S1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(T1019=$H1017,T1019=$I1017,T1019=$J1017,T1019=$K1017,T1019=$L1017,T1019=$M1017,T1019=$N1017,T1019=$O1017,T1019=$P1017,T1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(U1019=$H1017,U1019=$I1017,U1019=$J1017,U1019=$K1017,U1019=$L1017,U1019=$M1017,U1019=$N1017,U1019=$O1017,U1019=$P1017,U1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(V1019=$H1017,V1019=$I1017,V1019=$J1017,V1019=$K1017,V1019=$L1017,V1019=$M1017,V1019=$N1017,V1019=$O1017,V1019=$P1017,V1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":3495450},{"$f":"IF((OR(W1019=$H1017,W1019=$I1017,W1019=$J1017,W1019=$K1017,W1019=$L1017,W1019=$M1017,W1019=$N1017,W1019=$O1017,W1019=$P1017,W1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(X1019=$H1017,X1019=$I1017,X1019=$J1017,X1019=$K1017,X1019=$L1017,X1019=$M1017,X1019=$N1017,X1019=$O1017,X1019=$P1017,X1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(Y1019=$H1017,Y1019=$I1017,Y1019=$J1017,Y1019=$K1017,Y1019=$L1017,Y1019=$M1017,Y1019=$N1017,Y1019=$O1017,Y1019=$P1017,Y1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(Z1019=$H1017,Z1019=$I1017,Z1019=$J1017,Z1019=$K1017,Z1019=$L1017,Z1019=$M1017,Z1019=$N1017,Z1019=$O1017,Z1019=$P1017,Z1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(AA1019=$H1017,AA1019=$I1017,AA1019=$J1017,AA1019=$K1017,AA1019=$L1017,AA1019=$M1017,AA1019=$N1017,AA1019=$O1017,AA1019=$P1017,AA1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(AB1019=$H1017,AB1019=$I1017,AB1019=$J1017,AB1019=$K1017,AB1019=$L1017,AB1019=$M1017,AB1019=$N1017,AB1019=$O1017,AB1019=$P1017,AB1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(AC1019=$H1017,AC1019=$I1017,AC1019=$J1017,AC1019=$K1017,AC1019=$L1017,AC1019=$M1017,AC1019=$N1017,AC1019=$O1017,AC1019=$P1017,AC1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(AD1019=$H1017,AD1019=$I1017,AD1019=$J1017,AD1019=$K1017,AD1019=$L1017,AD1019=$M1017,AD1019=$N1017,AD1019=$O1017,AD1019=$P1017,AD1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(AE1019=$H1017,AE1019=$I1017,AE1019=$J1017,AE1019=$K1017,AE1019=$L1017,AE1019=$M1017,AE1019=$N1017,AE1019=$O1017,AE1019=$P1017,AE1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(AF1019=$H1017,AF1019=$I1017,AF1019=$J1017,AF1019=$K1017,AF1019=$L1017,AF1019=$M1017,AF1019=$N1017,AF1019=$O1017,AF1019=$P1017,AF1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(AG1019=$H1017,AG1019=$I1017,AG1019=$J1017,AG1019=$K1017,AG1019=$L1017,AG1019=$M1017,AG1019=$N1017,AG1019=$O1017,AG1019=$P1017,AG1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(AH1019=$H1017,AH1019=$I1017,AH1019=$J1017,AH1019=$K1017,AH1019=$L1017,AH1019=$M1017,AH1019=$N1017,AH1019=$O1017,AH1019=$P1017,AH1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(AI1019=$H1017,AI1019=$I1017,AI1019=$J1017,AI1019=$K1017,AI1019=$L1017,AI1019=$M1017,AI1019=$N1017,AI1019=$O1017,AI1019=$P1017,AI1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(AJ1019=$H1017,AJ1019=$I1017,AJ1019=$J1017,AJ1019=$K1017,AJ1019=$L1017,AJ1019=$M1017,AJ1019=$N1017,AJ1019=$O1017,AJ1019=$P1017,AJ1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(AK1019=$H1017,AK1019=$I1017,AK1019=$J1017,AK1019=$K1017,AK1019=$L1017,AK1019=$M1017,AK1019=$N1017,AK1019=$O1017,AK1019=$P1017,AK1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":3495450},{"$f":"IF((OR(AL1019=$H1017,AL1019=$I1017,AL1019=$J1017,AL1019=$K1017,AL1019=$L1017,AL1019=$M1017,AL1019=$N1017,AL1019=$O1017,AL1019=$P1017,AL1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(AM1019=$H1017,AM1019=$I1017,AM1019=$J1017,AM1019=$K1017,AM1019=$L1017,AM1019=$M1017,AM1019=$N1017,AM1019=$O1017,AM1019=$P1017,AM1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(AN1019=$H1017,AN1019=$I1017,AN1019=$J1017,AN1019=$K1017,AN1019=$L1017,AN1019=$M1017,AN1019=$N1017,AN1019=$O1017,AN1019=$P1017,AN1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(AO1019=$H1017,AO1019=$I1017,AO1019=$J1017,AO1019=$K1017,AO1019=$L1017,AO1019=$M1017,AO1019=$N1017,AO1019=$O1017,AO1019=$P1017,AO1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(AP1019=$H1017,AP1019=$I1017,AP1019=$J1017,AP1019=$K1017,AP1019=$L1017,AP1019=$M1017,AP1019=$N1017,AP1019=$O1017,AP1019=$P1017,AP1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(AQ1019=$H1017,AQ1019=$I1017,AQ1019=$J1017,AQ1019=$K1017,AQ1019=$L1017,AQ1019=$M1017,AQ1019=$N1017,AQ1019=$O1017,AQ1019=$P1017,AQ1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(AR1019=$H1017,AR1019=$I1017,AR1019=$J1017,AR1019=$K1017,AR1019=$L1017,AR1019=$M1017,AR1019=$N1017,AR1019=$O1017,AR1019=$P1017,AR1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(AS1019=$H1017,AS1019=$I1017,AS1019=$J1017,AS1019=$K1017,AS1019=$L1017,AS1019=$M1017,AS1019=$N1017,AS1019=$O1017,AS1019=$P1017,AS1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(AT1019=$H1017,AT1019=$I1017,AT1019=$J1017,AT1019=$K1017,AT1019=$L1017,AT1019=$M1017,AT1019=$N1017,AT1019=$O1017,AT1019=$P1017,AT1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(AU1019=$H1017,AU1019=$I1017,AU1019=$J1017,AU1019=$K1017,AU1019=$L1017,AU1019=$M1017,AU1019=$N1017,AU1019=$O1017,AU1019=$P1017,AU1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(AV1019=$H1017,AV1019=$I1017,AV1019=$J1017,AV1019=$K1017,AV1019=$L1017,AV1019=$M1017,AV1019=$N1017,AV1019=$O1017,AV1019=$P1017,AV1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(AW1019=$H1017,AW1019=$I1017,AW1019=$J1017,AW1019=$K1017,AW1019=$L1017,AW1019=$M1017,AW1019=$N1017,AW1019=$O1017,AW1019=$P1017,AW1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(AX1019=$H1017,AX1019=$I1017,AX1019=$J1017,AX1019=$K1017,AX1019=$L1017,AX1019=$M1017,AX1019=$N1017,AX1019=$O1017,AX1019=$P1017,AX1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(AY1019=$H1017,AY1019=$I1017,AY1019=$J1017,AY1019=$K1017,AY1019=$L1017,AY1019=$M1017,AY1019=$N1017,AY1019=$O1017,AY1019=$P1017,AY1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(AZ1019=$H1017,AZ1019=$I1017,AZ1019=$J1017,AZ1019=$K1017,AZ1019=$L1017,AZ1019=$M1017,AZ1019=$N1017,AZ1019=$O1017,AZ1019=$P1017,AZ1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":3495450},{"$f":"IF((OR(BA1019=$H1017,BA1019=$I1017,BA1019=$J1017,BA1019=$K1017,BA1019=$L1017,BA1019=$M1017,BA1019=$N1017,BA1019=$O1017,BA1019=$P1017,BA1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(BB1019=$H1017,BB1019=$I1017,BB1019=$J1017,BB1019=$K1017,BB1019=$L1017,BB1019=$M1017,BB1019=$N1017,BB1019=$O1017,BB1019=$P1017,BB1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(BC1019=$H1017,BC1019=$I1017,BC1019=$J1017,BC1019=$K1017,BC1019=$L1017,BC1019=$M1017,BC1019=$N1017,BC1019=$O1017,BC1019=$P1017,BC1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(BD1019=$H1017,BD1019=$I1017,BD1019=$J1017,BD1019=$K1017,BD1019=$L1017,BD1019=$M1017,BD1019=$N1017,BD1019=$O1017,BD1019=$P1017,BD1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(BE1019=$H1017,BE1019=$I1017,BE1019=$J1017,BE1019=$K1017,BE1019=$L1017,BE1019=$M1017,BE1019=$N1017,BE1019=$O1017,BE1019=$P1017,BE1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(BF1019=$H1017,BF1019=$I1017,BF1019=$J1017,BF1019=$K1017,BF1019=$L1017,BF1019=$M1017,BF1019=$N1017,BF1019=$O1017,BF1019=$P1017,BF1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(BG1019=$H1017,BG1019=$I1017,BG1019=$J1017,BG1019=$K1017,BG1019=$L1017,BG1019=$M1017,BG1019=$N1017,BG1019=$O1017,BG1019=$P1017,BG1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(BH1019=$H1017,BH1019=$I1017,BH1019=$J1017,BH1019=$K1017,BH1019=$L1017,BH1019=$M1017,BH1019=$N1017,BH1019=$O1017,BH1019=$P1017,BH1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(BI1019=$H1017,BI1019=$I1017,BI1019=$J1017,BI1019=$K1017,BI1019=$L1017,BI1019=$M1017,BI1019=$N1017,BI1019=$O1017,BI1019=$P1017,BI1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(BJ1019=$H1017,BJ1019=$I1017,BJ1019=$J1017,BJ1019=$K1017,BJ1019=$L1017,BJ1019=$M1017,BJ1019=$N1017,BJ1019=$O1017,BJ1019=$P1017,BJ1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(BK1019=$H1017,BK1019=$I1017,BK1019=$J1017,BK1019=$K1017,BK1019=$L1017,BK1019=$M1017,BK1019=$N1017,BK1019=$O1017,BK1019=$P1017,BK1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(BL1019=$H1017,BL1019=$I1017,BL1019=$J1017,BL1019=$K1017,BL1019=$L1017,BL1019=$M1017,BL1019=$N1017,BL1019=$O1017,BL1019=$P1017,BL1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(BM1019=$H1017,BM1019=$I1017,BM1019=$J1017,BM1019=$K1017,BM1019=$L1017,BM1019=$M1017,BM1019=$N1017,BM1019=$O1017,BM1019=$P1017,BM1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(BN1019=$H1017,BN1019=$I1017,BN1019=$J1017,BN1019=$K1017,BN1019=$L1017,BN1019=$M1017,BN1019=$N1017,BN1019=$O1017,BN1019=$P1017,BN1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(BO1019=$H1017,BO1019=$I1017,BO1019=$J1017,BO1019=$K1017,BO1019=$L1017,BO1019=$M1017,BO1019=$N1017,BO1019=$O1017,BO1019=$P1017,BO1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":3495450},{"$f":"IF((OR(BP1019=$H1017,BP1019=$I1017,BP1019=$J1017,BP1019=$K1017,BP1019=$L1017,BP1019=$M1017,BP1019=$N1017,BP1019=$O1017,BP1019=$P1017,BP1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(BQ1019=$H1017,BQ1019=$I1017,BQ1019=$J1017,BQ1019=$K1017,BQ1019=$L1017,BQ1019=$M1017,BQ1019=$N1017,BQ1019=$O1017,BQ1019=$P1017,BQ1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(BR1019=$H1017,BR1019=$I1017,BR1019=$J1017,BR1019=$K1017,BR1019=$L1017,BR1019=$M1017,BR1019=$N1017,BR1019=$O1017,BR1019=$P1017,BR1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(BS1019=$H1017,BS1019=$I1017,BS1019=$J1017,BS1019=$K1017,BS1019=$L1017,BS1019=$M1017,BS1019=$N1017,BS1019=$O1017,BS1019=$P1017,BS1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(BT1019=$H1017,BT1019=$I1017,BT1019=$J1017,BT1019=$K1017,BT1019=$L1017,BT1019=$M1017,BT1019=$N1017,BT1019=$O1017,BT1019=$P1017,BT1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(BU1019=$H1017,BU1019=$I1017,BU1019=$J1017,BU1019=$K1017,BU1019=$L1017,BU1019=$M1017,BU1019=$N1017,BU1019=$O1017,BU1019=$P1017,BU1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(BV1019=$H1017,BV1019=$I1017,BV1019=$J1017,BV1019=$K1017,BV1019=$L1017,BV1019=$M1017,BV1019=$N1017,BV1019=$O1017,BV1019=$P1017,BV1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(BW1019=$H1017,BW1019=$I1017,BW1019=$J1017,BW1019=$K1017,BW1019=$L1017,BW1019=$M1017,BW1019=$N1017,BW1019=$O1017,BW1019=$P1017,BW1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(BX1019=$H1017,BX1019=$I1017,BX1019=$J1017,BX1019=$K1017,BX1019=$L1017,BX1019=$M1017,BX1019=$N1017,BX1019=$O1017,BX1019=$P1017,BX1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(BY1019=$H1017,BY1019=$I1017,BY1019=$J1017,BY1019=$K1017,BY1019=$L1017,BY1019=$M1017,BY1019=$N1017,BY1019=$O1017,BY1019=$P1017,BY1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(BZ1019=$H1017,BZ1019=$I1017,BZ1019=$J1017,BZ1019=$K1017,BZ1019=$L1017,BZ1019=$M1017,BZ1019=$N1017,BZ1019=$O1017,BZ1019=$P1017,BZ1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(CA1019=$H1017,CA1019=$I1017,CA1019=$J1017,CA1019=$K1017,CA1019=$L1017,CA1019=$M1017,CA1019=$N1017,CA1019=$O1017,CA1019=$P1017,CA1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(CB1019=$H1017,CB1019=$I1017,CB1019=$J1017,CB1019=$K1017,CB1019=$L1017,CB1019=$M1017,CB1019=$N1017,CB1019=$O1017,CB1019=$P1017,CB1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(CC1019=$H1017,CC1019=$I1017,CC1019=$J1017,CC1019=$K1017,CC1019=$L1017,CC1019=$M1017,CC1019=$N1017,CC1019=$O1017,CC1019=$P1017,CC1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(CD1019=$H1017,CD1019=$I1017,CD1019=$J1017,CD1019=$K1017,CD1019=$L1017,CD1019=$M1017,CD1019=$N1017,CD1019=$O1017,CD1019=$P1017,CD1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":3495450},{"$f":"IF((OR(CE1019=$H1017,CE1019=$I1017,CE1019=$J1017,CE1019=$K1017,CE1019=$L1017,CE1019=$M1017,CE1019=$N1017,CE1019=$O1017,CE1019=$P1017,CE1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(CF1019=$H1017,CF1019=$I1017,CF1019=$J1017,CF1019=$K1017,CF1019=$L1017,CF1019=$M1017,CF1019=$N1017,CF1019=$O1017,CF1019=$P1017,CF1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(CG1019=$H1017,CG1019=$I1017,CG1019=$J1017,CG1019=$K1017,CG1019=$L1017,CG1019=$M1017,CG1019=$N1017,CG1019=$O1017,CG1019=$P1017,CG1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(CH1019=$H1017,CH1019=$I1017,CH1019=$J1017,CH1019=$K1017,CH1019=$L1017,CH1019=$M1017,CH1019=$N1017,CH1019=$O1017,CH1019=$P1017,CH1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(CI1019=$H1017,CI1019=$I1017,CI1019=$J1017,CI1019=$K1017,CI1019=$L1017,CI1019=$M1017,CI1019=$N1017,CI1019=$O1017,CI1019=$P1017,CI1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(CJ1019=$H1017,CJ1019=$I1017,CJ1019=$J1017,CJ1019=$K1017,CJ1019=$L1017,CJ1019=$M1017,CJ1019=$N1017,CJ1019=$O1017,CJ1019=$P1017,CJ1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(CK1019=$H1017,CK1019=$I1017,CK1019=$J1017,CK1019=$K1017,CK1019=$L1017,CK1019=$M1017,CK1019=$N1017,CK1019=$O1017,CK1019=$P1017,CK1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(CL1019=$H1017,CL1019=$I1017,CL1019=$J1017,CL1019=$K1017,CL1019=$L1017,CL1019=$M1017,CL1019=$N1017,CL1019=$O1017,CL1019=$P1017,CL1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(CM1019=$H1017,CM1019=$I1017,CM1019=$J1017,CM1019=$K1017,CM1019=$L1017,CM1019=$M1017,CM1019=$N1017,CM1019=$O1017,CM1019=$P1017,CM1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(CN1019=$H1017,CN1019=$I1017,CN1019=$J1017,CN1019=$K1017,CN1019=$L1017,CN1019=$M1017,CN1019=$N1017,CN1019=$O1017,CN1019=$P1017,CN1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(CO1019=$H1017,CO1019=$I1017,CO1019=$J1017,CO1019=$K1017,CO1019=$L1017,CO1019=$M1017,CO1019=$N1017,CO1019=$O1017,CO1019=$P1017,CO1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(CP1019=$H1017,CP1019=$I1017,CP1019=$J1017,CP1019=$K1017,CP1019=$L1017,CP1019=$M1017,CP1019=$N1017,CP1019=$O1017,CP1019=$P1017,CP1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(CQ1019=$H1017,CQ1019=$I1017,CQ1019=$J1017,CQ1019=$K1017,CQ1019=$L1017,CQ1019=$M1017,CQ1019=$N1017,CQ1019=$O1017,CQ1019=$P1017,CQ1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(CR1019=$H1017,CR1019=$I1017,CR1019=$J1017,CR1019=$K1017,CR1019=$L1017,CR1019=$M1017,CR1019=$N1017,CR1019=$O1017,CR1019=$P1017,CR1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(CS1019=$H1017,CS1019=$I1017,CS1019=$J1017,CS1019=$K1017,CS1019=$L1017,CS1019=$M1017,CS1019=$N1017,CS1019=$O1017,CS1019=$P1017,CS1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":3495450},{"$f":"IF((OR(CT1019=$H1017,CT1019=$I1017,CT1019=$J1017,CT1019=$K1017,CT1019=$L1017,CT1019=$M1017,CT1019=$N1017,CT1019=$O1017,CT1019=$P1017,CT1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(CU1019=$H1017,CU1019=$I1017,CU1019=$J1017,CU1019=$K1017,CU1019=$L1017,CU1019=$M1017,CU1019=$N1017,CU1019=$O1017,CU1019=$P1017,CU1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(CV1019=$H1017,CV1019=$I1017,CV1019=$J1017,CV1019=$K1017,CV1019=$L1017,CV1019=$M1017,CV1019=$N1017,CV1019=$O1017,CV1019=$P1017,CV1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(CW1019=$H1017,CW1019=$I1017,CW1019=$J1017,CW1019=$K1017,CW1019=$L1017,CW1019=$M1017,CW1019=$N1017,CW1019=$O1017,CW1019=$P1017,CW1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(CX1019=$H1017,CX1019=$I1017,CX1019=$J1017,CX1019=$K1017,CX1019=$L1017,CX1019=$M1017,CX1019=$N1017,CX1019=$O1017,CX1019=$P1017,CX1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(CY1019=$H1017,CY1019=$I1017,CY1019=$J1017,CY1019=$K1017,CY1019=$L1017,CY1019=$M1017,CY1019=$N1017,CY1019=$O1017,CY1019=$P1017,CY1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(CZ1019=$H1017,CZ1019=$I1017,CZ1019=$J1017,CZ1019=$K1017,CZ1019=$L1017,CZ1019=$M1017,CZ1019=$N1017,CZ1019=$O1017,CZ1019=$P1017,CZ1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(DA1019=$H1017,DA1019=$I1017,DA1019=$J1017,DA1019=$K1017,DA1019=$L1017,DA1019=$M1017,DA1019=$N1017,DA1019=$O1017,DA1019=$P1017,DA1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(DB1019=$H1017,DB1019=$I1017,DB1019=$J1017,DB1019=$K1017,DB1019=$L1017,DB1019=$M1017,DB1019=$N1017,DB1019=$O1017,DB1019=$P1017,DB1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"},{"$f":"IF((OR(DC1019=$H1017,DC1019=$I1017,DC1019=$J1017,DC1019=$K1017,DC1019=$L1017,DC1019=$M1017,DC1019=$N1017,DC1019=$O1017,DC1019=$P1017,DC1019=$Q1017)),CS!$G$131*SUM($G1010),\"0\")","v":"0"}]
[0,"Bus Transit","Replacement Capital Cost","Replacement Present Value",null,null,null,{"$f":"H1020/((1+CV!$F$9)^H1019)","v":0},{"$f":"I1020/((1+CV!$F$9)^I1019)","v":0},{"$f":"J1020/((1+CV!$F$9)^J1019)","v":0},{"$f":"K1020/((1+CV!$F$9)^K1019)","v":0},{"$f":"L1020/((1+CV!$F$9)^L1019)","v":0},{"$f":"M1020/((1+CV!$F$9)^M1019)","v":0},{"$f":"N1020/((1+CV!$F$9)^N1019)","v":0},{"$f":"O1020/((1+CV!$F$9)^O1019)","v":0},{"$f":"P1020/((1+CV!$F$9)^P1019)","v":0},{"$f":"Q1020/((1+CV!$F$9)^Q1019)","v":0},{"$f":"R1020/((1+CV!$F$9)^R1019)","v":0},{"$f":"S1020/((1+CV!$F$9)^S1019)","v":0},{"$f":"T1020/((1+CV!$F$9)^T1019)","v":0},{"$f":"U1020/((1+CV!$F$9)^U1019)","v":0},{"$f":"V1020/((1+CV!$F$9)^V1019)","v":1458529.1565480444},{"$f":"W1020/((1+CV!$F$9)^W1019)","v":0},{"$f":"X1020/((1+CV!$F$9)^X1019)","v":0},{"$f":"Y1020/((1+CV!$F$9)^Y1019)","v":0},{"$f":"Z1020/((1+CV!$F$9)^Z1019)","v":0},{"$f":"AA1020/((1+CV!$F$9)^AA1019)","v":0},{"$f":"AB1020/((1+CV!$F$9)^AB1019)","v":0},{"$f":"AC1020/((1+CV!$F$9)^AC1019)","v":0},{"$f":"AD1020/((1+CV!$F$9)^AD1019)","v":0},{"$f":"AE1020/((1+CV!$F$9)^AE1019)","v":0},{"$f":"AF1020/((1+CV!$F$9)^AF1019)","v":0},{"$f":"AG1020/((1+CV!$F$9)^AG1019)","v":0},{"$f":"AH1020/((1+CV!$F$9)^AH1019)","v":0},{"$f":"AI1020/((1+CV!$F$9)^AI1019)","v":0},{"$f":"AJ1020/((1+CV!$F$9)^AJ1019)","v":0},{"$f":"AK1020/((1+CV!$F$9)^AK1019)","v":608593.25709157658},{"$f":"AL1020/((1+CV!$F$9)^AL1019)","v":0},{"$f":"AM1020/((1+CV!$F$9)^AM1019)","v":0},{"$f":"AN1020/((1+CV!$F$9)^AN1019)","v":0},{"$f":"AO1020/((1+CV!$F$9)^AO1019)","v":0},{"$f":"AP1020/((1+CV!$F$9)^AP1019)","v":0},{"$f":"AQ1020/((1+CV!$F$9)^AQ1019)","v":0},{"$f":"AR1020/((1+CV!$F$9)^AR1019)","v":0},{"$f":"AS1020/((1+CV!$F$9)^AS1019)","v":0},{"$f":"AT1020/((1+CV!$F$9)^AT1019)","v":0},{"$f":"AU1020/((1+CV!$F$9)^AU1019)","v":0},{"$f":"AV1020/((1+CV!$F$9)^AV1019)","v":0},{"$f":"AW1020/((1+CV!$F$9)^AW1019)","v":0},{"$f":"AX1020/((1+CV!$F$9)^AX1019)","v":0},{"$f":"AY1020/((1+CV!$F$9)^AY1019)","v":0},{"$f":"AZ1020/((1+CV!$F$9)^AZ1019)","v":253944.7023835571},{"$f":"BA1020/((1+CV!$F$9)^BA1019)","v":0},{"$f":"BB1020/((1+CV!$F$9)^BB1019)","v":0},{"$f":"BC1020/((1+CV!$F$9)^BC1019)","v":0},{"$f":"BD1020/((1+CV!$F$9)^BD1019)","v":0},{"$f":"BE1020/((1+CV!$F$9)^BE1019)","v":0},{"$f":"BF1020/((1+CV!$F$9)^BF1019)","v":0},{"$f":"BG1020/((1+CV!$F$9)^BG1019)","v":0},{"$f":"BH1020/((1+CV!$F$9)^BH1019)","v":0},{"$f":"BI1020/((1+CV!$F$9)^BI1019)","v":0},{"$f":"BJ1020/((1+CV!$F$9)^BJ1019)","v":0},{"$f":"BK1020/((1+CV!$F$9)^BK1019)","v":0},{"$f":"BL1020/((1+CV!$F$9)^BL1019)","v":0},{"$f":"BM1020/((1+CV!$F$9)^BM1019)","v":0},{"$f":"BN1020/((1+CV!$F$9)^BN1019)","v":0},{"$f":"BO1020/((1+CV!$F$9)^BO1019)","v":105962.25166354372},{"$f":"BP1020/((1+CV!$F$9)^BP1019)","v":0},{"$f":"BQ1020/((1+CV!$F$9)^BQ1019)","v":0},{"$f":"BR1020/((1+CV!$F$9)^BR1019)","v":0},{"$f":"BS1020/((1+CV!$F$9)^BS1019)","v":0},{"$f":"BT1020/((1+CV!$F$9)^BT1019)","v":0},{"$f":"BU1020/((1+CV!$F$9)^BU1019)","v":0},{"$f":"BV1020/((1+CV!$F$9)^BV1019)","v":0},{"$f":"BW1020/((1+CV!$F$9)^BW1019)","v":0},{"$f":"BX1020/((1+CV!$F$9)^BX1019)","v":0},{"$f":"BY1020/((1+CV!$F$9)^BY1019)","v":0},{"$f":"BZ1020/((1+CV!$F$9)^BZ1019)","v":0},{"$f":"CA1020/((1+CV!$F$9)^CA1019)","v":0},{"$f":"CB1020/((1+CV!$F$9)^CB1019)","v":0},{"$f":"CC1020/((1+CV!$F$9)^CC1019)","v":0},{"$f":"CD1020/((1+CV!$F$9)^CD1019)","v":44214.345376063189},{"$f":"CE1020/((1+CV!$F$9)^CE1019)","v":0},{"$f":"CF1020/((1+CV!$F$9)^CF1019)","v":0},{"$f":"CG1020/((1+CV!$F$9)^CG1019)","v":0},{"$f":"CH1020/((1+CV!$F$9)^CH1019)","v":0},{"$f":"CI1020/((1+CV!$F$9)^CI1019)","v":0},{"$f":"CJ1020/((1+CV!$F$9)^CJ1019)","v":0},{"$f":"CK1020/((1+CV!$F$9)^CK1019)","v":0},{"$f":"CL1020/((1+CV!$F$9)^CL1019)","v":0},{"$f":"CM1020/((1+CV!$F$9)^CM1019)","v":0},{"$f":"CN1020/((1+CV!$F$9)^CN1019)","v":0},{"$f":"CO1020/((1+CV!$F$9)^CO1019)","v":0},{"$f":"CP1020/((1+CV!$F$9)^CP1019)","v":0},{"$f":"CQ1020/((1+CV!$F$9)^CQ1019)","v":0},{"$f":"CR1020/((1+CV!$F$9)^CR1019)","v":0},{"$f":"CS1020/((1+CV!$F$9)^CS1019)","v":18449.101508725173},{"$f":"CT1020/((1+CV!$F$9)^CT1019)","v":0},{"$f":"CU1020/((1+CV!$F$9)^CU1019)","v":0},{"$f":"CV1020/((1+CV!$F$9)^CV1019)","v":0},{"$f":"CW1020/((1+CV!$F$9)^CW1019)","v":0},{"$f":"CX1020/((1+CV!$F$9)^CX1019)","v":0},{"$f":"CY1020/((1+CV!$F$9)^CY1019)","v":0},{"$f":"CZ1020/((1+CV!$F$9)^CZ1019)","v":0},{"$f":"DA1020/((1+CV!$F$9)^DA1019)","v":0},{"$f":"DB1020/((1+CV!$F$9)^DB1019)","v":0},{"$f":"DC1020/((1+CV!$F$9)^DC1019)","v":0}]
[0,"Bus Transit","Replacement Capital Cost","Replacement Present Value",null,null,{"$f":"SUM(H1021:DC1021)","v":2489692.8145715101}]
[0,"Bus Transit","Replacement Capital Cost"]
[0,"Bus Transit","COMPLETE DEVELOPMENT COSTS (total $)"]
[0,"Bus Transit",{"$f":"OFFSET(C1025,-1,0)","v":"COMPLETE DEVELOPMENT COSTS (total $)"},"Initial Capital Cost ($)",null,null,{"$f":"G1010*(1-CS!F77)","v":3495450},"Reduced by Costs Savings Percentage in Place"]
[0,"Bus Transit","COMPLETE DEVELOPMENT COSTS (total $)","Initial Capital Cost plus Replacement Costs ($)",null,null,{"$f":"G1025+G1022","v":5985142.8145715101}]
[0,"Bus Transit","COMPLETE DEVELOPMENT COSTS (total $)","Annual Capital Cost ($)",null,null,{"$f":"-PMT(CV!$F$9,100,G1026)","v":360170.07155598752}]
[0,"Bus Transit","COMPLETE DEVELOPMENT COSTS (total $)","Annual O&M Cost ($)",null,null,{"$f":"G1012","v":2097270}]
[0,"Bus Transit","COMPLETE DEVELOPMENT COSTS (total $)","Lifecycle Cost ($)",null,null,{"$f":"G1027+G1028","v":2457440.0715559875}]
[0,"Bus Transit","COMPLETE DEVELOPMENT COSTS (total $)"]
[0,"Bus Transit","COMPLETE DEVELOPMENT COSTS ($/hh)"]
[0,"Bus Transit",{"$f":"OFFSET(C1032,-1,0)","v":"COMPLETE DEVELOPMENT COSTS ($/hh)"},"Initial Capital Cost ($/hh)",null,null,{"$f":"G1025/DC!$G$41","v":643.72928176795585}]
[0,"Bus Transit","COMPLETE DEVELOPMENT COSTS ($/hh)","Initial Capital Cost plus Replacement Costs ($/hh)",null,null,{"$f":"G1026/DC!$G$41","v":1102.236245777442}]
[0,"Bus Transit","COMPLETE DEVELOPMENT COSTS ($/hh)","Annual Capital Cost ($/hh)",null,null,{"$f":"G1027/DC!$G$41","v":66.329663269979292}]
[0,"Bus Transit","COMPLETE DEVELOPMENT COSTS ($/hh)","Annual O&M Cost ($/hh)",null,null,{"$f":"G1028/DC!$G$41","v":386.23756906077347}]
[0,"Bus Transit","COMPLETE DEVELOPMENT COSTS ($/hh)","Lifecycle Cost ($/hh)",null,null,{"$f":"G1029/DC!$G$41","v":452.56723233075274}]
[0,"Bus Transit","COMPLETE DEVELOPMENT COSTS ($/hh)"]
[0,"Bus Transit","RESIDENTIAL PORTION OF COSTS (total $)"]
[0,"Bus Transit",{"$f":"OFFSET(C1039,-1,0)","v":"RESIDENTIAL PORTION OF COSTS (total $)"},"Initial Capital Cost ($)",null,null,{"$f":"G1025*A!$F$13","v":3495450}]
[0,"Bus Transit","RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost plus Replacement Costs ($)",null,null,{"$f":"G1026*A!$F$13","v":5985142.8145715101}]
[0,"Bus Transit","RESIDENTIAL PORTION OF COSTS (total $)","Annual Capital Cost ($)",null,null,{"$f":"G1027*A!$F$13","v":360170.07155598752}]
[0,"Bus Transit","RESIDENTIAL PORTION OF COSTS (total $)","Annual O&M Cost ($)",null,null,{"$f":"G1028*A!$F$13","v":2097270}]
[0,"Bus Transit","RESIDENTIAL PORTION OF COSTS (total $)","Lifecycle Cost ($)",null,null,{"$f":"G1029*A!$F$13","v":2457440.0715559875}]
[0,"Bus Transit","RESIDENTIAL PORTION OF COSTS (total $)"]
[0,"Bus Transit","RESIDENTIAL PORTION OF COSTS ($/hh)"]
[{"$f":"OFFSET(A1046,-1,0)","v":0},"Bus Transit","RESIDENTIAL PORTION OF COSTS ($/hh)","Initial Capital Cost ($/hh)",null,null,{"$f":"G1039/DC!$G$41","v":643.72928176795585}]
[0,"Bus Transit","RESIDENTIAL PORTION OF COSTS ($/hh)","Initial Capital Cost plus Replacement Costs ($/hh)",null,null,{"$f":"G1040/DC!$G$41","v":1102.236245777442}]
[0,"Bus Transit","RESIDENTIAL PORTION OF COSTS ($/hh)","Annual Capital Cost ($/hh)",null,null,{"$f":"G1041/DC!$G$41","v":66.329663269979292}]
[0,"Bus Transit","RESIDENTIAL PORTION OF COSTS ($/hh)","Annual O&M Cost ($/hh)",null,null,{"$f":"G1042/DC!$G$41","v":386.23756906077347}]
[0,"Bus Transit","RESIDENTIAL PORTION OF COSTS ($/hh)","Lifecycle Cost ($/hh)",null,null,{"$f":"G1043/DC!$G$41","v":452.56723233075274}]
[0,"Bus Transit","RESIDENTIAL PORTION OF COSTS ($/hh)"]
[0,"Bus Transit","RESIDENTIAL PORTION OF COSTS ($/gross ha)"]
[0,"Bus Transit","RESIDENTIAL PORTION OF COSTS ($/gross ha)","Initial Capital Cost ($/gross ha)",null,null,{"$f":"G1039/DC!$F$14","v":87386.25}]
[0,"Bus Transit","RESIDENTIAL PORTION OF COSTS ($/gross ha)","Initial Capital Cost plus Replacement Costs ($/gross ha)",null,null,{"$f":"G1040/DC!$F$14","v":149628.57036428776}]
[0,"Bus Transit","RESIDENTIAL PORTION OF COSTS ($/gross ha)","Annual Capital Cost ($/gross ha)",null,null,{"$f":"G1041/DC!$F$14","v":9004.2517888996881}]
[0,"Bus Transit","RESIDENTIAL PORTION OF COSTS ($/gross ha)","Annual O&M Cost ($/gross ha)",null,null,{"$f":"G1042/DC!$F$14","v":52431.75}]
[0,"Bus Transit","RESIDENTIAL PORTION OF COSTS ($/gross ha)","Lifecycle Cost ($/gross ha)",null,null,{"$f":"G1043/DC!$F$14","v":61436.001788899688}]
[0,"Bus Transit","RESIDENTIAL PORTION OF COSTS ($/gross ha)"]
[0,"Bus Transit","RESIDENTIAL PORTION OF COSTS ($/pp)"]
[0,"Bus Transit","RESIDENTIAL PORTION OF COSTS ($/pp)","Initial Capital Cost ($/pp)",null,null,{"$f":"G1039/DC!$G$63","v":392.39447687471937}]
[0,"Bus Transit","RESIDENTIAL PORTION OF COSTS ($/pp)","Initial Capital Cost plus Replacement Costs ($/pp)",null,null,{"$f":"G1040/DC!$G$63","v":671.88401600488442}]
[0,"Bus Transit","RESIDENTIAL PORTION OF COSTS ($/pp)","Annual Capital Cost ($/pp)",null,null,{"$f":"G1041/DC!$G$63","v":40.432203811853114}]
[0,"Bus Transit","RESIDENTIAL PORTION OF COSTS ($/pp)","Annual O&M Cost ($/pp)",null,null,{"$f":"G1042/DC!$G$63","v":235.43668612483162}]
[{"$f":"OFFSET(A1064,-1,0)","v":0},"Bus Transit","RESIDENTIAL PORTION OF COSTS ($/pp)","Lifecycle Cost ($/pp)",null,null,{"$f":"G1043/DC!$G$63","v":275.8688899366847}]
[0,"Bus Transit","RESIDENTIAL PORTION OF COSTS ($/pp)"]
[0,"Bus Transit","NON-RESIDENTIAL PORTION OF COSTS (total $)"]
[0,"Bus Transit","NON-RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost ($)",null,null,{"$f":"G1025-G1039","v":0}]
[0,"Bus Transit","NON-RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost plus Replacement Costs ($)",null,null,{"$f":"G1026-G1040","v":0}]
[0,"Bus Transit","NON-RESIDENTIAL PORTION OF COSTS (total $)","Annual Capital Cost ($)",null,null,{"$f":"G1027-G1041","v":0}]
[0,"Bus Transit","NON-RESIDENTIAL PORTION OF COSTS (total $)","Annual O&M Cost ($)",null,null,{"$f":"G1028-G1042","v":0}]
[0,"Bus Transit","NON-RESIDENTIAL PORTION OF COSTS (total $)","Lifecycle Cost ($)",null,null,{"$f":"G1029-G1043","v":0}]
[0,"Bus Transit","NON-RESIDENTIAL PORTION OF COSTS (total $)"]
[0,"Bus Transit","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY"]
[0,"Bus Transit","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Ann. Lifecycle Costs ",null,null,null,"replacement cost allocated same as capital % allocation"]
[0,"Bus Transit","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Residential Cost to the Municipality ($)",null,null,{"$f":"G1077*A!F$13","v":2457440.0715559875}]
[0,"Bus Transit","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Non-Residential Cost to the Municipality ($)",null,null,{"$f":"G1077-G1075","v":0}]
[0,"Bus Transit","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Complete Development Cost to the Municipality ($)",null,null,{"$f":"D1639","v":2457440.0715559875}]
[0,"Bus Transit","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY"]
[{"$f":"OFFSET(A1079,-1,0)","v":0},"Schools"]
[0,{"$f":"OFFSET(B1080,-1,0)","v":"Schools"}]
[0,"Schools","Initial Capital Cost"]
[0,"Schools",{"$f":"OFFSET(C1082,-1,0)","v":"Initial Capital Cost"},"School Cost ($)",null,null,{"$f":"CV!F149*DC!G62","v":14717250.000000004}]
[0,"Schools","O&M Cost"]
[0,"Schools",{"$f":"OFFSET(C1084,-1,0)","v":"O&M Cost"},"School Cost ($)",null,null,{"$f":"CV!F152*DC!G62","v":15635250.000000004}]
[0,"Schools","Replacement Capital Cost"]
[0,"Schools",{"$f":"OFFSET(C1086,-1,0)","v":"Replacement Capital Cost"},"Replacement Period (Years)",null,null,{"$f":"CS!F125","v":50}]
[0,"Schools","Replacement Capital Cost","Times (Lifecycle / Replacement Period)",null,null,{"$f":"TRUNC(100/G1086,0)","v":2}]
[0,"Schools","Replacement Capital Cost",null,null,"Breakdown of times (lifecycle/replacement period) in cycles",null,1,2,3,4,5,6,7,8,9,10]
[0,"Schools","Replacement Capital Cost",null,null,"Breakdown of times (lifecycle/replacement period) in years",{"$f":"G1086*G1087","v":100},{"$f":"IF(($G1086*H1088)-CS!$H$81<=$G1089,($G1086*H1088)-CS!$H$81,0)","v":50},{"$f":"IF(($G1086*I1088)-CS!$H$81<=$G1089,($G1086*I1088)-CS!$H$81,0)","v":100},{"$f":"IF(($G1086*J1088)-CS!$H$81<=$G1089,($G1086*J1088)-CS!$H$81,0)","v":0},{"$f":"IF(($G1086*K1088)-CS!$H$81<=$G1089,($G1086*K1088)-CS!$H$81,0)","v":0},{"$f":"IF(($G1086*L1088)-CS!$H$81<=$G1089,($G1086*L1088)-CS!$H$81,0)","v":0},{"$f":"IF(($G1086*M1088)-CS!$H$81<=$G1089,($G1086*M1088)-CS!$H$81,0)","v":0},{"$f":"IF(($G1086*N1088)-CS!$H$81<=$G1089,($G1086*N1088)-CS!$H$81,0)","v":0},{"$f":"IF(($G1086*O1088)-CS!$H$81<=$G1089,($G1086*O1088)-CS!$H$81,0)","v":0},{"$f":"IF(($G1086*P1088)-CS!$H$81<=$G1089,($G1086*P1088)-CS!$H$81,0)","v":0},{"$f":"IF(($G1086*Q1088)-CS!$H$81<=$G1089,($G1086*Q1088)-CS!$H$81,0)","v":0}]
[0,"Schools","Replacement Capital Cost"]
[0,"Schools","Replacement Capital Cost","Replacement Period",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
[0,"Schools","Replacement Capital Cost","Replacements",null,null,null,{"$f":"IF((OR(H1091=$H1089,H1091=$I1089,H1091=$J1089,H1091=$K1089,H1091=$L1089,H1091=$M1089,H1091=$N1089,H1091=$O1089,H1091=$P1089,H1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(I1091=$H1089,I1091=$I1089,I1091=$J1089,I1091=$K1089,I1091=$L1089,I1091=$M1089,I1091=$N1089,I1091=$O1089,I1091=$P1089,I1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(J1091=$H1089,J1091=$I1089,J1091=$J1089,J1091=$K1089,J1091=$L1089,J1091=$M1089,J1091=$N1089,J1091=$O1089,J1091=$P1089,J1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(K1091=$H1089,K1091=$I1089,K1091=$J1089,K1091=$K1089,K1091=$L1089,K1091=$M1089,K1091=$N1089,K1091=$O1089,K1091=$P1089,K1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(L1091=$H1089,L1091=$I1089,L1091=$J1089,L1091=$K1089,L1091=$L1089,L1091=$M1089,L1091=$N1089,L1091=$O1089,L1091=$P1089,L1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(M1091=$H1089,M1091=$I1089,M1091=$J1089,M1091=$K1089,M1091=$L1089,M1091=$M1089,M1091=$N1089,M1091=$O1089,M1091=$P1089,M1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(N1091=$H1089,N1091=$I1089,N1091=$J1089,N1091=$K1089,N1091=$L1089,N1091=$M1089,N1091=$N1089,N1091=$O1089,N1091=$P1089,N1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(O1091=$H1089,O1091=$I1089,O1091=$J1089,O1091=$K1089,O1091=$L1089,O1091=$M1089,O1091=$N1089,O1091=$O1089,O1091=$P1089,O1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(P1091=$H1089,P1091=$I1089,P1091=$J1089,P1091=$K1089,P1091=$L1089,P1091=$M1089,P1091=$N1089,P1091=$O1089,P1091=$P1089,P1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(Q1091=$H1089,Q1091=$I1089,Q1091=$J1089,Q1091=$K1089,Q1091=$L1089,Q1091=$M1089,Q1091=$N1089,Q1091=$O1089,Q1091=$P1089,Q1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(R1091=$H1089,R1091=$I1089,R1091=$J1089,R1091=$K1089,R1091=$L1089,R1091=$M1089,R1091=$N1089,R1091=$O1089,R1091=$P1089,R1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(S1091=$H1089,S1091=$I1089,S1091=$J1089,S1091=$K1089,S1091=$L1089,S1091=$M1089,S1091=$N1089,S1091=$O1089,S1091=$P1089,S1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(T1091=$H1089,T1091=$I1089,T1091=$J1089,T1091=$K1089,T1091=$L1089,T1091=$M1089,T1091=$N1089,T1091=$O1089,T1091=$P1089,T1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(U1091=$H1089,U1091=$I1089,U1091=$J1089,U1091=$K1089,U1091=$L1089,U1091=$M1089,U1091=$N1089,U1091=$O1089,U1091=$P1089,U1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(V1091=$H1089,V1091=$I1089,V1091=$J1089,V1091=$K1089,V1091=$L1089,V1091=$M1089,V1091=$N1089,V1091=$O1089,V1091=$P1089,V1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(W1091=$H1089,W1091=$I1089,W1091=$J1089,W1091=$K1089,W1091=$L1089,W1091=$M1089,W1091=$N1089,W1091=$O1089,W1091=$P1089,W1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(X1091=$H1089,X1091=$I1089,X1091=$J1089,X1091=$K1089,X1091=$L1089,X1091=$M1089,X1091=$N1089,X1091=$O1089,X1091=$P1089,X1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(Y1091=$H1089,Y1091=$I1089,Y1091=$J1089,Y1091=$K1089,Y1091=$L1089,Y1091=$M1089,Y1091=$N1089,Y1091=$O1089,Y1091=$P1089,Y1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(Z1091=$H1089,Z1091=$I1089,Z1091=$J1089,Z1091=$K1089,Z1091=$L1089,Z1091=$M1089,Z1091=$N1089,Z1091=$O1089,Z1091=$P1089,Z1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(AA1091=$H1089,AA1091=$I1089,AA1091=$J1089,AA1091=$K1089,AA1091=$L1089,AA1091=$M1089,AA1091=$N1089,AA1091=$O1089,AA1091=$P1089,AA1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(AB1091=$H1089,AB1091=$I1089,AB1091=$J1089,AB1091=$K1089,AB1091=$L1089,AB1091=$M1089,AB1091=$N1089,AB1091=$O1089,AB1091=$P1089,AB1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(AC1091=$H1089,AC1091=$I1089,AC1091=$J1089,AC1091=$K1089,AC1091=$L1089,AC1091=$M1089,AC1091=$N1089,AC1091=$O1089,AC1091=$P1089,AC1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(AD1091=$H1089,AD1091=$I1089,AD1091=$J1089,AD1091=$K1089,AD1091=$L1089,AD1091=$M1089,AD1091=$N1089,AD1091=$O1089,AD1091=$P1089,AD1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(AE1091=$H1089,AE1091=$I1089,AE1091=$J1089,AE1091=$K1089,AE1091=$L1089,AE1091=$M1089,AE1091=$N1089,AE1091=$O1089,AE1091=$P1089,AE1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(AF1091=$H1089,AF1091=$I1089,AF1091=$J1089,AF1091=$K1089,AF1091=$L1089,AF1091=$M1089,AF1091=$N1089,AF1091=$O1089,AF1091=$P1089,AF1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(AG1091=$H1089,AG1091=$I1089,AG1091=$J1089,AG1091=$K1089,AG1091=$L1089,AG1091=$M1089,AG1091=$N1089,AG1091=$O1089,AG1091=$P1089,AG1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(AH1091=$H1089,AH1091=$I1089,AH1091=$J1089,AH1091=$K1089,AH1091=$L1089,AH1091=$M1089,AH1091=$N1089,AH1091=$O1089,AH1091=$P1089,AH1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(AI1091=$H1089,AI1091=$I1089,AI1091=$J1089,AI1091=$K1089,AI1091=$L1089,AI1091=$M1089,AI1091=$N1089,AI1091=$O1089,AI1091=$P1089,AI1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(AJ1091=$H1089,AJ1091=$I1089,AJ1091=$J1089,AJ1091=$K1089,AJ1091=$L1089,AJ1091=$M1089,AJ1091=$N1089,AJ1091=$O1089,AJ1091=$P1089,AJ1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(AK1091=$H1089,AK1091=$I1089,AK1091=$J1089,AK1091=$K1089,AK1091=$L1089,AK1091=$M1089,AK1091=$N1089,AK1091=$O1089,AK1091=$P1089,AK1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(AL1091=$H1089,AL1091=$I1089,AL1091=$J1089,AL1091=$K1089,AL1091=$L1089,AL1091=$M1089,AL1091=$N1089,AL1091=$O1089,AL1091=$P1089,AL1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(AM1091=$H1089,AM1091=$I1089,AM1091=$J1089,AM1091=$K1089,AM1091=$L1089,AM1091=$M1089,AM1091=$N1089,AM1091=$O1089,AM1091=$P1089,AM1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(AN1091=$H1089,AN1091=$I1089,AN1091=$J1089,AN1091=$K1089,AN1091=$L1089,AN1091=$M1089,AN1091=$N1089,AN1091=$O1089,AN1091=$P1089,AN1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(AO1091=$H1089,AO1091=$I1089,AO1091=$J1089,AO1091=$K1089,AO1091=$L1089,AO1091=$M1089,AO1091=$N1089,AO1091=$O1089,AO1091=$P1089,AO1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(AP1091=$H1089,AP1091=$I1089,AP1091=$J1089,AP1091=$K1089,AP1091=$L1089,AP1091=$M1089,AP1091=$N1089,AP1091=$O1089,AP1091=$P1089,AP1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(AQ1091=$H1089,AQ1091=$I1089,AQ1091=$J1089,AQ1091=$K1089,AQ1091=$L1089,AQ1091=$M1089,AQ1091=$N1089,AQ1091=$O1089,AQ1091=$P1089,AQ1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(AR1091=$H1089,AR1091=$I1089,AR1091=$J1089,AR1091=$K1089,AR1091=$L1089,AR1091=$M1089,AR1091=$N1089,AR1091=$O1089,AR1091=$P1089,AR1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(AS1091=$H1089,AS1091=$I1089,AS1091=$J1089,AS1091=$K1089,AS1091=$L1089,AS1091=$M1089,AS1091=$N1089,AS1091=$O1089,AS1091=$P1089,AS1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(AT1091=$H1089,AT1091=$I1089,AT1091=$J1089,AT1091=$K1089,AT1091=$L1089,AT1091=$M1089,AT1091=$N1089,AT1091=$O1089,AT1091=$P1089,AT1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(AU1091=$H1089,AU1091=$I1089,AU1091=$J1089,AU1091=$K1089,AU1091=$L1089,AU1091=$M1089,AU1091=$N1089,AU1091=$O1089,AU1091=$P1089,AU1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(AV1091=$H1089,AV1091=$I1089,AV1091=$J1089,AV1091=$K1089,AV1091=$L1089,AV1091=$M1089,AV1091=$N1089,AV1091=$O1089,AV1091=$P1089,AV1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(AW1091=$H1089,AW1091=$I1089,AW1091=$J1089,AW1091=$K1089,AW1091=$L1089,AW1091=$M1089,AW1091=$N1089,AW1091=$O1089,AW1091=$P1089,AW1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(AX1091=$H1089,AX1091=$I1089,AX1091=$J1089,AX1091=$K1089,AX1091=$L1089,AX1091=$M1089,AX1091=$N1089,AX1091=$O1089,AX1091=$P1089,AX1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(AY1091=$H1089,AY1091=$I1089,AY1091=$J1089,AY1091=$K1089,AY1091=$L1089,AY1091=$M1089,AY1091=$N1089,AY1091=$O1089,AY1091=$P1089,AY1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(AZ1091=$H1089,AZ1091=$I1089,AZ1091=$J1089,AZ1091=$K1089,AZ1091=$L1089,AZ1091=$M1089,AZ1091=$N1089,AZ1091=$O1089,AZ1091=$P1089,AZ1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(BA1091=$H1089,BA1091=$I1089,BA1091=$J1089,BA1091=$K1089,BA1091=$L1089,BA1091=$M1089,BA1091=$N1089,BA1091=$O1089,BA1091=$P1089,BA1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(BB1091=$H1089,BB1091=$I1089,BB1091=$J1089,BB1091=$K1089,BB1091=$L1089,BB1091=$M1089,BB1091=$N1089,BB1091=$O1089,BB1091=$P1089,BB1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(BC1091=$H1089,BC1091=$I1089,BC1091=$J1089,BC1091=$K1089,BC1091=$L1089,BC1091=$M1089,BC1091=$N1089,BC1091=$O1089,BC1091=$P1089,BC1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(BD1091=$H1089,BD1091=$I1089,BD1091=$J1089,BD1091=$K1089,BD1091=$L1089,BD1091=$M1089,BD1091=$N1089,BD1091=$O1089,BD1091=$P1089,BD1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(BE1091=$H1089,BE1091=$I1089,BE1091=$J1089,BE1091=$K1089,BE1091=$L1089,BE1091=$M1089,BE1091=$N1089,BE1091=$O1089,BE1091=$P1089,BE1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":14717250.000000004},{"$f":"IF((OR(BF1091=$H1089,BF1091=$I1089,BF1091=$J1089,BF1091=$K1089,BF1091=$L1089,BF1091=$M1089,BF1091=$N1089,BF1091=$O1089,BF1091=$P1089,BF1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(BG1091=$H1089,BG1091=$I1089,BG1091=$J1089,BG1091=$K1089,BG1091=$L1089,BG1091=$M1089,BG1091=$N1089,BG1091=$O1089,BG1091=$P1089,BG1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(BH1091=$H1089,BH1091=$I1089,BH1091=$J1089,BH1091=$K1089,BH1091=$L1089,BH1091=$M1089,BH1091=$N1089,BH1091=$O1089,BH1091=$P1089,BH1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(BI1091=$H1089,BI1091=$I1089,BI1091=$J1089,BI1091=$K1089,BI1091=$L1089,BI1091=$M1089,BI1091=$N1089,BI1091=$O1089,BI1091=$P1089,BI1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(BJ1091=$H1089,BJ1091=$I1089,BJ1091=$J1089,BJ1091=$K1089,BJ1091=$L1089,BJ1091=$M1089,BJ1091=$N1089,BJ1091=$O1089,BJ1091=$P1089,BJ1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(BK1091=$H1089,BK1091=$I1089,BK1091=$J1089,BK1091=$K1089,BK1091=$L1089,BK1091=$M1089,BK1091=$N1089,BK1091=$O1089,BK1091=$P1089,BK1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(BL1091=$H1089,BL1091=$I1089,BL1091=$J1089,BL1091=$K1089,BL1091=$L1089,BL1091=$M1089,BL1091=$N1089,BL1091=$O1089,BL1091=$P1089,BL1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(BM1091=$H1089,BM1091=$I1089,BM1091=$J1089,BM1091=$K1089,BM1091=$L1089,BM1091=$M1089,BM1091=$N1089,BM1091=$O1089,BM1091=$P1089,BM1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(BN1091=$H1089,BN1091=$I1089,BN1091=$J1089,BN1091=$K1089,BN1091=$L1089,BN1091=$M1089,BN1091=$N1089,BN1091=$O1089,BN1091=$P1089,BN1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(BO1091=$H1089,BO1091=$I1089,BO1091=$J1089,BO1091=$K1089,BO1091=$L1089,BO1091=$M1089,BO1091=$N1089,BO1091=$O1089,BO1091=$P1089,BO1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(BP1091=$H1089,BP1091=$I1089,BP1091=$J1089,BP1091=$K1089,BP1091=$L1089,BP1091=$M1089,BP1091=$N1089,BP1091=$O1089,BP1091=$P1089,BP1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(BQ1091=$H1089,BQ1091=$I1089,BQ1091=$J1089,BQ1091=$K1089,BQ1091=$L1089,BQ1091=$M1089,BQ1091=$N1089,BQ1091=$O1089,BQ1091=$P1089,BQ1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(BR1091=$H1089,BR1091=$I1089,BR1091=$J1089,BR1091=$K1089,BR1091=$L1089,BR1091=$M1089,BR1091=$N1089,BR1091=$O1089,BR1091=$P1089,BR1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(BS1091=$H1089,BS1091=$I1089,BS1091=$J1089,BS1091=$K1089,BS1091=$L1089,BS1091=$M1089,BS1091=$N1089,BS1091=$O1089,BS1091=$P1089,BS1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(BT1091=$H1089,BT1091=$I1089,BT1091=$J1089,BT1091=$K1089,BT1091=$L1089,BT1091=$M1089,BT1091=$N1089,BT1091=$O1089,BT1091=$P1089,BT1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(BU1091=$H1089,BU1091=$I1089,BU1091=$J1089,BU1091=$K1089,BU1091=$L1089,BU1091=$M1089,BU1091=$N1089,BU1091=$O1089,BU1091=$P1089,BU1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(BV1091=$H1089,BV1091=$I1089,BV1091=$J1089,BV1091=$K1089,BV1091=$L1089,BV1091=$M1089,BV1091=$N1089,BV1091=$O1089,BV1091=$P1089,BV1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(BW1091=$H1089,BW1091=$I1089,BW1091=$J1089,BW1091=$K1089,BW1091=$L1089,BW1091=$M1089,BW1091=$N1089,BW1091=$O1089,BW1091=$P1089,BW1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(BX1091=$H1089,BX1091=$I1089,BX1091=$J1089,BX1091=$K1089,BX1091=$L1089,BX1091=$M1089,BX1091=$N1089,BX1091=$O1089,BX1091=$P1089,BX1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(BY1091=$H1089,BY1091=$I1089,BY1091=$J1089,BY1091=$K1089,BY1091=$L1089,BY1091=$M1089,BY1091=$N1089,BY1091=$O1089,BY1091=$P1089,BY1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(BZ1091=$H1089,BZ1091=$I1089,BZ1091=$J1089,BZ1091=$K1089,BZ1091=$L1089,BZ1091=$M1089,BZ1091=$N1089,BZ1091=$O1089,BZ1091=$P1089,BZ1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(CA1091=$H1089,CA1091=$I1089,CA1091=$J1089,CA1091=$K1089,CA1091=$L1089,CA1091=$M1089,CA1091=$N1089,CA1091=$O1089,CA1091=$P1089,CA1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(CB1091=$H1089,CB1091=$I1089,CB1091=$J1089,CB1091=$K1089,CB1091=$L1089,CB1091=$M1089,CB1091=$N1089,CB1091=$O1089,CB1091=$P1089,CB1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(CC1091=$H1089,CC1091=$I1089,CC1091=$J1089,CC1091=$K1089,CC1091=$L1089,CC1091=$M1089,CC1091=$N1089,CC1091=$O1089,CC1091=$P1089,CC1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(CD1091=$H1089,CD1091=$I1089,CD1091=$J1089,CD1091=$K1089,CD1091=$L1089,CD1091=$M1089,CD1091=$N1089,CD1091=$O1089,CD1091=$P1089,CD1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(CE1091=$H1089,CE1091=$I1089,CE1091=$J1089,CE1091=$K1089,CE1091=$L1089,CE1091=$M1089,CE1091=$N1089,CE1091=$O1089,CE1091=$P1089,CE1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(CF1091=$H1089,CF1091=$I1089,CF1091=$J1089,CF1091=$K1089,CF1091=$L1089,CF1091=$M1089,CF1091=$N1089,CF1091=$O1089,CF1091=$P1089,CF1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(CG1091=$H1089,CG1091=$I1089,CG1091=$J1089,CG1091=$K1089,CG1091=$L1089,CG1091=$M1089,CG1091=$N1089,CG1091=$O1089,CG1091=$P1089,CG1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(CH1091=$H1089,CH1091=$I1089,CH1091=$J1089,CH1091=$K1089,CH1091=$L1089,CH1091=$M1089,CH1091=$N1089,CH1091=$O1089,CH1091=$P1089,CH1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(CI1091=$H1089,CI1091=$I1089,CI1091=$J1089,CI1091=$K1089,CI1091=$L1089,CI1091=$M1089,CI1091=$N1089,CI1091=$O1089,CI1091=$P1089,CI1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(CJ1091=$H1089,CJ1091=$I1089,CJ1091=$J1089,CJ1091=$K1089,CJ1091=$L1089,CJ1091=$M1089,CJ1091=$N1089,CJ1091=$O1089,CJ1091=$P1089,CJ1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(CK1091=$H1089,CK1091=$I1089,CK1091=$J1089,CK1091=$K1089,CK1091=$L1089,CK1091=$M1089,CK1091=$N1089,CK1091=$O1089,CK1091=$P1089,CK1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(CL1091=$H1089,CL1091=$I1089,CL1091=$J1089,CL1091=$K1089,CL1091=$L1089,CL1091=$M1089,CL1091=$N1089,CL1091=$O1089,CL1091=$P1089,CL1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(CM1091=$H1089,CM1091=$I1089,CM1091=$J1089,CM1091=$K1089,CM1091=$L1089,CM1091=$M1089,CM1091=$N1089,CM1091=$O1089,CM1091=$P1089,CM1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(CN1091=$H1089,CN1091=$I1089,CN1091=$J1089,CN1091=$K1089,CN1091=$L1089,CN1091=$M1089,CN1091=$N1089,CN1091=$O1089,CN1091=$P1089,CN1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(CO1091=$H1089,CO1091=$I1089,CO1091=$J1089,CO1091=$K1089,CO1091=$L1089,CO1091=$M1089,CO1091=$N1089,CO1091=$O1089,CO1091=$P1089,CO1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(CP1091=$H1089,CP1091=$I1089,CP1091=$J1089,CP1091=$K1089,CP1091=$L1089,CP1091=$M1089,CP1091=$N1089,CP1091=$O1089,CP1091=$P1089,CP1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(CQ1091=$H1089,CQ1091=$I1089,CQ1091=$J1089,CQ1091=$K1089,CQ1091=$L1089,CQ1091=$M1089,CQ1091=$N1089,CQ1091=$O1089,CQ1091=$P1089,CQ1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(CR1091=$H1089,CR1091=$I1089,CR1091=$J1089,CR1091=$K1089,CR1091=$L1089,CR1091=$M1089,CR1091=$N1089,CR1091=$O1089,CR1091=$P1089,CR1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(CS1091=$H1089,CS1091=$I1089,CS1091=$J1089,CS1091=$K1089,CS1091=$L1089,CS1091=$M1089,CS1091=$N1089,CS1091=$O1089,CS1091=$P1089,CS1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(CT1091=$H1089,CT1091=$I1089,CT1091=$J1089,CT1091=$K1089,CT1091=$L1089,CT1091=$M1089,CT1091=$N1089,CT1091=$O1089,CT1091=$P1089,CT1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(CU1091=$H1089,CU1091=$I1089,CU1091=$J1089,CU1091=$K1089,CU1091=$L1089,CU1091=$M1089,CU1091=$N1089,CU1091=$O1089,CU1091=$P1089,CU1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(CV1091=$H1089,CV1091=$I1089,CV1091=$J1089,CV1091=$K1089,CV1091=$L1089,CV1091=$M1089,CV1091=$N1089,CV1091=$O1089,CV1091=$P1089,CV1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(CW1091=$H1089,CW1091=$I1089,CW1091=$J1089,CW1091=$K1089,CW1091=$L1089,CW1091=$M1089,CW1091=$N1089,CW1091=$O1089,CW1091=$P1089,CW1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(CX1091=$H1089,CX1091=$I1089,CX1091=$J1089,CX1091=$K1089,CX1091=$L1089,CX1091=$M1089,CX1091=$N1089,CX1091=$O1089,CX1091=$P1089,CX1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(CY1091=$H1089,CY1091=$I1089,CY1091=$J1089,CY1091=$K1089,CY1091=$L1089,CY1091=$M1089,CY1091=$N1089,CY1091=$O1089,CY1091=$P1089,CY1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(CZ1091=$H1089,CZ1091=$I1089,CZ1091=$J1089,CZ1091=$K1089,CZ1091=$L1089,CZ1091=$M1089,CZ1091=$N1089,CZ1091=$O1089,CZ1091=$P1089,CZ1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(DA1091=$H1089,DA1091=$I1089,DA1091=$J1089,DA1091=$K1089,DA1091=$L1089,DA1091=$M1089,DA1091=$N1089,DA1091=$O1089,DA1091=$P1089,DA1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(DB1091=$H1089,DB1091=$I1089,DB1091=$J1089,DB1091=$K1089,DB1091=$L1089,DB1091=$M1089,DB1091=$N1089,DB1091=$O1089,DB1091=$P1089,DB1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":"0"},{"$f":"IF((OR(DC1091=$H1089,DC1091=$I1089,DC1091=$J1089,DC1091=$K1089,DC1091=$L1089,DC1091=$M1089,DC1091=$N1089,DC1091=$O1089,DC1091=$P1089,DC1091=$Q1089)),CS!$G$125*SUM($G1082),\"0\")","v":14717250.000000004}]
[0,"Schools","Replacement Capital Cost","Replacement Present Value",null,null,null,{"$f":"H1092/((1+CV!$F$9)^H1091)","v":0},{"$f":"I1092/((1+CV!$F$9)^I1091)","v":0},{"$f":"J1092/((1+CV!$F$9)^J1091)","v":0},{"$f":"K1092/((1+CV!$F$9)^K1091)","v":0},{"$f":"L1092/((1+CV!$F$9)^L1091)","v":0},{"$f":"M1092/((1+CV!$F$9)^M1091)","v":0},{"$f":"N1092/((1+CV!$F$9)^N1091)","v":0},{"$f":"O1092/((1+CV!$F$9)^O1091)","v":0},{"$f":"P1092/((1+CV!$F$9)^P1091)","v":0},{"$f":"Q1092/((1+CV!$F$9)^Q1091)","v":0},{"$f":"R1092/((1+CV!$F$9)^R1091)","v":0},{"$f":"S1092/((1+CV!$F$9)^S1091)","v":0},{"$f":"T1092/((1+CV!$F$9)^T1091)","v":0},{"$f":"U1092/((1+CV!$F$9)^U1091)","v":0},{"$f":"V1092/((1+CV!$F$9)^V1091)","v":0},{"$f":"W1092/((1+CV!$F$9)^W1091)","v":0},{"$f":"X1092/((1+CV!$F$9)^X1091)","v":0},{"$f":"Y1092/((1+CV!$F$9)^Y1091)","v":0},{"$f":"Z1092/((1+CV!$F$9)^Z1091)","v":0},{"$f":"AA1092/((1+CV!$F$9)^AA1091)","v":0},{"$f":"AB1092/((1+CV!$F$9)^AB1091)","v":0},{"$f":"AC1092/((1+CV!$F$9)^AC1091)","v":0},{"$f":"AD1092/((1+CV!$F$9)^AD1091)","v":0},{"$f":"AE1092/((1+CV!$F$9)^AE1091)","v":0},{"$f":"AF1092/((1+CV!$F$9)^AF1091)","v":0},{"$f":"AG1092/((1+CV!$F$9)^AG1091)","v":0},{"$f":"AH1092/((1+CV!$F$9)^AH1091)","v":0},{"$f":"AI1092/((1+CV!$F$9)^AI1091)","v":0},{"$f":"AJ1092/((1+CV!$F$9)^AJ1091)","v":0},{"$f":"AK1092/((1+CV!$F$9)^AK1091)","v":0},{"$f":"AL1092/((1+CV!$F$9)^AL1091)","v":0},{"$f":"AM1092/((1+CV!$F$9)^AM1091)","v":0},{"$f":"AN1092/((1+CV!$F$9)^AN1091)","v":0},{"$f":"AO1092/((1+CV!$F$9)^AO1091)","v":0},{"$f":"AP1092/((1+CV!$F$9)^AP1091)","v":0},{"$f":"AQ1092/((1+CV!$F$9)^AQ1091)","v":0},{"$f":"AR1092/((1+CV!$F$9)^AR1091)","v":0},{"$f":"AS1092/((1+CV!$F$9)^AS1091)","v":0},{"$f":"AT1092/((1+CV!$F$9)^AT1091)","v":0},{"$f":"AU1092/((1+CV!$F$9)^AU1091)","v":0},{"$f":"AV1092/((1+CV!$F$9)^AV1091)","v":0},{"$f":"AW1092/((1+CV!$F$9)^AW1091)","v":0},{"$f":"AX1092/((1+CV!$F$9)^AX1091)","v":0},{"$f":"AY1092/((1+CV!$F$9)^AY1091)","v":0},{"$f":"AZ1092/((1+CV!$F$9)^AZ1091)","v":0},{"$f":"BA1092/((1+CV!$F$9)^BA1091)","v":0},{"$f":"BB1092/((1+CV!$F$9)^BB1091)","v":0},{"$f":"BC1092/((1+CV!$F$9)^BC1091)","v":0},{"$f":"BD1092/((1+CV!$F$9)^BD1091)","v":0},{"$f":"BE1092/((1+CV!$F$9)^BE1091)","v":798975.39294669149},{"$f":"BF1092/((1+CV!$F$9)^BF1091)","v":0},{"$f":"BG1092/((1+CV!$F$9)^BG1091)","v":0},{"$f":"BH1092/((1+CV!$F$9)^BH1091)","v":0},{"$f":"BI1092/((1+CV!$F$9)^BI1091)","v":0},{"$f":"BJ1092/((1+CV!$F$9)^BJ1091)","v":0},{"$f":"BK1092/((1+CV!$F$9)^BK1091)","v":0},{"$f":"BL1092/((1+CV!$F$9)^BL1091)","v":0},{"$f":"BM1092/((1+CV!$F$9)^BM1091)","v":0},{"$f":"BN1092/((1+CV!$F$9)^BN1091)","v":0},{"$f":"BO1092/((1+CV!$F$9)^BO1091)","v":0},{"$f":"BP1092/((1+CV!$F$9)^BP1091)","v":0},{"$f":"BQ1092/((1+CV!$F$9)^BQ1091)","v":0},{"$f":"BR1092/((1+CV!$F$9)^BR1091)","v":0},{"$f":"BS1092/((1+CV!$F$9)^BS1091)","v":0},{"$f":"BT1092/((1+CV!$F$9)^BT1091)","v":0},{"$f":"BU1092/((1+CV!$F$9)^BU1091)","v":0},{"$f":"BV1092/((1+CV!$F$9)^BV1091)","v":0},{"$f":"BW1092/((1+CV!$F$9)^BW1091)","v":0},{"$f":"BX1092/((1+CV!$F$9)^BX1091)","v":0},{"$f":"BY1092/((1+CV!$F$9)^BY1091)","v":0},{"$f":"BZ1092/((1+CV!$F$9)^BZ1091)","v":0},{"$f":"CA1092/((1+CV!$F$9)^CA1091)","v":0},{"$f":"CB1092/((1+CV!$F$9)^CB1091)","v":0},{"$f":"CC1092/((1+CV!$F$9)^CC1091)","v":0},{"$f":"CD1092/((1+CV!$F$9)^CD1091)","v":0},{"$f":"CE1092/((1+CV!$F$9)^CE1091)","v":0},{"$f":"CF1092/((1+CV!$F$9)^CF1091)","v":0},{"$f":"CG1092/((1+CV!$F$9)^CG1091)","v":0},{"$f":"CH1092/((1+CV!$F$9)^CH1091)","v":0},{"$f":"CI1092/((1+CV!$F$9)^CI1091)","v":0},{"$f":"CJ1092/((1+CV!$F$9)^CJ1091)","v":0},{"$f":"CK1092/((1+CV!$F$9)^CK1091)","v":0},{"$f":"CL1092/((1+CV!$F$9)^CL1091)","v":0},{"$f":"CM1092/((1+CV!$F$9)^CM1091)","v":0},{"$f":"CN1092/((1+CV!$F$9)^CN1091)","v":0},{"$f":"CO1092/((1+CV!$F$9)^CO1091)","v":0},{"$f":"CP1092/((1+CV!$F$9)^CP1091)","v":0},{"$f":"CQ1092/((1+CV!$F$9)^CQ1091)","v":0},{"$f":"CR1092/((1+CV!$F$9)^CR1091)","v":0},{"$f":"CS1092/((1+CV!$F$9)^CS1091)","v":0},{"$f":"CT1092/((1+CV!$F$9)^CT1091)","v":0},{"$f":"CU1092/((1+CV!$F$9)^CU1091)","v":0},{"$f":"CV1092/((1+CV!$F$9)^CV1091)","v":0},{"$f":"CW1092/((1+CV!$F$9)^CW1091)","v":0},{"$f":"CX1092/((1+CV!$F$9)^CX1091)","v":0},{"$f":"CY1092/((1+CV!$F$9)^CY1091)","v":0},{"$f":"CZ1092/((1+CV!$F$9)^CZ1091)","v":0},{"$f":"DA1092/((1+CV!$F$9)^DA1091)","v":0},{"$f":"DB1092/((1+CV!$F$9)^DB1091)","v":0},{"$f":"DC1092/((1+CV!$F$9)^DC1091)","v":43375.065214922615}]
[0,"Schools","Replacement Capital Cost","Replacement Present Value",null,null,{"$f":"SUM(H1093:DC1093)","v":842350.45816161414}]
[0,"Schools","Replacement Capital Cost"]
[0,"Schools","COMPLETE DEVELOPMENT COSTS (total $)"]
[0,"Schools",{"$f":"OFFSET(C1097,-1,0)","v":"COMPLETE DEVELOPMENT COSTS (total $)"},"Initial Capital Cost ($)",null,null,{"$f":"G1082*(1-CS!F81)","v":14717250.000000004},"Reduced by Costs Savings Percentage in Place"]
[0,"Schools",{"$f":"OFFSET(C1098,-1,0)","v":"COMPLETE DEVELOPMENT COSTS (total $)"},"Initial Capital Cost plus Replacement Costs ($)",null,null,{"$f":"G1097+G1094","v":15559600.458161619}]
[0,"Schools","COMPLETE DEVELOPMENT COSTS (total $)","Annual Capital Cost ($)",null,null,{"$f":"-PMT(CV!$F$9,100,G1098)","v":936335.62038901099}]
[0,"Schools","COMPLETE DEVELOPMENT COSTS (total $)","Annual O&M Cost ($)",null,null,{"$f":"G1084","v":15635250.000000004}]
[0,"Schools","COMPLETE DEVELOPMENT COSTS (total $)","Lifecycle Cost ($)",null,null,{"$f":"G1099+G1100","v":16571585.620389014}]
[0,"Schools","COMPLETE DEVELOPMENT COSTS (total $)"]
[0,"Schools","COMPLETE DEVELOPMENT COSTS ($/hh)"]
[0,"Schools","COMPLETE DEVELOPMENT COSTS ($/hh)","Initial Capital Cost ($/hh)",null,null,{"$f":"G1097/DC!$G$41","v":2710.3591160221004}]
[0,"Schools","COMPLETE DEVELOPMENT COSTS ($/hh)","Initial Capital Cost plus Replacement Costs ($/hh)",null,null,{"$f":"G1098/DC!$G$41","v":2865.4881138419187}]
[0,"Schools","COMPLETE DEVELOPMENT COSTS ($/hh)","Annual Capital Cost ($/hh)",null,null,{"$f":"G1099/DC!$G$41","v":172.43749915083075}]
[0,"Schools","COMPLETE DEVELOPMENT COSTS ($/hh)","Annual O&M Cost ($/hh)",null,null,{"$f":"G1100/DC!$G$41","v":2879.419889502763}]
[0,"Schools","COMPLETE DEVELOPMENT COSTS ($/hh)","Lifecycle Cost ($/hh)",null,null,{"$f":"G1101/DC!$G$41","v":3051.8573886535937}]
[0,"Schools","COMPLETE DEVELOPMENT COSTS ($/hh)"]
[0,"Schools","RESIDENTIAL PORTION OF COSTS (total $)"]
[0,"Schools","RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost ($)",null,null,{"$f":"G1097*A!$F$13","v":14717250.000000004}]
[0,"Schools","RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost plus Replacement Costs ($)",null,null,{"$f":"G1098*A!$F$13","v":15559600.458161619}]
[0,"Schools","RESIDENTIAL PORTION OF COSTS (total $)","Annual Capital Cost ($)",null,null,{"$f":"G1099*A!$F$13","v":936335.62038901099}]
[0,"Schools","RESIDENTIAL PORTION OF COSTS (total $)","Annual O&M Cost ($)",null,null,{"$f":"G1100*A!$F$13","v":15635250.000000004}]
[0,"Schools","RESIDENTIAL PORTION OF COSTS (total $)","Lifecycle Cost ($)",null,null,{"$f":"G1101*A!$F$13","v":16571585.620389014}]
[0,"Schools","RESIDENTIAL PORTION OF COSTS (total $)"]
[0,"Schools","RESIDENTIAL PORTION OF COSTS ($/hh)"]
[0,"Schools","RESIDENTIAL PORTION OF COSTS ($/hh)","Initial Capital Cost ($/hh)",null,null,{"$f":"G1111/DC!$G$41","v":2710.3591160221004}]
[0,"Schools","RESIDENTIAL PORTION OF COSTS ($/hh)","Initial Capital Cost plus Replacement Costs ($/hh)",null,null,{"$f":"G1112/DC!$G$41","v":2865.4881138419187}]
[0,"Schools","RESIDENTIAL PORTION OF COSTS ($/hh)","Annual Capital Cost ($/hh)",null,null,{"$f":"G1113/DC!$G$41","v":172.43749915083075}]
[0,"Schools","RESIDENTIAL PORTION OF COSTS ($/hh)","Annual O&M Cost ($/hh)",null,null,{"$f":"G1114/DC!$G$41","v":2879.419889502763}]
[{"$f":"OFFSET(A1122,-1,0)","v":0},"Schools","RESIDENTIAL PORTION OF COSTS ($/hh)","Lifecycle Cost ($/hh)",null,null,{"$f":"G1115/DC!$G$41","v":3051.8573886535937}]
[0,"Schools","RESIDENTIAL PORTION OF COSTS ($/hh)"]
[0,"Schools","RESIDENTIAL PORTION OF COSTS ($/gross ha)"]
[0,"Schools","RESIDENTIAL PORTION OF COSTS ($/gross ha)","Initial Capital Cost ($/gross ha)",null,null,{"$f":"G1111/DC!$F$14","v":367931.25000000012}]
[0,"Schools","RESIDENTIAL PORTION OF COSTS ($/gross ha)","Initial Capital Cost plus Replacement Costs ($/gross ha)",null,null,{"$f":"G1112/DC!$F$14","v":388990.01145404048}]
[0,"Schools","RESIDENTIAL PORTION OF COSTS ($/gross ha)","Annual Capital Cost ($/gross ha)",null,null,{"$f":"G1113/DC!$F$14","v":23408.390509725275}]
[0,"Schools","RESIDENTIAL PORTION OF COSTS ($/gross ha)","Annual O&M Cost ($/gross ha)",null,null,{"$f":"G1114/DC!$F$14","v":390881.25000000012}]
[0,"Schools","RESIDENTIAL PORTION OF COSTS ($/gross ha)","Lifecycle Cost ($/gross ha)",null,null,{"$f":"G1115/DC!$F$14","v":414289.64050972537}]
[0,"Schools","RESIDENTIAL PORTION OF COSTS ($/gross ha)"]
[0,"Schools","RESIDENTIAL PORTION OF COSTS ($/pp)"]
[0,"Schools","RESIDENTIAL PORTION OF COSTS ($/pp)","Initial Capital Cost ($/pp)",null,null,{"$f":"G1111/DC!$G$63","v":1652.1385271665922}]
[0,"Schools","RESIDENTIAL PORTION OF COSTS ($/pp)","Initial Capital Cost plus Replacement Costs ($/pp)",null,null,{"$f":"G1112/DC!$G$63","v":1746.699647301484}]
[0,"Schools","RESIDENTIAL PORTION OF COSTS ($/pp)","Annual Capital Cost ($/pp)",null,null,{"$f":"G1113/DC!$G$63","v":105.11176699472507}]
[0,"Schools","RESIDENTIAL PORTION OF COSTS ($/pp)","Annual O&M Cost ($/pp)",null,null,{"$f":"G1114/DC!$G$63","v":1755.191962281096}]
[0,"Schools","RESIDENTIAL PORTION OF COSTS ($/pp)","Lifecycle Cost ($/pp)",null,null,{"$f":"G1115/DC!$G$63","v":1860.3037292758211}]
[0,"Schools","RESIDENTIAL PORTION OF COSTS ($/pp)"]
[0,"Schools","NON-RESIDENTIAL PORTION OF COSTS (total $)"]
[0,"Schools","NON-RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost ($)",null,null,{"$f":"G1097-G1111","v":0}]
[{"$f":"OFFSET(A1140,-1,0)","v":0},"Schools","NON-RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost plus Replacement Costs ($)",null,null,{"$f":"G1098-G1112","v":0}]
[0,"Schools","NON-RESIDENTIAL PORTION OF COSTS (total $)","Annual Capital Cost ($)",null,null,{"$f":"G1099-G1113","v":0}]
[0,"Schools","NON-RESIDENTIAL PORTION OF COSTS (total $)","Annual O&M Cost ($)",null,null,{"$f":"G1100-G1114","v":0}]
[0,"Schools","NON-RESIDENTIAL PORTION OF COSTS (total $)","Lifecycle Cost ($)",null,null,{"$f":"G1101-G1115","v":0}]
[0,"Schools","NON-RESIDENTIAL PORTION OF COSTS (total $)"]
[0,"Schools","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY"]
[0,"Schools","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Ann. Lifecycle Costs ",null,null,null,"replacement cost allocated same as capital % allocation"]
[0,"Schools","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Residential Cost to the Municipality ($)",null,null,{"$f":"G1149*A!F$13","v":0}]
[0,"Schools","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Non-Residential Cost to the Municipality ($)",null,null,{"$f":"G1149-G1147","v":0}]
[0,"Schools","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Complete Development Cost to the Municipality ($)",null,null,{"$f":"D1641","v":0}]
[0,"Schools","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY"]
[{"$f":"OFFSET(A1151,-1,0)","v":0},"Schools Transit"]
[0,{"$f":"OFFSET(B1152,-1,0)","v":"Schools Transit"}]
[0,"Schools Transit","Initial Capital Cost"]
[0,"Schools Transit",{"$f":"OFFSET(C1154,-1,0)","v":"Initial Capital Cost"},"-",null,null,0,"(Capital cost included in the O&M cost.; Replacement costs not calculated as a result)."]
[0,"Schools Transit","Capital and O&M Cost"]
[0,"Schools Transit",{"$f":"OFFSET(C1156,-1,0)","v":"Capital and O&M Cost"},"School Transit Cost ($)",null,null,{"$f":"CV!F154*DC!G62","v":1800000.0000000005}]
[0,"Schools Transit","Replacement Capital Cost"]
[0,"Schools Transit",{"$f":"OFFSET(C1158,-1,0)","v":"Replacement Capital Cost"},"Replacement Period (Years)",null,null,0,"(Replacement period not used since no replacement cost is calculated for School Transit)"]
[0,"Schools Transit","Replacement Capital Cost","Times (Lifecycle / Replacement Period)",null,null,0]
[0,"Schools Transit","Replacement Capital Cost",null,null,"Breakdown of times (lifecycle/replacement period) in cycles",null,1,2,3,4,5,6,7,8,9,10]
[0,{"$f":"OFFSET(B1161,-1,0)","v":"Schools Transit"},"Replacement Capital Cost",null,null,"Breakdown of times (lifecycle/replacement period) in years",{"$f":"G1158*G1159","v":0},{"$f":"IF($G$1158*H1160<=G1161,$G$1158*H1160,0)","v":0},0,0,0,0,0,0,0,0,0]
[0,"Schools Transit","Replacement Capital Cost"]
[0,"Schools Transit","Replacement Capital Cost","Replacement Period",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
[0,"Schools Transit","Replacement Capital Cost","Replacements",null,null,null,{"$f":"IF((OR(H1163=$H1161,H1163=$I1161,H1163=$J1161,H1163=$K1161,H1163=$L1161,H1163=$M1161,H1163=$N1161,H1163=$O1161,H1163=$P1161,H1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(I1163=$H1161,I1163=$I1161,I1163=$J1161,I1163=$K1161,I1163=$L1161,I1163=$M1161,I1163=$N1161,I1163=$O1161,I1163=$P1161,I1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(J1163=$H1161,J1163=$I1161,J1163=$J1161,J1163=$K1161,J1163=$L1161,J1163=$M1161,J1163=$N1161,J1163=$O1161,J1163=$P1161,J1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(K1163=$H1161,K1163=$I1161,K1163=$J1161,K1163=$K1161,K1163=$L1161,K1163=$M1161,K1163=$N1161,K1163=$O1161,K1163=$P1161,K1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(L1163=$H1161,L1163=$I1161,L1163=$J1161,L1163=$K1161,L1163=$L1161,L1163=$M1161,L1163=$N1161,L1163=$O1161,L1163=$P1161,L1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(M1163=$H1161,M1163=$I1161,M1163=$J1161,M1163=$K1161,M1163=$L1161,M1163=$M1161,M1163=$N1161,M1163=$O1161,M1163=$P1161,M1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(N1163=$H1161,N1163=$I1161,N1163=$J1161,N1163=$K1161,N1163=$L1161,N1163=$M1161,N1163=$N1161,N1163=$O1161,N1163=$P1161,N1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(O1163=$H1161,O1163=$I1161,O1163=$J1161,O1163=$K1161,O1163=$L1161,O1163=$M1161,O1163=$N1161,O1163=$O1161,O1163=$P1161,O1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(P1163=$H1161,P1163=$I1161,P1163=$J1161,P1163=$K1161,P1163=$L1161,P1163=$M1161,P1163=$N1161,P1163=$O1161,P1163=$P1161,P1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(Q1163=$H1161,Q1163=$I1161,Q1163=$J1161,Q1163=$K1161,Q1163=$L1161,Q1163=$M1161,Q1163=$N1161,Q1163=$O1161,Q1163=$P1161,Q1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(R1163=$H1161,R1163=$I1161,R1163=$J1161,R1163=$K1161,R1163=$L1161,R1163=$M1161,R1163=$N1161,R1163=$O1161,R1163=$P1161,R1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(S1163=$H1161,S1163=$I1161,S1163=$J1161,S1163=$K1161,S1163=$L1161,S1163=$M1161,S1163=$N1161,S1163=$O1161,S1163=$P1161,S1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(T1163=$H1161,T1163=$I1161,T1163=$J1161,T1163=$K1161,T1163=$L1161,T1163=$M1161,T1163=$N1161,T1163=$O1161,T1163=$P1161,T1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(U1163=$H1161,U1163=$I1161,U1163=$J1161,U1163=$K1161,U1163=$L1161,U1163=$M1161,U1163=$N1161,U1163=$O1161,U1163=$P1161,U1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(V1163=$H1161,V1163=$I1161,V1163=$J1161,V1163=$K1161,V1163=$L1161,V1163=$M1161,V1163=$N1161,V1163=$O1161,V1163=$P1161,V1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(W1163=$H1161,W1163=$I1161,W1163=$J1161,W1163=$K1161,W1163=$L1161,W1163=$M1161,W1163=$N1161,W1163=$O1161,W1163=$P1161,W1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(X1163=$H1161,X1163=$I1161,X1163=$J1161,X1163=$K1161,X1163=$L1161,X1163=$M1161,X1163=$N1161,X1163=$O1161,X1163=$P1161,X1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(Y1163=$H1161,Y1163=$I1161,Y1163=$J1161,Y1163=$K1161,Y1163=$L1161,Y1163=$M1161,Y1163=$N1161,Y1163=$O1161,Y1163=$P1161,Y1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(Z1163=$H1161,Z1163=$I1161,Z1163=$J1161,Z1163=$K1161,Z1163=$L1161,Z1163=$M1161,Z1163=$N1161,Z1163=$O1161,Z1163=$P1161,Z1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(AA1163=$H1161,AA1163=$I1161,AA1163=$J1161,AA1163=$K1161,AA1163=$L1161,AA1163=$M1161,AA1163=$N1161,AA1163=$O1161,AA1163=$P1161,AA1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(AB1163=$H1161,AB1163=$I1161,AB1163=$J1161,AB1163=$K1161,AB1163=$L1161,AB1163=$M1161,AB1163=$N1161,AB1163=$O1161,AB1163=$P1161,AB1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(AC1163=$H1161,AC1163=$I1161,AC1163=$J1161,AC1163=$K1161,AC1163=$L1161,AC1163=$M1161,AC1163=$N1161,AC1163=$O1161,AC1163=$P1161,AC1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(AD1163=$H1161,AD1163=$I1161,AD1163=$J1161,AD1163=$K1161,AD1163=$L1161,AD1163=$M1161,AD1163=$N1161,AD1163=$O1161,AD1163=$P1161,AD1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(AE1163=$H1161,AE1163=$I1161,AE1163=$J1161,AE1163=$K1161,AE1163=$L1161,AE1163=$M1161,AE1163=$N1161,AE1163=$O1161,AE1163=$P1161,AE1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(AF1163=$H1161,AF1163=$I1161,AF1163=$J1161,AF1163=$K1161,AF1163=$L1161,AF1163=$M1161,AF1163=$N1161,AF1163=$O1161,AF1163=$P1161,AF1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(AG1163=$H1161,AG1163=$I1161,AG1163=$J1161,AG1163=$K1161,AG1163=$L1161,AG1163=$M1161,AG1163=$N1161,AG1163=$O1161,AG1163=$P1161,AG1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(AH1163=$H1161,AH1163=$I1161,AH1163=$J1161,AH1163=$K1161,AH1163=$L1161,AH1163=$M1161,AH1163=$N1161,AH1163=$O1161,AH1163=$P1161,AH1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(AI1163=$H1161,AI1163=$I1161,AI1163=$J1161,AI1163=$K1161,AI1163=$L1161,AI1163=$M1161,AI1163=$N1161,AI1163=$O1161,AI1163=$P1161,AI1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(AJ1163=$H1161,AJ1163=$I1161,AJ1163=$J1161,AJ1163=$K1161,AJ1163=$L1161,AJ1163=$M1161,AJ1163=$N1161,AJ1163=$O1161,AJ1163=$P1161,AJ1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(AK1163=$H1161,AK1163=$I1161,AK1163=$J1161,AK1163=$K1161,AK1163=$L1161,AK1163=$M1161,AK1163=$N1161,AK1163=$O1161,AK1163=$P1161,AK1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(AL1163=$H1161,AL1163=$I1161,AL1163=$J1161,AL1163=$K1161,AL1163=$L1161,AL1163=$M1161,AL1163=$N1161,AL1163=$O1161,AL1163=$P1161,AL1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(AM1163=$H1161,AM1163=$I1161,AM1163=$J1161,AM1163=$K1161,AM1163=$L1161,AM1163=$M1161,AM1163=$N1161,AM1163=$O1161,AM1163=$P1161,AM1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(AN1163=$H1161,AN1163=$I1161,AN1163=$J1161,AN1163=$K1161,AN1163=$L1161,AN1163=$M1161,AN1163=$N1161,AN1163=$O1161,AN1163=$P1161,AN1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(AO1163=$H1161,AO1163=$I1161,AO1163=$J1161,AO1163=$K1161,AO1163=$L1161,AO1163=$M1161,AO1163=$N1161,AO1163=$O1161,AO1163=$P1161,AO1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(AP1163=$H1161,AP1163=$I1161,AP1163=$J1161,AP1163=$K1161,AP1163=$L1161,AP1163=$M1161,AP1163=$N1161,AP1163=$O1161,AP1163=$P1161,AP1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(AQ1163=$H1161,AQ1163=$I1161,AQ1163=$J1161,AQ1163=$K1161,AQ1163=$L1161,AQ1163=$M1161,AQ1163=$N1161,AQ1163=$O1161,AQ1163=$P1161,AQ1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(AR1163=$H1161,AR1163=$I1161,AR1163=$J1161,AR1163=$K1161,AR1163=$L1161,AR1163=$M1161,AR1163=$N1161,AR1163=$O1161,AR1163=$P1161,AR1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(AS1163=$H1161,AS1163=$I1161,AS1163=$J1161,AS1163=$K1161,AS1163=$L1161,AS1163=$M1161,AS1163=$N1161,AS1163=$O1161,AS1163=$P1161,AS1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(AT1163=$H1161,AT1163=$I1161,AT1163=$J1161,AT1163=$K1161,AT1163=$L1161,AT1163=$M1161,AT1163=$N1161,AT1163=$O1161,AT1163=$P1161,AT1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(AU1163=$H1161,AU1163=$I1161,AU1163=$J1161,AU1163=$K1161,AU1163=$L1161,AU1163=$M1161,AU1163=$N1161,AU1163=$O1161,AU1163=$P1161,AU1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(AV1163=$H1161,AV1163=$I1161,AV1163=$J1161,AV1163=$K1161,AV1163=$L1161,AV1163=$M1161,AV1163=$N1161,AV1163=$O1161,AV1163=$P1161,AV1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(AW1163=$H1161,AW1163=$I1161,AW1163=$J1161,AW1163=$K1161,AW1163=$L1161,AW1163=$M1161,AW1163=$N1161,AW1163=$O1161,AW1163=$P1161,AW1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(AX1163=$H1161,AX1163=$I1161,AX1163=$J1161,AX1163=$K1161,AX1163=$L1161,AX1163=$M1161,AX1163=$N1161,AX1163=$O1161,AX1163=$P1161,AX1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(AY1163=$H1161,AY1163=$I1161,AY1163=$J1161,AY1163=$K1161,AY1163=$L1161,AY1163=$M1161,AY1163=$N1161,AY1163=$O1161,AY1163=$P1161,AY1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(AZ1163=$H1161,AZ1163=$I1161,AZ1163=$J1161,AZ1163=$K1161,AZ1163=$L1161,AZ1163=$M1161,AZ1163=$N1161,AZ1163=$O1161,AZ1163=$P1161,AZ1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(BA1163=$H1161,BA1163=$I1161,BA1163=$J1161,BA1163=$K1161,BA1163=$L1161,BA1163=$M1161,BA1163=$N1161,BA1163=$O1161,BA1163=$P1161,BA1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(BB1163=$H1161,BB1163=$I1161,BB1163=$J1161,BB1163=$K1161,BB1163=$L1161,BB1163=$M1161,BB1163=$N1161,BB1163=$O1161,BB1163=$P1161,BB1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(BC1163=$H1161,BC1163=$I1161,BC1163=$J1161,BC1163=$K1161,BC1163=$L1161,BC1163=$M1161,BC1163=$N1161,BC1163=$O1161,BC1163=$P1161,BC1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(BD1163=$H1161,BD1163=$I1161,BD1163=$J1161,BD1163=$K1161,BD1163=$L1161,BD1163=$M1161,BD1163=$N1161,BD1163=$O1161,BD1163=$P1161,BD1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(BE1163=$H1161,BE1163=$I1161,BE1163=$J1161,BE1163=$K1161,BE1163=$L1161,BE1163=$M1161,BE1163=$N1161,BE1163=$O1161,BE1163=$P1161,BE1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(BF1163=$H1161,BF1163=$I1161,BF1163=$J1161,BF1163=$K1161,BF1163=$L1161,BF1163=$M1161,BF1163=$N1161,BF1163=$O1161,BF1163=$P1161,BF1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(BG1163=$H1161,BG1163=$I1161,BG1163=$J1161,BG1163=$K1161,BG1163=$L1161,BG1163=$M1161,BG1163=$N1161,BG1163=$O1161,BG1163=$P1161,BG1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(BH1163=$H1161,BH1163=$I1161,BH1163=$J1161,BH1163=$K1161,BH1163=$L1161,BH1163=$M1161,BH1163=$N1161,BH1163=$O1161,BH1163=$P1161,BH1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(BI1163=$H1161,BI1163=$I1161,BI1163=$J1161,BI1163=$K1161,BI1163=$L1161,BI1163=$M1161,BI1163=$N1161,BI1163=$O1161,BI1163=$P1161,BI1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(BJ1163=$H1161,BJ1163=$I1161,BJ1163=$J1161,BJ1163=$K1161,BJ1163=$L1161,BJ1163=$M1161,BJ1163=$N1161,BJ1163=$O1161,BJ1163=$P1161,BJ1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(BK1163=$H1161,BK1163=$I1161,BK1163=$J1161,BK1163=$K1161,BK1163=$L1161,BK1163=$M1161,BK1163=$N1161,BK1163=$O1161,BK1163=$P1161,BK1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(BL1163=$H1161,BL1163=$I1161,BL1163=$J1161,BL1163=$K1161,BL1163=$L1161,BL1163=$M1161,BL1163=$N1161,BL1163=$O1161,BL1163=$P1161,BL1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(BM1163=$H1161,BM1163=$I1161,BM1163=$J1161,BM1163=$K1161,BM1163=$L1161,BM1163=$M1161,BM1163=$N1161,BM1163=$O1161,BM1163=$P1161,BM1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(BN1163=$H1161,BN1163=$I1161,BN1163=$J1161,BN1163=$K1161,BN1163=$L1161,BN1163=$M1161,BN1163=$N1161,BN1163=$O1161,BN1163=$P1161,BN1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(BO1163=$H1161,BO1163=$I1161,BO1163=$J1161,BO1163=$K1161,BO1163=$L1161,BO1163=$M1161,BO1163=$N1161,BO1163=$O1161,BO1163=$P1161,BO1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(BP1163=$H1161,BP1163=$I1161,BP1163=$J1161,BP1163=$K1161,BP1163=$L1161,BP1163=$M1161,BP1163=$N1161,BP1163=$O1161,BP1163=$P1161,BP1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(BQ1163=$H1161,BQ1163=$I1161,BQ1163=$J1161,BQ1163=$K1161,BQ1163=$L1161,BQ1163=$M1161,BQ1163=$N1161,BQ1163=$O1161,BQ1163=$P1161,BQ1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(BR1163=$H1161,BR1163=$I1161,BR1163=$J1161,BR1163=$K1161,BR1163=$L1161,BR1163=$M1161,BR1163=$N1161,BR1163=$O1161,BR1163=$P1161,BR1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(BS1163=$H1161,BS1163=$I1161,BS1163=$J1161,BS1163=$K1161,BS1163=$L1161,BS1163=$M1161,BS1163=$N1161,BS1163=$O1161,BS1163=$P1161,BS1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(BT1163=$H1161,BT1163=$I1161,BT1163=$J1161,BT1163=$K1161,BT1163=$L1161,BT1163=$M1161,BT1163=$N1161,BT1163=$O1161,BT1163=$P1161,BT1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(BU1163=$H1161,BU1163=$I1161,BU1163=$J1161,BU1163=$K1161,BU1163=$L1161,BU1163=$M1161,BU1163=$N1161,BU1163=$O1161,BU1163=$P1161,BU1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(BV1163=$H1161,BV1163=$I1161,BV1163=$J1161,BV1163=$K1161,BV1163=$L1161,BV1163=$M1161,BV1163=$N1161,BV1163=$O1161,BV1163=$P1161,BV1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(BW1163=$H1161,BW1163=$I1161,BW1163=$J1161,BW1163=$K1161,BW1163=$L1161,BW1163=$M1161,BW1163=$N1161,BW1163=$O1161,BW1163=$P1161,BW1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(BX1163=$H1161,BX1163=$I1161,BX1163=$J1161,BX1163=$K1161,BX1163=$L1161,BX1163=$M1161,BX1163=$N1161,BX1163=$O1161,BX1163=$P1161,BX1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(BY1163=$H1161,BY1163=$I1161,BY1163=$J1161,BY1163=$K1161,BY1163=$L1161,BY1163=$M1161,BY1163=$N1161,BY1163=$O1161,BY1163=$P1161,BY1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(BZ1163=$H1161,BZ1163=$I1161,BZ1163=$J1161,BZ1163=$K1161,BZ1163=$L1161,BZ1163=$M1161,BZ1163=$N1161,BZ1163=$O1161,BZ1163=$P1161,BZ1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(CA1163=$H1161,CA1163=$I1161,CA1163=$J1161,CA1163=$K1161,CA1163=$L1161,CA1163=$M1161,CA1163=$N1161,CA1163=$O1161,CA1163=$P1161,CA1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(CB1163=$H1161,CB1163=$I1161,CB1163=$J1161,CB1163=$K1161,CB1163=$L1161,CB1163=$M1161,CB1163=$N1161,CB1163=$O1161,CB1163=$P1161,CB1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(CC1163=$H1161,CC1163=$I1161,CC1163=$J1161,CC1163=$K1161,CC1163=$L1161,CC1163=$M1161,CC1163=$N1161,CC1163=$O1161,CC1163=$P1161,CC1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(CD1163=$H1161,CD1163=$I1161,CD1163=$J1161,CD1163=$K1161,CD1163=$L1161,CD1163=$M1161,CD1163=$N1161,CD1163=$O1161,CD1163=$P1161,CD1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(CE1163=$H1161,CE1163=$I1161,CE1163=$J1161,CE1163=$K1161,CE1163=$L1161,CE1163=$M1161,CE1163=$N1161,CE1163=$O1161,CE1163=$P1161,CE1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(CF1163=$H1161,CF1163=$I1161,CF1163=$J1161,CF1163=$K1161,CF1163=$L1161,CF1163=$M1161,CF1163=$N1161,CF1163=$O1161,CF1163=$P1161,CF1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(CG1163=$H1161,CG1163=$I1161,CG1163=$J1161,CG1163=$K1161,CG1163=$L1161,CG1163=$M1161,CG1163=$N1161,CG1163=$O1161,CG1163=$P1161,CG1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(CH1163=$H1161,CH1163=$I1161,CH1163=$J1161,CH1163=$K1161,CH1163=$L1161,CH1163=$M1161,CH1163=$N1161,CH1163=$O1161,CH1163=$P1161,CH1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(CI1163=$H1161,CI1163=$I1161,CI1163=$J1161,CI1163=$K1161,CI1163=$L1161,CI1163=$M1161,CI1163=$N1161,CI1163=$O1161,CI1163=$P1161,CI1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(CJ1163=$H1161,CJ1163=$I1161,CJ1163=$J1161,CJ1163=$K1161,CJ1163=$L1161,CJ1163=$M1161,CJ1163=$N1161,CJ1163=$O1161,CJ1163=$P1161,CJ1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(CK1163=$H1161,CK1163=$I1161,CK1163=$J1161,CK1163=$K1161,CK1163=$L1161,CK1163=$M1161,CK1163=$N1161,CK1163=$O1161,CK1163=$P1161,CK1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(CL1163=$H1161,CL1163=$I1161,CL1163=$J1161,CL1163=$K1161,CL1163=$L1161,CL1163=$M1161,CL1163=$N1161,CL1163=$O1161,CL1163=$P1161,CL1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(CM1163=$H1161,CM1163=$I1161,CM1163=$J1161,CM1163=$K1161,CM1163=$L1161,CM1163=$M1161,CM1163=$N1161,CM1163=$O1161,CM1163=$P1161,CM1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(CN1163=$H1161,CN1163=$I1161,CN1163=$J1161,CN1163=$K1161,CN1163=$L1161,CN1163=$M1161,CN1163=$N1161,CN1163=$O1161,CN1163=$P1161,CN1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(CO1163=$H1161,CO1163=$I1161,CO1163=$J1161,CO1163=$K1161,CO1163=$L1161,CO1163=$M1161,CO1163=$N1161,CO1163=$O1161,CO1163=$P1161,CO1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(CP1163=$H1161,CP1163=$I1161,CP1163=$J1161,CP1163=$K1161,CP1163=$L1161,CP1163=$M1161,CP1163=$N1161,CP1163=$O1161,CP1163=$P1161,CP1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(CQ1163=$H1161,CQ1163=$I1161,CQ1163=$J1161,CQ1163=$K1161,CQ1163=$L1161,CQ1163=$M1161,CQ1163=$N1161,CQ1163=$O1161,CQ1163=$P1161,CQ1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(CR1163=$H1161,CR1163=$I1161,CR1163=$J1161,CR1163=$K1161,CR1163=$L1161,CR1163=$M1161,CR1163=$N1161,CR1163=$O1161,CR1163=$P1161,CR1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(CS1163=$H1161,CS1163=$I1161,CS1163=$J1161,CS1163=$K1161,CS1163=$L1161,CS1163=$M1161,CS1163=$N1161,CS1163=$O1161,CS1163=$P1161,CS1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(CT1163=$H1161,CT1163=$I1161,CT1163=$J1161,CT1163=$K1161,CT1163=$L1161,CT1163=$M1161,CT1163=$N1161,CT1163=$O1161,CT1163=$P1161,CT1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(CU1163=$H1161,CU1163=$I1161,CU1163=$J1161,CU1163=$K1161,CU1163=$L1161,CU1163=$M1161,CU1163=$N1161,CU1163=$O1161,CU1163=$P1161,CU1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(CV1163=$H1161,CV1163=$I1161,CV1163=$J1161,CV1163=$K1161,CV1163=$L1161,CV1163=$M1161,CV1163=$N1161,CV1163=$O1161,CV1163=$P1161,CV1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(CW1163=$H1161,CW1163=$I1161,CW1163=$J1161,CW1163=$K1161,CW1163=$L1161,CW1163=$M1161,CW1163=$N1161,CW1163=$O1161,CW1163=$P1161,CW1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(CX1163=$H1161,CX1163=$I1161,CX1163=$J1161,CX1163=$K1161,CX1163=$L1161,CX1163=$M1161,CX1163=$N1161,CX1163=$O1161,CX1163=$P1161,CX1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(CY1163=$H1161,CY1163=$I1161,CY1163=$J1161,CY1163=$K1161,CY1163=$L1161,CY1163=$M1161,CY1163=$N1161,CY1163=$O1161,CY1163=$P1161,CY1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(CZ1163=$H1161,CZ1163=$I1161,CZ1163=$J1161,CZ1163=$K1161,CZ1163=$L1161,CZ1163=$M1161,CZ1163=$N1161,CZ1163=$O1161,CZ1163=$P1161,CZ1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(DA1163=$H1161,DA1163=$I1161,DA1163=$J1161,DA1163=$K1161,DA1163=$L1161,DA1163=$M1161,DA1163=$N1161,DA1163=$O1161,DA1163=$P1161,DA1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(DB1163=$H1161,DB1163=$I1161,DB1163=$J1161,DB1163=$K1161,DB1163=$L1161,DB1163=$M1161,DB1163=$N1161,DB1163=$O1161,DB1163=$P1161,DB1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"},{"$f":"IF((OR(DC1163=$H1161,DC1163=$I1161,DC1163=$J1161,DC1163=$K1161,DC1163=$L1161,DC1163=$M1161,DC1163=$N1161,DC1163=$O1161,DC1163=$P1161,DC1163=$Q1161)),CS!$G$125*SUM($G1154),\"0\")","v":"0"}]
[0,"Schools Transit","Replacement Capital Cost","Replacement Present Value",null,null,null,{"$f":"H1164/((1+CV!$F$9)^H1163)","v":0},{"$f":"I1164/((1+CV!$F$9)^I1163)","v":0},{"$f":"J1164/((1+CV!$F$9)^J1163)","v":0},{"$f":"K1164/((1+CV!$F$9)^K1163)","v":0},{"$f":"L1164/((1+CV!$F$9)^L1163)","v":0},{"$f":"M1164/((1+CV!$F$9)^M1163)","v":0},{"$f":"N1164/((1+CV!$F$9)^N1163)","v":0},{"$f":"O1164/((1+CV!$F$9)^O1163)","v":0},{"$f":"P1164/((1+CV!$F$9)^P1163)","v":0},{"$f":"Q1164/((1+CV!$F$9)^Q1163)","v":0},{"$f":"R1164/((1+CV!$F$9)^R1163)","v":0},{"$f":"S1164/((1+CV!$F$9)^S1163)","v":0},{"$f":"T1164/((1+CV!$F$9)^T1163)","v":0},{"$f":"U1164/((1+CV!$F$9)^U1163)","v":0},{"$f":"V1164/((1+CV!$F$9)^V1163)","v":0},{"$f":"W1164/((1+CV!$F$9)^W1163)","v":0},{"$f":"X1164/((1+CV!$F$9)^X1163)","v":0},{"$f":"Y1164/((1+CV!$F$9)^Y1163)","v":0},{"$f":"Z1164/((1+CV!$F$9)^Z1163)","v":0},{"$f":"AA1164/((1+CV!$F$9)^AA1163)","v":0},{"$f":"AB1164/((1+CV!$F$9)^AB1163)","v":0},{"$f":"AC1164/((1+CV!$F$9)^AC1163)","v":0},{"$f":"AD1164/((1+CV!$F$9)^AD1163)","v":0},{"$f":"AE1164/((1+CV!$F$9)^AE1163)","v":0},{"$f":"AF1164/((1+CV!$F$9)^AF1163)","v":0},{"$f":"AG1164/((1+CV!$F$9)^AG1163)","v":0},{"$f":"AH1164/((1+CV!$F$9)^AH1163)","v":0},{"$f":"AI1164/((1+CV!$F$9)^AI1163)","v":0},{"$f":"AJ1164/((1+CV!$F$9)^AJ1163)","v":0},{"$f":"AK1164/((1+CV!$F$9)^AK1163)","v":0},{"$f":"AL1164/((1+CV!$F$9)^AL1163)","v":0},{"$f":"AM1164/((1+CV!$F$9)^AM1163)","v":0},{"$f":"AN1164/((1+CV!$F$9)^AN1163)","v":0},{"$f":"AO1164/((1+CV!$F$9)^AO1163)","v":0},{"$f":"AP1164/((1+CV!$F$9)^AP1163)","v":0},{"$f":"AQ1164/((1+CV!$F$9)^AQ1163)","v":0},{"$f":"AR1164/((1+CV!$F$9)^AR1163)","v":0},{"$f":"AS1164/((1+CV!$F$9)^AS1163)","v":0},{"$f":"AT1164/((1+CV!$F$9)^AT1163)","v":0},{"$f":"AU1164/((1+CV!$F$9)^AU1163)","v":0},{"$f":"AV1164/((1+CV!$F$9)^AV1163)","v":0},{"$f":"AW1164/((1+CV!$F$9)^AW1163)","v":0},{"$f":"AX1164/((1+CV!$F$9)^AX1163)","v":0},{"$f":"AY1164/((1+CV!$F$9)^AY1163)","v":0},{"$f":"AZ1164/((1+CV!$F$9)^AZ1163)","v":0},{"$f":"BA1164/((1+CV!$F$9)^BA1163)","v":0},{"$f":"BB1164/((1+CV!$F$9)^BB1163)","v":0},{"$f":"BC1164/((1+CV!$F$9)^BC1163)","v":0},{"$f":"BD1164/((1+CV!$F$9)^BD1163)","v":0},{"$f":"BE1164/((1+CV!$F$9)^BE1163)","v":0},{"$f":"BF1164/((1+CV!$F$9)^BF1163)","v":0},{"$f":"BG1164/((1+CV!$F$9)^BG1163)","v":0},{"$f":"BH1164/((1+CV!$F$9)^BH1163)","v":0},{"$f":"BI1164/((1+CV!$F$9)^BI1163)","v":0},{"$f":"BJ1164/((1+CV!$F$9)^BJ1163)","v":0},{"$f":"BK1164/((1+CV!$F$9)^BK1163)","v":0},{"$f":"BL1164/((1+CV!$F$9)^BL1163)","v":0},{"$f":"BM1164/((1+CV!$F$9)^BM1163)","v":0},{"$f":"BN1164/((1+CV!$F$9)^BN1163)","v":0},{"$f":"BO1164/((1+CV!$F$9)^BO1163)","v":0},{"$f":"BP1164/((1+CV!$F$9)^BP1163)","v":0},{"$f":"BQ1164/((1+CV!$F$9)^BQ1163)","v":0},{"$f":"BR1164/((1+CV!$F$9)^BR1163)","v":0},{"$f":"BS1164/((1+CV!$F$9)^BS1163)","v":0},{"$f":"BT1164/((1+CV!$F$9)^BT1163)","v":0},{"$f":"BU1164/((1+CV!$F$9)^BU1163)","v":0},{"$f":"BV1164/((1+CV!$F$9)^BV1163)","v":0},{"$f":"BW1164/((1+CV!$F$9)^BW1163)","v":0},{"$f":"BX1164/((1+CV!$F$9)^BX1163)","v":0},{"$f":"BY1164/((1+CV!$F$9)^BY1163)","v":0},{"$f":"BZ1164/((1+CV!$F$9)^BZ1163)","v":0},{"$f":"CA1164/((1+CV!$F$9)^CA1163)","v":0},{"$f":"CB1164/((1+CV!$F$9)^CB1163)","v":0},{"$f":"CC1164/((1+CV!$F$9)^CC1163)","v":0},{"$f":"CD1164/((1+CV!$F$9)^CD1163)","v":0},{"$f":"CE1164/((1+CV!$F$9)^CE1163)","v":0},{"$f":"CF1164/((1+CV!$F$9)^CF1163)","v":0},{"$f":"CG1164/((1+CV!$F$9)^CG1163)","v":0},{"$f":"CH1164/((1+CV!$F$9)^CH1163)","v":0},{"$f":"CI1164/((1+CV!$F$9)^CI1163)","v":0},{"$f":"CJ1164/((1+CV!$F$9)^CJ1163)","v":0},{"$f":"CK1164/((1+CV!$F$9)^CK1163)","v":0},{"$f":"CL1164/((1+CV!$F$9)^CL1163)","v":0},{"$f":"CM1164/((1+CV!$F$9)^CM1163)","v":0},{"$f":"CN1164/((1+CV!$F$9)^CN1163)","v":0},{"$f":"CO1164/((1+CV!$F$9)^CO1163)","v":0},{"$f":"CP1164/((1+CV!$F$9)^CP1163)","v":0},{"$f":"CQ1164/((1+CV!$F$9)^CQ1163)","v":0},{"$f":"CR1164/((1+CV!$F$9)^CR1163)","v":0},{"$f":"CS1164/((1+CV!$F$9)^CS1163)","v":0},{"$f":"CT1164/((1+CV!$F$9)^CT1163)","v":0},{"$f":"CU1164/((1+CV!$F$9)^CU1163)","v":0},{"$f":"CV1164/((1+CV!$F$9)^CV1163)","v":0},{"$f":"CW1164/((1+CV!$F$9)^CW1163)","v":0},{"$f":"CX1164/((1+CV!$F$9)^CX1163)","v":0},{"$f":"CY1164/((1+CV!$F$9)^CY1163)","v":0},{"$f":"CZ1164/((1+CV!$F$9)^CZ1163)","v":0},{"$f":"DA1164/((1+CV!$F$9)^DA1163)","v":0},{"$f":"DB1164/((1+CV!$F$9)^DB1163)","v":0},{"$f":"DC1164/((1+CV!$F$9)^DC1163)","v":0}]
[0,"Schools Transit","Replacement Capital Cost","Replacement Present Value",null,null,{"$f":"SUM(H1165:DC1165)","v":0}]
[0,"Schools Transit","Replacement Capital Cost"]
[{"$f":"OFFSET(A1168,-1,0)","v":0},"Schools Transit","COMPLETE DEVELOPMENT COSTS (total $)"]
[0,"Schools Transit","COMPLETE DEVELOPMENT COSTS (total $)","Initial Capital Cost ($)",null,null,{"$f":"G1154","v":0},"Reduced by Costs Savings Percentage in Place"]
[0,"Schools Transit","COMPLETE DEVELOPMENT COSTS (total $)","Initial Capital Cost plus Replacement Costs ($)",null,null,{"$f":"G1169+G1166","v":0}]
[0,"Schools Transit","COMPLETE DEVELOPMENT COSTS (total $)","Annual Capital Cost ($)",null,null,{"$f":"-PMT(CV!$F$9,100,G1170)","v":0}]
[0,"Schools Transit","COMPLETE DEVELOPMENT COSTS (total $)","Annual O&M Cost ($)",null,null,{"$f":"G1156","v":1800000.0000000005}]
[0,"Schools Transit","COMPLETE DEVELOPMENT COSTS (total $)","Lifecycle Cost ($)",null,null,{"$f":"G1171+G1172","v":1800000.0000000005}]
[0,"Schools Transit","COMPLETE DEVELOPMENT COSTS (total $)"]
[0,"Schools Transit","COMPLETE DEVELOPMENT COSTS ($/hh)"]
[0,"Schools Transit","COMPLETE DEVELOPMENT COSTS ($/hh)","Initial Capital Cost ($/hh)",null,null,{"$f":"G1169/DC!$G$41","v":0}]
[0,"Schools Transit","COMPLETE DEVELOPMENT COSTS ($/hh)","Initial Capital Cost plus Replacement Costs ($/hh)",null,null,{"$f":"G1170/DC!$G$41","v":0}]
[0,"Schools Transit","COMPLETE DEVELOPMENT COSTS ($/hh)","Annual Capital Cost ($/hh)",null,null,{"$f":"G1171/DC!$G$41","v":0}]
[0,"Schools Transit","COMPLETE DEVELOPMENT COSTS ($/hh)","Annual O&M Cost ($/hh)",null,null,{"$f":"G1172/DC!$G$41","v":331.49171270718239}]
[0,"Schools Transit","COMPLETE DEVELOPMENT COSTS ($/hh)","Lifecycle Cost ($/hh)",null,null,{"$f":"G1173/DC!$G$41","v":331.49171270718239}]
[0,"Schools Transit","COMPLETE DEVELOPMENT COSTS ($/hh)"]
[0,"Schools Transit","RESIDENTIAL PORTION OF COSTS (total $)"]
[0,"Schools Transit","RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost ($)",null,null,{"$f":"G1169*A!$F$13","v":0}]
[0,"Schools Transit","RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost plus Replacement Costs ($)",null,null,{"$f":"G1170*A!$F$13","v":0}]
[0,"Schools Transit","RESIDENTIAL PORTION OF COSTS (total $)","Annual Capital Cost ($)",null,null,{"$f":"G1171*A!$F$13","v":0}]
[0,"Schools Transit","RESIDENTIAL PORTION OF COSTS (total $)","Annual O&M Cost ($)",null,null,{"$f":"G1172*A!$F$13","v":1800000.0000000005}]
[0,"Schools Transit","RESIDENTIAL PORTION OF COSTS (total $)","Lifecycle Cost ($)",null,null,{"$f":"G1173*A!$F$13","v":1800000.0000000005}]
[0,"Schools Transit","RESIDENTIAL PORTION OF COSTS (total $)"]
[0,"Schools Transit","RESIDENTIAL PORTION OF COSTS ($/hh)"]
[0,"Schools Transit","RESIDENTIAL PORTION OF COSTS ($/hh)","Initial Capital Cost ($/hh)",null,null,{"$f":"G1183/DC!$G$41","v":0}]
[0,"Schools Transit","RESIDENTIAL PORTION OF COSTS ($/hh)","Initial Capital Cost plus Replacement Costs ($/hh)",null,null,{"$f":"G1184/DC!$G$41","v":0}]
[0,"Schools Transit","RESIDENTIAL PORTION OF COSTS ($/hh)","Annual Capital Cost ($/hh)",null,null,{"$f":"G1185/DC!$G$41","v":0}]
[0,"Schools Transit","RESIDENTIAL PORTION OF COSTS ($/hh)","Annual O&M Cost ($/hh)",null,null,{"$f":"G1186/DC!$G$41","v":331.49171270718239}]
[0,"Schools Transit","RESIDENTIAL PORTION OF COSTS ($/hh)","Lifecycle Cost ($/hh)",null,null,{"$f":"G1187/DC!$G$41","v":331.49171270718239}]
[0,"Schools Transit","RESIDENTIAL PORTION OF COSTS ($/hh)"]
[0,"Schools Transit","RESIDENTIAL PORTION OF COSTS ($/gross ha)"]
[{"$f":"OFFSET(A1197,-1,0)","v":0},"Schools Transit","RESIDENTIAL PORTION OF COSTS ($/gross ha)","Initial Capital Cost ($/gross ha)",null,null,{"$f":"G1183/DC!$F$14","v":0}]
[0,"Schools Transit","RESIDENTIAL PORTION OF COSTS ($/gross ha)","Initial Capital Cost plus Replacement Costs ($/gross ha)",null,null,{"$f":"G1184/DC!$F$14","v":0}]
[0,"Schools Transit","RESIDENTIAL PORTION OF COSTS ($/gross ha)","Annual Capital Cost ($/gross ha)",null,null,{"$f":"G1185/DC!$F$14","v":0}]
[0,"Schools Transit","RESIDENTIAL PORTION OF COSTS ($/gross ha)","Annual O&M Cost ($/gross ha)",null,null,{"$f":"G1186/DC!$F$14","v":45000.000000000015}]
[0,"Schools Transit","RESIDENTIAL PORTION OF COSTS ($/gross ha)","Lifecycle Cost ($/gross ha)",null,null,{"$f":"G1187/DC!$F$14","v":45000.000000000015}]
[0,"Schools Transit","RESIDENTIAL PORTION OF COSTS ($/gross ha)"]
[0,"Schools Transit","RESIDENTIAL PORTION OF COSTS ($/pp)"]
[0,"Schools Transit","RESIDENTIAL PORTION OF COSTS ($/pp)","Initial Capital Cost ($/pp)",null,null,{"$f":"G1183/DC!$G$63","v":0}]
[0,"Schools Transit","RESIDENTIAL PORTION OF COSTS ($/pp)","Initial Capital Cost plus Replacement Costs ($/pp)",null,null,{"$f":"G1184/DC!$G$63","v":0}]
[0,"Schools Transit","RESIDENTIAL PORTION OF COSTS ($/pp)","Annual Capital Cost ($/pp)",null,null,{"$f":"G1185/DC!$G$63","v":0}]
[0,"Schools Transit","RESIDENTIAL PORTION OF COSTS ($/pp)","Annual O&M Cost ($/pp)",null,null,{"$f":"G1186/DC!$G$63","v":202.06555904804677}]
[0,"Schools Transit","RESIDENTIAL PORTION OF COSTS ($/pp)","Lifecycle Cost ($/pp)",null,null,{"$f":"G1187/DC!$G$63","v":202.06555904804677}]
[0,"Schools Transit","RESIDENTIAL PORTION OF COSTS ($/pp)"]
[0,"Schools Transit","NON-RESIDENTIAL PORTION OF COSTS (total $)"]
[0,"Schools Transit","NON-RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost ($)",null,null,{"$f":"G1169-G1183","v":0}]
[0,"Schools Transit","NON-RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost plus Replacement Costs ($)",null,null,{"$f":"G1170-G1184","v":0}]
[0,"Schools Transit","NON-RESIDENTIAL PORTION OF COSTS (total $)","Annual Capital Cost ($)",null,null,{"$f":"G1171-G1185","v":0}]
[0,"Schools Transit","NON-RESIDENTIAL PORTION OF COSTS (total $)","Annual O&M Cost ($)",null,null,{"$f":"G1172-G1186","v":0}]
[0,"Schools Transit","NON-RESIDENTIAL PORTION OF COSTS (total $)","Lifecycle Cost ($)",null,null,{"$f":"G1173-G1187","v":0}]
[0,"Schools Transit","NON-RESIDENTIAL PORTION OF COSTS (total $)"]
[0,"Schools Transit","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY"]
[0,"Schools Transit","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Ann. Lifecycle Costs "]
[0,"Schools Transit","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Residential Cost to the Municipality ($)",null,null,{"$f":"G1221*A!F$13","v":0},"(Capital cost included in the O&M cost.; Replacement costs not calculated as a result)."]
[0,"Schools Transit","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Non-Residential Cost to the Municipality ($)",null,null,{"$f":"0+(A!J64*IC!G1214)","v":0}]
[0,"Schools Transit","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Complete Development Cost to the Municipality ($)",null,null,{"$f":"D1642","v":0}]
[0,"Schools Transit","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY"]
["USER DEFINED COSTS AND REVENUES"]
[{"$f":"OFFSET(A1224,-1,0)","v":"USER DEFINED COSTS AND REVENUES"},"User Defined Costs"]
["USER DEFINED COSTS AND REVENUES",{"$f":"OFFSET(B1225,-1,0)","v":"User Defined Costs"}]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","Capital Cost"]
["USER DEFINED COSTS AND REVENUES","User Defined Costs",{"$f":"OFFSET(C1227,-1,0)","v":"Capital Cost"},"User Defined Initial Costs",null,null,{"$f":"UD!$E$24","v":0}]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","O&M Cost"]
["USER DEFINED COSTS AND REVENUES","User Defined Costs",{"$f":"OFFSET(C1229,-1,0)","v":"O&M Cost"},"User Defined O&M Costs",null,null,{"$f":"UD!$H$24","v":0}]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","Replacement Cost"]
["USER DEFINED COSTS AND REVENUES","User Defined Costs",{"$f":"OFFSET(C1231,-1,0)","v":"Replacement Cost"},"Replacement Period (Years)",null,null,{"$f":"UD!$E$26","v":0}]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","Replacement Cost","Times (Lifecycle / Replacement Period)",null,null,{"$f":"IF(G1231<>0,TRUNC(100/G1231,0),0)","v":0}]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","Replacement Cost",null,null,null,null,1,2,3,4,5,6,7,8,9,10]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","Replacement Cost",null,null,null,{"$f":"G1231*G1232","v":0},{"$f":"IF(G1231*H1233<=G1234,G1231*H1233,0)","v":0},{"$f":"IF(G1231*I1233<=G1234,G1231*I1233,0)","v":0},{"$f":"IF(G1231*J1233<=G1234,G1231*J1233,0)","v":0},{"$f":"IF(G1231*K1233<=G1234,G1231*K1233,0)","v":0},{"$f":"IF(G1231*L1233<=G1234,G1231*L1233,0)","v":0},{"$f":"IF(G1231*M1233<=G1234,G1231*M1233,0)","v":0},{"$f":"IF(G1231*N1233<=G1234,G1231*N1233,0)","v":0},{"$f":"IF(($G1231*O1233)-CS!$H$79<=$G1234,($G1231*O1233)-CS!$H$79,0)","v":0},{"$f":"IF(($G1231*P1233)-CS!$H$79<=$G1234,($G1231*P1233)-CS!$H$79,0)","v":0},{"$f":"IF(($G1231*Q1233)-CS!$H$79<=$G1234,($G1231*Q1233)-CS!$H$79,0)","v":0}]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","Replacement Cost"]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","Replacement Cost","Replacement Period",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","Replacement Cost","Replacements",null,null,null,{"$f":"IF((OR(H1236=$H$1234,H1236=$I$1234,H1236=$J$1234,H1236=$K$1234,H1236=$L$1234,H1236=$M$1234,H1236=$N$1234,H1236=$O$1234,H1236=$P$1234,H1236=$Q$1234)),1*$G$1242,\"0\")","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",{"$f":"IF((OR(AN1236=$H$1234,AN1236=$I$1234,AN1236=$J$1234,AN1236=$K$1234,AN1236=$L$1234,AN1236=$M$1234,AN1236=$N$1234,AN1236=$O$1234,AN1236=$P$1234,AN1236=$Q$1234)),1*$G$1242,\"0\")","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",{"$f":"IF((OR(BT1236=$H$1234,BT1236=$I$1234,BT1236=$J$1234,BT1236=$K$1234,BT1236=$L$1234,BT1236=$M$1234,BT1236=$N$1234,BT1236=$O$1234,BT1236=$P$1234,BT1236=$Q$1234)),1*$G$1242,\"0\")","v":"0"},"0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",{"$f":"IF((OR(CZ1236=$H$1234,CZ1236=$I$1234,CZ1236=$J$1234,CZ1236=$K$1234,CZ1236=$L$1234,CZ1236=$M$1234,CZ1236=$N$1234,CZ1236=$O$1234,CZ1236=$P$1234,CZ1236=$Q$1234)),1*$G$1242,\"0\")","v":"0"},"0","0","0"]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","Replacement Cost","Replacement Present Value",null,null,null,{"$f":"H1237/((1+CV!$F$9)^H1236)","v":0},{"$f":"I1237/((1+CV!$F$9)^I1236)","v":0},{"$f":"J1237/((1+CV!$F$9)^J1236)","v":0},{"$f":"K1237/((1+CV!$F$9)^K1236)","v":0},{"$f":"L1237/((1+CV!$F$9)^L1236)","v":0},{"$f":"M1237/((1+CV!$F$9)^M1236)","v":0},{"$f":"N1237/((1+CV!$F$9)^N1236)","v":0},{"$f":"O1237/((1+CV!$F$9)^O1236)","v":0},{"$f":"P1237/((1+CV!$F$9)^P1236)","v":0},{"$f":"Q1237/((1+CV!$F$9)^Q1236)","v":0},{"$f":"R1237/((1+CV!$F$9)^R1236)","v":0},{"$f":"S1237/((1+CV!$F$9)^S1236)","v":0},{"$f":"T1237/((1+CV!$F$9)^T1236)","v":0},{"$f":"U1237/((1+CV!$F$9)^U1236)","v":0},{"$f":"V1237/((1+CV!$F$9)^V1236)","v":0},{"$f":"W1237/((1+CV!$F$9)^W1236)","v":0},{"$f":"X1237/((1+CV!$F$9)^X1236)","v":0},{"$f":"Y1237/((1+CV!$F$9)^Y1236)","v":0},{"$f":"Z1237/((1+CV!$F$9)^Z1236)","v":0},{"$f":"AA1237/((1+CV!$F$9)^AA1236)","v":0},{"$f":"AB1237/((1+CV!$F$9)^AB1236)","v":0},{"$f":"AC1237/((1+CV!$F$9)^AC1236)","v":0},{"$f":"AD1237/((1+CV!$F$9)^AD1236)","v":0},{"$f":"AE1237/((1+CV!$F$9)^AE1236)","v":0},{"$f":"AF1237/((1+CV!$F$9)^AF1236)","v":0},{"$f":"AG1237/((1+CV!$F$9)^AG1236)","v":0},{"$f":"AH1237/((1+CV!$F$9)^AH1236)","v":0},{"$f":"AI1237/((1+CV!$F$9)^AI1236)","v":0},{"$f":"AJ1237/((1+CV!$F$9)^AJ1236)","v":0},{"$f":"AK1237/((1+CV!$F$9)^AK1236)","v":0},{"$f":"AL1237/((1+CV!$F$9)^AL1236)","v":0},{"$f":"AM1237/((1+CV!$F$9)^AM1236)","v":0},{"$f":"AN1237/((1+CV!$F$9)^AN1236)","v":0},{"$f":"AO1237/((1+CV!$F$9)^AO1236)","v":0},{"$f":"AP1237/((1+CV!$F$9)^AP1236)","v":0},{"$f":"AQ1237/((1+CV!$F$9)^AQ1236)","v":0},{"$f":"AR1237/((1+CV!$F$9)^AR1236)","v":0},{"$f":"AS1237/((1+CV!$F$9)^AS1236)","v":0},{"$f":"AT1237/((1+CV!$F$9)^AT1236)","v":0},{"$f":"AU1237/((1+CV!$F$9)^AU1236)","v":0},{"$f":"AV1237/((1+CV!$F$9)^AV1236)","v":0},{"$f":"AW1237/((1+CV!$F$9)^AW1236)","v":0},{"$f":"AX1237/((1+CV!$F$9)^AX1236)","v":0},{"$f":"AY1237/((1+CV!$F$9)^AY1236)","v":0},{"$f":"AZ1237/((1+CV!$F$9)^AZ1236)","v":0},{"$f":"BA1237/((1+CV!$F$9)^BA1236)","v":0},{"$f":"BB1237/((1+CV!$F$9)^BB1236)","v":0},{"$f":"BC1237/((1+CV!$F$9)^BC1236)","v":0},{"$f":"BD1237/((1+CV!$F$9)^BD1236)","v":0},{"$f":"BE1237/((1+CV!$F$9)^BE1236)","v":0},{"$f":"BF1237/((1+CV!$F$9)^BF1236)","v":0},{"$f":"BG1237/((1+CV!$F$9)^BG1236)","v":0},{"$f":"BH1237/((1+CV!$F$9)^BH1236)","v":0},{"$f":"BI1237/((1+CV!$F$9)^BI1236)","v":0},{"$f":"BJ1237/((1+CV!$F$9)^BJ1236)","v":0},{"$f":"BK1237/((1+CV!$F$9)^BK1236)","v":0},{"$f":"BL1237/((1+CV!$F$9)^BL1236)","v":0},{"$f":"BM1237/((1+CV!$F$9)^BM1236)","v":0},{"$f":"BN1237/((1+CV!$F$9)^BN1236)","v":0},{"$f":"BO1237/((1+CV!$F$9)^BO1236)","v":0},{"$f":"BP1237/((1+CV!$F$9)^BP1236)","v":0},{"$f":"BQ1237/((1+CV!$F$9)^BQ1236)","v":0},{"$f":"BR1237/((1+CV!$F$9)^BR1236)","v":0},{"$f":"BS1237/((1+CV!$F$9)^BS1236)","v":0},{"$f":"BT1237/((1+CV!$F$9)^BT1236)","v":0},{"$f":"BU1237/((1+CV!$F$9)^BU1236)","v":0},{"$f":"BV1237/((1+CV!$F$9)^BV1236)","v":0},{"$f":"BW1237/((1+CV!$F$9)^BW1236)","v":0},{"$f":"BX1237/((1+CV!$F$9)^BX1236)","v":0},{"$f":"BY1237/((1+CV!$F$9)^BY1236)","v":0},{"$f":"BZ1237/((1+CV!$F$9)^BZ1236)","v":0},{"$f":"CA1237/((1+CV!$F$9)^CA1236)","v":0},{"$f":"CB1237/((1+CV!$F$9)^CB1236)","v":0},{"$f":"CC1237/((1+CV!$F$9)^CC1236)","v":0},{"$f":"CD1237/((1+CV!$F$9)^CD1236)","v":0},{"$f":"CE1237/((1+CV!$F$9)^CE1236)","v":0},{"$f":"CF1237/((1+CV!$F$9)^CF1236)","v":0},{"$f":"CG1237/((1+CV!$F$9)^CG1236)","v":0},{"$f":"CH1237/((1+CV!$F$9)^CH1236)","v":0},{"$f":"CI1237/((1+CV!$F$9)^CI1236)","v":0},{"$f":"CJ1237/((1+CV!$F$9)^CJ1236)","v":0},{"$f":"CK1237/((1+CV!$F$9)^CK1236)","v":0},{"$f":"CL1237/((1+CV!$F$9)^CL1236)","v":0},{"$f":"CM1237/((1+CV!$F$9)^CM1236)","v":0},{"$f":"CN1237/((1+CV!$F$9)^CN1236)","v":0},{"$f":"CO1237/((1+CV!$F$9)^CO1236)","v":0},{"$f":"CP1237/((1+CV!$F$9)^CP1236)","v":0},{"$f":"CQ1237/((1+CV!$F$9)^CQ1236)","v":0},{"$f":"CR1237/((1+CV!$F$9)^CR1236)","v":0},{"$f":"CS1237/((1+CV!$F$9)^CS1236)","v":0},{"$f":"CT1237/((1+CV!$F$9)^CT1236)","v":0},{"$f":"CU1237/((1+CV!$F$9)^CU1236)","v":0},{"$f":"CV1237/((1+CV!$F$9)^CV1236)","v":0},{"$f":"CW1237/((1+CV!$F$9)^CW1236)","v":0},{"$f":"CX1237/((1+CV!$F$9)^CX1236)","v":0},{"$f":"CY1237/((1+CV!$F$9)^CY1236)","v":0},{"$f":"CZ1237/((1+CV!$F$9)^CZ1236)","v":0},{"$f":"DA1237/((1+CV!$F$9)^DA1236)","v":0},{"$f":"DB1237/((1+CV!$F$9)^DB1236)","v":0},{"$f":"DC1237/((1+CV!$F$9)^DC1236)","v":0}]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","Replacement Cost","Replacement Present Value",null,null,{"$f":"SUM(H1238:DC1238)","v":0}]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","Replacement Cost"]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","COMPLETE DEVELOPMENT COSTS (total $)"]
["USER DEFINED COSTS AND REVENUES","User Defined Costs",{"$f":"OFFSET(C1242,-1,0)","v":"COMPLETE DEVELOPMENT COSTS (total $)"},"Initial Capital Cost (total $)",null,null,{"$f":"G1227","v":0}]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","COMPLETE DEVELOPMENT COSTS (total $)","Initial Capital Cost plus Replacement Costs (total $)",null,null,{"$f":"G1242+G1239","v":0}]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","COMPLETE DEVELOPMENT COSTS (total $)","Annual Capital Cost (total $)",null,null,{"$f":"-PMT(CV!$F$9,100,G1243)","v":0}]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","COMPLETE DEVELOPMENT COSTS (total $)","Annual O&M Cost (total $)",null,null,{"$f":"G1229","v":0}]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","COMPLETE DEVELOPMENT COSTS (total $)","Lifecycle Cost (total $)",null,null,{"$f":"G1244+G1245","v":0}]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","COMPLETE DEVELOPMENT COSTS (total $)"]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","COMPLETE DEVELOPMENT COSTS ($/hh)"]
["USER DEFINED COSTS AND REVENUES","User Defined Costs",{"$f":"OFFSET(C1249,-1,0)","v":"COMPLETE DEVELOPMENT COSTS ($/hh)"},"Initial Capital Cost ($/hh)",null,null,{"$f":"G1242/DC!$G$41","v":0}]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","COMPLETE DEVELOPMENT COSTS ($/hh)","Initial Capital Cost plus Replacement Costs ($/hh)",null,null,{"$f":"G1243/DC!$G$41","v":0}]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","COMPLETE DEVELOPMENT COSTS ($/hh)","Annual Capital Cost ($/hh)",null,null,{"$f":"G1244/DC!$G$41","v":0}]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","COMPLETE DEVELOPMENT COSTS ($/hh)","Annual O&M Cost ($/hh)",null,null,{"$f":"G1245/DC!$G$41","v":0}]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","COMPLETE DEVELOPMENT COSTS ($/hh)","Lifecycle Cost ($/hh)",null,null,{"$f":"G1246/DC!$G$41","v":0}]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","COMPLETE DEVELOPMENT COSTS ($/hh)"]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","RESIDENTIAL PORTION OF COSTS (total $)"]
[{"$f":"OFFSET(A1256,-1,0)","v":"USER DEFINED COSTS AND REVENUES"},"User Defined Costs",{"$f":"OFFSET(C1256,-1,0)","v":"RESIDENTIAL PORTION OF COSTS (total $)"},"Initial Capital Cost ($)",null,null,{"$f":"G1242*A!$F$13","v":0}]
["USER DEFINED COSTS AND REVENUES",{"$f":"OFFSET(B1257,-1,0)","v":"User Defined Costs"},"RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost ($) plus Replacement Costs ($)",null,null,{"$f":"G1243*A!$F$13","v":0}]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","RESIDENTIAL PORTION OF COSTS (total $)","Annual Capital Cost ($)",null,null,{"$f":"G1244*A!$F$13","v":0}]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","RESIDENTIAL PORTION OF COSTS (total $)","Annual O&M Cost ($)",null,null,{"$f":"G1245*A!$F$13","v":0}]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","RESIDENTIAL PORTION OF COSTS (total $)","Lifecycle Cost ($)",null,null,{"$f":"G1246*A!$F$13","v":0}]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","RESIDENTIAL PORTION OF COSTS (total $)"]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","RESIDENTIAL PORTION OF COSTS ($/hh)"]
["USER DEFINED COSTS AND REVENUES","User Defined Costs",{"$f":"OFFSET(C1263,-1,0)","v":"RESIDENTIAL PORTION OF COSTS ($/hh)"},"Initial Capital Cost ($/hh)",null,null,{"$f":"G1256/DC!$G$41","v":0}]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","RESIDENTIAL PORTION OF COSTS ($/hh)","Initial Capital Cost ($/hh) plus Replacement Costs ($/hh)",null,null,{"$f":"G1257/DC!$G$41","v":0}]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","RESIDENTIAL PORTION OF COSTS ($/hh)","Annual Capital Cost ($/hh)",null,null,{"$f":"G1258/DC!$G$41","v":0}]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","RESIDENTIAL PORTION OF COSTS ($/hh)","Annual O&M Cost ($/hh)",null,null,{"$f":"G1259/DC!$G$41","v":0}]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","RESIDENTIAL PORTION OF COSTS ($/hh)","Lifecycle Cost ($/hh)",null,null,{"$f":"G1260/DC!$G$41","v":0}]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","RESIDENTIAL PORTION OF COSTS ($/hh)"]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","RESIDENTIAL PORTION OF COSTS ($/gross ha)"]
["USER DEFINED COSTS AND REVENUES","User Defined Costs",{"$f":"OFFSET(C1270,-1,0)","v":"RESIDENTIAL PORTION OF COSTS ($/gross ha)"},"Initial Capital Cost ($/gross ha)",null,null,{"$f":"G1256/DC!$F$14","v":0}]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","RESIDENTIAL PORTION OF COSTS ($/gross ha)","Initial Capital Cost ($/gross ha) plus Replacement Costs ($/gross ha)",null,null,{"$f":"G1257/DC!$F$14","v":0}]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","RESIDENTIAL PORTION OF COSTS ($/gross ha)","Annual Capital Cost ($/gross ha)",null,null,{"$f":"G1258/DC!$F$14","v":0}]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","RESIDENTIAL PORTION OF COSTS ($/gross ha)","Annual O&M Cost ($/gross ha)",null,null,{"$f":"G1259/DC!$F$14","v":0}]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","RESIDENTIAL PORTION OF COSTS ($/gross ha)","Lifecycle Cost ($/gross ha)",null,null,{"$f":"G1260/DC!$F$14","v":0}]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","RESIDENTIAL PORTION OF COSTS ($/gross ha)"]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","RESIDENTIAL PORTION OF COSTS ($/pp)"]
["USER DEFINED COSTS AND REVENUES","User Defined Costs",{"$f":"OFFSET(C1277,-1,0)","v":"RESIDENTIAL PORTION OF COSTS ($/pp)"},"Initial Capital Cost ($/pp)",null,null,{"$f":"G1256/DC!$G$63","v":0}]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","RESIDENTIAL PORTION OF COSTS ($/pp)","Initial Capital Cost ($/pp)  plus Replacement Costs ($/pp)",null,null,{"$f":"G1257/DC!$G$63","v":0}]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","RESIDENTIAL PORTION OF COSTS ($/pp)","Annual Capital Cost ($/pp)",null,null,{"$f":"G1258/DC!$G$63","v":0}]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","RESIDENTIAL PORTION OF COSTS ($/pp)","Annual O&M Cost ($/pp)",null,null,{"$f":"G1259/DC!$G$63","v":0}]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","RESIDENTIAL PORTION OF COSTS ($/pp)","Lifecycle Cost ($/pp)",null,null,{"$f":"G1260/DC!$G$63","v":0}]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","RESIDENTIAL PORTION OF COSTS ($/pp)"]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","NON-RESIDENTIAL PORTION OF COSTS (total $)"]
["USER DEFINED COSTS AND REVENUES","User Defined Costs",{"$f":"OFFSET(C1284,-1,0)","v":"NON-RESIDENTIAL PORTION OF COSTS (total $)"},"Initial Capital Cost ($/hh)",null,null,{"$f":"G1242-G1256","v":0}]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","NON-RESIDENTIAL PORTION OF COSTS (total $)","Initial Capital Cost ($/hh) plus Replacement Costs ($/hh)",null,null,{"$f":"G1243-G1257","v":0}]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","NON-RESIDENTIAL PORTION OF COSTS (total $)","Annual Capital Cost ($/hh)",null,null,0]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","NON-RESIDENTIAL PORTION OF COSTS (total $)","Annual O&M Cost ($/hh)",null,null,0]
[{"$f":"OFFSET(A1288,-1,0)","v":"USER DEFINED COSTS AND REVENUES"},"User Defined Costs","NON-RESIDENTIAL PORTION OF COSTS (total $)","Lifecycle Cost ($/hh)",null,null,0]
["USER DEFINED COSTS AND REVENUES",{"$f":"OFFSET(B1289,-1,0)","v":"User Defined Costs"},"NON-RESIDENTIAL PORTION OF COSTS (total $)"]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","NON-RESIDENTIAL PORTION OF COSTS (total $)"]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY"]
["USER DEFINED COSTS AND REVENUES","User Defined Costs",{"$f":"OFFSET(C1292,-1,0)","v":"PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY"},"Ann. Lifecycle Costs ",null,null,null,"100% assumed as allocated to muni"]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Residential Cost to the Municipality ($)",null,null,{"$f":"G1295*A!F$13","v":0}]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Non-Residential Cost to the Municipality ($)",null,null,{"$f":"0+(A!J138*IC!G1288)","v":0}]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY","Complete Development Cost to the Municipality ($)",null,null,{"$f":"G1246","v":0}]
["USER DEFINED COSTS AND REVENUES","User Defined Costs","PORTION OF COMPLETE DEVELOPMENT COSTS BORNE BY THE MUNICIPALITY"]
["USER DEFINED COSTS AND REVENUES","User Defined Revenues"]
["USER DEFINED COSTS AND REVENUES",{"$f":"OFFSET(B1298,-1,0)","v":"User Defined Revenues"},"User Defined Revenues"]
["USER DEFINED COSTS AND REVENUES","User Defined Revenues",{"$f":"OFFSET(C1299,-1,0)","v":"User Defined Revenues"}]
["USER DEFINED COSTS AND REVENUES","User Defined Revenues","COMPLETE DEVELOPMENT REVENUE (total $)"]
["USER DEFINED COSTS AND REVENUES","User Defined Revenues",{"$f":"OFFSET(C1301,-1,0)","v":"COMPLETE DEVELOPMENT REVENUE (total $)"},"User Defined Total Revenue ($)",null,null,{"$f":"UD!E45","v":0}]
["USER DEFINED COSTS AND REVENUES","User Defined Revenues",{"$f":"OFFSET(C1302,-1,0)","v":"COMPLETE DEVELOPMENT REVENUE (total $)"}]
["USER DEFINED COSTS AND REVENUES","User Defined Revenues","COMPLETE DEVELOPMENT REVENUE ($/hh)"]
["USER DEFINED COSTS AND REVENUES","User Defined Revenues",{"$f":"OFFSET(C1304,-1,0)","v":"COMPLETE DEVELOPMENT REVENUE ($/hh)"},"User Defined Total Revenue ($/hh)",null,null,{"$f":"G1301/DC!$G$41","v":0}]
["USER DEFINED COSTS AND REVENUES","User Defined Revenues",{"$f":"OFFSET(C1305,-1,0)","v":"COMPLETE DEVELOPMENT REVENUE ($/hh)"}]
["PRIVATE COSTS"]
[{"$f":"OFFSET(A1307,-1,0)","v":"PRIVATE COSTS"},"Vehicle Costs"]
["PRIVATE COSTS","Vehicle Costs"]
["PRIVATE COSTS","Vehicle Costs",null,null,null,null,null,"Compact Development","Medium density","Suburban type"]
["PRIVATE COSTS","Vehicle Costs"]
["PRIVATE COSTS","Vehicle Costs","Driving Cost Specific Variables",null,null,null,true,{"$f":"Data!L6","v":true},{"$f":"Data!M6","v":false},{"$f":"Data!N6","v":false}]
["PRIVATE COSTS","Vehicle Costs","Driving Cost Specific Variables","Wkday Transit Service Hrs within 1 km radius",null,null,{"$f":"HLOOKUP($G$1311,$H$1311:$J$1317,2,FALSE)","v":50},50,20,10]
["PRIVATE COSTS","Vehicle Costs","Driving Cost Specific Variables","Stores within 1 km",null,null,{"$f":"HLOOKUP($G$1311,$H$1311:$J$1317,3,FALSE)","v":10},10,5,0]
["PRIVATE COSTS","Vehicle Costs","Driving Cost Specific Variables","Housing Size (Rooms per Dwelling)",null,null,{"$f":"HLOOKUP($G$1311,$H$1311:$J$1317,4,FALSE)","v":4},4,6,8]
["PRIVATE COSTS","Vehicle Costs","Driving Cost Specific Variables","Nearest Higher Order Transit Station (km)",null,null,{"$f":"HLOOKUP($G$1311,$H$1311:$J$1317,5,FALSE)","v":1},1,4,15]
["PRIVATE COSTS","Vehicle Costs","Driving Cost Specific Variables","% Curvilinear Road Layout",null,null,{"$f":"HLOOKUP($G$1311,$H$1311:$J$1317,6,FALSE)","v":0},0,0.25,0.75]
["PRIVATE COSTS","Vehicle Costs","Driving Cost Specific Variables","Ratio of Bike Lanes to Road km",null,null,{"$f":"HLOOKUP($G$1311,$H$1311:$J$1317,7,FALSE)","v":0.7},0.7,0.1,0]
["PRIVATE COSTS","Vehicle Costs","Driving Cost Specific Variables"]
["PRIVATE COSTS","Vehicle Costs","Driving Cost Auto Ownership Coefficients"]
["PRIVATE COSTS","Vehicle Costs","Driving Cost Auto Ownership Coefficients","Constant",null,null,-2.31]
["PRIVATE COSTS","Vehicle Costs","Driving Cost Auto Ownership Coefficients","Distance to CBD",null,null,4.4799999999999996E-3]
["PRIVATE COSTS","Vehicle Costs","Driving Cost Auto Ownership Coefficients","No. of adults",null,null,0.433]
["PRIVATE COSTS","Vehicle Costs","Driving Cost Auto Ownership Coefficients","Ln (hh income)",null,null,0.28699999999999998]
["PRIVATE COSTS","Vehicle Costs","Driving Cost Auto Ownership Coefficients","Wkdy transit vsh 1km r.",null,null,-3.9899999999999996E-3]
["PRIVATE COSTS","Vehicle Costs","Driving Cost Auto Ownership Coefficients","no. of stores 1km r.",null,null,-2.8500000000000001E-3]
["PRIVATE COSTS","Vehicle Costs","Driving Cost Auto Ownership Coefficients","Housing mix",null,null,-0.124]
["PRIVATE COSTS","Vehicle Costs","Driving Cost Auto Ownership Coefficients","ln (housing units 1km r.)",null,null,-5.8099999999999999E-2]
["PRIVATE COSTS","Vehicle Costs","Driving Cost Auto Ownership Coefficients","Avg. rooms/unit",null,null,3.6499999999999998E-2]
["PRIVATE COSTS","Vehicle Costs","Driving Cost Auto Ownership Coefficients","RT stn w/I 1 km (binary)",null,null,-5.3900000000000003E-2]
["PRIVATE COSTS","Vehicle Costs","Driving Cost Auto Ownership Coefficients","Road type=curvilinear (bin.)",null,null,2.7900000000000001E-2]
["PRIVATE COSTS","Vehicle Costs","Driving Cost Auto Ownership Coefficients","Ratio of bike routes to total road",null,null,-0.252]
["PRIVATE COSTS","Vehicle Costs","Driving Cost Auto Ownership Coefficients"]
["PRIVATE COSTS","Vehicle Costs","Driving Cost Intermediate Calculations"]
["PRIVATE COSTS","Vehicle Costs","Driving Cost Intermediate Calculations","vehconstant",null,null,{"$f":"G1320","v":-2.31}]
["PRIVATE COSTS","Vehicle Costs","Driving Cost Intermediate Calculations","vehcbddist",null,null,{"$f":"G1321*DC!F12","v":7.1679999999999999E-3}]
["PRIVATE COSTS","Vehicle Costs","Driving Cost Intermediate Calculations","vehadults",null,null,{"$f":"G1322*DC!F58","v":0.53092338858195209}]
["PRIVATE COSTS","Vehicle Costs","Driving Cost Intermediate Calculations","vehlnhhinc",null,null,{"$f":"IF(ISERROR(G1323*LN(DC!H58)),0,G1323*LN(DC!H58))","v":3.1379149376352462}]
["PRIVATE COSTS","Vehicle Costs","Driving Cost Intermediate Calculations","vehvsh",null,null,{"$f":"G1324*G1312","v":-0.19949999999999998}]
["PRIVATE COSTS","Vehicle Costs","Driving Cost Intermediate Calculations","vehstores ",null,null,{"$f":"G1325*G1313","v":-2.8500000000000001E-2}]
["PRIVATE COSTS","Vehicle Costs","Driving Cost Intermediate Calculations","vehhousingmix",null,null,{"$f":"(-(IF(D!E29=0,0,LN(D!E29/100)*D!E29/100)+IF(D!E30=0,0,LN(D!E30/100)*D!E30/100)+IF(D!E31=0,0,LN(D!E31/100)*D!E31/100)+IF(D!E32=0,0,LN(D!E32/100)*D!E32/100)+IF(D!E33=0,0,LN(D!E33/100)*D!E33/100))/LN(5))*G1326","v":-4.5015911848853363E-3}]
["PRIVATE COSTS","Vehicle Costs","Driving Cost Intermediate Calculations","vehlnhh1kmr",null,null,{"$f":"G1327*LN(DC!G43*100*PI())","v":-0.65965939447138711}]
["PRIVATE COSTS","Vehicle Costs","Driving Cost Intermediate Calculations","vehrooms",null,null,{"$f":"G1328*G1314","v":0.14599999999999999}]
["PRIVATE COSTS","Vehicle Costs","Driving Cost Intermediate Calculations","vehrt1kmbin",null,null,{"$f":"IF(G1315<=1,G1329,0)","v":-5.3900000000000003E-2}]
["PRIVATE COSTS","Vehicle Costs","Driving Cost Intermediate Calculations","vehcurvlinbin",null,null,{"$f":"G1330*G1316","v":0}]
["PRIVATE COSTS","Vehicle Costs","Driving Cost Intermediate Calculations","vehbikeratio",null,null,{"$f":"G1331*G1317","v":-0.1764}]
["PRIVATE COSTS","Vehicle Costs","Driving Cost Intermediate Calculations"]
["PRIVATE COSTS","Vehicle Costs","Driving Cost Intermediate Calculations","Auto Ownership (Vehicles/hh)",null,null,{"$f":"SUM(G1334:G1345)","v":0.38954534056092582}]
["PRIVATE COSTS","Vehicle Costs","Driving Cost Intermediate Calculations","Annual O&M Costs ($/hh)",null,null,{"$f":"CV!F163*IC!G1408","v":974.78392473018744}]
["PRIVATE COSTS","Vehicle Costs","Driving Cost Intermediate Calculations","Annual Auto Ownership Costs ($/hh)",null,null,{"$f":"G1347*CV!F160","v":2687.8628498703883}]
["PRIVATE COSTS","Vehicle Costs","Driving Cost Intermediate Calculations"]
["PRIVATE COSTS","Vehicle Costs","COMPLETE DEVELOPMENT COSTS (total $)"]
["PRIVATE COSTS","Vehicle Costs","COMPLETE DEVELOPMENT COSTS (total $)","Driving Total Cost ($)",null,null,{"$f":"(G1348+G1349)*DC!G41","v":19888171.986081127}]
["PRIVATE COSTS","Vehicle Costs","COMPLETE DEVELOPMENT COSTS (total $)"]
["PRIVATE COSTS","Vehicle Costs","COMPLETE DEVELOPMENT COSTS ($/hh)"]
["PRIVATE COSTS","Vehicle Costs","COMPLETE DEVELOPMENT COSTS ($/hh)","Driving Total Cost ($/hh)",null,null,{"$f":"G1348+G1349","v":3662.6467746005756}]
["PRIVATE COSTS","Vehicle Costs","COMPLETE DEVELOPMENT COSTS ($/hh)"]
["PRIVATE COSTS","Home Heating"]
["PRIVATE COSTS","Home Heating"]
["PRIVATE COSTS","Home Heating","COMPLETE DEVELOPMENT COSTS (total $)"]
["PRIVATE COSTS","Home Heating","COMPLETE DEVELOPMENT COSTS (total $)","Home Energy Total Cost ($)",null,null,{"$f":"(CV!F169*DC!G36)+(CV!F170*(DC!G37+DC!G38))+(CV!F171*(DC!G39+DC!G40))","v":8224000}]
["PRIVATE COSTS","Home Heating","COMPLETE DEVELOPMENT COSTS (total $)"]
["PRIVATE COSTS","Home Heating","COMPLETE DEVELOPMENT COSTS ($/hh)"]
["PRIVATE COSTS","Home Heating","COMPLETE DEVELOPMENT COSTS ($/hh)","Home Energy Total Cost ($/hh)",null,null,{"$f":"G1360/DC!$G$41","v":1514.548802946593}]
["PRIVATE COSTS","Home Heating","COMPLETE DEVELOPMENT COSTS ($/hh)"]
["EXTERNAL COSTS"]
[{"$f":"OFFSET(A1366,-1,0)","v":"EXTERNAL COSTS"},"Climate Change and Air Pollution"]
["EXTERNAL COSTS","Climate Change and Air Pollution"]
["EXTERNAL COSTS","Climate Change and Air Pollution",null,null,null,null,null,"Compact Development","Medium density","Suburban type"]
["EXTERNAL COSTS","Climate Change and Air Pollution"]
["EXTERNAL COSTS","Climate Change and Air Pollution","Climate Change Specific Variables",null,null,null,true,{"$f":"Data!L7","v":true},{"$f":"Data!M7","v":false},{"$f":"Data!N7","v":false}]
["EXTERNAL COSTS","Climate Change and Air Pollution","Climate Change Specific Variables","Jobs within one km",null,null,{"$f":"HLOOKUP($G$1370,$H$1370:$J$1374,2,FALSE)","v":15000},15000,3000,300]
["EXTERNAL COSTS","Climate Change and Air Pollution","Climate Change Specific Variables","% rural grid road layout",null,null,{"$f":"HLOOKUP($G$1370,$H$1370:$J$1374,3,FALSE)","v":0},0,0,0.25]
["EXTERNAL COSTS","Climate Change and Air Pollution","Climate Change Specific Variables","Road connectivity (Intersections/km)",null,null,{"$f":"HLOOKUP($G$1370,$H$1370:$J$1374,4,FALSE)","v":4.5},4.5,3.5,2]
["EXTERNAL COSTS","Climate Change and Air Pollution","Climate Change Specific Variables","% Wide Arterial Roads",null,null,{"$f":"HLOOKUP($G$1370,$H$1370:$J$1374,5,FALSE)","v":0.2},0.2,0.15,0.1]
["EXTERNAL COSTS","Climate Change and Air Pollution","Climate Change Specific Variables"]
["EXTERNAL COSTS","Climate Change and Air Pollution","Climate Change Intermediate Calculations/Values"]
["EXTERNAL COSTS","Climate Change and Air Pollution","Climate Change Intermediate Calculations/Values","Workers",null,null,{"$f":"DC!G43*100*PI()*1.5","v":127941.36081744434}]
["EXTERNAL COSTS","Climate Change and Air Pollution","Climate Change Intermediate Calculations/Values","Workers%",null,null,{"$f":"G1377/(G1377+G1371)","v":0.89506186373056118}]
["EXTERNAL COSTS","Climate Change and Air Pollution","Climate Change Intermediate Calculations/Values","Jobs%",null,null,{"$f":"G1371/(G1377+G1371)","v":0.10493813626943885}]
["EXTERNAL COSTS","Climate Change and Air Pollution","Climate Change Intermediate Calculations/Values"]
["EXTERNAL COSTS","Climate Change and Air Pollution","Climate Change Intermediate Calculations/Values","Constant",null,null,34.5]
["EXTERNAL COSTS","Climate Change and Air Pollution","Climate Change Intermediate Calculations/Values","Distance to CBD",null,null,0.68]
["EXTERNAL COSTS","Climate Change and Air Pollution","Climate Change Intermediate Calculations/Values","Avg. vehicles/hh",null,null,15.1]
["EXTERNAL COSTS","Climate Change and Air Pollution","Climate Change Intermediate Calculations/Values","Ln(no. of jobs 5km r.)",null,null,-3.6]
["EXTERNAL COSTS","Climate Change and Air Pollution","Climate Change Intermediate Calculations/Values","Land-use mix 1 km r.",null,null,-8.73]
["EXTERNAL COSTS","Climate Change and Air Pollution","Climate Change Intermediate Calculations/Values","Ln(avg. hh size)",null,null,17.45]
["EXTERNAL COSTS","Climate Change and Air Pollution","Climate Change Intermediate Calculations/Values","Distance to GO or RT stn",null,null,0.53400000000000003]
["EXTERNAL COSTS","Climate Change and Air Pollution","Climate Change Intermediate Calculations/Values","Avg. individual income ($1000s)",null,null,0.22819999999999999]
["EXTERNAL COSTS","Climate Change and Air Pollution","Climate Change Intermediate Calculations/Values","Road type=rural grid",null,null,5.51]
["EXTERNAL COSTS","Climate Change and Air Pollution","Climate Change Intermediate Calculations/Values","Intersections/road-km",null,null,-1.1399999999999999]
["EXTERNAL COSTS","Climate Change and Air Pollution","Climate Change Intermediate Calculations/Values","Ratio of wide arterials to total",null,null,12.97]
["EXTERNAL COSTS","Climate Change and Air Pollution","Climate Change Intermediate Calculations/Values"]
["EXTERNAL COSTS","Climate Change and Air Pollution","Climate Change Intermediate Calculations/Values","vktconstant",null,null,{"$f":"G1381","v":34.5}]
["EXTERNAL COSTS","Climate Change and Air Pollution","Climate Change Intermediate Calculations/Values","vktcbddist",null,null,{"$f":"G1382*DC!F12","v":1.0880000000000001}]
["EXTERNAL COSTS","Climate Change and Air Pollution","Climate Change Intermediate Calculations/Values","vktvehhh",null,null,{"$f":"G1383*G1347","v":5.8821346424699801}]
["EXTERNAL COSTS","Climate Change and Air Pollution","Climate Change Intermediate Calculations/Values","vktlnjobs5kmr",null,null,{"$f":"IF(ISERROR(G1384*LN(DC!G65)),0,G1384*LN(DC!G65))","v":-43.941861523908628}]
["EXTERNAL COSTS","Climate Change and Air Pollution","Climate Change Intermediate Calculations/Values","vktlumix1kmr",null,null,{"$f":"(-(IF(G1378=0,0,LN(G1378)*G1378)+IF(G1379=0,0,LN(G1379)*G1379)))/LN(2)*G1385","v":-4.2293048846982648}]
["EXTERNAL COSTS","Climate Change and Air Pollution","Climate Change Intermediate Calculations/Values","vktlnhhsize",null,null,{"$f":"IF(ISERROR(G1386*LN(DC!E58)),0,G1386*LN(DC!E58))","v":8.6379352395898845}]
["EXTERNAL COSTS","Climate Change and Air Pollution","Climate Change Intermediate Calculations/Values","vktlngortdist",null,null,{"$f":"G1387*G1315","v":0.53400000000000003}]
["EXTERNAL COSTS","Climate Change and Air Pollution","Climate Change Intermediate Calculations/Values","vktinc",null,null,{"$f":"G1388*(DC!H58/DC!F58)/1000","v":10.426320216281164}]
["EXTERNAL COSTS","Climate Change and Air Pollution","Climate Change Intermediate Calculations/Values","vktruralgrid",null,null,{"$f":"G1389*G1372","v":0}]
["EXTERNAL COSTS","Climate Change and Air Pollution","Climate Change Intermediate Calculations/Values","vktintroadkm",null,null,{"$f":"G1390*G1373","v":-5.13}]
["EXTERNAL COSTS","Climate Change and Air Pollution","Climate Change Intermediate Calculations/Values","vktarterialratio",null,null,{"$f":"G1391*G1374","v":2.5940000000000003}]
["EXTERNAL COSTS","Climate Change and Air Pollution","Adjustment Factor",null,null,null,1.47]
["EXTERNAL COSTS","Climate Change and Air Pollution","Adjustment Factor"]
["EXTERNAL COSTS","Climate Change and Air Pollution","Adjustment Factor","Weekday VKT (km/hh)",null,null,{"$f":"SUM(G1393:G1403)*G1404","v":15.230998823909179}]
["EXTERNAL COSTS","Climate Change and Air Pollution","Adjustment Factor","Daily VKT to Annual VKT Factor",null,null,320]
["EXTERNAL COSTS","Climate Change and Air Pollution","Adjustment Factor","Annual VKT (km/hh)",null,null,{"$f":"G1406*G1407","v":4873.919623650937}]
["EXTERNAL COSTS","Climate Change and Air Pollution","Adjustment Factor"]
["EXTERNAL COSTS","Climate Change and Air Pollution","Adjustment Factor","Total Fuel Consumed (L/hh)",null,null,{"$f":"(G1408/100)*CV!F176","v":535.15637467687293}]
["EXTERNAL COSTS","Climate Change and Air Pollution","Adjustment Factor"]
["EXTERNAL COSTS","Climate Change and Air Pollution","Adjustment Factor","GHG Emissions per hh (tonnes/hh)",null,null,{"$f":"G1410*CV!F178/1000000","v":1.3378909366921823}]
["EXTERNAL COSTS","Climate Change and Air Pollution","Adjustment Factor"]
["EXTERNAL COSTS","Climate Change and Air Pollution","Adjustment Factor","GHG Emissions Costs ($/hh)",null,null,{"$f":"G1412*CV!F180","v":66.894546834609116}]
["EXTERNAL COSTS","Climate Change and Air Pollution","Adjustment Factor"]
["EXTERNAL COSTS","Climate Change and Air Pollution","COMPLETE DEVELOPMENT COSTS (total $)"]
["EXTERNAL COSTS","Climate Change and Air Pollution","COMPLETE DEVELOPMENT COSTS (total $)","GHG Emissions Total Cost ($)",null,null,{"$f":"G1414*DC!G41","v":363237.38931192749}]
["EXTERNAL COSTS","Climate Change and Air Pollution","COMPLETE DEVELOPMENT COSTS (total $)"]
["EXTERNAL COSTS","Climate Change and Air Pollution","COMPLETE DEVELOPMENT COSTS ($/hh)"]
["EXTERNAL COSTS","Climate Change and Air Pollution","COMPLETE DEVELOPMENT COSTS ($/hh)","GHG Emissions Total Cost ($/hh)",null,null,{"$f":"G1417/DC!G41","v":66.894546834609116}]
["EXTERNAL COSTS","Climate Change and Air Pollution","COMPLETE DEVELOPMENT COSTS ($/hh)"]
["EXTERNAL COSTS","Air Pollution"]
["EXTERNAL COSTS","Air Pollution"]
["EXTERNAL COSTS","Air Pollution","Air Pollution Intermediate Calculations/Values"]
["EXTERNAL COSTS","Air Pollution","Air Pollution Intermediate Calculations/Values","Emissions per hh (tonnes/hh)"]
["EXTERNAL COSTS","Air Pollution","Air Pollution Intermediate Calculations/Values","VOC",null,null,{"$f":"$G$1410*CV!F186/1000000","v":1.0167971118860586E-2}]
["EXTERNAL COSTS","Air Pollution","Air Pollution Intermediate Calculations/Values","CO",null,null,{"$f":"$G$1410*CV!F187/1000000","v":0.10703127493537459}]
["EXTERNAL COSTS","Air Pollution","Air Pollution Intermediate Calculations/Values","NOx",null,null,{"$f":"$G$1410*CV!F188/1000000","v":7.4921892454762207E-3}]
["EXTERNAL COSTS","Air Pollution","Air Pollution Intermediate Calculations/Values","SOx",null,null,{"$f":"$G$1410*CV!F189/1000000","v":2.033594223772117E-5}]
[{"$f":"OFFSET(A1430,-1,0)","v":"EXTERNAL COSTS"},"Air Pollution","Air Pollution Intermediate Calculations/Values","PM10",null,null,{"$f":"$G$1410*CV!F190/1000000","v":1.2469143529971141E-4}]
["EXTERNAL COSTS","Air Pollution","Air Pollution Intermediate Calculations/Values"]
["EXTERNAL COSTS","Air Pollution","Air Pollution Intermediate Calculations/Values","Emissions Costs ($/hh)",null,null,{"$f":"(G1426*CV!G186)+(CV!G187*G1427)+(G1428*CV!G188)+(G1429*CV!G189)+(CV!G190*G1430)","v":28.498147264292836}]
["EXTERNAL COSTS","Air Pollution","Air Pollution Intermediate Calculations/Values"]
["EXTERNAL COSTS","Air Pollution","COMPLETE DEVELOPMENT COSTS (total $)"]
["EXTERNAL COSTS","Air Pollution","COMPLETE DEVELOPMENT COSTS (total $)","Air Pollution Total Cost ($)",null,null,{"$f":"G1432*DC!G41","v":154744.93964511011}]
["EXTERNAL COSTS","Air Pollution","COMPLETE DEVELOPMENT COSTS (total $)"]
["EXTERNAL COSTS","Air Pollution","COMPLETE DEVELOPMENT COSTS ($/hh)"]
["EXTERNAL COSTS","Air Pollution","COMPLETE DEVELOPMENT COSTS ($/hh)","Air Pollution Total Cost ($/hh)",null,null,{"$f":"G1435/DC!G41","v":28.498147264292836}]
["EXTERNAL COSTS","Air Pollution","COMPLETE DEVELOPMENT COSTS ($/hh)"]
["EXTERNAL COSTS","Motor Vehicle Collisions"]
["EXTERNAL COSTS","Motor Vehicle Collisions"]
["EXTERNAL COSTS","Motor Vehicle Collisions","Motor Vehicle Coefficients Intermediate Variables"]
["EXTERNAL COSTS","Motor Vehicle Collisions","Motor Vehicle Coefficients Intermediate Variables","Annual VKT (km/hh)",null,null,{"$f":"G1408","v":4873.919623650937}]
["EXTERNAL COSTS","Motor Vehicle Collisions","Motor Vehicle Coefficients Intermediate Variables"]
["EXTERNAL COSTS","Motor Vehicle Collisions","Motor Vehicle Coefficients Intermediate Variables","Fatal Collision Rates (per VKT)",null,null,{"$f":"CV!F197","v":8.5E-9}]
["EXTERNAL COSTS","Motor Vehicle Collisions","Motor Vehicle Coefficients Intermediate Variables","Injury Collision Rates (per VKT)",null,null,{"$f":"CV!F198","v":6.2750000000000003E-7}]
["EXTERNAL COSTS","Motor Vehicle Collisions","Motor Vehicle Coefficients Intermediate Variables","Property Damage Collision Rates (per VKT)",null,null,{"$f":"CV!F199","v":1.8650000000000001E-6}]
["EXTERNAL COSTS","Motor Vehicle Collisions","Motor Vehicle Coefficients Intermediate Variables"]
["EXTERNAL COSTS","Motor Vehicle Collisions","Motor Vehicle Coefficients Intermediate Variables","Estimated Fatal Collisions (per hh)",null,null,{"$f":"$G$1443*G1445","v":4.1428316801032961E-5}]
["EXTERNAL COSTS","Motor Vehicle Collisions","Motor Vehicle Coefficients Intermediate Variables","Estimated Injury Collisions (per hh)",null,null,{"$f":"$G$1443*G1446","v":3.058384563840963E-3}]
["EXTERNAL COSTS","Motor Vehicle Collisions","Motor Vehicle Coefficients Intermediate Variables","Estimated Property Damage Collisions (per hh)",null,null,{"$f":"$G$1443*G1447","v":9.0898600981089983E-3}]
["EXTERNAL COSTS","Motor Vehicle Collisions","Motor Vehicle Coefficients Intermediate Variables"]
["EXTERNAL COSTS","Motor Vehicle Collisions","Motor Vehicle Coefficients Intermediate Variables","Motor Vehicle Collision Cost ($/hh)",null,null,{"$f":"(G1449*CV!G197)+(CV!G198*G1450)+(G1451*CV!G199)","v":197.11369184635657}]
["EXTERNAL COSTS","Motor Vehicle Collisions","Motor Vehicle Coefficients Intermediate Variables"]
["EXTERNAL COSTS","Motor Vehicle Collisions","COMPLETE DEVELOPMENT COSTS (total $)"]
["EXTERNAL COSTS","Motor Vehicle Collisions","COMPLETE DEVELOPMENT COSTS (total $)","Motor Vehicle Collision Total Cost ($)",null,null,{"$f":"G1453*DC!G41","v":1070327.3467257163}]
["EXTERNAL COSTS","Motor Vehicle Collisions","COMPLETE DEVELOPMENT COSTS (total $)"]
["EXTERNAL COSTS","Motor Vehicle Collisions","COMPLETE DEVELOPMENT COSTS ($/hh)"]
["EXTERNAL COSTS","Motor Vehicle Collisions","COMPLETE DEVELOPMENT COSTS ($/hh)","Motor Vehicle Collision Total Cost ($/hh)",null,null,{"$f":"G1456/DC!G41","v":197.11369184635657}]
["EXTERNAL COSTS","Motor Vehicle Collisions","COMPLETE DEVELOPMENT COSTS ($/hh)"]
["MUNICIPAL PORTION OF LIFECYCLE COSTS"]
["MUNICIPAL PORTION OF LIFECYCLE COSTS","Residential Lifecycle Costs "]
["MUNICIPAL PORTION OF LIFECYCLE COSTS","Residential Lifecycle Costs ",null,"Municipal Portion of Residential Costs ($hh)",null,null,{"$f":"(IC!G226+IC!G333+IC!G432+IC!G531+IC!G630+IC!G1147+IC!G702+IC!G774+IC!G1219+IC!G1075+IC!G846+IC!G918+IC!G1003+IC!G1293)/DC!$G$41","v":2277.3375828156736}]
["MUNICIPAL PORTION OF LIFECYCLE COSTS","Non-Residential Lifecycle Costs"]
[{"$f":"OFFSET(A1465,-1,0)","v":"MUNICIPAL PORTION OF LIFECYCLE COSTS"},"Non-Residential Lifecycle Costs",null,"Municipal Portion of Non-Residential Costs ($hh)",null,null,{"$f":"(IC!G227+IC!G334+IC!G433+IC!G532+IC!G631+IC!G1148+IC!G703+IC!G775+IC!G1076+IC!G1076+IC!G847+IC!G919+IC!G1004+IC!G1294)/DC!$G$41","v":0}]
["MUNICIPAL PORTION OF LIFECYCLE COSTS","Complete Costs "]
["MUNICIPAL PORTION OF LIFECYCLE COSTS","Complete Costs ",null,"Municipal Portion of Complete Costs ($hh)",null,null,{"$f":"G1463+G1465","v":2277.3375828156736}]
["MUNICIPAL PORTION OF LIFECYCLE COSTS","Complete Costs "]
["MUNICIPAL PORTION OF LIFECYCLE COSTS","Complete Costs "]
["MUNICIPAL PORTION OF LIFECYCLE COSTS","Complete Costs "]
["MUNICIPAL PORTION OF LIFECYCLE COSTS","Complete Costs "]
["MUNICIPAL PORTION OF LIFECYCLE COSTS","Complete Costs "]
["MUNICIPAL REVENUES"]
[{"$f":"OFFSET(A1474,-1,0)","v":"MUNICIPAL REVENUES"}]
["MUNICIPAL REVENUES","Development Charges"]
["MUNICIPAL REVENUES","Development Charges"]
["MUNICIPAL REVENUES","Development Charges","Development Costs Intermediate Calculations"]
["MUNICIPAL REVENUES","Development Charges","Development Costs Intermediate Calculations","Single Detached",null,null,{"$f":"RV!F15*DC!G36","v":180000}]
[{"$f":"OFFSET(A1479,-1,0)","v":"MUNICIPAL REVENUES"},"Development Charges","Development Costs Intermediate Calculations","Semi-Detached",null,null,{"$f":"RV!F18*DC!G37","v":450000}]
["MUNICIPAL REVENUES","Development Charges","Development Costs Intermediate Calculations","Rowhouse/Townhouse/Duplex",null,null,{"$f":"RV!F19*DC!G38","v":1120000}]
["MUNICIPAL REVENUES","Development Charges","Development Costs Intermediate Calculations","LowRise",null,null,{"$f":"RV!F22*DC!G39","v":6000000}]
["MUNICIPAL REVENUES","Development Charges","Development Costs Intermediate Calculations","HighRise",null,null,{"$f":"RV!F23*DC!G40","v":20000000}]
["MUNICIPAL REVENUES","Development Charges","Development Charges Total Revenue ($)",null,null,null,{"$f":"SUM(G1478:G1482)","v":27750000}]
[null,null,"Annualized Development Charges Total Revenue ($)",null,null,null,{"$f":"(-PMT(CV!$F$9,100,G1483))","v":1669921.6368480588}]
[0,0,"Annualized Development Charges Total Revenue ($)"]
[0,0,"Development Charges Total Revenue ($/hh)",null,null,null,{"$f":"G1483/DC!$G$41","v":5110.4972375690604}]
[0,0,"Annualized Development Charges Total Revenue ($/hh)",null,null,null,{"$f":"(-PMT(CV!$F$9,100,G1486))","v":307.5362130475246}]
[0,0,"Annualized Development Charges Total Revenue ($/hh)"]
[0,"Property Taxes"]
[0,"Property Taxes"]
[0,"Property Taxes","Property Taxes Intermediate Calculations"]
[0,"Property Taxes","Property Taxes Intermediate Calculations","Single Detached",null,null,{"$f":"RV!E30*DC!G36*(RV!$F$42/1000)","v":34300.000000000007}]
[0,"Property Taxes","Property Taxes Intermediate Calculations","Semi-Detached",null,null,{"$f":"RV!E34*DC!G37*(RV!$F$42/1000)","v":76930.000000000015}]
[0,"Property Taxes","Property Taxes Intermediate Calculations","Rowhouse/Townhouse/Duplex",null,null,{"$f":"RV!E35*DC!G38*(RV!$F$42/1000)","v":246176.00000000003}]
[0,"Property Taxes","Property Taxes Intermediate Calculations","LowRise",null,null,{"$f":"RV!E39*DC!G39*(RV!$F$42/1000)","v":1176000.0000000002}]
[0,"Property Taxes","Property Taxes Intermediate Calculations","HighRise",null,null,{"$f":"RV!E40*DC!G40*(RV!$F$42/1000)","v":3920000.0000000005}]
[0,"Property Taxes","Property Taxes Total Revenue (total $)",null,null,null,{"$f":"SUM(G1492:G1496)","v":5453406.0000000009}]
[0,"Property Taxes","Property Taxes Total Revenue (total $)"]
[0,"Property Taxes","Property Taxes Total Revenue ($/hh)",null,null,null,{"$f":"G1497/DC!$G$41","v":1004.3104972375693}]
[0,"Property Taxes","Property Taxes Total Revenue ($/hh)"]
[0,"User Charges"]
[0,"User Charges"]
[0,"User Charges","User Intermediate Calculations"]
[0,"User Charges","User Intermediate Calculations","Water & Sewers",null,null,{"$f":"RV!F48*DC!G41","v":1629000}]
[0,"User Charges","User Intermediate Calculations","Other",null,null,{"$f":"RV!F50*DC!G41","v":0}]
[0,"User Charges","User Intermediate Calculations","Transit O&M Costs recovery",null,null,{"$f":"RV!F52*G1028","v":1048635}]
[0,"User Charges","User Charges Total Revenue ($)",null,null,null,{"$f":"SUM(G1504:G1506)","v":2677635}]
[0,"User Charges"]
[0,"User Charges","User Charges Total Revenue ($/hh)",null,null,null,{"$f":"G1507/DC!$G$41","v":493.11878453038673}]
[]
[null,"Non Residential Revenues "]
[]
[null,null,"Non-Residential Total Revenue (total $)",null,null,null,{"$f":"RV!E58","v":0}]
[null,null,"Non-Residential Total Revenue ($hh)",null,null,null,{"$f":"G1513/DC!G41","v":0}]
[0,0,"Non-Residential Total Revenue ($hh)"]
["SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION"]
[{"$f":"OFFSET(A1517,-1,0)","v":"SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION"},"COMPARISON OF POTENTIAL COMMUNITY SERVICES COSTS"]
["SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION","COMPARISON OF POTENTIAL COMMUNITY SERVICES COSTS","INITIAL CAPITAL COSTS PER HOUSEHOLD",null,null,null,null,null,"Comparing"]
["SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION","COMPARISON OF POTENTIAL COMMUNITY SERVICES COSTS","INITIAL CAPITAL COSTS PER HOUSEHOLD",null,null,null,null,null,"Scenario 2:",{"$f":"DCComboBoxValue1_2","v":"Inner Core / High Density"}]
["SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION","COMPARISON OF POTENTIAL COMMUNITY SERVICES COSTS","INITIAL CAPITAL COSTS PER HOUSEHOLD","Initial Capital Cost ($/hh)",null,"Potential Community Services",{"$f":"G197+G304+G403+G502+G601+G673+G745+G1046+G817+G889+G974","v":3062.9959216660286},null,"Scenario 3:",{"$f":"DCComboBoxValue2_2","v":"Inner Core / Medium Density"}]
["SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION","COMPARISON OF POTENTIAL COMMUNITY SERVICES COSTS","INITIAL CAPITAL COSTS PER HOUSEHOLD",null,null,"Schools",{"$f":"G1118+G1190","v":2710.3591160221004}]
["SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION","COMPARISON OF POTENTIAL COMMUNITY SERVICES COSTS","INITIAL CAPITAL COSTS PER HOUSEHOLD",null,null,"User Defined Cost",{"$f":"G1263","v":0}]
["SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION","COMPARISON OF POTENTIAL COMMUNITY SERVICES COSTS","INITIAL CAPITAL COSTS PER HOUSEHOLD",null,null,"Total Costs",{"$f":"SUM(G1520:G1522)","v":5773.3550376881285}]
["SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION","COMPARISON OF POTENTIAL COMMUNITY SERVICES COSTS","INITIAL CAPITAL COSTS PER HOUSEHOLD"]
["SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION","COMPARISON OF POTENTIAL COMMUNITY SERVICES COSTS","ANNUAL O&M COSTS PER HOUSEHOLD"]
["SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION","COMPARISON OF POTENTIAL COMMUNITY SERVICES COSTS","ANNUAL O&M COSTS PER HOUSEHOLD"]
["SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION","COMPARISON OF POTENTIAL COMMUNITY SERVICES COSTS","ANNUAL O&M COSTS PER HOUSEHOLD","Annual O&M Cost ($/hh)",null,"Potential Community Services",{"$f":"G200+G307+G406+G505+G604+G676+G748+G1049+G820+G892+G977","v":2048.0441988950279}]
["SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION","COMPARISON OF POTENTIAL COMMUNITY SERVICES COSTS","ANNUAL O&M COSTS PER HOUSEHOLD",null,null,"Schools",{"$f":"G1121+G1193","v":3210.9116022099452}]
["SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION","COMPARISON OF POTENTIAL COMMUNITY SERVICES COSTS","ANNUAL O&M COSTS PER HOUSEHOLD",null,null,"User Defined Cost",{"$f":"G1266","v":0}]
["SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION","COMPARISON OF POTENTIAL COMMUNITY SERVICES COSTS","ANNUAL O&M COSTS PER HOUSEHOLD",null,null,"Total Costs",{"$f":"SUM(G1527:G1529)","v":5258.955801104973}]
["SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION","COMPARISON OF POTENTIAL COMMUNITY SERVICES COSTS","ANNUAL O&M COSTS PER HOUSEHOLD"]
["SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION","COMPARISON OF POTENTIAL COMMUNITY SERVICES COSTS","TOTAL LIFECYCLE COSTS PER HOUSEHOLD"]
["SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION","COMPARISON OF POTENTIAL COMMUNITY SERVICES COSTS","TOTAL LIFECYCLE COSTS PER HOUSEHOLD"]
["SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION","COMPARISON OF POTENTIAL COMMUNITY SERVICES COSTS","TOTAL LIFECYCLE COSTS PER HOUSEHOLD","Lifecycle Cost ($/hh)",null,"Potential Community Services",{"$f":"G201+G308+G407+G506+G605+G677+G749+G1050+G821+G893+G978","v":2277.3375828156736}]
["SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION","COMPARISON OF POTENTIAL COMMUNITY SERVICES COSTS","TOTAL LIFECYCLE COSTS PER HOUSEHOLD",null,null,"Schools",{"$f":"G1122+G1194","v":3383.3491013607763}]
["SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION","COMPARISON OF POTENTIAL COMMUNITY SERVICES COSTS","TOTAL LIFECYCLE COSTS PER HOUSEHOLD",null,null,"User Defined Cost",{"$f":"G1267","v":0}]
["SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION","COMPARISON OF POTENTIAL COMMUNITY SERVICES COSTS","TOTAL LIFECYCLE COSTS PER HOUSEHOLD",null,null,"Total Costs",{"$f":"SUM(G1534:G1536)","v":5660.6866841764495}]
["SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION","COMPARISON OF POTENTIAL COMMUNITY SERVICES COSTS","TOTAL LIFECYCLE COSTS PER HOUSEHOLD"]
["SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION","COMPARISON OF COSTS AND REVENUES"]
["SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION","COMPARISON OF COSTS AND REVENUES"]
["SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION","COMPARISON OF COSTS AND REVENUES","ANNUALIZED LIFECYCLE COSTS AND REVENUES",null,null,null,null,null,"Comparing"]
["SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION","COMPARISON OF COSTS AND REVENUES","ANNUALIZED LIFECYCLE COSTS AND REVENUES",null,null,null,null,null,"Scenario 2:",{"$f":"IF(IntermediateCalculations_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario2=0,\"\",IntermediateCalculations_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario2)","v":"Inner Core / High Density"}]
["SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION","COMPARISON OF COSTS AND REVENUES","ANNUALIZED LIFECYCLE COSTS AND REVENUES",null,null,"Potential Community Services ($/hh)",{"$f":"G1534","v":2277.3375828156736},null,"Scenario 3:",{"$f":"IF(IntermediateCalculations_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario3=0,\"\",IntermediateCalculations_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario3)","v":"Inner Core / Medium Density"}]
["SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION","COMPARISON OF COSTS AND REVENUES","ANNUALIZED LIFECYCLE COSTS AND REVENUES",null,null,"Municipal Residential Revenues ($/hh)",{"$f":"(G1484+G1497+G1507)/DC!G41","v":1804.9654948154805}]
["SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION","COMPARISON OF COSTS AND REVENUES","ANNUALIZED LIFECYCLE COSTS AND REVENUES"]
["SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION","COMPARISON OF COSTS AND REVENUES","ANNUALIZED LIFECYCLE COSTS AND REVENUES",null,"Total Cost",null,{"$f":"G1544-G1543","v":-472.37208800019312}]
["SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION","COMPARISON OF COSTS AND REVENUES","ANNUALIZED LIFECYCLE COSTS AND REVENUES"]
["SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION","COMPARISON OF PRIVATE COSTS AND EXTERNAL COSTS"]
["SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION","COMPARISON OF PRIVATE COSTS AND EXTERNAL COSTS"]
["SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION","COMPARISON OF PRIVATE COSTS AND EXTERNAL COSTS","ANNUAL PRIVATE COSTS PER HOUSEHOLD",null,null,null,null,null,"Comparing"]
["SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION","COMPARISON OF PRIVATE COSTS AND EXTERNAL COSTS","ANNUAL PRIVATE COSTS PER HOUSEHOLD",null,null,null,null,null,"Scenario 2:",{"$f":"IF(IntermediateCalculations_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario2=0,\"\",IntermediateCalculations_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario2)","v":"Inner Core / High Density"}]
["SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION","COMPARISON OF PRIVATE COSTS AND EXTERNAL COSTS","ANNUAL PRIVATE COSTS PER HOUSEHOLD",null,null,null,null,null,"Scenario 3:",{"$f":"IF(IntermediateCalculations_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario3=0,\"\",IntermediateCalculations_ScenarioComparison_HardInfrastructureMunicipalCosts_Scenario3)","v":"Inner Core / Medium Density"}]
["SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION","COMPARISON OF PRIVATE COSTS AND EXTERNAL COSTS","ANNUAL PRIVATE COSTS PER HOUSEHOLD",null,null,"Driving Costs",{"$f":"G1355","v":3662.6467746005756}]
["SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION","COMPARISON OF PRIVATE COSTS AND EXTERNAL COSTS","ANNUAL PRIVATE COSTS PER HOUSEHOLD",null,null,"Transit Fares",{"$f":"(G1028-G1506)/DC!G41","v":193.11878453038673}]
["SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION","COMPARISON OF PRIVATE COSTS AND EXTERNAL COSTS","ANNUAL PRIVATE COSTS PER HOUSEHOLD",null,null,"Home Heating Costs",{"$f":"G1363","v":1514.548802946593}]
["SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION","COMPARISON OF PRIVATE COSTS AND EXTERNAL COSTS","ANNUAL PRIVATE COSTS PER HOUSEHOLD"]
["SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION","COMPARISON OF PRIVATE COSTS AND EXTERNAL COSTS","ANNUAL EXTERNAL COSTS PER HOUSEHOLD"]
["SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION","COMPARISON OF PRIVATE COSTS AND EXTERNAL COSTS","ANNUAL EXTERNAL COSTS PER HOUSEHOLD"]
["SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION","COMPARISON OF PRIVATE COSTS AND EXTERNAL COSTS","ANNUAL EXTERNAL COSTS PER HOUSEHOLD"]
["SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION","COMPARISON OF PRIVATE COSTS AND EXTERNAL COSTS","ANNUAL EXTERNAL COSTS PER HOUSEHOLD",null,null,"Motor Vehicle Collisions",{"$f":"G1459","v":197.11369184635657}]
["SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION","COMPARISON OF PRIVATE COSTS AND EXTERNAL COSTS","ANNUAL EXTERNAL COSTS PER HOUSEHOLD",null,null,"Air Pollution",{"$f":"G1438","v":28.498147264292836}]
["SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION","COMPARISON OF PRIVATE COSTS AND EXTERNAL COSTS","ANNUAL EXTERNAL COSTS PER HOUSEHOLD",null,null,"Climate Change",{"$f":"G1420","v":66.894546834609116}]
["SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION","COMPARISON OF PRIVATE COSTS AND EXTERNAL COSTS","ANNUAL EXTERNAL COSTS PER HOUSEHOLD"]
[{"$f":"OFFSET(A1564,-1,0)","v":"SUBTOTALS REQUIRED FOR SCENARIO COMPARISON - RESIDENTIAL PORTION"},"COMPARISON OF PRIVATE COSTS AND EXTERNAL COSTS",{"$f":"OFFSET(C1564,-1,0)","v":"ANNUAL EXTERNAL COSTS PER HOUSEHOLD"}]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)"]
[{"$f":"OFFSET(A1566,-1,0)","v":"COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)"},0]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,"User Input:"]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,"User Input:","CAPITAL Cost Allocation",null,null,null,"O&M Cost Allocation",null,null,null,"Replacement Cost Allocation"]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,"User Input:","Municipal","Developer","User","Others","Municipal","Developer","User","Others","Municipal","Developer","User","Others"]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,"Potential Community Services"]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,{"$f":"A!C28","v":"Internal Roads "},{"$f":"A!D28","v":1},{"$f":"A!E28","v":0},{"$f":"A!F28","v":0},{"$f":"A!G28","v":0},{"$f":"A!J28","v":1},{"$f":"A!K28","v":0},{"$f":"A!L28","v":0},{"$f":"A!M28","v":0},1,0,0,0,"(Replacement assumed as 100% municipal)"]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,{"$f":"A!C30","v":"External Roads "},{"$f":"A!D30","v":1},{"$f":"A!E30","v":0},{"$f":"A!F30","v":0},{"$f":"A!G30","v":0},{"$f":"A!J30","v":1},{"$f":"A!K30","v":0},{"$f":"A!L30","v":0},{"$f":"A!M30","v":0},1,0,0,0,"(Replacement assumed as 100% municipal)"]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,{"$f":"A!C32","v":"Potable Water Distribution Network (local)"},{"$f":"A!D32","v":1},{"$f":"A!E32","v":0},{"$f":"A!F32","v":0},{"$f":"A!G32","v":0},{"$f":"A!J32","v":1},{"$f":"A!K32","v":0},{"$f":"A!L32","v":0},{"$f":"A!M32","v":0},1,0,0,0,"(Replacement assumed as 100% municipal)"]
[{"$f":"OFFSET(A1574,-1,0)","v":"COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)"},{"$f":"OFFSET(B1574,-1,0)","v":0},{"$f":"A!C34","v":"Potable Water  Treatment System"},{"$f":"A!D34","v":1},{"$f":"A!E34","v":0},{"$f":"A!F34","v":0},{"$f":"A!G34","v":0},{"$f":"A!J34","v":1},{"$f":"A!K34","v":0},{"$f":"A!L34","v":0},{"$f":"A!M34","v":0},1,0,0,0,"(Replacement assumed as 100% municipal)"]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,{"$f":"A!C36","v":"Potable Water Distribution Network (regional trunks)"},{"$f":"A!D36","v":1},{"$f":"A!E36","v":0},{"$f":"A!F36","v":0},{"$f":"A!G36","v":0},{"$f":"A!J36","v":1},{"$f":"A!K36","v":0},{"$f":"A!L36","v":0},{"$f":"A!M36","v":0},1,0,0,0,"(Replacement assumed as 100% municipal)"]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,{"$f":"A!C38","v":"Sanitary Sewer Collection Network (local)"},{"$f":"A!D38","v":1},{"$f":"A!E38","v":0},{"$f":"A!F38","v":0},{"$f":"A!G38","v":0},{"$f":"A!J38","v":1},{"$f":"A!K38","v":0},{"$f":"A!L38","v":0},{"$f":"A!M38","v":0},1,0,0,0,"(Replacement assumed as 100% municipal)"]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,{"$f":"A!C40","v":"Sanitary Sewer Treatment System"},{"$f":"A!D40","v":1},{"$f":"A!E40","v":0},{"$f":"A!F40","v":0},{"$f":"A!G40","v":0},{"$f":"A!J40","v":1},{"$f":"A!K40","v":0},{"$f":"A!L40","v":0},{"$f":"A!M40","v":0},1,0,0,0,"(Replacement assumed as 100% municipal)"]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,{"$f":"A!C42","v":"Sanitary Sewer Collection Network (regional trunks)"},{"$f":"A!D42","v":1},{"$f":"A!E42","v":0},{"$f":"A!F42","v":0},{"$f":"A!G42","v":0},{"$f":"A!J42","v":1},{"$f":"A!K42","v":0},{"$f":"A!L42","v":0},{"$f":"A!M42","v":0},1,0,0,0,"(Replacement assumed as 100% municipal)"]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,{"$f":"A!C44","v":"Storm Sewer Collection Network (local)"},{"$f":"A!D44","v":1},{"$f":"A!E44","v":0},{"$f":"A!F44","v":0},{"$f":"A!G44","v":0},{"$f":"A!J44","v":1},{"$f":"A!K44","v":0},{"$f":"A!L44","v":0},{"$f":"A!M44","v":0},1,0,0,0,"(Replacement assumed as 100% municipal)"]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,{"$f":"A!C46","v":"Storm Water Ponds"},{"$f":"A!D46","v":1},{"$f":"A!E46","v":0},{"$f":"A!F46","v":0},{"$f":"A!G46","v":0},{"$f":"A!J46","v":1},{"$f":"A!K46","v":0},{"$f":"A!L46","v":0},{"$f":"A!M46","v":0},1,0,0,0,"(Replacement assumed as 100% municipal)"]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,{"$f":"A!C48","v":"Storm Sewer Collection Network (regional trunks)"},{"$f":"A!D48","v":1},{"$f":"A!E48","v":0},{"$f":"A!F48","v":0},{"$f":"A!G48","v":0},{"$f":"A!J48","v":1},{"$f":"A!K48","v":0},{"$f":"A!L48","v":0},{"$f":"A!M48","v":0},1,0,0,0,"(Replacement assumed as 100% municipal)"]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,{"$f":"A!C50","v":"Parks and Open Space"},{"$f":"A!D50","v":1},{"$f":"A!E50","v":0},{"$f":"A!F50","v":0},{"$f":"A!G50","v":0},{"$f":"A!J50","v":1},{"$f":"A!K50","v":0},{"$f":"A!L50","v":0},{"$f":"A!M50","v":0},1,0,0,0,"(Replacement assumed as 100% municipal)"]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,{"$f":"A!C52","v":"Community Facilities"},{"$f":"A!D52","v":1},{"$f":"A!E52","v":0},{"$f":"A!F52","v":0},{"$f":"A!G52","v":0},{"$f":"A!J52","v":1},{"$f":"A!K52","v":0},{"$f":"A!L52","v":0},{"$f":"A!M52","v":0},1,0,0,0,"(Replacement assumed as 100% municipal)"]
[{"$f":"OFFSET(A1584,-1,0)","v":"COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)"},0,{"$f":"A!C54","v":"Fire Service "},{"$f":"A!D54","v":1},{"$f":"A!E54","v":0},{"$f":"A!F54","v":0},{"$f":"A!G54","v":0},{"$f":"A!J54","v":1},{"$f":"A!K54","v":0},{"$f":"A!L54","v":0},{"$f":"A!M54","v":0},{"$f":"D1584","v":1},{"$f":"E1584","v":0},{"$f":"F1584","v":0},{"$f":"G1584","v":0},"(Replacement assumed same as capital % municipal)"]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,{"$f":"A!C56","v":"Police Service "},{"$f":"A!D56","v":1},{"$f":"A!E56","v":0},{"$f":"A!F56","v":0},{"$f":"A!G56","v":0},{"$f":"A!J56","v":1},{"$f":"A!K56","v":0},{"$f":"A!L56","v":0},{"$f":"A!M56","v":0},{"$f":"D1585","v":1},{"$f":"E1585","v":0},{"$f":"F1585","v":0},{"$f":"G1585","v":0},"(Replacement assumed same as capital % municipal)"]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,{"$f":"A!C58","v":"Waste Management Service "},{"$f":"A!D58","v":1},{"$f":"A!E58","v":0},{"$f":"A!F58","v":0},{"$f":"A!G58","v":0},{"$f":"A!J58","v":1},{"$f":"A!K58","v":0},{"$f":"A!L58","v":0},{"$f":"A!M58","v":0},1,0,0,0,"(Replacement assumed same as capital % municipal)"]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,{"$f":"A!C60","v":"Bus Transit "},{"$f":"A!D60","v":1},{"$f":"A!E60","v":0},{"$f":"A!F60","v":0},{"$f":"A!G60","v":0},{"$f":"A!J60","v":1},{"$f":"A!K60","v":0},{"$f":"A!L60","v":0},{"$f":"A!M60","v":0},1,0,0,0,"(Replacement assumed same as capital % municipal)"]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,{"$f":"A!C62","v":"Schools "},{"$f":"A!D62","v":0},{"$f":"A!E62","v":0},{"$f":"A!F62","v":0},{"$f":"A!G62","v":1},{"$f":"A!J62","v":0},{"$f":"A!K62","v":0},{"$f":"A!L62","v":0},{"$f":"A!M62","v":1},0,0,0,1,"(Replacement assumed same as capital % municipal)"]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,{"$f":"A!C64","v":"School Transit "},{"$f":"A!D64","v":"Capital cost, if any specified, combined with School Transit O&M"},null,null,null,{"$f":"A!J64","v":0},{"$f":"A!K64","v":0},{"$f":"A!L64","v":0},{"$f":"A!M64","v":1},"Capital cost, if any specified, combined with School Transit O&M"]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,"Allocation of Costs (Complete Development):"]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,"Allocation of Costs (Complete Development):","CAPITAL Cost Allocation",null,null,null,"Annual O&M Cost Allocation",null,null,null,"Repacement Cost Allocation",null,null,null,null,null,"Per hh municipal"]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,"Allocation of Costs (Complete Development):","Municipal","Developer","User","Others","Municipal","Developer","User","Others","Municipal","Developer","User","Others","Total",null,"Capital","O&M","Replace"]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,"Potential Community Services"]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,{"$f":"C1571","v":"Internal Roads "},{"$f":"$G$176*D1571","v":5800386.0983276758},{"$f":"$G$176*E1571","v":0},0,0,{"$f":"$G$179*H1571","v":40000},{"$f":"$G$179*I1571","v":0},0,0,{"$f":"$P1596*L1571","v":1216355.4768011288},{"$f":"$P1596*M1571","v":0},0,0,{"$f":"G173","v":1216355.4768011288},null,{"$f":"D1596/DC!G$41","v":1068.2110678319846},{"$f":"H1596/DC!G$41","v":7.3664825046040514},{"$f":"L1596/DC!G$41","v":224.00653348087087}]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,{"$f":"C1572","v":"External Roads "},{"$f":"$G$283*D1572","v":423200.00000000006},{"$f":"$G$283*E1572","v":0},0,0,{"$f":"$G$286*H1572","v":20000},{"$f":"$G$286*I1572","v":0},0,0,{"$f":"$P1597*L1572","v":88746.098803776185},0,0,0,{"$f":"G280","v":88746.098803776185},null,{"$f":"D1597/DC!G$41","v":77.937384898710874},{"$f":"H1597/DC!G$41","v":3.6832412523020257},{"$f":"L1597/DC!G$41","v":16.343664604746994}]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,"Potable Water Distribution Network (local)",{"$f":"($G$340*(1-CS!$F$36))*D1573","v":800000},{"$f":"($G$340*(1-CS!$F$36))*E1573","v":0},{"$f":"($G$340*(1-CS!$F$36))*F1573","v":0},{"$f":"($G$340*(1-CS!$F$36))*G1573","v":0},{"$f":"$G$344*H1573","v":16000},{"$f":"$G$344*I1573","v":0},0,0,{"$f":"$P1598*L1573","v":10119.291164471113},0,0,0,{"$f":"G357","v":10119.291164471113},null,{"$f":"D1598/DC!G$41","v":147.32965009208104},{"$f":"H1598/DC!G$41","v":2.9465930018416207},{"$f":"L1598/DC!G$41","v":1.8635895330517704}]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,"Potable Water  Treatment System",{"$f":"($G$341*(1-CS!$F$38))*D1574","v":0},{"$f":"($G$341*(1-CS!$F$38))*E1574","v":0},{"$f":"($G$341*(1-CS!$F$38))*F1574","v":0},{"$f":"($G$341*(1-CS!$F$38))*G1574","v":0},{"$f":"$G$345*H1574","v":1363750},{"$f":"$G$345*I1574","v":0},0,0,{"$f":"$P1599*L1574","v":0},0,0,0,{"$f":"G368","v":0},null,{"$f":"D1599/DC!G$41","v":0},{"$f":"H1599/DC!G$41","v":251.15101289134438},{"$f":"L1599/DC!G$41","v":0}]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,"Potable Water Distribution Network (regional trunks)",{"$f":"($G$342*(1-CS!$F$40))*D1575","v":600000},{"$f":"($G$342*(1-CS!$F$40))*E1575","v":0},{"$f":"($G$342*(1-CS!$F$40))*F1575","v":0},{"$f":"($G$342*(1-CS!$F$40))*G1575","v":0},{"$f":"$G$346*H1575","v":8000},{"$f":"$G$346*I1575","v":0},0,0,{"$f":"$P1600*L1575","v":7589.4683733533348},0,0,0,{"$f":"G379","v":7589.4683733533348},null,{"$f":"D1600/DC!G$41","v":110.49723756906077},{"$f":"H1600/DC!G$41","v":1.4732965009208103},{"$f":"L1600/DC!G$41","v":1.3976921497888277}]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,"Sanitary Sewer Collection Network (local)",{"$f":"($G$439*(1-CS!$F$47))*D1576","v":880000},{"$f":"($G$439*(1-CS!$F$47))*E1576","v":0},{"$f":"($G$439*(1-CS!$F$47))*F1576","v":0},{"$f":"($G$439*(1-CS!$F$47))*G1576","v":0},{"$f":"$G$443*H1576","v":28000},{"$f":"$G$443*I1576","v":0},0,0,{"$f":"$P1601*L1576","v":11131.220280918224},0,0,0,{"$f":"G456","v":11131.220280918224},null,{"$f":"D1601/DC!G$41","v":162.06261510128914},{"$f":"H1601/DC!G$41","v":5.1565377532228363},{"$f":"L1601/DC!G$41","v":2.0499484863569473}]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,"Sanitary Sewer Treatment System",{"$f":"($G$440*(1-CS!$F$49))*D1577","v":0},{"$f":"($G$440*(1-CS!$F$49))*E1577","v":0},{"$f":"($G$440*(1-CS!$F$49))*F1577","v":0},{"$f":"($G$440*(1-CS!$F$49))*G1577","v":0},{"$f":"$G$444*H1577","v":1357500},{"$f":"$G$444*I1577","v":0},0,0,{"$f":"$P1602*L1577","v":0},0,0,0,{"$f":"G467","v":0},null,{"$f":"D1602/DC!G$41","v":0},{"$f":"H1602/DC!G$41","v":250},{"$f":"L1602/DC!G$41","v":0}]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,"Sanitary Sewer Collection Network (regional trunks)",{"$f":"($G$441*(1-CS!$F$51))*D1578","v":500000},{"$f":"($G$441*(1-CS!$F$51))*E1578","v":0},{"$f":"($G$441*(1-CS!$F$51))*F1578","v":0},{"$f":"($G$441*(1-CS!$F$51))*G1578","v":0},{"$f":"$G$445*H1578","v":14000},{"$f":"$G$445*I1578","v":0},0,0,{"$f":"$P1603*L1578","v":6324.5569777944456},0,0,0,{"$f":"G478","v":6324.5569777944456},null,{"$f":"D1603/DC!G$41","v":92.081031307550646},{"$f":"H1603/DC!G$41","v":2.5782688766114181},{"$f":"L1603/DC!G$41","v":1.1647434581573564}]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,"Storm Sewer Collection Network (local)",{"$f":"($G$538*(1-CS!$F$58))*D1579","v":1760000},{"$f":"($G$538*(1-CS!$F$58))*E1579","v":0},{"$f":"($G$538*(1-CS!$F$58))*F1579","v":0},{"$f":"($G$538*(1-CS!$F$58))*G1579","v":0},{"$f":"$G$542*H1579","v":8000},{"$f":"$G$542*I1579","v":0},0,0,{"$f":"$P1604*L1579","v":22262.440561836447},0,0,0,{"$f":"G555","v":22262.440561836447},null,{"$f":"D1604/DC!G$41","v":324.12523020257828},{"$f":"H1604/DC!G$41","v":1.4732965009208103},{"$f":"L1604/DC!G$41","v":4.0998969727138945}]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,"Storm Water Ponds",{"$f":"($G$539*(1-CS!$F$60))*D1580","v":861000},{"$f":"($G$539*(1-CS!$F$60))*E1580","v":0},{"$f":"($G$539*(1-CS!$F$60))*F1580","v":0},{"$f":"($G$539*(1-CS!$F$60))*G1580","v":0},{"$f":"$G$543*H1580","v":4000},{"$f":"$G$543*I1580","v":0},0,0,{"$f":"$P1605*L1580","v":10890.887115762036},0,0,0,{"$f":"G566","v":10890.887115762036},null,{"$f":"D1605/DC!G$41","v":158.5635359116022},{"$f":"H1605/DC!G$41","v":0.73664825046040516},{"$f":"L1605/DC!G$41","v":2.0056882349469678}]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,"Storm Sewer Collection Network (regional trunks)",{"$f":"($G$540*(1-CS!$F$62))*D1581","v":1000000},{"$f":"($G$540*(1-CS!$F$62))*E1581","v":0},{"$f":"($G$540*(1-CS!$F$62))*F1581","v":0},{"$f":"($G$540*(1-CS!$F$62))*G1581","v":0},{"$f":"$G$544*H1581","v":24500},{"$f":"$G$544*I1581","v":0},0,0,{"$f":"$P1606*L1581","v":12649.113955588891},0,0,0,{"$f":"G577","v":12649.113955588891},null,{"$f":"D1606/DC!G$41","v":184.16206261510129},{"$f":"H1606/DC!G$41","v":4.5119705340699818},{"$f":"L1606/DC!G$41","v":2.3294869163147127}]
[{"$f":"OFFSET(A1607,-1,0)","v":"COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)"},0,"Parks and Open Space",{"$f":"$G$652*D1582","v":181234.60790667532},{"$f":"$G$652*E1582","v":0},{"$f":"$G$652*F1582","v":0},{"$f":"$G$652*G1582","v":0},{"$f":"$G$655*H1582","v":1629000},{"$f":"$G$655*I1582","v":0},{"$f":"$G$655*J1582","v":0},{"$f":"$G$655*K1582","v":0},{"$f":"$P1607*L1582","v":81871.036368931731},0,0,0,{"$f":"G649","v":81871.036368931731},null,{"$f":"D1607/DC!G$41","v":33.376539209332471},{"$f":"H1607/DC!G$41","v":300},{"$f":"L1607/DC!G$41","v":15.077538926138441}]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,"Community Facilities",{"$f":"$G$724*D1583","v":0},{"$f":"$G$724*E1583","v":0},0,0,{"$f":"$G$727*H1583","v":0},{"$f":"$G$727*I1583","v":0},0,0,{"$f":"$P1608*L1583","v":0},0,0,0,{"$f":"G721","v":0},null,{"$f":"D1608/DC!G$41","v":0},{"$f":"H1608/DC!G$41","v":0},{"$f":"L1608/DC!G$41","v":0}]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,"Fire Service ",{"$f":"$G$796*D1584","v":218185.35320803631},{"$f":"$G$796*E1584","v":0},{"$f":"$G$796*F1584","v":0},{"$f":"$G$796*G1584","v":0},{"$f":"$G$799*H1584","v":1781040},{"$f":"$G$799*I1584","v":0},{"$f":"$G$799*J1584","v":0},{"$f":"$G$799*K1584","v":0},{"$f":"$P1609*L1584","v":66084.706883411942},0,0,0,{"$f":"G793","v":66084.706883411942},null,{"$f":"D1609/DC!G$41","v":40.181464679196374},{"$f":"H1609/DC!G$41","v":328},{"$f":"L1609/DC!G$41","v":12.170295926963526}]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,"Police Service ",{"$f":"$G$868*D1585","v":112611.79520414777},{"$f":"$G$868*E1585","v":0},{"$f":"$G$868*F1585","v":0},{"$f":"$G$868*G1585","v":0},{"$f":"$G$871*H1585","v":2704140},{"$f":"$G$871*I1585","v":0},{"$f":"$G$871*J1585","v":0},{"$f":"$G$871*K1585","v":0},{"$f":"$P1610*L1585","v":34108.235810793252},0,0,0,{"$f":"G865","v":34108.235810793252},null,{"$f":"D1610/DC!G$41","v":20.738820479585225},{"$f":"H1610/DC!G$41","v":498},{"$f":"L1610/DC!G$41","v":6.2814430590779473}]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,"Waste Management Service ",{"$f":"$G$953*D1586","v":0},{"$f":"$G$953*E1586","v":0},{"$f":"$G$953*F1586","v":0},{"$f":"$G$953*G1586","v":0},{"$f":"$G$956*H1586","v":25680},{"$f":"$G$956*I1586","v":0},{"$f":"$G$956*J1586","v":0},{"$f":"$G$956*K1586","v":0},{"$f":"$P1611*L1586","v":0},0,0,0,{"$f":"G950","v":0},null,{"$f":"D1611/DC!G$41","v":0},{"$f":"H1611/DC!G$41","v":4.7292817679558015},{"$f":"L1611/DC!G$41","v":0}]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,"Bus Transit ",{"$f":"$G$1025*D1587","v":3495450},{"$f":"$G$1025*E1587","v":0},{"$f":"$G$1025*F1587","v":0},{"$f":"$G$1025*G1587","v":0},{"$f":"$G$1028*H1587","v":2097270},{"$f":"$G$1028*I1587","v":0},{"$f":"$G$1028*J1587","v":0},{"$f":"$G$1028*K1587","v":0},{"$f":"$P1612*L1587","v":2489692.8145715101},0,0,0,{"$f":"G1022","v":2489692.8145715101},null,{"$f":"D1612/DC!G$41","v":643.72928176795585},{"$f":"H1612/DC!G$41","v":386.23756906077347},{"$f":"L1612/DC!G$41","v":458.50696400948618}]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,"Schools ",{"$f":"$G$1097*D1588","v":0},{"$f":"$G$1097*E1588","v":0},{"$f":"$G$1097*F1588","v":0},{"$f":"$G$1097*G1588","v":14717250.000000004},{"$f":"$G$1100*H1588","v":0},{"$f":"$G$1100*I1588","v":0},{"$f":"$G$1100*J1588","v":0},{"$f":"$G$1100*K1588","v":15635250.000000004},{"$f":"$P1613*L1588","v":0},0,0,842350.45816161414,{"$f":"G1094","v":842350.45816161414},null,{"$f":"D1613/DC!G$41","v":0},{"$f":"H1613/DC!G$41","v":0},{"$f":"L1613/DC!G$41","v":0}]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,"School Transit ","Capital cost, if any specified, combined with School Transit O&M",null,null,null,{"$f":"$G$1172*H1589","v":0},{"$f":"$G$1172*I1589","v":0},{"$f":"$G$1172*J1589","v":0},{"$f":"$G$1172*K1589","v":1800000.0000000005},"Capital cost, if any specified, combined with School Transit O&M",null,null,null,null,null,"NA",{"$f":"H1614/DC!G$41","v":0},"NA"]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1596:R1614)","v":3062.9959216660282},{"$f":"SUM(S1596:S1614)","v":2048.0441988950279},747.29748575861458]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,"Annualized Life Cycle Costs (Complete Development)"]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,"Annualized Life Cycle Costs (Complete Development)","Life Cycle Cost Allocation",null,null,null,null,null,null,null,null,null,null,null,"Total / hh"]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,"Annualized Life Cycle Costs (Complete Development)","Municipal","Developer","User","Others","Total",null,null,null,null,null,null,null,"Muni","All"]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,"Potential Community Services"]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,{"$f":"C1596","v":"Internal Roads "},{"$f":"-PMT(CV!$F$9,100,(D1596+L1596))+H1596","v":462248.95771095209},{"$f":"-PMT(CV!$F$9,100,(E1596+M1596))+I1596","v":0},{"$f":"-PMT(CV!$F$9,100,(F1596+N1596))+J1596","v":0},{"$f":"-PMT(CV!$F$9,100,(G1596+O1596))+K1596","v":0},{"$f":"SUM(D1623:G1623)","v":462248.95771095209},"(Replacement assumed same as capital 100% municipal)",null,null,null,null,null,null,{"$f":"D1623/DC!G$41","v":85.128721493729671},{"$f":"H1623/DC!G$41","v":85.128721493729671}]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,{"$f":"C1597","v":"External Roads "},{"$f":"-PMT(CV!$F$9,100,(D1597+L1597))+H1597","v":50807.562785310991},{"$f":"-PMT(CV!$F$9,100,(E1597+M1597))+I1597","v":0},{"$f":"-PMT(CV!$F$9,100,(F1597+N1597))+J1597","v":0},{"$f":"-PMT(CV!$F$9,100,(G1597+O1597))+K1597","v":0},{"$f":"SUM(D1624:G1624)","v":50807.562785310991},"(Replacement assumed same as capital 100% municipal)",null,null,null,null,null,null,{"$f":"D1624/DC!G$41","v":9.3568255589891329},{"$f":"H1624/DC!G$41","v":9.3568255589891329}]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,"Potable Water Distribution Network (local)",{"$f":"-PMT(CV!$F$9,100,(D1598+L1598))+H1598","v":64750.83721598424},{"$f":"-PMT(CV!$F$9,100,(E1598+M1598))+I1598","v":0},{"$f":"-PMT(CV!$F$9,100,(F1598+N1598))+J1598","v":0},{"$f":"-PMT(CV!$F$9,100,(G1598+O1598))+K1598","v":0},64750.83721598424,"(Replacement assumed same as capital 100% municipal)",null,null,null,null,null,null,{"$f":"D1625/DC!G$41","v":11.92464773775032},{"$f":"H1625/DC!G$41","v":11.92464773775032}]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,"Potable Water  Treatment System",{"$f":"-PMT(CV!$F$9,100,(D1599+L1599))+H1599","v":1363750},{"$f":"-PMT(CV!$F$9,100,(E1599+M1599))+I1599","v":0},{"$f":"-PMT(CV!$F$9,100,(F1599+N1599))+J1599","v":0},{"$f":"-PMT(CV!$F$9,100,(G1599+O1599))+K1599","v":0},1363750,"(Replacement assumed same as capital 100% municipal)",null,null,null,null,null,null,{"$f":"D1626/DC!G$41","v":251.15101289134438},{"$f":"H1626/DC!G$41","v":251.15101289134438}]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,"Potable Water Distribution Network (regional trunks)",{"$f":"-PMT(CV!$F$9,100,(D1600+L1600))+H1600","v":44563.127911988187},{"$f":"-PMT(CV!$F$9,100,(E1600+M1600))+I1600","v":0},{"$f":"-PMT(CV!$F$9,100,(F1600+N1600))+J1600","v":0},{"$f":"-PMT(CV!$F$9,100,(G1600+O1600))+K1600","v":0},44563.127911988187,"(Replacement assumed same as capital 100% municipal)",null,null,null,null,null,null,{"$f":"D1627/DC!G$41","v":8.2068375528523365},{"$f":"H1627/DC!G$41","v":8.2068375528523365}]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,"Sanitary Sewer Collection Network (local)",{"$f":"-PMT(CV!$F$9,100,(D1601+L1601))+H1601","v":81625.920937582676},{"$f":"-PMT(CV!$F$9,100,(E1601+M1601))+I1601","v":0},{"$f":"-PMT(CV!$F$9,100,(F1601+N1601))+J1601","v":0},{"$f":"-PMT(CV!$F$9,100,(G1601+O1601))+K1601","v":0},81625.920937582676,"(Replacement assumed same as capital 100% municipal)",null,null,null,null,null,null,{"$f":"D1628/DC!G$41","v":15.032397962722408},{"$f":"H1628/DC!G$41","v":15.032397962722408}]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,"Sanitary Sewer Treatment System",{"$f":"-PMT(CV!$F$9,100,(D1602+L1602))+H1602","v":1357500},{"$f":"-PMT(CV!$F$9,100,(E1602+M1602))+I1602","v":0},{"$f":"-PMT(CV!$F$9,100,(F1602+N1602))+J1602","v":0},{"$f":"-PMT(CV!$F$9,100,(G1602+O1602))+K1602","v":0},1357500,"(Replacement assumed same as capital 100% municipal)",null,null,null,null,null,null,{"$f":"D1629/DC!G$41","v":250},{"$f":"H1629/DC!G$41","v":250}]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,"Sanitary Sewer Collection Network (regional trunks)",{"$f":"-PMT(CV!$F$9,100,(D1603+L1603))+H1603","v":44469.27325999015},{"$f":"-PMT(CV!$F$9,100,(E1603+M1603))+I1603","v":0},{"$f":"-PMT(CV!$F$9,100,(F1603+N1603))+J1603","v":0},{"$f":"-PMT(CV!$F$9,100,(G1603+O1603))+K1603","v":0},44469.27325999015,"(Replacement assumed same as capital 100% municipal)",null,null,null,null,null,null,{"$f":"D1630/DC!G$41","v":8.1895530865543549},{"$f":"H1630/DC!G$41","v":8.1895530865543549}]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,"Storm Sewer Collection Network (local)",{"$f":"-PMT(CV!$F$9,100,(D1604+L1604))+H1604","v":115251.84187516534},{"$f":"-PMT(CV!$F$9,100,(E1604+M1604))+I1604","v":0},{"$f":"-PMT(CV!$F$9,100,(F1604+N1604))+J1604","v":0},{"$f":"-PMT(CV!$F$9,100,(G1604+O1604))+K1604","v":0},115251.84187516534,"(Replacement assumed same as capital 100% municipal)",null,null,null,null,null,null,{"$f":"D1631/DC!G$41","v":21.225016919919952},{"$f":"H1631/DC!G$41","v":21.225016919919952}]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,"Storm Water Ponds",{"$f":"-PMT(CV!$F$9,100,(D1605+L1605))+H1605","v":56468.088553703034},{"$f":"-PMT(CV!$F$9,100,(E1605+M1605))+I1605","v":0},{"$f":"-PMT(CV!$F$9,100,(F1605+N1605))+J1605","v":0},{"$f":"-PMT(CV!$F$9,100,(G1605+O1605))+K1605","v":0},56468.088553703034,"(Replacement assumed same as capital 100% municipal)",null,null,null,null,null,null,{"$f":"D1632/DC!G$41","v":10.399279659982142},{"$f":"H1632/DC!G$41","v":10.399279659982142}]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,"Storm Sewer Collection Network (regional trunks)",{"$f":"-PMT(CV!$F$9,100,(D1606+L1606))+H1606","v":85438.5465199803},{"$f":"-PMT(CV!$F$9,100,(E1606+M1606))+I1606","v":0},{"$f":"-PMT(CV!$F$9,100,(F1606+N1606))+J1606","v":0},{"$f":"-PMT(CV!$F$9,100,(G1606+O1606))+K1606","v":0},85438.5465199803,"(Replacement assumed same as capital 100% municipal)",null,null,null,null,null,null,{"$f":"D1633/DC!G$41","v":15.734538953955857},{"$f":"H1633/DC!G$41","v":15.734538953955857}]
[{"$f":"OFFSET(A1634,-1,0)","v":"COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)"},0,"Parks and Open Space",{"$f":"-PMT(CV!$F$9,100,(D1607+L1607))+H1607","v":1644833.0020955922},{"$f":"-PMT(CV!$F$9,100,(E1607+M1607))+I1607","v":0},{"$f":"-PMT(CV!$F$9,100,(F1607+N1607))+J1607","v":0},{"$f":"-PMT(CV!$F$9,100,(G1607+O1607))+K1607","v":0},1644833.0020955922,"(Replacement assumed same as capital 100% municipal)",null,null,null,null,null,null,{"$f":"D1634/DC!G$41","v":302.91583832331349},{"$f":"H1634/DC!G$41","v":302.91583832331349}]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,"Community Facilities",{"$f":"-PMT(CV!$F$9,100,(D1608+L1608))+H1608","v":0},{"$f":"-PMT(CV!$F$9,100,(E1608+M1608))+I1608","v":0},{"$f":"-PMT(CV!$F$9,100,(F1608+N1608))+J1608","v":0},{"$f":"-PMT(CV!$F$9,100,(G1608+O1608))+K1608","v":0},0,"(Replacement assumed same as capital 100% municipal)",null,null,null,null,null,null,{"$f":"D1635/DC!G$41","v":0},{"$f":"H1635/DC!G$41","v":0}]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,"Fire Service ",{"$f":"-PMT(CV!$F$9,100,(D1609+L1609))+H1609","v":1798146.6206866598},{"$f":"-PMT(CV!$F$9,100,(E1609+M1609))+I1609","v":0},{"$f":"-PMT(CV!$F$9,100,(F1609+N1609))+J1609","v":0},{"$f":"-PMT(CV!$F$9,100,(G1609+O1609))+K1609","v":0},1798146.6206866598,"(Replacement assumed same as capital % municipal)",null,null,null,null,null,null,{"$f":"D1636/DC!G$41","v":331.15039055002944},{"$f":"H1636/DC!G$41","v":331.15039055002944}]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,"Police Service ",{"$f":"-PMT(CV!$F$9,100,(D1610+L1610))+H1610","v":2712969.2235802114},{"$f":"-PMT(CV!$F$9,100,(E1610+M1610))+I1610","v":0},{"$f":"-PMT(CV!$F$9,100,(F1610+N1610))+J1610","v":0},{"$f":"-PMT(CV!$F$9,100,(G1610+O1610))+K1610","v":0},2712969.2235802114,"(Replacement assumed same as capital % municipal)",null,null,null,null,null,null,{"$f":"D1637/DC!G$41","v":499.62600802582165},{"$f":"H1637/DC!G$41","v":499.62600802582165}]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,"Waste Management Service ",{"$f":"-PMT(CV!$F$9,100,(D1611+L1611))+H1611","v":25680},{"$f":"-PMT(CV!$F$9,100,(E1611+M1611))+I1611","v":0},{"$f":"-PMT(CV!$F$9,100,(F1611+N1611))+J1611","v":0},{"$f":"-PMT(CV!$F$9,100,(G1611+O1611))+K1611","v":0},25680,"(Replacement assumed same as capital % municipal)",null,null,null,null,null,null,{"$f":"D1638/DC!G$41","v":4.7292817679558015},{"$f":"H1638/DC!G$41","v":4.7292817679558015}]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,"Bus Transit ",{"$f":"-PMT(CV!$F$9,100,(D1612+L1612))+H1612","v":2457440.0715559875},{"$f":"-PMT(CV!$F$9,100,(E1612+M1612))+I1612","v":0},{"$f":"-PMT(CV!$F$9,100,(F1612+N1612))+J1612","v":0},{"$f":"-PMT(CV!$F$9,100,(G1612+O1612))+K1612","v":0},2457440.0715559875,"(Replacement assumed same as capital % municipal)",null,null,null,null,null,null,{"$f":"D1639/DC!G$41","v":452.56723233075274},{"$f":"H1639/DC!G$41","v":452.56723233075274}]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,"User Defined Costs",{"$f":"$G$1295","v":0},"100% of User Defined is assumed Municipal",null,null,0,"(Replacement assumed same as capital 100% municipal)",null,null,null,null,null,null,{"$f":"D1640/DC!G$41","v":0},{"$f":"H1640/DC!G$41","v":0}]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,{"$f":"C1613","v":"Schools "},{"$f":"-PMT(CV!$F$9,100,(D1613+L1613))+H1613","v":0},{"$f":"-PMT(CV!$F$9,100,(E1613+M1613))+I1613","v":0},{"$f":"-PMT(CV!$F$9,100,(F1613+N1613))+J1613","v":0},{"$f":"-PMT(CV!$F$9,100,(G1613+O1613))+K1613","v":16571585.620389014},16571585.620389014,null,null,null,null,null,null,null,{"$f":"D1641/DC!G$41","v":0},{"$f":"H1641/DC!G$41","v":3051.8573886535937}]
[{"$f":"OFFSET(A1642,-1,0)","v":"COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)"},{"$f":"OFFSET(B1642,-1,0)","v":0},{"$f":"C1614","v":"School Transit "},{"$f":"H1614","v":0},{"$f":"I1614","v":0},0,1800000.0000000005,1800000.0000000005,"Capital & Repacement cost, if any specified, combined with School Transit O&M",null,null,null,null,null,null,{"$f":"D1642/DC!G$41","v":0},{"$f":"H1642/DC!G$41","v":331.49171270718239}]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,"     Sub-Total (no school)",{"$f":"SUM(D1623:D1640)","v":12365943.074689107},{"$f":"SUM(E1623:E1640)","v":0},{"$f":"SUM(F1623:F1640)","v":0},{"$f":"SUM(G1623:G1640)","v":0},{"$f":"SUM(H1623:H1640)","v":12365943.074689107},null,null,null,null,null,null,null,{"$f":"D1643/DC!G$41","v":2277.3375828156736},{"$f":"H1643/DC!G$41","v":2277.3375828156736}]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0,"     Total",{"$f":"SUM(D1623:D1642)","v":12365943.074689107},{"$f":"SUM(E1623:E1642)","v":0},0,18371585.620389014,{"$f":"SUM(D1644:G1644)","v":30737528.69507812},null,null,null,null,null,null,null,{"$f":"D1644/DC!G$41","v":2277.3375828156736},{"$f":"H1644/DC!G$41","v":5660.6866841764495},"per hh Residential plus non-res"]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)",0]
["COST ALLOCATION (FOR CROSS-CHECKING PURPOSES ONLY)","Summary:"]
[]
[null,null,"Municipal","Developer","User","Others"]
[null,"Potential Community Services",{"$f":"D1643","v":12365943.074689107},{"$f":"E1643","v":0},0,0]
[null,"Schools and School Transit",{"$f":"SUM(D1641:D1642)","v":0},{"$f":"SUM(E1641:E1642)","v":0},0,18371585.620389014]
[null,"User Defined Costs",{"$f":"$D$1640","v":0}]
[null,"Ann LC Costs*",{"$f":"SUM(C1649:C1651)","v":12365943.074689107},{"$f":"SUM(D1649:D1650)","v":0},0,18371585.620389014]
[]
[null,"Complete Dev per HH",{"$f":"C1652/DC!G41","v":2277.3375828156736},"Sum of lifecycle cost/hh of complete development"]
[null,"Res. portion per HH",{"$f":"C1654*A!F13","v":2277.3375828156736}]
[null,"Non-Res. portion per HH",{"$f":"C1654-C1655","v":0}]

{"sheet":"D","index":13,"n_rows":36,"n_cols":40,"rows_kept":36,"cut":false,"hidden":false,"merged":[[2,13,2,14],[8,3,10,3],[25,3,27,3],[0,0,1,0]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(ADDRESS(ROW(Data!$A$35),1,2),FIND(\"$\",ADDRESS(ROW(Data!$A$35),1,2)),100)&\":\"&MID(ADDRESS(ROW(Data!$A$35),1,2),FIND(\"$\",ADDRESS(ROW(Data!$A$35),1,2)),100)","v":"$35:$35"}]
["DENSITY CALCULATOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Q4,0,1)-1","v":-2},{"$f":"OFFSET(R4,0,1)-1","v":-1},0,{"$f":"OFFSET(T4,0,-1)+1","v":1},{"$f":"OFFSET(U4,0,-1)+1","v":2},{"$f":"OFFSET(V4,0,-1)+1","v":3},{"$f":"OFFSET(W4,0,-1)+1","v":4},null,null,{"$f":"COLUMN(Z4)-COLUMN($F4)","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN(AN4)-COLUMN($F4)","v":34}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(Q1),3),LEN(ADDRESS(1,COLUMN(Q1),3))-1)&\":\"&LEFT(ADDRESS(1,COLUMN(Q1),3),LEN(ADDRESS(1,COLUMN(Q1),3))-1)","v":"$Q:$Q"},{"$f":"LEFT(ADDRESS(1,COLUMN(R1),3),LEN(ADDRESS(1,COLUMN(R1),3))-1)&\":\"&LEFT(ADDRESS(1,COLUMN(R1),3),LEN(ADDRESS(1,COLUMN(R1),3))-1)","v":"$R:$R"},"$S:$S","$T:$T","$U:$U","$V:$V","$W:$W",null,null,null,null,null,null,null,null,null,"Data!"]
["F",null,"Current Scenario:",{"$f":"Data_Scenario_Active_Label","v":"#0 - <<Default Scenario>>"},null,null,null,{"$f":"Data_Scenario_Active_Note","v":"Note: Changes to Scenarios #0 - 6 cannot be SAVED as they are the built-in scenarios"}]
["REVIEW TYPICAL COVERAGE BY HOUSING TYPE"]
[null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,"Housing Type","Typical"]
[null,null,null,null,"Coverage",null,null,null,"F","Typical coverage represents standard residential"]
["Typical Coverage",null,null,null,"(Units/ha)",null,null,null,null,"densities by housing type. These values "]
[null,null,null,"Single Detached",20,null,null,null,null,"can be modified and changes will be saved with the",null,null,null,null,null,null,null,{"$f":"$A$11&D12","v":"Typical CoverageSingle Detached"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R12,Data!$35:$35,0))","v":20},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R12,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SR$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R12,Data!$35:$35,0))","v":20}]
[null,null,null,"Semi Detached",50,null,null,null,null,"scenario.",null,null,null,null,null,null,null,{"$f":"$A$11&D13","v":"Typical CoverageSemi Detached"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R13,Data!$35:$35,0))","v":50},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R13,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SS$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R13,Data!$35:$35,0))","v":50}]
[null,null,null,"Rowhouse/Townhouse/Duplex",80,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$11&D14","v":"Typical CoverageRowhouse/Townhouse/Duplex"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R14,Data!$35:$35,0))","v":80},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R14,INDIRECT($AG$5&$AG$3),0))","v":"Data!$ST$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R14,Data!$35:$35,0))","v":80}]
[null,null,null,"Low Rise",200,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$11&D15","v":"Typical CoverageLow Rise"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R15,Data!$35:$35,0))","v":200},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R15,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SU$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R15,Data!$35:$35,0))","v":200}]
[null,null,null,"High Rise",400,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$11&D16","v":"Typical CoverageHigh Rise"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R16,Data!$35:$35,0))","v":400},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R16,INDIRECT($AG$5&$AG$3),0))","v":"Data!$SV$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R16,Data!$35:$35,0))","v":400}]
[]
[]
[]
["SET BREAKDOWN BY HOUSING TYPE"]
[]
[]
[]
[]
[]
[null,null,null,"Housing Type","Unit type","Number of"]
[null,null,null,null,"breakdown","Units by"]
["Development Densities",null,null,null,"% ","Type "]
[null,null,null,"Single Detached",0.05,{"$f":"DC!$F$19*E29*E12","v":20},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$28&E$28&D29","v":"Development Densities% Single Detached"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R29,Data!$35:$35,0))","v":0.05},{"$f":"DC!$F$19*Y29*Y12","v":20},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R29,INDIRECT($AG$5&$AG$3),0))","v":"Data!$O$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R29,Data!$35:$35,0))","v":0.05},{"$f":"DC!$F$19*AM29*AM12","v":20}]
[null,null,null,"Semi Detached",0.05,{"$f":"DC!$F$19*E30*E13","v":50},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$28&E$28&D30","v":"Development Densities% Semi Detached"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R30,Data!$35:$35,0))","v":0.05},{"$f":"DC!$F$19*Y30*Y13","v":50},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R30,INDIRECT($AG$5&$AG$3),0))","v":"Data!$P$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R30,Data!$35:$35,0))","v":0.05},{"$f":"DC!$F$19*AM30*AM13","v":50}]
[null,null,null,"Rowhouse/Townhouse/Duplex",0.1,{"$f":"DC!$F$19*E31*E14","v":160},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$28&E$28&D31","v":"Development Densities% Rowhouse/Townhouse/Duplex"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R31,Data!$35:$35,0))","v":0.1},{"$f":"DC!$F$19*Y31*Y14","v":160},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R31,INDIRECT($AG$5&$AG$3),0))","v":"Data!$Q$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R31,Data!$35:$35,0))","v":0.1},{"$f":"DC!$F$19*AM31*AM14","v":160}]
[null,null,null,"Low Rise",0.3,{"$f":"DC!$F$19*E32*E15","v":1200},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$28&E$28&D32","v":"Development Densities% Low Rise"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R32,Data!$35:$35,0))","v":0.3},{"$f":"DC!$F$19*Y32*Y15","v":1200},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R32,INDIRECT($AG$5&$AG$3),0))","v":"Data!$R$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R32,Data!$35:$35,0))","v":0.3},{"$f":"DC!$F$19*AM32*AM15","v":1200}]
[null,null,null,"High Rise",0.5,{"$f":"DC!$F$19*E33*E16","v":4000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$28&E$28&D33","v":"Development Densities% High Rise"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(R33,Data!$35:$35,0))","v":0.5},{"$f":"DC!$F$19*Y33*Y16","v":4000},null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(R33,INDIRECT($AG$5&$AG$3),0))","v":"Data!$S$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(R33,Data!$35:$35,0))","v":0.5},{"$f":"DC!$F$19*AM33*AM16","v":4000}]
[null,null,null,"Total",{"$f":"SUM(E29:E33)","v":1},{"$f":"SUM(F29:F33)","v":5430},null,null,"F","Total of Unit Type Breakdown must equal 100%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y29:Y33)","v":1},{"$f":"SUM(Z29:Z33)","v":5430},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM29:AM33)","v":1},{"$f":"SUM(AN29:AN33)","v":5430}]
[]
[null,null,null,null,"Net Residential Density (Units/residential ha)",{"$f":"F34/DC!$F$19","v":271.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z34/DC!$F$19","v":271.5},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN34/DC!$F$19","v":271.5}]

{"sheet":"UC","index":14,"n_rows":71,"n_cols":10,"rows_kept":71,"cut":false,"hidden":false,"merged":[[60,0,70,1],[6,6,6,7],[7,2,7,7],[17,2,17,7],[25,2,25,7],[30,2,30,7],[35,2,35,7],[39,2,39,7],[42,2,42,7],[45,2,45,7],[60,2,60,7],[67,2,67,7],[48,2,48,7],[51,2,51,7],[53,2,53,7],[56,2,56,7],[0,0,1,0],[6,2,6,3],[8,2,8,3],[9,2,9,3],[10,2,10,3],[6,0,6,1],[7,0,52,1],[50,2,50,3],[43,2,43,3],[40,2,40,3],[11,2,11,3],[12,2,12,3],[13,2,13,3],[14,2,14,3],[27,2,27,3],[28,2,28,3],[70,2,70,3],[66,2,66,3],[68,2,68,3],[69,2,69,3],[65,2,65,3],[61,2,61,3],[62,2,62,3],[63,2,63,3],[64,2,64,3],[52,2,52,3],[54,2,54,3],[57,2,59,3],[53,0,59,1],[55,2,55,3],[44,2,44,3],[46,2,46,3],[47,2,47,3],[26,2,26,3],[49,2,49,3],[15,2,15,3],[16,2,16,3],[18,2,18,3],[19,2,19,3],[20,2,23,3],[29,2,29,3],[41,2,41,3],[31,2,31,3],[32,2,32,3],[37,2,37,3],[38,2,38,3],[33,2,33,3],[36,2,36,3],[34,2,34,3]]}
[]
[]
[]
["UNIT COST SUMMARY"]
[]
["F",null,"Current Scenario:",{"$f":"Data_Scenario_Active_Label","v":"#0 - <<Default Scenario>>"},null,null,{"$f":"Data_Scenario_Active_Note","v":"Note: Changes to Scenarios #0 - 6 cannot be SAVED as they are the built-in scenarios"}]
["Category",null,"Infrastructure Type",null,"Details","Type (C/O&M)","Unit Cost"]
["Potential Community Services",null,"Roads"]
[null,null,{"$f":"'RC'!F10 & \" \" & 'RC'!F11","v":"Public Laneway Local"},null,{"$f":"'RC'!F12","v":"20 m R.O.W"},"C",{"$f":"CV!D21","v":641.70651452282164},"/m"]
[null,null,{"$f":"'RC'!G10 & \" \" & 'RC'!G11","v":"Two-lane local Local"},null,{"$f":"'RC'!G12","v":"20 m R.O.W"},"C",{"$f":"CV!E21","v":1450.0965245819189},"/m"]
[null,null,{"$f":"'RC'!H10 & \" \" & 'RC'!H11","v":"Two-lane local Local"},null,{"$f":"'RC'!H12","v":"20 m R.O.W"},"C",{"$f":"CV!F21","v":1586.2396089525964},"/m"]
[null,null,{"$f":"'RC'!I10 & \" \" & 'RC'!I11","v":"Two-lane collector Collector"},null,{"$f":"'RC'!I12","v":"23 m R.O.W"},"C",{"$f":"CV!G21","v":1675.8267404333794},"/m","F","This table summarizes default unit"]
[null,null,{"$f":"'RC'!J10 & \" \" & 'RC'!J11","v":"Four-lane collector Arterial"},null,{"$f":"'RC'!J12","v":"25 m R.O.W"},"C",{"$f":"CV!H21","v":1878.7014937759336},"/m",null,"costs from the Step 2: Costing Variables."]
[null,null,{"$f":"'RC'!K10 & \" \" & 'RC'!K11","v":"Four-lane Arterial Arterial"},null,{"$f":"'RC'!K12","v":"8 m R.O.W"},"C",{"$f":"CV!I21","v":211.60000000000002},"/m",null,"To modify these values, please input on Step 2."]
[null,null,"Local road",null,null,"O&M",{"$f":"CV!F64","v":10},"/m"]
[null,null,"Collector road",null,null,"O&M",{"$f":"CV!F65","v":12},"/m"]
[null,null,"Arterial road ",null,null,"O&M",{"$f":"CV!F66","v":20},"/m"]
[null,null,"Potable Water"]
[null,null,"Local Distribution",null,"150 mm watermain, connectors, & hydrants","C",{"$f":"CV!E28","v":200},"/m"]
[null,null,"Trunk Line",null,"300mm trunk line","C",{"$f":"CV!F41","v":300},"/m"]
[null,null,"Water Treatment",null,"Centralized treatment and distribution. Lower costs for higher density developments are due to lower lawn watering, etc."]
[null,null,null,null,"Single Detached","O&M",{"$f":"CV!F70","v":300},"/hh"]
[null,null,null,null,"Semi-detached/Rowhouses","O&M",{"$f":"CV!F71","v":275},"/hh"]
[null,null,null,null,"Apartments","O&M",{"$f":"CV!F72","v":250},"/hh"]
[null,null,"Local Distribution",null,null,"O&M",null,"/m"]
[null,null,"Sanitary Sewers/Wastewater"]
[null,null,"Local Sanitary Sewers",null,"Includes 200 mm pipe, connectors & maintenance holes","C",{"$f":"CV!E30","v":220},"/m"]
[null,null,"Trunk Sanitary Sewer",null,"300 mm trunk main, includes maintenance holes","C",{"$f":"CV!F43","v":250},"/m"]
[null,null,"Wastewater Treatment",null,"Centralized treatment","O&M",{"$f":"CV!F78","v":250},"/hh"]
[null,null,"Sanitary and Storm Sewers",null,"Pipe maintenance","O&M",{"$f":"CV!F81","v":7},"/m"]
[null,null,"Stormwater Management",null,null,"O",8,"/m"]
[null,null,"Local Storm Sewers",null,"Includes 300 mm pipe, connectors & maintenance holes","C",{"$f":"CV!E32","v":440},"/m"]
[null,null,"Trunk Storm Sewer",null,"Based on 600 mm storm pipe, includes maintenance holes","C",{"$f":"CV!F45","v":500},"/m"]
[null,null,"Stormwater Pond",null,null,"C",{"$f":"CV!F53","v":246000},"/ha"]
[null,null,"Local Storm Sewer Collection",null,null,"O&M",{"$f":"CV!F84","v":2},"/m"]
[null,null,"Schools"]
[null,null,"Capital Cost",null,null,"C",{"$f":"CV!F149","v":6541},"/student"]
[null,null,"Operating Cost",null,null,"O&M",{"$f":"CV!F152","v":6949},"/student"]
[null,null,"School Bus Capital Cost",null,null,"C",{"$f":"CV!F154","v":800},"/student"]
[null,null,"Recreational Facilities"]
[null,null,"Capital Cost",null,null,"C",{"$f":"CV!F88","v":33.376539209332471},"/hh"]
[null,null,"Operating Cost",null,null,"O&M",{"$f":"CV!F91","v":300},"/hh"]
[null,null,"Transit"]
[null,null,"Capital Cost",null,null,"C",{"$f":"CV!F140","v":500000},"/bus"]
[null,null,"Operating Cost",null,null,"O&M",{"$f":"CV!F143","v":90},"/vehicle service hour"]
[null,null,"Fire Protection"]
[null,null,"Capital Cost",null,null,"C",{"$f":"CV!F105","v":40.181464679196374},"/hh"]
[null,null,"Operating Cost",null,null,"O&M",{"$f":"CV!F108","v":328},"/hh"]
[null,null,"Police Services"]
[null,null,"Capital Cost",null,null,"C",{"$f":"CV!F112","v":20.738820479585225},"/hh"]
[null,null,"Operating Cost",null,null,"O&M",{"$f":"CV!F115","v":498},"/hh"]
[null,null,"Waste Management"]
[null,null,"Operating Cost",null,null,"O&M",{"$f":"CV!F136","v":0},"/hh"]
["Private Costs",null,"Vehicle Costs"]
[null,null,"Annual Vehicle Ownership",null,null,"O&M",{"$f":"CV!F160","v":6900},"/vehicle"]
[null,null,"Operating Cost",null,null,"O&M",{"$f":"CV!F163","v":0.2},"/km"]
[null,null,"Home Heating"]
[null,null,"Annual Home Heating Costs",null,"Single Detached","O&M",{"$f":"CV!F169","v":2300},"/hh"]
[null,null,null,null,"Semi-detached/Rowhouses","O&M",{"$f":"CV!F170","v":1800},"/hh"]
[null,null,null,null,"Apartments","O&M",{"$f":"CV!F171","v":1500},"/hh"]
["External Costs",null,"Vehicle Emissions"]
[null,null,"Greenhouse Gas ",null,null,null,{"$f":"CV!F180","v":50},"/tonne"]
[null,null,"Volatile Organic Compounds (VOCs)",null,null,"O&M",{"$f":"CV!G186","v":1000},"/tonne"]
[null,null,"Carbon Monoxide (CO)",null,null,"O&M",{"$f":"CV!G187","v":100},"/tonne"]
[null,null,"Nitrogen Oxides (NOx)",null,null,null,{"$f":"CV!G188","v":1000},"/tonne"]
[null,null,"Sulphur Oxides(SOx)",null,null,"O&M",{"$f":"CV!G189","v":500},"/tonne"]
[null,null,"Particulate Matter less than 10 microns (PM10)",null,null,"O&M",{"$f":"CV!G190","v":1000},"/tonne"]
[null,null,"Motor Collisions"]
[null,null,"Fatal",null,null,null,{"$f":"CV!G197","v":3.59},"million/collision"]
[null,null,"Injury",null,null,"O&M",{"$f":"CV!G198","v":49340},"/collision"]
[null,null,"Property Damage",null,null,"O&M",{"$f":"CV!G199","v":5084},"/collision"]

{"sheet":"RC","index":15,"n_rows":53,"n_cols":46,"rows_kept":53,"cut":false,"hidden":false,"merged":[[50,2,50,13],[51,2,51,13],[52,2,52,13],[28,5,28,11],[2,13,2,14],[48,2,48,13],[49,2,49,13],[5,6,5,13]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(ADDRESS(ROW(Data!$A$35),1,2),FIND(\"$\",ADDRESS(ROW(Data!$A$35),1,2)),100)&\":\"&MID(ADDRESS(ROW(Data!$A$35),1,2),FIND(\"$\",ADDRESS(ROW(Data!$A$35),1,2)),100)","v":"$35:$35"}]
["ROAD COST CALCULATOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P4,0,1)-1","v":-3},{"$f":"OFFSET(Q4,0,1)-1","v":-2},{"$f":"OFFSET(R4,0,1)-1","v":-1},0,{"$f":"OFFSET(T4,0,-1)+1","v":1},{"$f":"OFFSET(U4,0,-1)+1","v":2},{"$f":"OFFSET(V4,0,-1)+1","v":3},{"$f":"OFFSET(W4,0,-1)+1","v":4},5,6,{"$f":"COLUMN(Z4)-COLUMN($F4)","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN(AN4)-COLUMN($F4)","v":34}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(P1),3),LEN(ADDRESS(1,COLUMN(P1),3))-1)&\":\"&LEFT(ADDRESS(1,COLUMN(P1),3),LEN(ADDRESS(1,COLUMN(P1),3))-1)","v":"$P:$P"},{"$f":"LEFT(ADDRESS(1,COLUMN(Q1),3),LEN(ADDRESS(1,COLUMN(Q1),3))-1)&\":\"&LEFT(ADDRESS(1,COLUMN(Q1),3),LEN(ADDRESS(1,COLUMN(Q1),3))-1)","v":"$Q:$Q"},{"$f":"LEFT(ADDRESS(1,COLUMN(R1),3),LEN(ADDRESS(1,COLUMN(R1),3))-1)&\":\"&LEFT(ADDRESS(1,COLUMN(R1),3),LEN(ADDRESS(1,COLUMN(R1),3))-1)","v":"$R:$R"},"$S:$S","$T:$T","$U:$U","$V:$V","$W:$W","$X:$X","$Y:$Y",null,null,null,null,null,null,null,"Data!"]
["F",null,"Current Scenario:",{"$f":"Data_Scenario_Active_Label","v":"#0 - <<Default Scenario>>"},null,null,"\n\n"]
["ROAD ALLOWANCE ASSUMPTIONS"]
["F",null,null,null,null,null,null,"Consistent for ALL Scenarios",null,null,null,"Unique to Current Scenario"]
[null,null,null,null,null,"Type 1","Type 2","Type 3","Type 4","Type 5","Type 6","Type 7",null,null,null,null,null,null,1,2,3,4,5,6,7]
[null,null,null,null,"Name","Public Laneway","Two-lane local","Two-lane local","Two-lane collector","Four-lane collector","Four-lane Arterial","User Defined",null,null,null,null,null,null,{"$f":"$A$7&$E10&F$9","v":"ROAD ALLOWANCE ASSUMPTIONSNameType 1"},"ROAD ALLOWANCE ASSUMPTIONSNameType 2","ROAD ALLOWANCE ASSUMPTIONSNameType 3","ROAD ALLOWANCE ASSUMPTIONSNameType 4","ROAD ALLOWANCE ASSUMPTIONSNameType 5","ROAD ALLOWANCE ASSUMPTIONSNameType 6","ROAD ALLOWANCE ASSUMPTIONSNameType 7",{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S10,Data!$35:$35,0))","v":"Public Laneway"},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T10,Data!$35:$35,0))","v":"Two-lane local"},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U10,Data!$35:$35,0))","v":"Two-lane local"},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(V10,Data!$35:$35,0))","v":"Two-lane collector"},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(W10,Data!$35:$35,0))","v":"Four-lane collector"},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(X10,Data!$35:$35,0))","v":"Four-lane Arterial"},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Y10,Data!$35:$35,0))","v":"User Defined"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S10,INDIRECT($AG$5&$AG$3),0))","v":"Data!$GJ$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T10,INDIRECT($AG$5&$AG$3),0))","v":"Data!$GL$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U10,INDIRECT($AG$5&$AG$3),0))","v":"Data!$GN$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(V10,INDIRECT($AG$5&$AG$3),0))","v":"Data!$GP$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(W10,INDIRECT($AG$5&$AG$3),0))","v":"Data!$GR$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(X10,INDIRECT($AG$5&$AG$3),0))","v":"Data!$GT$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(Y10,INDIRECT($AG$5&$AG$3),0))","v":"Data!$GV$7"},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S10,Data!$35:$35,0))","v":"Public Laneway"},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T10,Data!$35:$35,0))","v":"Two-lane local"},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U10,Data!$35:$35,0))","v":"Two-lane local"},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(V10,Data!$35:$35,0))","v":"Two-lane collector"},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(W10,Data!$35:$35,0))","v":"Four-lane collector"},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(X10,Data!$35:$35,0))","v":"Four-lane Arterial"},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Y10,Data!$35:$35,0))","v":"User Defined"}]
[null,null,null,null,"Category","Local","Local","Local","Collector","Arterial","Arterial","User Defined",null,null,null,null,null,null,"ROAD ALLOWANCE ASSUMPTIONSCategoryType 1","ROAD ALLOWANCE ASSUMPTIONSCategoryType 2","ROAD ALLOWANCE ASSUMPTIONSCategoryType 3","ROAD ALLOWANCE ASSUMPTIONSCategoryType 4","ROAD ALLOWANCE ASSUMPTIONSCategoryType 5","ROAD ALLOWANCE ASSUMPTIONSCategoryType 6","ROAD ALLOWANCE ASSUMPTIONSCategoryType 7",{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S11,Data!$35:$35,0))","v":"Local"},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T11,Data!$35:$35,0))","v":"Local"},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U11,Data!$35:$35,0))","v":"Local"},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(V11,Data!$35:$35,0))","v":"Collector"},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(W11,Data!$35:$35,0))","v":"Arterial"},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(X11,Data!$35:$35,0))","v":"Arterial"},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Y11,Data!$35:$35,0))","v":"User Defined"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S11,INDIRECT($AG$5&$AG$3),0))","v":"Data!$GK$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T11,INDIRECT($AG$5&$AG$3),0))","v":"Data!$GM$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U11,INDIRECT($AG$5&$AG$3),0))","v":"Data!$GO$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(V11,INDIRECT($AG$5&$AG$3),0))","v":"Data!$GQ$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(W11,INDIRECT($AG$5&$AG$3),0))","v":"Data!$GS$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(X11,INDIRECT($AG$5&$AG$3),0))","v":"Data!$GU$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(Y11,INDIRECT($AG$5&$AG$3),0))","v":"Data!$GW$7"},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S11,Data!$35:$35,0))","v":"Local"},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T11,Data!$35:$35,0))","v":"Local"},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U11,Data!$35:$35,0))","v":"Local"},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(V11,Data!$35:$35,0))","v":"Collector"},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(W11,Data!$35:$35,0))","v":"Arterial"},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(X11,Data!$35:$35,0))","v":"Arterial"},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Y11,Data!$35:$35,0))","v":"User Defined"}]
[null,null,null,null,null,{"$f":"F13&\" m R.O.W\"","v":"20 m R.O.W"},{"$f":"G13&\" m R.O.W\"","v":"20 m R.O.W"},"20 m R.O.W","23 m R.O.W","25 m R.O.W","8 m R.O.W","0 m R.O.W"]
[null,null,null,null,"Right-of-way Width (m)",20,20,20,23,25,8,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$7&IFERROR(LEFT($E13,FIND(\"(m\",$E13)-2),$E13)","v":"ROAD ALLOWANCE ASSUMPTIONSRight-of-way Width"},20,20,20,20,0,0,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Y13,Data!$35:$35,0))","v":0},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(Y13,INDIRECT($AG$5&$AG$3),0))","v":"Data!$GX$7"},7.5,15,18,20,26,33.5,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Y13,Data!$35:$35,0))","v":0}]
[null,null,null,null,"Pavement Width (Gutter to Gutter) (m)",7.5,8,11.3,14.4,14,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"ROAD ALLOWANCE ASSUMPTIONSPavement Width (Gutter to Gutter)",9,12,9,9,0,0,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Y14,Data!$35:$35,0))","v":0},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(Y14,INDIRECT($AG$5&$AG$3),0))","v":"Data!$GY$7"},6,8.5,8.5,8.5,13,14,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Y14,Data!$35:$35,0))","v":0}]
[null,null,null,null,"Top Asphalt thickness (m)",0.05,0.05,7.4999999999999997E-2,7.4999999999999997E-2,0.1,0.05,0,null,null,null,null,null,null,null,null,null,null,null,null,"ROAD ALLOWANCE ASSUMPTIONSTop Asphalt thickness",6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,0,0,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Y15,Data!$35:$35,0))","v":0},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(Y15,INDIRECT($AG$5&$AG$3),0))","v":"Data!$GZ$7"},0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Y15,Data!$35:$35,0))","v":0}]
[null,null,null,null,"Base Asphalt thickness (m)",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"ROAD ALLOWANCE ASSUMPTIONSBase Asphalt thickness",0,0,0,0,0,0,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Y16,Data!$35:$35,0))","v":0},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(Y16,INDIRECT($AG$5&$AG$3),0))","v":"Data!$HA$7"},0.05,0.05,0.05,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Y16,Data!$35:$35,0))","v":0}]
[null,null,null,null,"Granular \"A\" Road Base Thickness (m)",0.13,0.13,0.13,0.13,0.13,0.13,0,null,null,null,null,null,null,null,null,null,null,null,null,"ROAD ALLOWANCE ASSUMPTIONSGranular \"A\" Road Base Thickness",0.15,0.15,0.15,0.15,0,0,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Y17,Data!$35:$35,0))","v":0},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(Y17,INDIRECT($AG$5&$AG$3),0))","v":"Data!$HB$7"},0.15,0.15,0.15,0.15,0.15,0.15,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Y17,Data!$35:$35,0))","v":0}]
[null,null,null,null,"Granular \"B\" Road Sub-Base Thickness (m)",0.23,0.23,0.23,0.23,0.3,0.23,0,null,null,null,null,null,null,null,null,null,null,null,null,"ROAD ALLOWANCE ASSUMPTIONSGranular \"B\" Road Sub-Base Thickness",0.6,0.6,0.6,0.6,0,0,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Y18,Data!$35:$35,0))","v":0},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(Y18,INDIRECT($AG$5&$AG$3),0))","v":"Data!$HC$7"},0.3,0.3,0.5,0.5,0.5,0.5,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Y18,Data!$35:$35,0))","v":0}]
[null,null,null,null,"Conc. sidewalk, total width (m)",0,1.5,1.5,1.5,1.5,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"ROAD ALLOWANCE ASSUMPTIONSConc. sidewalk, total width",0,1.8,0,0,0,0,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Y19,Data!$35:$35,0))","v":0},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(Y19,INDIRECT($AG$5&$AG$3),0))","v":"Data!$HD$7"},0,1.5,3,3,3,3,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Y19,Data!$35:$35,0))","v":0}]
[null,null,null,null,"Unit Paver / Asphalt sidewalk, total width (m)",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"ROAD ALLOWANCE ASSUMPTIONSUnit Paver / Asphalt sidewalk, total width",0,0,0,1.8,0,0,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Y20,Data!$35:$35,0))","v":0},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(Y20,INDIRECT($AG$5&$AG$3),0))","v":"Data!$HE$7"},0,0,0,0,0,0,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Y20,Data!$35:$35,0))","v":0}]
[null,null,null,null,"Curb/Gutters - both sides or one?",0,2,2,2,2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"ROAD ALLOWANCE ASSUMPTIONSCurb/Gutters - both sides or one?",2,2,2,2,0,0,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Y21,Data!$35:$35,0))","v":0},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(Y21,INDIRECT($AG$5&$AG$3),0))","v":"Data!$HF$7"},2,2,2,2,4,4,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Y21,Data!$35:$35,0))","v":0}]
[null,null,null,null,"Average Stop and Street Sign Spacing (m)",80,55,55,45,15,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"ROAD ALLOWANCE ASSUMPTIONSAverage Stop and Street Sign Spacing",100,100,100,100,0,0,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Y22,Data!$35:$35,0))","v":0},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(Y22,INDIRECT($AG$5&$AG$3),0))","v":"Data!$HG$7"},330,330,330,330,330,330,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Y22,Data!$35:$35,0))","v":0}]
[null,null,null,null,"Streetlight Spacing (m)",60,90,60,60,60,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"ROAD ALLOWANCE ASSUMPTIONSStreetlight Spacing",50,50,50,50,0,0,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Y23,Data!$35:$35,0))","v":0},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(Y23,INDIRECT($AG$5&$AG$3),0))","v":"Data!$HH$7"},30,30,30,30,30,30,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Y23,Data!$35:$35,0))","v":0}]
[null,null,null,null,"Streetlights - both sides or one?",1,2,2,2,2,0,1,null,null,null,null,null,null,null,null,null,null,null,null,"ROAD ALLOWANCE ASSUMPTIONSStreetlights - both sides or one?",1,1,1,1,0,0,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Y24,Data!$35:$35,0))","v":1},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(Y24,INDIRECT($AG$5&$AG$3),0))","v":"Data!$HI$7"},1,1,1,1,1,1,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Y24,Data!$35:$35,0))","v":1}]
[null,null,null,null,"Street Tree Spacing on Both Sides (m)",15,15,15,15,15,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"ROAD ALLOWANCE ASSUMPTIONSStreet Tree Spacing on Both Sides",0,0,0,0,0,0,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Y25,Data!$35:$35,0))","v":0},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(Y25,INDIRECT($AG$5&$AG$3),0))","v":"Data!$HJ$7"},0,0,0,0,0,0,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Y25,Data!$35:$35,0))","v":0}]
[]
["ROAD COSTS"]
[]
[null,null,null,null,null,"Cost per Metre of Roadway ($/m)"]
[null,null,null,null,null,"Type 1","Type 2","Type 3","Type 4","Type 5","Type 6","Type 7"]
[null,null,null,"Unit Cost","Unit",{"$f":"F10","v":"Public Laneway"},"Two-lane local","Two-lane local","Two-lane collector","Four-lane collector","Four-lane Arterial","User Defined",null,null,null,null,null,null,null,null,null,null,null,"Unit Cost"]
[null,null,"Excavation Allowance in ROW",36,"cu.m",{"$f":"SUM(F15:F18)*(F13+2)*D32","v":324.72000000000003},{"$f":"SUM(G15:G18)*(G13+2)*D32","v":324.72000000000003},{"$f":"SUM(H15:H18)*(H13+2)*D32","v":344.52},{"$f":"SUM(I15:I18)*(I13+2)*D32","v":391.50000000000006},{"$f":"SUM(J15:J18)*(J13+2)*D32","v":515.16},{"$f":"SUM(K15:K18)*(K13+2)*D32","v":147.60000000000002},{"$f":"SUM(L15:L18)*(L13+2)*D32","v":0},null,null,null,null,null,null,null,null,null,null,null,20,null,{"$f":"SUM(Z15:Z18)*(Z13+2)*X32","v":358.6},{"$f":"SUM(AA15:AA18)*(AA13+2)*X32","v":358.6},{"$f":"SUM(AB15:AB18)*(AB13+2)*X32","v":358.6},{"$f":"SUM(AC15:AC18)*(AC13+2)*X32","v":358.6},{"$f":"SUM(AD15:AD18)*(AD13+2)*X32","v":0},{"$f":"SUM(AE15:AE18)*(AE13+2)*X32","v":0},{"$f":"SUM(AF15:AF18)*(AF13+2)*X32","v":0},null,null,null,null,null,10,null,{"$f":"SUM(AN15:AN18)*(AN13+2)*AL32","v":52.250000000000007},{"$f":"SUM(AO15:AO18)*(AO13+2)*AL32","v":93.500000000000014},{"$f":"SUM(AP15:AP18)*(AP13+2)*AL32","v":150},{"$f":"SUM(AQ15:AQ18)*(AQ13+2)*AL32","v":170.5},{"$f":"SUM(AR15:AR18)*(AR13+2)*AL32","v":217},{"$f":"SUM(AS15:AS18)*(AS13+2)*AL32","v":275.125},{"$f":"SUM(AT15:AT18)*(AT13+2)*AL32","v":0}]
[null,null,"Top Asphalt (HL3)",{"$f":"185/2.41","v":76.763485477178421},"cu.m",{"$f":"F15*F14*D33","v":28.786307053941908},{"$f":"G15*G14*D33","v":30.70539419087137},{"$f":"H15*H14*D33","v":65.05705394190872},{"$f":"I15*I14*D33","v":82.904564315352701},{"$f":"J15*J14*D33","v":107.46887966804979},{"$f":"K15*K14*D33","v":0},{"$f":"L15*L14*D33","v":0},null,null,null,null,null,null,null,null,null,null,null,150,null,{"$f":"Z15*Z14*X33","v":87.75},{"$f":"AA15*AA14*X33","v":117},{"$f":"AB15*AB14*X33","v":87.75},{"$f":"AC15*AC14*X33","v":87.75},{"$f":"AD15*AD14*X33","v":0},{"$f":"AE15*AE14*X33","v":0},{"$f":"AF15*AF14*X33","v":0},null,null,null,null,null,220,null,{"$f":"AN15*AN14*AL33","v":66.000000000000014},{"$f":"AO15*AO14*AL33","v":93.500000000000014},{"$f":"AP15*AP14*AL33","v":93.500000000000014},{"$f":"AQ15*AQ14*AL33","v":93.500000000000014},{"$f":"AR15*AR14*AL33","v":143},{"$f":"AS15*AS14*AL33","v":154.00000000000003},{"$f":"AT15*AT14*AL33","v":0}]
[null,null,"Base Asphalt (HL8)",{"$f":"180/2.41","v":74.688796680497916},"cu.m",{"$f":"F16*F14*D34","v":0},{"$f":"G16*G14*D34","v":0},{"$f":"H16*H14*D34","v":0},{"$f":"I16*I14*D34","v":0},{"$f":"J16*J14*D34","v":0},{"$f":"K16*K14*D34","v":0},{"$f":"L16*L14*D34","v":0},null,null,null,null,null,null,null,null,null,null,null,150,null,{"$f":"Z16*Z14*X34","v":0},{"$f":"AA16*AA14*X34","v":0},{"$f":"AB16*AB14*X34","v":0},{"$f":"AC16*AC14*X34","v":0},{"$f":"AD16*AD14*X34","v":0},{"$f":"AE16*AE14*X34","v":0},{"$f":"AF16*AF14*X34","v":0},null,null,null,null,null,200,null,{"$f":"AN16*AN14*AL34","v":60.000000000000007},{"$f":"AO16*AO14*AL34","v":85.000000000000014},{"$f":"AP16*AP14*AL34","v":85.000000000000014},{"$f":"AQ16*AQ14*AL34","v":127.49999999999999},{"$f":"AR16*AR14*AL34","v":195},{"$f":"AS16*AS14*AL34","v":210},{"$f":"AT16*AT14*AL34","v":0}]
[null,null,"Granular \"A\"",{"$f":"70/2.41","v":29.045643153526971},"cu.m",{"$f":"F17*F14*D35","v":28.319502074688799},{"$f":"G17*G14*D35","v":30.207468879668049},{"$f":"H17*H14*D35","v":42.668049792531122},{"$f":"I17*I14*D35","v":54.373443983402495},{"$f":"J17*J14*D35","v":52.863070539419091},{"$f":"K17*K14*D35","v":0},{"$f":"L17*L14*D35","v":0},null,null,null,null,null,null,null,null,null,null,null,70,null,{"$f":"Z17*Z14*X35","v":94.499999999999986},{"$f":"AA17*AA14*X35","v":125.99999999999999},{"$f":"AB17*AB14*X35","v":94.499999999999986},{"$f":"AC17*AC14*X35","v":94.499999999999986},{"$f":"AD17*AD14*X35","v":0},{"$f":"AE17*AE14*X35","v":0},{"$f":"AF17*AF14*X35","v":0},null,null,null,null,null,52,null,{"$f":"AN17*AN14*AL35","v":46.8},{"$f":"AO17*AO14*AL35","v":66.3},{"$f":"AP17*AP14*AL35","v":66.3},{"$f":"AQ17*AQ14*AL35","v":66.3},{"$f":"AR17*AR14*AL35","v":101.39999999999999},{"$f":"AS17*AS14*AL35","v":109.2},{"$f":"AT17*AT14*AL35","v":0}]
[null,null,"Granular \"B\"",{"$f":"40/2.41","v":16.597510373443981},"cu.m",{"$f":"F18*F14*D36","v":28.630705394190869},{"$f":"G18*G14*D36","v":30.539419087136928},{"$f":"H18*H14*D36","v":43.136929460580909},{"$f":"I18*I14*D36","v":54.97095435684647},{"$f":"J18*J14*D36","v":69.709543568464724},{"$f":"K18*K14*D36","v":0},{"$f":"L18*L14*D36","v":0},null,null,null,null,null,null,null,null,null,null,null,35,null,{"$f":"Z18*Z14*X36","v":188.99999999999997},{"$f":"AA18*AA14*X36","v":251.99999999999997},{"$f":"AB18*AB14*X36","v":188.99999999999997},{"$f":"AC18*AC14*X36","v":188.99999999999997},{"$f":"AD18*AD14*X36","v":0},{"$f":"AE18*AE14*X36","v":0},{"$f":"AF18*AF14*X36","v":0},null,null,null,null,null,45,null,{"$f":"AN18*AN14*AL36","v":80.999999999999986},{"$f":"AO18*AO14*AL36","v":114.74999999999999},{"$f":"AP18*AP14*AL36","v":191.25},{"$f":"AQ18*AQ14*AL36","v":191.25},{"$f":"AR18*AR14*AL36","v":292.5},{"$f":"AS18*AS14*AL36","v":315},{"$f":"AT18*AT14*AL36","v":0}]
[null,null,"Concrete sidewalk",165,"sq.m",{"$f":"F19*D37","v":0},{"$f":"G19*D37","v":247.5},{"$f":"H19*D37","v":247.5},{"$f":"I19*D37","v":247.5},{"$f":"J19*D37","v":247.5},{"$f":"K19*D37","v":0},{"$f":"L19*D37","v":0},null,null,null,null,null,null,null,null,null,null,null,125,null,{"$f":"Z19*X37","v":0},{"$f":"AA19*X37","v":225},{"$f":"AB19*X37","v":0},{"$f":"AC19*X37","v":0},{"$f":"AD19*X37","v":0},{"$f":"AE19*X37","v":0},{"$f":"AF19*X37","v":0},null,null,null,null,null,45,null,{"$f":"AN19*AL37","v":0},{"$f":"AO19*AL37","v":67.5},{"$f":"AP19*AL37","v":135},{"$f":"AQ19*AL37","v":135},{"$f":"AR19*AL37","v":135},{"$f":"AS19*AL37","v":135},{"$f":"AT19*AL37","v":0}]
[null,null,"Unit Paver ",135,"sq.m",{"$f":"F20*D38","v":0},{"$f":"G20*D38","v":0},{"$f":"H20*D38","v":0},{"$f":"I20*D38","v":0},{"$f":"J20*D38","v":0},{"$f":"K20*D38","v":0},{"$f":"L20*D38","v":0},null,null,null,null,null,null,null,null,null,null,null,50,null,{"$f":"Z20*X38","v":0},{"$f":"AA20*X38","v":0},{"$f":"AB20*X38","v":0},{"$f":"AC20*X38","v":90},{"$f":"AD20*X38","v":0},{"$f":"AE20*X38","v":0},{"$f":"AF20*X38","v":0},null,null,null,null,null,60,null,{"$f":"AN20*AL38","v":0},{"$f":"AO20*AL38","v":0},{"$f":"AP20*AL38","v":0},{"$f":"AQ20*AL38","v":0},{"$f":"AR20*AL38","v":0},{"$f":"AS20*AL38","v":0},{"$f":"AT20*AL38","v":0}]
[null,null,"Curb and Gutter",230,"m",{"$f":"D39*F21","v":0},{"$f":"D39*G21","v":460},{"$f":"D39*H21","v":460},{"$f":"D39*I21","v":460},{"$f":"D39*J21","v":460},{"$f":"D39*K21","v":0},{"$f":"D39*L21","v":0},null,null,null,null,null,null,null,null,null,null,null,18,null,{"$f":"X39*Z21","v":36},{"$f":"X39*AA21","v":36},{"$f":"X39*AB21","v":36},{"$f":"X39*AC21","v":36},{"$f":"X39*AD21","v":0},{"$f":"X39*AE21","v":0},{"$f":"X39*AF21","v":0},null,null,null,null,null,85,null,{"$f":"AL39*AN21","v":170},{"$f":"AL39*AO21","v":170},{"$f":"AL39*AP21","v":170},{"$f":"AL39*AQ21","v":170},{"$f":"AL39*AR21","v":340},{"$f":"AL39*AS21","v":340},{"$f":"AL39*AT21","v":0}]
[null,null,"Stop and Street Signs",500,"ea",{"$f":"IF(F22 = 0,0,1/F22*$D40)","v":6.25},9.0909090909090899,9.0909090909090899,11.111111111111111,33.333333333333336,0,0,null,null,null,null,null,null,null,null,null,null,null,400,null,{"$f":"1/Z22*X40","v":4},{"$f":"1/AA22*X40","v":4},{"$f":"1/AB22*X40","v":4},{"$f":"1/AC22*X40","v":4},{"$f":"1/AD22*X40","v":{"$error":"#DIV/0!"}},{"$f":"1/AE22*X40","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(1/AF22*X40,0)","v":0},null,null,null,null,null,320,null,{"$f":"1/AN22*AL40","v":0.96969696969696972},{"$f":"1/AO22*AL40","v":0.96969696969696972},{"$f":"1/AP22*AL40","v":0.96969696969696972},{"$f":"1/AQ22*AL40","v":0.96969696969696972},{"$f":"1/AR22*AL40","v":0.96969696969696972},{"$f":"1/AS22*AL40","v":0.96969696969696972},{"$f":"IFERROR(1/AT22*AL40,0)","v":0}]
[null,null,"Streetlights",7500,"ea",{"$f":"IF(F23 = 0,0,$D41/F23*F24)","v":125},166.66666666666666,250,250,250,0,0,"F","Utility capital costs ",null,null,null,null,null,null,null,null,null,5300,null,{"$f":"X41/Z23*Z24","v":106},{"$f":"X41/AA23*AA24","v":106},{"$f":"X41/AB23*AB24","v":106},{"$f":"X41/AC23*AC24","v":106},{"$f":"X41/AD23*AD24","v":{"$error":"#DIV/0!"}},{"$f":"X41/AE23*AE24","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(X41/AF23*AF24,0)","v":0},null,null,null,null,null,10000,null,{"$f":"AL41/AN23*AN24","v":333.33333333333331},{"$f":"AL41/AO23*AO24","v":333.33333333333331},{"$f":"AL41/AP23*AP24","v":333.33333333333331},{"$f":"AL41/AQ23*AQ24","v":333.33333333333331},{"$f":"AL41/AR23*AR24","v":333.33333333333331},{"$f":"AL41/AS23*AS24","v":333.33333333333331},{"$f":"IFERROR(AL41/AT23*AT24,0)","v":0}]
[null,null,"Topsoil & Sod",8,"sq.m",{"$f":"(F13-F14-F19-F20)*D42","v":100},{"$f":"(G13-G14-G19-G20)*D42","v":84},{"$f":"(H13-H14-H19-H20)*D42","v":57.599999999999994},{"$f":"(I13-I14-I19-I20)*D42","v":56.8},{"$f":"(J13-J14-J19-J20)*D42","v":76},{"$f":"(K13-K14-K19-K20)*D42","v":64},{"$f":"(L13-L14-L19-L20)*D42","v":0},null,"assumed to be carried ",null,null,null,null,null,null,null,null,null,12,null,{"$f":"(Z13-Z14-Z19-Z20)*X42","v":132},{"$f":"(AA13-AA14-AA19-AA20)*X42","v":74.400000000000006},{"$f":"(AB13-AB14-AB19-AB20)*X42","v":132},{"$f":"(AC13-AC14-AC19-AC20)*X42","v":110.39999999999999},{"$f":"(AD13-AD14-AD19-AD20)*X42","v":0},{"$f":"(AE13-AE14-AE19-AE20)*X42","v":0},{"$f":"(AF13-AF14-AF19-AF20)*X42","v":0},null,null,null,null,null,12,null,{"$f":"(AN13-AN14-AN19-AN20)*AL42","v":18},{"$f":"(AO13-AO14-AO19-AO20)*AL42","v":60},{"$f":"(AP13-AP14-AP19-AP20)*AL42","v":78},{"$f":"(AQ13-AQ14-AQ19-AQ20)*AL42","v":102},{"$f":"(AR13-AR14-AR19-AR20)*AL42","v":120},{"$f":"(AS13-AS14-AS19-AS20)*AL42","v":198},{"$f":"(AT13-AT14-AT19-AT20)*AL42","v":0}]
[null,null,"Street Trees",500,"ea",0,{"$f":"IF(ISERROR(D43/G25*2),0,D43/G25*2)","v":66.666666666666671},{"$f":"IF(ISERROR(D43/H25*2),0,D43/H25*2)","v":66.666666666666671},{"$f":"IF(ISERROR(D43/I25*2),0,D43/I25*2)","v":66.666666666666671},{"$f":"IF(ISERROR(D43/J25*2),0,D43/J25*2)","v":66.666666666666671},{"$f":"IF(ISERROR(D43/K25*2),0,D43/K25*2)","v":0},{"$f":"IF(ISERROR(D43/L25*2),0,D43/L25*2)","v":0},null,"by private utility companies.",null,null,null,null,null,null,null,null,null,600,null,0,{"$f":"IF(ISERROR(X43/AA25*2),0,X43/AA25*2)","v":0},{"$f":"IF(ISERROR(X43/AB25*2),0,X43/AB25*2)","v":0},{"$f":"IF(ISERROR(X43/AC25*2),0,X43/AC25*2)","v":0},{"$f":"IF(ISERROR(X43/AD25*2),0,X43/AD25*2)","v":0},{"$f":"IF(ISERROR(X43/AE25*2),0,X43/AE25*2)","v":0},{"$f":"IF(ISERROR(X43/AF25*2),0,X43/AF25*2)","v":0},null,null,null,null,null,500,null,0,{"$f":"IF(ISERROR(AL43/AO25*2),0,AL43/AO25*2)","v":0},{"$f":"IF(ISERROR(AL43/AP25*2),0,AL43/AP25*2)","v":0},{"$f":"IF(ISERROR(AL43/AQ25*2),0,AL43/AQ25*2)","v":0},{"$f":"IF(ISERROR(AL43/AR25*2),0,AL43/AR25*2)","v":0},{"$f":"IF(ISERROR(AL43/AS25*2),0,AL43/AS25*2)","v":0},{"$f":"IF(ISERROR(AL43/AT25*2),0,AL43/AT25*2)","v":0}]
[null,null,"Other costs not covered in above categories","ROAD COSTSOther costs not covered in above categoriesType 6","m",0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"$A$27&$C44&F$30","v":"ROAD COSTSOther costs not covered in above categoriesType 1"},"ROAD COSTSOther costs not covered in above categoriesType 2","ROAD COSTSOther costs not covered in above categoriesType 3","ROAD COSTSOther costs not covered in above categoriesType 4","ROAD COSTSOther costs not covered in above categoriesType 5","ROAD COSTSOther costs not covered in above categoriesType 6","ROAD COSTSOther costs not covered in above categoriesType 7",{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S44,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(T44,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(U44,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(V44,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(W44,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(X44,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(Y44,Data!$35:$35,0))","v":0},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S44,INDIRECT($AG$5&$AG$3),0))","v":"Data!$HK$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(T44,INDIRECT($AG$5&$AG$3),0))","v":"Data!$HL$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(U44,INDIRECT($AG$5&$AG$3),0))","v":"Data!$HM$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(V44,INDIRECT($AG$5&$AG$3),0))","v":"Data!$HN$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(W44,INDIRECT($AG$5&$AG$3),0))","v":"Data!$HO$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(X44,INDIRECT($AG$5&$AG$3),0))","v":"Data!$HP$7"},{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(Y44,INDIRECT($AG$5&$AG$3),0))","v":"Data!$HQ$7"},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S44,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(T44,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(U44,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(V44,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(W44,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(X44,Data!$35:$35,0))","v":0},{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(Y44,Data!$35:$35,0))","v":0}]
[null,null,"Total",null,"-",{"$f":"SUM(F32:F44)","v":641.70651452282164},1450.0965245819189,1586.2396089525964,1675.8267404333794,1878.7014937759336,211.60000000000002,0]
[]
["USER COMMENTS"]
[]
[null,1,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"RC \"&$A$47&$B49","v":"RC USER COMMENTS1"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P49,Data!$35:$35,0))","v":""},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(P49,INDIRECT($AG$5&$AG$3),0))","v":"Data!$UP$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P49,Data!$35:$35,0))","v":""}]
[null,2,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"RC \"&$A$47&$B50","v":"RC USER COMMENTS2"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P50,Data!$35:$35,0))","v":""},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(P50,INDIRECT($AG$5&$AG$3),0))","v":"Data!$UQ$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P50,Data!$35:$35,0))","v":""}]
[null,3,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"RC \"&$A$47&$B51","v":"RC USER COMMENTS3"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P51,Data!$35:$35,0))","v":""},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(P51,INDIRECT($AG$5&$AG$3),0))","v":"Data!$UR$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P51,Data!$35:$35,0))","v":""}]
[null,4,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"RC \"&$A$47&$B52","v":"RC USER COMMENTS4"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P52,Data!$35:$35,0))","v":""},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(P52,INDIRECT($AG$5&$AG$3),0))","v":"Data!$US$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P52,Data!$35:$35,0))","v":""}]
[null,5,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"RC \"&$A$47&$B53","v":"RC USER COMMENTS5"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(P53,Data!$35:$35,0))","v":""},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(P53,INDIRECT($AG$5&$AG$3),0))","v":"Data!$UT$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(P53,Data!$35:$35,0))","v":""}]

{"sheet":"HC","index":16,"n_rows":77,"n_cols":40,"rows_kept":77,"cut":false,"hidden":false,"merged":[[2,13,2,14],[5,6,5,13]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(ADDRESS(ROW(Data!$A$35),1,2),FIND(\"$\",ADDRESS(ROW(Data!$A$35),1,2)),100)&\":\"&MID(ADDRESS(ROW(Data!$A$35),1,2),FIND(\"$\",ADDRESS(ROW(Data!$A$35),1,2)),100)","v":"$35:$35"}]
["CAPITAL HOUSEHOLD COST CALCULATOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(P4,0,1)-1","v":-3},{"$f":"OFFSET(Q4,0,1)-1","v":-2},{"$f":"OFFSET(R4,0,1)-1","v":-1},0,{"$f":"OFFSET(T4,0,-1)+1","v":1},{"$f":"OFFSET(U4,0,-1)+1","v":2},{"$f":"OFFSET(V4,0,-1)+1","v":3},{"$f":"OFFSET(W4,0,-1)+1","v":4},5,6,{"$f":"COLUMN(Z4)-COLUMN($F4)","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN(AN4)-COLUMN($F4)","v":34}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(P1),3),LEN(ADDRESS(1,COLUMN(P1),3))-1)&\":\"&LEFT(ADDRESS(1,COLUMN(P1),3),LEN(ADDRESS(1,COLUMN(P1),3))-1)","v":"$P:$P"},{"$f":"LEFT(ADDRESS(1,COLUMN(Q1),3),LEN(ADDRESS(1,COLUMN(Q1),3))-1)&\":\"&LEFT(ADDRESS(1,COLUMN(Q1),3),LEN(ADDRESS(1,COLUMN(Q1),3))-1)","v":"$Q:$Q"},{"$f":"LEFT(ADDRESS(1,COLUMN(R1),3),LEN(ADDRESS(1,COLUMN(R1),3))-1)&\":\"&LEFT(ADDRESS(1,COLUMN(R1),3),LEN(ADDRESS(1,COLUMN(R1),3))-1)","v":"$R:$R"},"$S:$S","$T:$T","$U:$U","$V:$V","$W:$W","$X:$X","$Y:$Y",null,null,null,null,null,null,null,"Data!"]
["F",null,"Current Scenario:",{"$f":"Data_Scenario_Active_Label","v":"#0 - <<Default Scenario>>"},null,null,"\n\n"]
["WASTEWATER TREATMENT"]
[]
[null,null,null,null,"Replacement / Capital Value of Existing Assets ($)",0,null,"F","Capital value or replacement cost of shared assets in the community or catchment area",null,null,null,null,null,null,null,null,null,{"$f":"A$7&LEFT(E9,SEARCH(\" (\",E9,1)-1)","v":"WASTEWATER TREATMENTReplacement / Capital Value of Existing Assets"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S9,Data!$35:$35,0))","v":0},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S9,INDIRECT($AG$5&$AG$3),0))","v":"Data!$FR$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S9,Data!$35:$35,0))","v":0}]
[]
[null,null,null,null,"Existing Households Serviced (hh)",10000,null,"F","The total number of existing households in the community or catchment area benefitting from the assets / service",null,null,null,null,null,null,null,null,null,{"$f":"A$7&LEFT(E11,SEARCH(\" (\",E11,1)-1)","v":"WASTEWATER TREATMENTExisting Households Serviced"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S11,Data!$35:$35,0))","v":10000},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S11,INDIRECT($AG$5&$AG$3),0))","v":"Data!$FS$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S11,Data!$35:$35,0))","v":10000}]
[]
[null,null,null,null,"Capital Value of New / Expansions Triggered ($)",0,null,"F","Capital cost for expansions or additional construction triggered by development scenario",null,null,null,null,null,null,null,null,null,{"$f":"A$7&LEFT(E13,SEARCH(\" (\",E13,1)-1)","v":"WASTEWATER TREATMENTCapital Value of New / Expansions Triggered"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S13,Data!$35:$35,0))","v":0},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S13,INDIRECT($AG$5&$AG$3),0))","v":"Data!$FT$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S13,Data!$35:$35,0))","v":0}]
[]
[null,null,null,null,"Additional Households from Development (hh)",{"$f":"DC!$G$41","v":5430},null,"F","The total number of additional households in the development benefitting from the assets / service"]
[]
[null,null,null,null,"Total Capital Cost ($/household)",{"$f":"(F9+F13)/(F11+F15)","v":0}]
[]
["POTABLE WATER TREATMENT"]
[]
[null,null,null,null,"Replacement / Capital Value of Existing Assets ($)",0,null,"F","Capital value or replacement cost of assets in the community or catchment area",null,null,null,null,null,null,null,null,null,{"$f":"A$19&LEFT(E21,SEARCH(\" (\",E21,1)-1)","v":"POTABLE WATER TREATMENTReplacement / Capital Value of Existing Assets"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S21,Data!$35:$35,0))","v":0},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S21,INDIRECT($AG$5&$AG$3),0))","v":"Data!$FU$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S21,Data!$35:$35,0))","v":0}]
[]
[null,null,null,null,"Existing Households Serviced (hh)",10000,null,"F","The total number of existing households in the community or catchment area benefitting from the assets / service",null,null,null,null,null,null,null,null,null,{"$f":"A$19&LEFT(E23,SEARCH(\" (\",E23,1)-1)","v":"POTABLE WATER TREATMENTExisting Households Serviced"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S23,Data!$35:$35,0))","v":10000},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S23,INDIRECT($AG$5&$AG$3),0))","v":"Data!$FV$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S23,Data!$35:$35,0))","v":10000}]
[]
[null,null,null,null,"Capital Value of New / Expansions Triggered ($)",0,null,"F","Capital cost for expansions or additional construction triggered by development scenario",null,null,null,null,null,null,null,null,null,{"$f":"A$19&LEFT(E25,SEARCH(\" (\",E25,1)-1)","v":"POTABLE WATER TREATMENTCapital Value of New / Expansions Triggered"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S25,Data!$35:$35,0))","v":0},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S25,INDIRECT($AG$5&$AG$3),0))","v":"Data!$FW$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S25,Data!$35:$35,0))","v":0}]
[]
[null,null,null,null,"Additional Households from Development (hh)",{"$f":"DC!$G$41","v":5430},null,"F","The total number of additional households in the development benefitting from the assets / service"]
[]
[null,null,null,null,"Total Capital Cost ($/household)",{"$f":"(F21+F25)/(F23+F27)","v":0}]
[]
["PARKS & OPEN SPACE"]
[]
[null,null,null,null,"Replacement / Capital Value of Existing Assets ($)",500000,null,"F","Capital value or replacement cost of assets in the community or catchment area",null,null,null,null,null,null,null,null,null,{"$f":"A$31&LEFT(E33,SEARCH(\" (\",E33,1)-1)","v":"PARKS & OPEN SPACEReplacement / Capital Value of Existing Assets"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S33,Data!$35:$35,0))","v":500000},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S33,INDIRECT($AG$5&$AG$3),0))","v":"Data!$FX$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S33,Data!$35:$35,0))","v":500000}]
[]
[null,null,null,null,"Existing Households Serviced (hh)",10000,null,"F","The total number of existing households in the community or catchment area benefitting from the assets / service",null,null,null,null,null,null,null,null,null,{"$f":"A$31&LEFT(E35,SEARCH(\" (\",E35,1)-1)","v":"PARKS & OPEN SPACEExisting Households Serviced"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S35,Data!$35:$35,0))","v":10000},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S35,INDIRECT($AG$5&$AG$3),0))","v":"Data!$FY$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S35,Data!$35:$35,0))","v":10000}]
[]
[null,null,null,null,"Capital Value of New / Expansions Triggered ($)",15000,null,"F","Capital cost for expansions or additional construction triggered by development scenario",null,null,null,null,null,null,null,null,null,{"$f":"A$31&LEFT(E37,SEARCH(\" (\",E37,1)-1)","v":"PARKS & OPEN SPACECapital Value of New / Expansions Triggered"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S37,Data!$35:$35,0))","v":15000},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S37,INDIRECT($AG$5&$AG$3),0))","v":"Data!$FZ$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S37,Data!$35:$35,0))","v":15000}]
[]
[null,null,null,null,"Additional Households from Development (hh)",{"$f":"DC!$G$41","v":5430},null,"F","The total number of additional households in the development benefitting from the assets / service"]
[]
[null,null,null,null,"Total Capital Cost ($/household)",{"$f":"(F33+F37)/(F35+F39)","v":33.376539209332471}]
[]
["COMMUNITY FACILITIES"]
[]
[null,null,null,null,"Replacement / Capital Value of Existing Assets ($)",0,null,"F","Capital value or replacement cost of assets in the community or catchment area",null,null,null,null,null,null,null,null,null,{"$f":"A$43&LEFT(E45,SEARCH(\" (\",E45,1)-1)","v":"COMMUNITY FACILITIESReplacement / Capital Value of Existing Assets"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S45,Data!$35:$35,0))","v":0},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S45,INDIRECT($AG$5&$AG$3),0))","v":"Data!$GA$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S45,Data!$35:$35,0))","v":0}]
[]
[null,null,null,null,"Existing Households Serviced (hh)",10000,null,"F","The total number of existing households in the community or catchment area benefitting from the assets / service",null,null,null,null,null,null,null,null,null,{"$f":"A$43&LEFT(E47,SEARCH(\" (\",E47,1)-1)","v":"COMMUNITY FACILITIESExisting Households Serviced"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S47,Data!$35:$35,0))","v":10000},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S47,INDIRECT($AG$5&$AG$3),0))","v":"Data!$GB$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S47,Data!$35:$35,0))","v":10000}]
[]
[null,null,null,null,"Capital Value of New / Expansions Triggered ($)",0,null,"F","Capital cost for expansions or additional construction triggered by development scenario",null,null,null,null,null,null,null,null,null,{"$f":"A$43&LEFT(E49,SEARCH(\" (\",E49,1)-1)","v":"COMMUNITY FACILITIESCapital Value of New / Expansions Triggered"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S49,Data!$35:$35,0))","v":0},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S49,INDIRECT($AG$5&$AG$3),0))","v":"Data!$GC$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S49,Data!$35:$35,0))","v":0}]
[]
[null,null,null,null,"Additional Households from Development (hh)",{"$f":"DC!$G$41","v":5430},null,"F","The total number of additional households in the development benefitting from the assets / service"]
[]
[null,null,null,null,"Total Capital Cost ($/household)",{"$f":"(F45+F49)/(F47+F51)","v":0}]
[]
["FIRE PROTECTION"]
[]
[null,null,null,null,"Replacement / Capital Value of Existing Assets ($)",580000,null,"F","Capital value or replacement cost of assets in the community or catchment area",null,null,null,null,null,null,null,null,null,{"$f":"A$55&LEFT(E57,SEARCH(\" (\",E57,1)-1)","v":"FIRE PROTECTIONReplacement / Capital Value of Existing Assets"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S57,Data!$35:$35,0))","v":580000},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S57,INDIRECT($AG$5&$AG$3),0))","v":"Data!$GD$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S57,Data!$35:$35,0))","v":580000}]
[]
[null,null,null,null,"Existing Households Serviced (hh)",10000,null,"F","The total number of existing households in the community or catchment area benefitting from the assets / service",null,null,null,null,null,null,null,null,null,{"$f":"A$55&LEFT(E59,SEARCH(\" (\",E59,1)-1)","v":"FIRE PROTECTIONExisting Households Serviced"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S59,Data!$35:$35,0))","v":10000},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S59,INDIRECT($AG$5&$AG$3),0))","v":"Data!$GE$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S59,Data!$35:$35,0))","v":10000}]
[]
[null,null,null,null,"Capital Value of New / Expansions Triggered ($)",40000,null,"F","Capital cost for expansions or additional construction triggered by development scenario",null,null,null,null,null,null,null,null,null,{"$f":"A$55&LEFT(E61,SEARCH(\" (\",E61,1)-1)","v":"FIRE PROTECTIONCapital Value of New / Expansions Triggered"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S61,Data!$35:$35,0))","v":40000},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S61,INDIRECT($AG$5&$AG$3),0))","v":"Data!$GF$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S61,Data!$35:$35,0))","v":40000}]
[]
[null,null,null,null,"Additional Households from Development (hh)",{"$f":"DC!$G$41","v":5430},null,"F","The total number of additional households in the development benefitting from the assets / service"]
[]
[null,null,null,null,"Total Capital Cost ($/household)",{"$f":"(F57+F61)/(F59+F63)","v":40.181464679196374}]
[]
["POLICE SERVICE"]
[]
[null,null,null,null,"Replacement / Capital Value of Existing Assets ($)",300000,null,"F","Capital value or replacement cost of assets in the community or catchment area",null,null,null,null,null,null,null,null,null,{"$f":"A$67&LEFT(E69,SEARCH(\" (\",E69,1)-1)","v":"POLICE SERVICEReplacement / Capital Value of Existing Assets"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S69,Data!$35:$35,0))","v":300000},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S69,INDIRECT($AG$5&$AG$3),0))","v":"Data!$GG$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S69,Data!$35:$35,0))","v":300000}]
[]
[null,null,null,null,"Existing Households Serviced (hh)",10000,null,"F","The total number of existing households in the community or catchment area benefitting from the assets / service",null,null,null,null,null,null,null,null,null,{"$f":"A$67&LEFT(E71,SEARCH(\" (\",E71,1)-1)","v":"POLICE SERVICEExisting Households Serviced"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S71,Data!$35:$35,0))","v":10000},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S71,INDIRECT($AG$5&$AG$3),0))","v":"Data!$GH$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S71,Data!$35:$35,0))","v":10000}]
[]
[null,null,null,null,"Capital Value of New / Expansions Triggered ($)",20000,null,"F","Capital cost for expansions or additional construction triggered by development scenario",null,null,null,null,null,null,null,null,null,{"$f":"A$67&LEFT(E73,SEARCH(\" (\",E73,1)-1)","v":"POLICE SERVICECapital Value of New / Expansions Triggered"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,ROW(Data!$A$7),MATCH(S73,Data!$35:$35,0))","v":20000},null,null,null,null,null,null,{"$f":"$AG$5&ADDRESS(ROW(Data!$A$7),MATCH(S73,INDIRECT($AG$5&$AG$3),0))","v":"Data!$GI$7"},null,null,null,null,null,null,{"$f":"INDEX(Data!$1:$1048576,Data_Scenario_Current_RefScenario_Row,MATCH(S73,Data!$35:$35,0))","v":20000}]
[]
[null,null,null,null,"Additional Households from Development (hh)",{"$f":"DC!$G$41","v":5430},null,"F","The total number of additional households in the development benefitting from the assets / service"]
[]
[null,null,null,null,"Total Capital Cost ($/household)",{"$f":"(F69+F73)/(F71+F75)","v":20.738820479585225}]

{"sheet":"NOTES","index":17,"n_rows":58,"n_cols":4,"rows_kept":58,"cut":false,"hidden":false,"merged":[[56,1,56,12],[57,1,57,12],[51,1,51,12],[52,1,52,12],[53,1,53,12],[54,1,54,12],[55,1,55,12],[46,1,46,12],[47,1,47,12],[48,1,48,12],[49,1,49,12],[50,1,50,12],[41,1,41,12],[42,1,42,12],[43,1,43,12],[44,1,44,12],[45,1,45,12],[36,1,36,12],[37,1,37,12],[38,1,38,12],[39,1,39,12],[40,1,40,12],[31,1,31,12],[32,1,32,12],[33,1,33,12],[34,1,34,12],[35,1,35,12],[26,1,26,12],[27,1,27,12],[28,1,28,12],[29,1,29,12],[30,1,30,12],[21,1,21,12],[22,1,22,12],[23,1,23,12],[24,1,24,12],[25,1,25,12],[16,1,16,12],[17,1,17,12],[18,1,18,12],[19,1,19,12],[20,1,20,12],[11,1,11,12],[12,1,12,12],[13,1,13,12],[14,1,14,12],[15,1,15,12],[2,13,2,14],[0,0,1,0],[8,1,8,12],[9,1,9,12],[10,1,10,12]]}
[]
[]
[]
["Step 9: USER COMMENTS"]
[]
["F",null,"Current Scenario:",{"$f":"Data_Scenario_Active_Label","v":"#0 - <<Default Scenario>>"}]
["Step"]
[]
["Road Cost Calculator","False"]
["Development Characteristics","Trunk values seem too high (2,500, 0, 5,500, 0) - review. Values set to 0 per LS' comment"]
[null,"Robinson Road length changed to 75m (50%)"]
[null,false]
[null,false]
[null,false]
[null,false]
[null,false]
[null,false]
[null,false]
[null,false]
["Allocation of Costs","Storm Water Ponds"]
[null,"Storm Sewer Collection Network (regional trunks)"]
[null,"Parks and Open Space"]
[null,false]
[null,false]
[null,false]
[null,false]
[null,false]
[null,false]
[null,false]
[null,false]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]