{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Input","Summary","EAR_Map","Populate DCN","Headworks","Reserves","Roading","EAR","Calculation Links","Policy Inputs","Validation Lists","Version History"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":1,"defined_names":329,"comments":4,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Input","index":0,"n_rows":80,"n_cols":9,"rows_kept":80,"cut":false,"hidden":false,"merged":[[21,1,21,3],[41,1,41,3]]}
[]
[]
[]
[]
[]
[]
[null,"Consent No.",null,{"$f":"IF(Consent_Number=\"\",\"Please enter consent number\",\"\")","v":"Please enter consent number"}]
[]
[null,"Location",null,{"$f":"IF(Location=\"\",\"Please enter location\",\"\")","v":"Please enter location"}]
[]
[null,"Consent Lodged Date ","2018-07-01",{"$f":"IF(Consent_Lodged_Date=\"\",\"Please enter date\",IF(Consent_Lodged_Date<'Policy Inputs'!$CA$12,\"Date cannot be before 2/04/2007\",\"\"))","v":""}]
[]
[null,"Consent Granted Date","2018-07-01",{"$f":"IF(Consent_Granted_Date=\"\",\"Please enter date\",IF(Consent_Granted_Date<'Policy Inputs'!$BZ$14,\"Date cannot be before 1/07/2007\",\"\"))","v":""}]
[]
[null,"Policy Year",{"$f":"Policy_Year_Calculation","v":"2018/19"}]
[]
[null,"Policy for Credits",null,{"$f":"IF(Credits_PolicyYear_Input=\"\",\"Please enter policy year\",\"\")","v":"Please enter policy year"}]
[]
[null,"GST Rate",0.15,{"$f":"IF(GST=\"\",\"Please enter GST rate\",\"\")","v":""}]
[]
[null,"Greenfields or Brownfields",null,{"$f":"IF(Field_Type=\"\",\"Please enter Greenfields or Brownfields\",\"\")","v":"Please enter Greenfields or Brownfields"}]
[null,"* See The Reserve Land Contribution section of the DCFC Policy that defines Greenfield/Brownfield. This tool uses the Urban land values to calculate the Reserve Land contribution."]
[null,"Urban or Township",{"$f":"IF(Field_Type='Policy Inputs'!$CB$41,VLOOKUP(Location,'Calculation Links'!$AN$5:$AO$21,2,FALSE),\"\")","v":""},{"$f":"IFERROR(IF(Consent_Number=\"\",\"\",IF(VLOOKUP(Policy_Year_Input,ResLand_Input,4,0)=\"input\",\"\",IF(Field_Type=\"Brownfields\",\"Entry not required\",IF(AND(Field_Type=\"Greenfields\",Urban_Town=\"\")=TRUE,\"Please enter Urban or Township\",IF(OR(Urban_Town=\"Urban\",Urban_Town=\"Township\")=TRUE,\"\",\"\"))))),\"\")","v":""}]
[]
[null,"Number of Land Uses",null,{"$f":"IF(Number_Land_Uses=\"\",\"Enter No. of Land Uses\",\"\")","v":"Enter No. of Land Uses"}]
[]
["Pre Development/Subdivision Demand (Credits)",null,"1st Land Use:",null,"2nd Land Use:",null,"3rd Land Use:",null,"4th Land Use:"]
[]
[null,"Existing Land Use:"]
[null,{"$f":"IF(OR(Land_Use_Category_1=\"mixed use accommodation\",Land_Use_Category_2=\"mixed use accommodation\",Land_Use_Category_3=\"mixed use accommodation\",Land_Use_Category_4=\"mixed use accommodation\")=TRUE,\"Please ensure credits are treated correctly for a conversion to Mixed Use Accommodation.\",\"\")","v":""},{"$f":"IF(C29=\"\",\"Please enter existing land use\",\"\")","v":"Please enter existing land use"},null,{"$f":"IF(E29=\"\",\"Please enter existing land use\",\"\")","v":"Please enter existing land use"},null,{"$f":"IF(G29=\"\",\"Please enter existing land use\",\"\")","v":"Please enter existing land use"},null,{"$f":"IF(I29=\"\",\"Please enter existing land use\",\"\")","v":"Please enter existing land use"}]
[null,"Existing No. of Residential Units:"]
[null,null,{"$f":"IF(AND(OR(C29=\"Residential\",C29=\"Country Dwelling\",C29=\"Primary Industry\",C29=\"Mixed Use Accommodation\",C29=\"Mixed Use Commercial\",C29=\"Retirement Units\"),C31=\"\"),\"Please enter number of residential units\",\"\")","v":""},null,{"$f":"IF(AND(OR(E29=\"Residential\",E29=\"Country Dwelling\",E29=\"Primary Industry\",E29=\"Mixed Use Accommodation\",E29=\"Mixed Use Commercial\"),E31=\"\"),\"Please enter number of residential units\",\"\")","v":""},null,{"$f":"IF(AND(OR(G29=\"Residential\",G29=\"Country Dwelling\",G29=\"Primary Industry\",G29=\"Mixed Use Accommodation\",G29=\"Mixed Use Commercial\"),G31=\"\"),\"Please enter number of residential units\",\"\")","v":""},null,{"$f":"IF(AND(OR(I29=\"Residential\",I29=\"Country Dwelling\",I29=\"Primary Industry\",I29=\"Mixed Use Accommodation\",I29=\"Mixed Use Commercial\"),I31=\"\"),\"Please enter number of residential units\",\"\")","v":""}]
[null,"Existing GFA:"]
[null,"Existing Site Area:"]
[null,null,{"$f":"IF(OR(C29=\"Residential\",C29=\"Country Dwelling\",C29=\"Retirement Units\"),\"\",IF(C29=\"Primary Industry\",IF(C34=0,\"Please enter site area in square metres\",\"\"),IF(SUM(C33:C34)=0,\"Please enter GFA (if known) or site area\",\"\")))","v":"Please enter GFA (if known) or site area"},null,{"$f":"IF(OR(E29=\"Residential\",E29=\"Country Dwelling\"),\"\",IF(E29=\"Primary Industry\",IF(E34=0,\"Please enter site area in square metres\",\"\"),IF(SUM(E33:E34)=0,\"Please enter GFA (if known) or site area\",\"\")))","v":"Please enter GFA (if known) or site area"},null,{"$f":"IF(OR(G29=\"Residential\",G29=\"Country Dwelling\"),\"\",IF(G29=\"Primary Industry\",IF(G34=0,\"Please enter site area in square metres\",\"\"),IF(SUM(G33:G34)=0,\"Please enter GFA (if known) or site area\",\"\")))","v":"Please enter GFA (if known) or site area"},null,{"$f":"IF(OR(I29=\"Residential\",I29=\"Country Dwelling\"),\"\",IF(I29=\"Primary Industry\",IF(I34=0,\"Please enter site area in square metres\",\"\"),IF(SUM(I33:I34)=0,\"Please enter GFA (if known) or site area\",\"\")))","v":"Please enter GFA (if known) or site area"}]
[null,null,null,null,{"$f":"IF(E29=\"Primary Industry\",IF(E34=0,\"Please enter Site Area in square metres\",\"\"),\"\")","v":""},null,{"$f":"IF(G29=\"Primary Industry\",IF(G34=0,\"Please enter Site Area in square metres\",\"\"),\"\")","v":""},null,{"$f":"IF(I29=\"Primary Industry\",IF(I34=0,\"Please enter Site Area in square metres\",\"\"),\"\")","v":""}]
[null,"Existing Impervious Surface Area:"]
[null,null,{"$f":"IF(OR(C29=\"Residential\",C29=\"Country Dwelling\",C29=\"Primary Industry\",C29=\"Retirement Units\"),\"\",IF(SUM(C37,C34)=0,\"Please enter ISA (if known) or site area\",\"\"))","v":"Please enter ISA (if known) or site area"},null,{"$f":"IF(OR(E29=\"Residential\",E29=\"Country Dwelling\",E29=\"Primary Industry\"),\"\",IF(SUM(E37,E34)=0,\"Please enter ISA (if known) or site area\",\"\"))","v":"Please enter ISA (if known) or site area"},null,{"$f":"IF(OR(G29=\"Residential\",G29=\"Country Dwelling\",G29=\"Primary Industry\"),\"\",IF(SUM(G37,G34)=0,\"Please enter ISA (if known) or site area\",\"\"))","v":"Please enter ISA (if known) or site area"},null,{"$f":"IF(OR(I29=\"Residential\",I29=\"Country Dwelling\",I29=\"Primary Industry\"),\"\",IF(SUM(I37,I34)=0,\"Please enter ISA (if known) or site area\",\"\"))","v":"Please enter ISA (if known) or site area"}]
[null,"Water Supply Credits Override:"]
[]
["Post Development/Subdivision Demand",null,"1st Land Use:",null,"2nd Land Use:",null,"3rd Land Use:",null,"4th Land Use:"]
[null,"The figures entered here should only be the new components added by a development or subdivision. For example: \n  *  if an existing residential lot is being subdivided into two lots, the 'Proposed Number of Residential Units' would just be 1 (i.e. the additional lot),\n  *  if a Residential Flat is being added to an existing dwelling, the dwelling can be excluded from these calculations."]
[null,"Subdivision or Development:",null,{"$f":"IF(Subdivision_Development=\"\",\"Enter Subdivision or Development\",\"\")","v":"Enter Subdivision or Development"}]
[]
[]
[null,"Proposed Land Use:",null,{"$f":"IF(C46=\"\",\"Please enter land use\",IF(C46=\"mixed use accommodation\",\"A Reserve Land contribution is not required for a conversion to Mixed Use Accommodation\",\"\"))","v":"Please enter land use"}]
[null,null,null,null,{"$f":"IF(E46=\"\",\"Please enter Land Use\",IF(E46=\"mixed use accommodation\",\"A Reserve Land contribution is not required for a conversion to Mixed Use Accommodation\",\"\"))","v":"Please enter Land Use"},null,{"$f":"IF(G46=\"\",\"Please enter Land Use\",IF(G46=\"mixed use accommodation\",\"A Reserve Land contribution is not required for a conversion to Mixed Use Accommodation\",\"\"))","v":"Please enter Land Use"},null,{"$f":"IF(I46=\"\",\"Please enter Land Use\",IF(I46=\"mixed use accommodation\",\"A Reserve Land contribution is not required for a conversion to Mixed Use Accommodation\",\"\"))","v":"Please enter Land Use"}]
[]
[null,"Proposed No. of Residential Units:",null,{"$f":"IF(Land_Use_Category_1=\"\",\"\",IF(AND(OR(Land_Use_Category_1=\"Residential\",Land_Use_Category_1=\"Country Dwelling\",Land_Use_Category_1=\"Retirement units\"),No_Res_Units_LU1=\"\"),\"Please enter proposed number of residential units\",IF(OR(Land_Use_Category_1=\"Residential Flat\",Land_Use_Category_1=\"Multi Unit Residential\"),\"Entry not required\",\"\")))","v":""}]
[null,null,null,null,{"$f":"IF(AND(OR(E46=\"Residential\",E46=\"Country Dwelling\",E46=\"Primary Industry\",E46=\"Mixed Use Accommodation\",E46=\"Mixed Use Commercial\"),E49=\"\"),\"Please enter number of residential units\",\"\")","v":""},null,{"$f":"IF(AND(OR(G46=\"Residential\",G46=\"Country Dwelling\",G46=\"Primary Industry\",G46=\"Mixed Use Accommodation\",G46=\"Mixed Use Commercial\"),G49=\"\"),\"Please enter number of residential units\",\"\")","v":""},null,{"$f":"IF(AND(OR(I46=\"Residential\",I46=\"Country Dwelling\",I46=\"Primary Industry\",I46=\"Mixed Use Accommodation\",I46=\"Mixed Use Commercial\"),I49=\"\"),\"Please enter number of residential units\",\"\")","v":""}]
[]
[null,"Is a Water Supply Contribution Required?","Required"]
[null,"Is a Wastewater Contribution Required?","Required"]
[null,"Is a Stormwater Contribution Required?","Required"]
[null,"Is a Reserve Improvements Contribution Required?","Required"]
[null,"Is a Community Facilities Contribution Required?","Required"]
[null,"Is a Reserve Land Contribution Required?","Required"]
[null,"Is a Roading Contribution Required?","Required"]
[]
[null,"Is an Eastern Access Road Contribution Required?",null,{"$f":"IF(Location=\"Queenstown\",\"Entry may be required-see EAR_Map\",IF(Location=\"Frankton FLats\",\"Entry may be required-see EAR_Map\",\"Entry not required\"))","v":"Entry not required"}]
[null,null,null,null,{"$f":"IF(OR(E52=\"\",E53=\"\",E54=\"\",E55=\"\",E56=\"\",E57=\"\",E58=\"\",E60=\"\")=TRUE,\"Are any of these contributions required?\",\"\")","v":"Are any of these contributions required?"},null,{"$f":"IF(OR(G52=\"\",G53=\"\",G54=\"\",G55=\"\",G56=\"\",G57=\"\",G58=\"\",G60=\"\")=TRUE,\"Are any of these contributions required?\",\"\")","v":"Are any of these contributions required?"},null,{"$f":"IF(OR(I52=\"\",I53=\"\",I54=\"\",I55=\"\",I56=\"\",I57=\"\",I58=\"\",I60=\"\")=TRUE,\"Are any of these contributions required?\",\"\")","v":"Are any of these contributions required?"}]
[]
[null,"Proposed GFA:",null,{"$f":"IF(OR(C46=\"\",C46=\"Residential\",C46=\"Country Dwelling\",C46=\"Primary Industry\",C46=\"Retirement Units\"),\"\",IF(SUM(C63)=0,\"Please enter GFA \",\"\"))","v":""}]
[null,null,null,null,{"$f":"IF(OR(E46=\"Residential\",E46=\"Country Dwelling\",E46=\"Primary Industry\"),\"\",IF(SUM(E63)=0,\"Please enter GFA (if known)\",\"\"))","v":"Please enter GFA (if known)"},null,{"$f":"IF(OR(G46=\"Residential\",G46=\"Country Dwelling\",G46=\"Primary Industry\"),\"\",IF(SUM(G63)=0,\"Please enter GFA (if known)\",\"\"))","v":"Please enter GFA (if known)"},null,{"$f":"IF(OR(I46=\"Residential\",I46=\"Country Dwelling\",I46=\"Primary Industry\"),\"\",IF(SUM(I63)=0,\"Please enter GFA (if known)\",\"\"))","v":"Please enter GFA (if known)"}]
[]
[null,"Proposed Site Area:"]
[null,null,{"$f":"IF(OR(C46=\"Residential\",C46=\"Country Dwelling\",C46=\"Retirement Units\"),\"\",IF(AND(C46=\"Primary Industry\",LU1_SiteArea=\"\")=TRUE,\"Please enter site area in square metres\",IF(AND(C63=\"\",LU1_SiteArea=\"\")=TRUE,\"Enter site area if GFA is unknown\",\"\")))","v":"Enter site area if GFA is unknown"},null,{"$f":"IF(OR(E46=\"Residential\",E46=\"Country Dwelling\"),\"\",IF(AND(E46=\"Primary Industry\",LU2_SiteArea=\"\")=TRUE,\"Please enter site area in square metres\",IF(AND(E63=\"\",LU2_SiteArea=\"\")=TRUE,\"Enter site area if GFA is unknown\",\"\")))","v":"Enter site area if GFA is unknown"},null,{"$f":"IF(OR(G46=\"Residential\",G46=\"Country Dwelling\"),\"\",IF(AND(G46=\"Primary Industry\",LU3_SiteArea=\"\")=TRUE,\"Please enter site area in square metres\",IF(AND(G63=\"\",LU3_SiteArea=\"\")=TRUE,\"Enter site area if GFA is unknown\",\"\")))","v":"Enter site area if GFA is unknown"},null,{"$f":"IF(OR(I46=\"Residential\",I46=\"Country Dwelling\"),\"\",IF(AND(I46=\"Primary Industry\",LU4_SiteArea=\"\")=TRUE,\"Please enter site area in square metres\",IF(AND(I63=\"\",LU4_SiteArea=\"\")=TRUE,\"Enter site area if GFA is unknown\",\"\")))","v":"Enter site area if GFA is unknown"}]
[]
[null,"Assumed GFA (75% of Estimated)",{"$f":"IF(LU1_GFA<>\"\",\"\",IF(Land_Use_Category_1=\"Primary Industry\",\"\",IF(LU1_SiteArea=\"\",\"\",IF(ISERROR(Headworks!G153)=TRUE,\"\",Headworks!G153))))","v":""},null,{"$f":"IF(LU2_GFA<>\"\",\"\",IF(Land_Use_Category_2=\"Primary Industry\",\"\",IF(LU2_SiteArea=\"\",\"\",IF(ISERROR(Headworks!G184)=TRUE,\"\",Headworks!G184))))","v":""},null,{"$f":"IF(LU3_GFA<>\"\",\"\",IF(Land_Use_Category_3=\"Primary Industry\",\"\",IF(LU3_SiteArea=\"\",\"\",IF(ISERROR(Headworks!G215)=TRUE,\"\",Headworks!G215))))","v":""},null,{"$f":"IF(LU4_GFA<>\"\",\"\",IF(Land_Use_Category_4=\"Primary Industry\",\"\",IF(LU4_SiteArea=\"\",\"\",IF(ISERROR(Headworks!G246)=TRUE,\"\",Headworks!G246))))","v":""}]
[]
[null,"Proposed Impervious Surface Area:",null,{"$f":"IF(OR(C46=\"\",C46=\"Residential\",C46=\"Country Dwelling\",C46=\"Primary Industry\"),\"\",IF(SUM(C71)=0,\"Please enter ISA\",\"\"))","v":""}]
[null,null,null,null,{"$f":"IF(OR(E46=\"Residential\",E46=\"Country Dwelling\",E46=\"Primary Industry\"),\"\",IF(SUM(E71)=0,\"Please enter ISA (if known)\",\"\"))","v":"Please enter ISA (if known)"},null,{"$f":"IF(OR(G46=\"Residential\",G46=\"Country Dwelling\",G46=\"Primary Industry\"),\"\",IF(SUM(G71)=0,\"Please enter ISA (if known)\",\"\"))","v":"Please enter ISA (if known)"},null,{"$f":"IF(OR(I46=\"Residential\",I46=\"Country Dwelling\",I46=\"Primary Industry\"),\"\",IF(SUM(I71)=0,\"Please enter ISA (if known)\",\"\"))","v":"Please enter ISA (if known)"}]
[]
[null,"Total Land Value:"]
[null,null,{"$f":"IF(Policy_Year_Input=\"0/1\",\"\",IF(VLOOKUP(Policy_Year_Input,ResLand_Input,4,0)=\"set\",\"\",IF(C74=\"\",\"Please enter land value\",\"\")))","v":""},null,{"$f":"IF(Policy_Year_Input=\"0/1\",\"\",IF(VLOOKUP(Policy_Year_Input,ResLand_Input,4,0)=\"set\",\"\",IF(E74=\"\",\"Please enter land value\",\"\")))","v":""},null,{"$f":"IF(Policy_Year_Input=\"0/1\",\"\",IF(VLOOKUP(Policy_Year_Input,ResLand_Input,4,0)=\"set\",\"\",IF(G74=\"\",\"Please enter land value\",\"\")))","v":""},null,{"$f":"IF(Policy_Year_Input=\"0/1\",\"\",IF(VLOOKUP(Policy_Year_Input,ResLand_Input,4,0)=\"set\",\"\",IF(I74=\"\",\"Please enter land value\",\"\")))","v":""}]
[null,"Total Buildable/Site Area:",1]
[null,null,{"$f":"IF(Field_Type=\"Brownfields\",\"\",IF(C76=\"\",\"Please enter buildable or site area\",\"\"))","v":""},null,{"$f":"IF(Field_Type=\"Brownfields\",\"\",IF(E76=\"\",\"Please enter buildable or site area\",\"\"))","v":"Please enter buildable or site area"},null,{"$f":"IF(Field_Type=\"Brownfields\",\"\",IF(G76=\"\",\"Please enter buildable or site area\",\"\"))","v":"Please enter buildable or site area"},null,{"$f":"IF(Field_Type=\"Brownfields\",\"\",IF(I76=\"\",\"Please enter buildable or site area\",\"\"))","v":"Please enter buildable or site area"}]
[]
[null,"GST in Land Value:",0.15]
[null,null,"Once all details are entered in, go to the Summary page for the results.",null,{"$f":"IF(Policy_Year_Input=\"0/1\",\"\",IF(VLOOKUP(Policy_Year_Input,ResLand_Input,4,0)=\"set\",\"\",IF(E79=\"\",\"Please enter GST % in land value\",\"\")))","v":""},null,{"$f":"IF(Policy_Year_Input=\"0/1\",\"\",IF(VLOOKUP(Policy_Year_Input,ResLand_Input,4,0)=\"set\",\"\",IF(G79=\"\",\"Please enter GST % in land value\",\"\")))","v":""},null,{"$f":"IF(Policy_Year_Input=\"0/1\",\"\",IF(VLOOKUP(Policy_Year_Input,ResLand_Input,4,0)=\"set\",\"\",IF(I79=\"\",\"Please enter GST % in land value\",\"\")))","v":""}]

{"sheet":"Summary","index":1,"n_rows":17,"n_cols":13,"rows_kept":17,"cut":false,"hidden":false,"merged":[[15,2,15,6],[16,2,16,6]]}
[null,"Development Contributions - Summary"]
[]
[null,"For Consent No.",{"$f":"Consent_Number","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(SUM(L6:M14),0)=0,\"OK\",\"check\")","v":"OK"}]
[null,"Activity","Demand Post Development (DE)","Credits for Existing Demand  (DE)","Additional Demand (DE)","Development Contribution per DE ($)","Development Contribution (Excl GST)","GST","Development Contribution (Incl GST)"]
[null,"Water Supply Contribution:",{"$f":"+Headworks!B272","v":0},{"$f":"+Headworks!B271","v":0},{"$f":"Headworks!B273","v":0},{"$f":"+Headworks!B274","v":0},{"$f":"+Headworks!B275","v":0},{"$f":"+Headworks!C275","v":0},{"$f":"+Headworks!D275","v":0},null,{"$f":"IFERROR(IF(E6<=0,0,E6*F6),IF(AND(C6=\"Not Required\",E6=\"\",F6=\"\"),0))","v":0},{"$f":"IF(ROUND(K6-G6,0)=0,0,1)","v":0},{"$f":"IF(E6=0,0,IF(C6-D6=E6,0,1))","v":0}]
[null,"Wastewater Contribution:",{"$f":"+Headworks!B279","v":0},{"$f":"+Headworks!B278","v":0},{"$f":"Headworks!B280","v":0},{"$f":"+Headworks!B281","v":0},{"$f":"+Headworks!B282","v":0},{"$f":"+Headworks!C282","v":0},{"$f":"+Headworks!D282","v":0},null,0,{"$f":"IF(ROUND(K7-G7,0)=0,0,1)","v":0},{"$f":"IF(E7=0,0,IF(C7-D7=E7,0,1))","v":0}]
[null,"Stormwater Contribution:",{"$f":"+Headworks!B286","v":0},{"$f":"+Headworks!B285","v":0},{"$f":"Headworks!B287","v":0},{"$f":"+Headworks!B288","v":0},{"$f":"+Headworks!B289","v":0},{"$f":"+Headworks!C289","v":0},{"$f":"+Headworks!D289","v":0},null,0,0,0]
[null,"Reserve Improvements Contribution:",{"$f":"+Reserves!B235","v":0},{"$f":"+Reserves!B234","v":0},{"$f":"+Reserves!B236","v":0},{"$f":"+Reserves!B237","v":0},{"$f":"+Reserves!B238","v":0},{"$f":"+Reserves!C238","v":0},{"$f":"+Reserves!D238","v":0},null,0,0,0]
[null,"Community Facilities Contribution:",{"$f":"+Reserves!B242","v":0},{"$f":"+Reserves!B241","v":0},{"$f":"+Reserves!B243","v":0},{"$f":"+Reserves!B244","v":0},{"$f":"+Reserves!B245","v":0},{"$f":"+Reserves!C245","v":0},{"$f":"+Reserves!D245","v":0},null,0,0,0]
[null,"Reserve Land Contribution:",{"$f":"+Reserves!B249","v":0},{"$f":"+Reserves!B248","v":0},{"$f":"+Reserves!B250","v":0},{"$f":"IF(E11=0,0,IF(Reserves!B120=0,0,G11/E11))","v":0},{"$f":"+Reserves!B253","v":0},{"$f":"+Reserves!C253","v":0},{"$f":"G11+H11","v":0},null,0,0,0]
[null,"Roading Contribution:",{"$f":"+Roading!B106","v":0},{"$f":"+Roading!B105","v":0},{"$f":"Roading!B107","v":0},{"$f":"+Roading!B108","v":0},{"$f":"Roading!B109","v":0},{"$f":"+Roading!C109","v":0},{"$f":"+Roading!D109","v":0},null,{"$f":"IFERROR(IF(E12<=0,0,E12*F12),IF(AND(C12=\"Not Required\",E12=\"\",F12=\"\"),0))","v":0},{"$f":"IF(ROUND(K12-G12,0)=0,0,1)","v":0},{"$f":"IF(E12=0,0,IF(C12-D12=E12,0,1))","v":0}]
[null,"Roading - EAR Contribution:",{"$f":"+EAR!B105","v":0},{"$f":"+EAR!B104","v":0},{"$f":"EAR!B106","v":0},{"$f":"+EAR!B107","v":0},{"$f":"EAR!B108","v":0},{"$f":"+EAR!C108","v":0},{"$f":"+EAR!D108","v":0},null,0,0,0]
[null,"Total Contribution:",null,null,null,null,{"$f":"SUM(G6:G13)","v":0},{"$f":"SUM(H6:H13)","v":0},{"$f":"SUM(I6:I13)","v":0}]
[]
[null,null,"Notes"]
[null,null,"A credit may apply if the development is on a vacant residential lot that was created prior to 2004, or if a development contribution has already been paid at the time of subdivision. Each vacant residential lot that meets the criteria receives a credit of 1 dwelling equivalent (DE). This credit is subtracted from the above additional demand (DE)."]

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

{"sheet":"Populate DCN","index":3,"n_rows":56,"n_cols":10,"rows_kept":56,"cut":false,"hidden":true,"merged":[]}
["Field","Value","* Make sure Document to Populate is Closed first"]
[]
[]
["demand_For",{"$f":"D7&E7&F7&G7&H7&I7&J7","v":""},null,{"$f":"IF(ws_Ttl_ex>0,\"Water Supply\",\"\")","v":""},{"$f":"IF(ww_Ttl_ex>0,\"Wastewater\",\"\")","v":""},{"$f":"IF(sw_Ttl_ex>0,\"Stormwater\",\"\")","v":""},{"$f":"IF(resImp_Ttl_ex>0,\"Reserve Improvements\",\"\")","v":""},{"$f":"IF(comFac_Ttl_ex>0,\"Community Facilities\",\"\")","v":""},{"$f":"IF(resLand_Ttl_ex>0,\"Reserve Land\",\"\")","v":""},{"$f":"IF(trprt_Ttl_ex>0,\"Roading\",\"\")","v":""}]
[null,null,null,{"$f":"IF(D4=\"\",\"\",D4&\", \")","v":""},"","","","","",""]
["policyYear",{"$f":"Policy_Year_Input","v":"2018/19"},null,{"$f":"IF(D4=\"\",\"\",\"and \"&D4)","v":""},"","","","","",""]
[null,null,null,{"$f":"IF(AND(E4=\"\",F4=\"\",G4=\"\",H4=\"\",I4=\"\",J4=\"\"),D4,D5)","v":""},{"$f":"IF(AND(F4=\"\",G4=\"\",H4=\"\",I4=\"\",J4=\"\"),E6,E5)","v":""},{"$f":"IF(AND(G4=\"\",H4=\"\",I4=\"\",J4=\"\"),F6,F5)","v":""},{"$f":"IF(AND(,H4=\"\",I4=\"\",J4=\"\"),G6,G5)","v":""},{"$f":"IF(AND(I4=\"\",J4=\"\"),H6,H5)","v":""},{"$f":"IF(AND(J4=\"\"),I6,I5)","v":""},{"$f":"IF(J4=\"\",\"\",J6)","v":""}]
["ws_CA",{"$f":"IF(WS_DE=\"Not Required\",\"Not Required\",Location&\" - \"&Land_Use_Category_1&IF(--Number_Land_Uses<2,\"\",\", \"&Land_Use_Category_2)&IF(--Number_Land_Uses<3,\"\",\", \"&Land_Use_Category_3)&IF(--Number_Land_Uses<4,\"\",\", \"&Land_Use_Category_4))","v":" - "}]
["ws_DE_Cont",{"$f":"IF(B8=\"Not Required\",\"\",ROUND(ws_DE_Cont,2))","v":0}]
["ws_DE_Units",{"$f":"IF(B8=\"Not Required\",\"\",\"(\"&ROUND(WS_DE,2)&\") - (\"&ROUND(WS_CR,2)&\") credit = \"&ROUND(WS_DE-WS_CR,2))","v":"(0) - (0) credit = 0"}]
["ws_Ttl_ex",{"$f":"IF(B8=\"Not Required\",\"\",ROUND(ws_Ttl_ex,2))","v":0}]
["ws_Ttl_inc",{"$f":"IF(B8=\"Not Required\",\"\",ROUND(B11*1.15,2))","v":0}]
[]
["ww_CA",{"$f":"IF(WW_DE=\"Not Required\",\"Not Required\",Location&\" - \"&Land_Use_Category_1&IF(--Number_Land_Uses<2,\"\",\", \"&Land_Use_Category_2)&IF(--Number_Land_Uses<3,\"\",\", \"&Land_Use_Category_3)&IF(--Number_Land_Uses<4,\"\",\", \"&Land_Use_Category_4))","v":" - "}]
["ww_DE_Cont",{"$f":"IF(B14=\"Not Required\",\"\",ROUND(ww_DE_Cont,2))","v":0}]
["ww_DE_Units",{"$f":"IF(B14=\"Not Required\",\"\",\"(\"&ROUND(WW_DE,2)&\") - (\"&ROUND(WW_CR,2)&\") credit = \"&ROUND(WW_DE-WW_CR,2))","v":"(0) - (0) credit = 0"}]
["ww_Ttl_ex",{"$f":"IF(B14=\"Not Required\",\"\",ROUND(ww_Ttl_ex,2))","v":0}]
["ww_Ttl_inc",{"$f":"IF(B14=\"Not Required\",\"\",ROUND(B17*1.15,2))","v":0}]
[]
["sw_CA",{"$f":"IF(SW_DE=\"Not Required\",\"Not Required\",Location&\" - \"&Land_Use_Category_1&IF(--Number_Land_Uses<2,\"\",\", \"&Land_Use_Category_2)&IF(--Number_Land_Uses<3,\"\",\", \"&Land_Use_Category_3)&IF(--Number_Land_Uses<4,\"\",\", \"&Land_Use_Category_4))","v":" - "}]
["sw_DE_Cont",{"$f":"IF(B20=\"Not Required\",\"\",ROUND(sw_DE_Cont,2))","v":0}]
["sw_DE_Units",{"$f":"IF(B20=\"Not Required\",\"\",\"(\"&ROUND(SW_DE,2)&\") - (\"&ROUND(SW_CR,2)&\") credit = \"&ROUND(SW_DE-SW_CR,2))","v":"(0) - (0) credit = 0"}]
["sw_Ttl_ex",{"$f":"IF(B20=\"Not Required\",\"\",ROUND(sw_Ttl_ex,2))","v":0}]
["sw_Ttl_inc",{"$f":"IF(B20=\"Not Required\",\"\",ROUND(B23*1.15,2))","v":0}]
[]
["resImp_CA",{"$f":"IF(RI_DE=\"Not Required\",\"Not Required\",\"Reserve Improvements - \"&Location&\" - \"&Land_Use_Category_1&IF(--Number_Land_Uses<2,\"\",\", \"&Land_Use_Category_2)&IF(--Number_Land_Uses<3,\"\",\", \"&Land_Use_Category_3)&IF(--Number_Land_Uses<4,\"\",\", \"&Land_Use_Category_4))","v":"Reserve Improvements -  - "}]
["resImp_DE_Cont",{"$f":"IF(B26=\"Not Required\",\"\",ROUND(resImp_DC_Cont,2))","v":0}]
["resImp_DE_Units",{"$f":"IF(B26=\"Not Required\",\"\",\"(\"&ROUND(RI_DE,2)&\") - (\"&ROUND(RI_CR,2)&\") credit = \"&ROUND(RI_DE-RI_CR,2))","v":"(0) - (0) credit = 0"}]
["resImp_Ttl_ex",{"$f":"IF(B26=\"Not Required\",\"\",ROUND(resImp_Ttl_ex,2))","v":0}]
["resImp_Ttl_inc",{"$f":"IF(B26=\"Not Required\",\"\",ROUND(B29*1.15,2))","v":0}]
[]
["comFac_CA",{"$f":"IF(CF_DE=\"Not Required\",\"Not Required\",\"Community Facilities - \"&Location&\" - \"&Land_Use_Category_1&IF(--Number_Land_Uses<2,\"\",\", \"&Land_Use_Category_2)&IF(--Number_Land_Uses<3,\"\",\", \"&Land_Use_Category_3)&IF(--Number_Land_Uses<4,\"\",\", \"&Land_Use_Category_4))","v":"Community Facilities -  - "}]
["comFac_DE_Cont",{"$f":"IF(B32=\"Not Required\",\"\",ROUND(comFac_DE_Cont,2))","v":0}]
["comFac_DE_Units",{"$f":"IF(B32=\"Not Required\",\"\",\"(\"&ROUND(CF_DE,2)&\") - (\"&ROUND(CF_CR,2)&\") credit = \"&ROUND(CF_DE-CF_CR,2))","v":"(0) - (0) credit = 0"}]
["comFac_Ttl_ex",{"$f":"IF(B32=\"Not Required\",\"\",ROUND(comFac_Ttl_ex,2))","v":0}]
["comFac_Ttl_inc",{"$f":"IF(B32=\"Not Required\",\"\",ROUND(B35*1.15,2))","v":0}]
[]
["resLand_CA",{"$f":"IF(RL_DE=\"Not Required\",\"Not Required\",\"Reserve Land - \"&Location&\" - \"&Land_Use_Category_1&IF(--Number_Land_Uses<2,\"\",\", \"&Land_Use_Category_2)&IF(--Number_Land_Uses<3,\"\",\", \"&Land_Use_Category_3)&IF(--Number_Land_Uses<4,\"\",\", \"&Land_Use_Category_4))","v":"Reserve Land -  - "}]
["resLand_DE_Cont",{"$f":"IF(B38=\"Not Required\",\"\",\"Refer below*\")","v":"Refer below*"}]
["resLand_DE_Units",{"$f":"IF(B38=\"Not Required\",\"\",\"(\"&ROUND(RL_DE,2)&\") - (\"&ROUND(RL_CR,2)&\") credit = \"&ROUND(RL_DE-RL_CR,2))","v":"(0) - (0) credit = 0"}]
["resLand_Ttl_ex",{"$f":"IF(B38=\"Not Required\",\"\",ROUND(resLand_Ttl_ex,2))","v":0}]
["resLand_Ttl_inc",{"$f":"IF(B38=\"Not Required\",\"\",ROUND(B41*1.15,2))","v":0}]
[]
["trprt_CA",{"$f":"IF(R_DE=\"Not Required\",\"Not Required\",Location&\" - \"&Land_Use_Category_1&IF(--Number_Land_Uses<2,\"\",\", \"&Land_Use_Category_2)&IF(--Number_Land_Uses<3,\"\",\", \"&Land_Use_Category_3)&IF(--Number_Land_Uses<4,\"\",\", \"&Land_Use_Category_4))","v":" - "}]
["trprt_DE_Cont",{"$f":"IF(B44=\"Not Required\",\"\",ROUND(trprt_DE_Cont,2))","v":0}]
["trprt_DE_Units",{"$f":"IF(B44=\"Not Required\",\"\",\"(\"&ROUND(R_DE,2)&\") - (\"&ROUND(R_CR,2)&\") credit = \"&ROUND(R_DE-R_CR,2))","v":"(0) - (0) credit = 0"}]
["trprt_Ttl_ex",{"$f":"IF(B44=\"Not Required\",\"\",ROUND(trprt_Ttl_ex,2))","v":0}]
["trprt_Ttl_inc",{"$f":"IF(B44=\"Not Required\",\"\",ROUND(B47*1.15,2))","v":0}]
[]
["EAR_CA",{"$f":"IF(EAR_DE=\"Not Required\",\"Not Required\",Location&\" - \"&Land_Use_Category_1&IF(--Number_Land_Uses<2,\"\",\", \"&Land_Use_Category_2)&IF(--Number_Land_Uses<3,\"\",\", \"&Land_Use_Category_3)&IF(--Number_Land_Uses<4,\"\",\", \"&Land_Use_Category_4))","v":" - "}]
["EAR_DE_Cont",{"$f":"IF(B50=\"Not Required\",\"\",ROUND(EAR_DE_Cont,2))","v":0}]
["EAR_DE_Units",{"$f":"IF(B50=\"Not Required\",\"\",\"(\"&ROUND(EAR_DE,2)&\") - (\"&ROUND(EAR_CR,2)&\") credit = \"&ROUND(EAR_DE-EAR_CR,2))","v":"(0) - (0) credit = 0"}]
["EAR_Ttl_ex",{"$f":"IF(B50=\"Not Required\",\"\",ROUND(EAR_Ttl_ex,2))","v":0}]
["EAR_Ttl_inc",{"$f":"IF(B50=\"Not Required\",\"\",ROUND(B53*1.15,2))","v":0}]
[]
["TOTAL_CONT",{"$f":"ROUND(SUM(B12,B18,B24,B30,B36,B42,B48,B54),2)","v":0}]

{"sheet":"Headworks","index":4,"n_rows":289,"n_cols":8,"rows_kept":289,"cut":false,"hidden":true,"merged":[]}
["Pre Development/Subdivision Demand (Credits) - WS, WW & SW"]
["For Consent No.",{"$f":"IF(Consent_Number=\"\",\"\",Consent_Number)","v":""},null,null,null,"No. of Land Uses",{"$f":"Number_Land_Uses","v":0}]
[]
["Location:",{"$f":"IF(Location=\"\",\"\",Location)","v":""},null,{"$f":"IF($B$4=\"\",\"\",VLOOKUP(B4,Ward,9,0))","v":""}]
[]
[{"$f":"IF($G$2=\"1\",\"Land Use Category:\",\"1st Land Use Category:\")","v":"1st Land Use Category:"},{"$f":"IF(Land_Use_Category_1_Credits=\"\",\"\",Land_Use_Category_1_Credits)","v":""},null,null,null,"No. of Residential Units:",{"$f":"IF(No_Res_Units_LU1_Credits=\"\",\"\",No_Res_Units_LU1_Credits)","v":""}]
["2nd Land Use Category:",{"$f":"IF(Land_Use_Category_2_Credits=\"\",\"\",Land_Use_Category_2_Credits)","v":""},null,null,null,"No. of Residential Units:",{"$f":"IF(No_Res_Units_LU2_Credits=\"\",\"\",No_Res_Units_LU2_Credits)","v":""}]
["3rd Land Use Category:",{"$f":"IF(Land_Use_Category_3_Credits=\"\",\"\",Land_Use_Category_3_Credits)","v":""},null,null,null,"No. of Residential Units:",{"$f":"IF(No_Res_Units_LU3_Credits=\"\",\"\",No_Res_Units_LU3_Credits)","v":""}]
["4th Land Use Category:",{"$f":"IF(Land_Use_Category_4_Credits=\"\",\"\",Land_Use_Category_4_Credits)","v":""},null,null,null,"No. of Residential Units:",{"$f":"IF(No_Res_Units_LU4_Credits=\"\",\"\",No_Res_Units_LU4_Credits)","v":""}]
[]
[{"$f":"IF($G$2=\"1\",\"\",\"1a \")&\"Water Supply Contribution - \"&$B$6&\" Land Use\"","v":"1a Water Supply Contribution -  Land Use"},null,null,null,null,"SITE INFORMATION"]
["Differential Type",{"$f":"VLOOKUP($B$6,Credits_LUD_Type,2,FALSE)","v":{"$error":"#N/A"}}]
["Gross Floor Area (GFA):",{"$f":"IF(G13=\"\",G17,G13)","v":{"$error":"#N/A"}},"m²",null,null,"Gross Floor Area",{"$f":"IF(LU1_GFA_Credits=\"\",\"\",LU1_GFA_Credits)","v":""},"m² (known)"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$6,Credits_Land_Use_Differentials,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Site Area",{"$f":"IF(LU1_SiteArea_Credits=\"\",\"\",LU1_SiteArea_Credits)","v":""}]
["GFA DE's:",{"$f":"B13/100*B14","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$6,Credits_GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"$G$6","v":""},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$6,Credits_GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents per Unit:",{"$f":"B14","v":{"$error":"#N/A"}},null,null,null,"Gross Floor Area",{"$f":"IF(G15=0,Credits_Res_GFA,G14*G15*G16)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Unit DE's:",{"$f":"B16*B17","v":{"$error":"#VALUE!"}}]
["Network Factor Dwelling Equivalents:",{"$f":"IF(AND(B13=0,B16=0),0,VLOOKUP($B$6,Credits_Land_Use_Differentials,3,FALSE))","v":{"$error":"#N/A"}},null,null,null,"Primary Industry GFA Equivalent"]
["Dwelling Equivalents:",{"$f":"IF(B6=\"\",0,IF(LU1_WS_Credit_OR<>\"\",LU1_WS_Credit_OR,IF(B12=\"Unit\",B18+B19,B15+B19)))","v":0}]
[]
[{"$f":"IF($G$2=\"1\",\"\",\"1b \")&\"Wastewater Contribution - \"&$B$6&\" Land Use\"","v":"1b Wastewater Contribution -  Land Use"}]
["Differential Type",{"$f":"VLOOKUP($B$6,Credits_LUD_Type,4,FALSE)","v":{"$error":"#N/A"}}]
["Gross Floor Area (GFA):",{"$f":"B13","v":{"$error":"#N/A"}},"m²"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$6,Credits_Land_Use_Differentials,4,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"B24/100*B25","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"$G$6","v":""}]
["Dwelling Equivalents per Unit:",{"$f":"B25","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"B27*B28","v":{"$error":"#VALUE!"}}]
["Dwelling Equivalents:",{"$f":"IF(B6=\"\",0,IF(B23=\"Unit\",B29,B26))","v":0}]
[null,null,null,null,null,"SITE INFORMATION"]
[{"$f":"IF($G$2=\"1\",\"\",\"1c \")&\"Stormwater Contribution - \"&$B$6&\" Land Use\"","v":"1c Stormwater Contribution -  Land Use"},null,null,null,null,"Impervious Surface Area",{"$f":"IF(LU1_ISA_Credits=\"\",\"\",LU1_ISA_Credits)","v":""},"m² (known)"]
["Differential Type",{"$f":"VLOOKUP($B$6,Credits_LUD_Type,5,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Site Area",{"$f":"IF(LU1_SiteArea_Credits=\"\",\"\",LU1_SiteArea_Credits)","v":""}]
["Impervious Surface Area (ISA):",{"$f":"IF(G32=\"\",G35,G32)","v":{"$error":"#N/A"}},"m²",null,null,"Building Coverage",{"$f":"VLOOKUP($B$6,Credits_Building_Coverages,2,FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents per 100m² ISA:",{"$f":"VLOOKUP($B$6,Credits_Land_Use_Differentials,5,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Impervious Surface Area",{"$f":"IF(G34=0,269,G33*G34)","v":{"$error":"#N/A"}},"m² (estimated)"]
["GFA DE's:",{"$f":"B34/100*B35","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"$G$6","v":""}]
["Dwelling Equivalents per Unit:",{"$f":"B35","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"B37*B38","v":{"$error":"#VALUE!"}}]
["Dwelling Equivalents:",{"$f":"IF(B6=\"\",0,IF(B33=\"Unit\",B39,B36))","v":0}]
[]
[{"$f":"\"2a Water Supply Contribution - \"&$B$7&\" Land Use\"","v":"2a Water Supply Contribution -  Land Use"},null,null,null,null,"SITE INFORMATION"]
["Differential Type",{"$f":"VLOOKUP($B$7,Credits_LUD_Type,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Gross Floor Area",{"$f":"IF(LU2_GFA_Credits=\"\",\"\",LU2_GFA_Credits)","v":""},"m² (known)"]
["Gross Floor Area (GFA):",{"$f":"IF(G43=\"\",G47,G43)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU2_SiteArea_Credits=\"\",\"\",LU2_SiteArea_Credits)","v":""}]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$7,Credits_Land_Use_Differentials,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$7,Credits_GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"B44/100*B45","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$7,Credits_GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"$G$7","v":""},null,null,null,"Gross Floor Area",{"$f":"IF(G45=0,Credits_Res_GFA,G44*G45*G46)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Dwelling Equivalents per Unit:",{"$f":"B45","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"B47*B48","v":{"$error":"#VALUE!"}}]
["Network Factor Dwelling Equivalents:"]
["Dwelling Equivalents:",{"$f":"IF(B7=\"\",0,IF(LU2_WS_Credit_OR<>\"\",LU2_WS_Credit_OR,IF(B43=\"Unit\",B49+B50,B46+B50)))","v":0}]
[]
[{"$f":"\"2b Wastewater Contribution - \"&$B$7&\" Land Use\"","v":"2b Wastewater Contribution -  Land Use"}]
["Differential Type",{"$f":"VLOOKUP($B$7,Credits_LUD_Type,4,FALSE)","v":{"$error":"#N/A"}}]
["Gross Floor Area (GFA):",{"$f":"B44","v":{"$error":"#N/A"}},"m²"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$7,Credits_Land_Use_Differentials,4,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"B55/100*B56","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"$G$7","v":""}]
["Dwelling Equivalents per Unit:",{"$f":"B56","v":{"$error":"#N/A"}}]
["Unit DE's:"]
["Dwelling Equivalents:",{"$f":"IF(B7=\"\",0,IF(B54=\"Unit\",B60,B57))","v":0}]
[null,null,null,null,null,"SITE INFORMATION"]
[{"$f":"\"2c Stormwater Contribution - \"&$B$7&\" Land Use\"","v":"2c Stormwater Contribution -  Land Use"},null,null,null,null,"Impervious Surface Area",{"$f":"IF(LU2_ISA_Credits=\"\",\"\",LU2_ISA_Credits)","v":""},"m² (known)"]
["Differential Type",{"$f":"VLOOKUP($B$7,Credits_LUD_Type,5,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Site Area",{"$f":"IF(LU2_SiteArea_Credits=\"\",\"\",LU2_SiteArea_Credits)","v":""}]
["Gross Floor Area (GFA):",{"$f":"IF(G63=\"\",G66,G63)","v":{"$error":"#N/A"}},"m²",null,null,"Building Coverage",{"$f":"VLOOKUP($B$7,Credits_Building_Coverages,2,FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$7,Credits_Land_Use_Differentials,5,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Impervious Surface Area",{"$f":"IF(G65=0,269,G64*G65)","v":{"$error":"#N/A"}},"m² (estimated)"]
["GFA DE's:",{"$f":"B65/100*B66","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"$G$7","v":""}]
["Dwelling Equivalents per Unit:",{"$f":"B66","v":{"$error":"#N/A"}}]
["Unit DE's:"]
["Dwelling Equivalents:",{"$f":"IF(B7=\"\",0,IF(B64=\"Unit\",B70,B67))","v":0}]
[]
[{"$f":"\"3a Water Supply Contribution - \"&$B$8&\" Land Use\"","v":"3a Water Supply Contribution -  Land Use"},null,null,null,null,"SITE INFORMATION"]
["Differential Type",{"$f":"VLOOKUP($B$8,Credits_LUD_Type,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Gross Floor Area",{"$f":"IF(LU3_GFA_Credits=\"\",\"\",LU3_GFA_Credits)","v":""},"m² (known)"]
["Gross Floor Area (GFA):",{"$f":"IF(G74=\"\",G78,G74)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU3_SiteArea_Credits=\"\",\"\",LU3_SiteArea_Credits)","v":""}]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$8,Credits_Land_Use_Differentials,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$8,Credits_GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"B75/100*B76","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$8,Credits_GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"$G$8","v":""},null,null,null,"Gross Floor Area",{"$f":"IF(G76=0,Credits_Res_GFA,G75*G76*G77)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Dwelling Equivalents per Unit:",{"$f":"B76","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"B78*B79","v":{"$error":"#VALUE!"}}]
["Network Factor Dwelling Equivalents:"]
["Dwelling Equivalents:",{"$f":"IF(B8=\"\",0,IF(LU3_WS_Credit_OR<>\"\",LU3_WS_Credit_OR,IF(B74=\"Unit\",B80+B81,B77+B81)))","v":0}]
[]
[{"$f":"\"3b Wastewater Contribution - \"&$B$8&\" Land Use\"","v":"3b Wastewater Contribution -  Land Use"}]
["Differential Type",{"$f":"VLOOKUP($B$8,Credits_LUD_Type,4,FALSE)","v":{"$error":"#N/A"}}]
["Gross Floor Area (GFA):",{"$f":"B75","v":{"$error":"#N/A"}},"m²"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$8,Credits_Land_Use_Differentials,4,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"B86/100*B87","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"$G$8","v":""}]
["Dwelling Equivalents per Unit:",{"$f":"B87","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"B89*B90","v":{"$error":"#VALUE!"}}]
["Dwelling Equivalents:",{"$f":"IF(B8=\"\",0,IF(B85=\"Unit\",B91,B88))","v":0}]
[null,null,null,null,null,"SITE INFORMATION"]
[{"$f":"\"3c Stormwater Contribution - \"&$B$8&\" Land Use\"","v":"3c Stormwater Contribution -  Land Use"},null,null,null,null,"Impervious Surface Area",{"$f":"IF(LU3_ISA_Credits=\"\",\"\",LU3_ISA_Credits)","v":""},"m² (known)"]
["Differential Type",{"$f":"VLOOKUP($B$8,Credits_LUD_Type,5,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Site Area",{"$f":"IF(LU3_SiteArea_Credits=\"\",\"\",LU3_SiteArea_Credits)","v":""}]
["Gross Floor Area (GFA):",{"$f":"IF(G94=\"\",G97,G94)","v":{"$error":"#N/A"}},"m²",null,null,"Building Coverage",{"$f":"VLOOKUP($B$8,Credits_Building_Coverages,2,FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$8,Credits_Land_Use_Differentials,5,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Impervious Surface Area",{"$f":"IF(G96=0,269,G95*G96)","v":{"$error":"#N/A"}},"m² (estimated)"]
["GFA DE's:",{"$f":"B96/100*B97","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"$G$8","v":""}]
["Dwelling Equivalents per Unit:",{"$f":"B97","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"B99*B100","v":{"$error":"#VALUE!"}}]
["Dwelling Equivalents:",{"$f":"IF(B8=\"\",0,IF(B95=\"Unit\",B101,B98))","v":0}]
[]
[{"$f":"\"4a Water Supply Contribution - \"&$B$9&\" Land Use\"","v":"4a Water Supply Contribution -  Land Use"},null,null,null,null,"SITE INFORMATION"]
["Differential Type",{"$f":"VLOOKUP($B$9,Credits_LUD_Type,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Gross Floor Area",{"$f":"IF(LU4_GFA_Credits=\"\",\"\",LU4_GFA_Credits)","v":""},"m² (known)"]
["Gross Floor Area (GFA):",{"$f":"IF(G105=\"\",G109,G105)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU4_SiteArea_Credits=\"\",\"\",LU4_SiteArea_Credits)","v":""}]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$9,Credits_Land_Use_Differentials,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$9,Credits_GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"B106/100*B107","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$9,Credits_GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"$G$9","v":""},null,null,null,"Gross Floor Area",{"$f":"IF(G107=0,Credits_Res_GFA,G106*G107*G108)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Dwelling Equivalents per Unit:",{"$f":"B107","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"B109*B110","v":{"$error":"#VALUE!"}}]
["Network Factor Dwelling Equivalents:"]
["Dwelling Equivalents:",{"$f":"IF(B9=\"\",0,IF(LU4_WS_Credit_OR<>\"\",LU4_WS_Credit_OR,IF(B105=\"Unit\",B111+B112,B108+B112)))","v":0}]
[]
[{"$f":"\"4b Wastewater Contribution - \"&$B$9&\" Land Use\"","v":"4b Wastewater Contribution -  Land Use"}]
["Differential Type",{"$f":"VLOOKUP($B$9,Credits_LUD_Type,4,FALSE)","v":{"$error":"#N/A"}}]
["Gross Floor Area (GFA):",{"$f":"B106","v":{"$error":"#N/A"}},"m²"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$9,Credits_Land_Use_Differentials,4,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"B117/100*B118","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"$G$9","v":""}]
["Dwelling Equivalents per Unit:",{"$f":"B118","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"B120*B121","v":{"$error":"#VALUE!"}}]
["Dwelling Equivalents:",{"$f":"IF(B9=\"\",0,IF(B116=\"Unit\",B122,B119))","v":0}]
[null,null,null,null,null,"SITE INFORMATION"]
[{"$f":"\"4c Stormwater Contribution - \"&$B$9&\" Land Use\"","v":"4c Stormwater Contribution -  Land Use"},null,null,null,null,"Impervious Surface Area",{"$f":"IF(LU4_ISA_Credits=\"\",\"\",LU4_ISA_Credits)","v":""},"m² (known)"]
["Differential Type",{"$f":"VLOOKUP($B$9,Credits_LUD_Type,5,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Site Area",{"$f":"IF(LU4_SiteArea_Credits=\"\",\"\",LU4_SiteArea_Credits)","v":""}]
["Gross Floor Area (GFA):",{"$f":"IF(G125=\"\",G128,G125)","v":{"$error":"#N/A"}},"m²",null,null,"Building Coverage",{"$f":"VLOOKUP($B$9,Credits_Building_Coverages,2,FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$9,Credits_Land_Use_Differentials,5,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Impervious Surface Area",{"$f":"IF(G127=0,269,G126*G127)","v":{"$error":"#N/A"}},"m² (estimated)"]
["GFA DE's:",{"$f":"B127/100*B128","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"$G$9","v":""}]
["Dwelling Equivalents per Unit:",{"$f":"B128","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"B130*B131","v":{"$error":"#VALUE!"}}]
["Dwelling Equivalents:",{"$f":"IF(B9=\"\",0,IF(B126=\"Unit\",B132,B129))","v":0}]
[]
["Post Development/Subdivision Demand - WS, WW & SW"]
["For Consent No.",{"$f":"B2","v":""}]
[]
["Location:",{"$f":"$B$4","v":""}]
[]
[{"$f":"IF(D135=\"1\",\"Land Use Category:\",\"1st Land Use Category:\")","v":"1st Land Use Category:"},{"$f":"IF(Land_Use_Category_1=\"\",\"\",Land_Use_Category_1)","v":""},null,null,null,"No. of Residential Units:",{"$f":"IF(No_Res_Units_LU1=\"\",\"\",No_Res_Units_LU1)","v":""}]
["2nd Land Use Category:",{"$f":"IF(Land_Use_Category_2=\"\",\"\",Land_Use_Category_2)","v":""},null,null,null,"No. of Residential Units:",{"$f":"IF(No_Res_Units_LU2=\"\",\"\",No_Res_Units_LU2)","v":""}]
["3rd Land Use Category:",{"$f":"IF(Land_Use_Category_3=\"\",\"\",Land_Use_Category_3)","v":""},null,null,null,"No. of Residential Units:",{"$f":"IF(No_Res_Units_LU3=\"\",\"\",No_Res_Units_LU3)","v":""}]
["4th Land Use Category:",{"$f":"IF(Land_Use_Category_4=\"\",\"\",Land_Use_Category_4)","v":""},null,null,null,"No. of Residential Units:",{"$f":"IF(No_Res_Units_LU4=\"\",\"\",No_Res_Units_LU4)","v":""}]
[]
[{"$f":"IF(G2=\"1\",\"\",\"1a \")&\"Water Supply Contribution - \"&$B$140&\" Land Use\"","v":"1a Water Supply Contribution -  Land Use"},null,null,{"$f":"Required_LU1_WS","v":"Required"}]
["Differential Type",{"$f":"VLOOKUP($B$140,LUD_Type,2,FALSE)","v":{"$error":"#N/A"}}]
["Gross Floor Area (GFA):",{"$f":"IF(G148=\"\",G153,G148)","v":{"$error":"#N/A"}},"m²",null,null,"SITE INFORMATION"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$140,Land_Use_Differentials,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Gross Floor Area",{"$f":"IF(LU1_GFA=\"\",\"\",LU1_GFA)","v":""},"m² (known)"]
["GFA DE's:",{"$f":"B147/100*B148","v":{"$error":"#N/A"}},null,null,null,"Site Area",{"$f":"IF(LU1_SiteArea=\"\",\"\",LU1_SiteArea)","v":""}]
["No. Units:",{"$f":"$G$140","v":""},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$140,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents per Unit:",{"$f":"B148","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$140,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"B151*B150","v":{"$error":"#N/A"}},null,null,null,"Gross Floor Area",{"$f":"IF(G150=0,Res_GFA,G149*G150*G151)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Network Factor Dwelling Equivalents:",{"$f":"VLOOKUP($B$140,Land_Use_Differentials,3,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(G149>0,G152*0.75,G152)","v":{"$error":"#N/A"}},"75% of m² (estimated)"]
["Dwelling Equivalents:",{"$f":"IF(B140=\"\",0,IF(B146=\"Unit\",B152+B153,B149+B153))","v":0}]
[]
[{"$f":"IF(G2=\"1\",\"\",\"1b \")&\"Wastewater Contribution - \"&$B$140&\" Land Use\"","v":"1b Wastewater Contribution -  Land Use"},null,null,{"$f":"Required_LU1_WW","v":"Required"}]
["Differential Type",{"$f":"VLOOKUP($B$140,LUD_Type,4,FALSE)","v":{"$error":"#N/A"}}]
["Gross Floor Area (GFA):",{"$f":"B147","v":{"$error":"#N/A"}},"m²"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$140,Land_Use_Differentials,4,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"B158/100*B159","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"B150","v":""}]
["Dwelling Equivalents per Unit:",{"$f":"B159","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"B162*B161","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IF(B140=\"\",0,IF(B157=\"Unit\",B163,B160))","v":0},null,null,null,"SITE INFORMATION"]
[null,null,null,null,null,"Impervious Surface Area",{"$f":"IF(LU1_ISA=\"\",\"\",LU1_ISA)","v":""},"m² (known)"]
[{"$f":"IF(G2=\"1\",\"\",\"1c \")&\"Stormwater Contribution - \"&$B$140&\" Land Use\"","v":"1c Stormwater Contribution -  Land Use"},null,null,{"$f":"Required_LU1_SW","v":"Required"},null,"Site Area",{"$f":"IF(LU1_SiteArea=\"\",\"\",LU1_SiteArea)","v":""}]
["Differential Type",{"$f":"VLOOKUP($B$140,LUD_Type,5,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$140,Building_Coverages,2,FALSE)","v":{"$error":"#N/A"}}]
["Gross Floor Area (GFA):",{"$f":"IF(G165=\"\",G169,G165)","v":{"$error":"#N/A"}},"m²",null,null,"Impervious Surface Area",{"$f":"IF(G167=0,269,G166*G167)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$140,Land_Use_Differentials,5,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(G166>0,G168*0.75,G168)","v":{"$error":"#N/A"}},"75% of m² (estimated)"]
["GFA DE's:",{"$f":"B168/100*B169","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"B150","v":""}]
["Dwelling Equivalents per Unit:",{"$f":"B169","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"B172*B171","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IF(B140=\"\",0,IF(B167=\"Unit\",B173,B170))","v":0}]
[]
[{"$f":"\"2a Water Supply Contribution - \"&$B$141&\" Land Use\"","v":"2a Water Supply Contribution -  Land Use"},null,null,{"$f":"Required_LU2_WS","v":0}]
["Differential Type",{"$f":"VLOOKUP($B$141,LUD_Type,2,FALSE)","v":{"$error":"#N/A"}}]
["Gross Floor Area (GFA):",{"$f":"IF(G179=\"\",G184,G179)","v":{"$error":"#N/A"}},"m²",null,null,"SITE INFORMATION"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$141,Land_Use_Differentials,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Gross Floor Area",{"$f":"IF(LU2_GFA=\"\",\"\",LU2_GFA)","v":""},"m² (known)"]
["GFA DE's:",{"$f":"B178/100*B179","v":{"$error":"#N/A"}},null,null,null,"Site Area",{"$f":"IF(LU2_SiteArea=\"\",\"\",LU2_SiteArea)","v":""}]
["No. Units:",{"$f":"$G$141","v":""},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$141,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents per Unit:",{"$f":"B179","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$141,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"B182*B181","v":{"$error":"#N/A"}},null,null,null,"Gross Floor Area",{"$f":"IF(G181=0,Res_GFA,G180*G181*G182)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Network Factor Dwelling Equivalents:",{"$f":"VLOOKUP($B$141,Land_Use_Differentials,3,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(G180>0,G183*0.75,G183)","v":{"$error":"#N/A"}},"75% of m² (estimated)"]
["Dwelling Equivalents:",{"$f":"IF(B141=\"\",0,IF(B177=\"Unit\",B183+B184,B180+B184))","v":0}]
[]
[{"$f":"\"2b Wastewater Contribution - \"&$B$141&\" Land Use\"","v":"2b Wastewater Contribution -  Land Use"},null,null,{"$f":"Required_LU2_Ww","v":0}]
["Differential Type",{"$f":"VLOOKUP($B$141,LUD_Type,4,FALSE)","v":{"$error":"#N/A"}}]
["Gross Floor Area (GFA):",{"$f":"B178","v":{"$error":"#N/A"}},"m²"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$141,Land_Use_Differentials,4,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"B189/100*B190","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"B181","v":""}]
["Dwelling Equivalents per Unit:",{"$f":"B190","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"B193*B192","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IF(B141=\"\",0,IF(B188=\"Unit\",B194,B191))","v":0},null,null,null,"SITE INFORMATION"]
[null,null,null,null,null,"Impervious Surface Area",{"$f":"IF(LU2_ISA=\"\",\"\",LU2_ISA)","v":""},"m² (known)"]
[{"$f":"\"2c Stormwater Contribution - \"&$B$141&\" Land Use\"","v":"2c Stormwater Contribution -  Land Use"},null,null,{"$f":"Required_LU2_SW","v":0},null,"Site Area",{"$f":"IF(LU2_SiteArea=\"\",\"\",LU2_SiteArea)","v":""}]
["Differential Type",{"$f":"VLOOKUP($B$141,LUD_Type,5,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$141,Building_Coverages,2,FALSE)","v":{"$error":"#N/A"}}]
["Gross Floor Area (GFA):",{"$f":"IF(G196=\"\",G200,G196)","v":{"$error":"#N/A"}},"m²",null,null,"Impervious Surface Area",{"$f":"IF(G198=0,269,G197*G198)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$141,Land_Use_Differentials,5,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(G197>0,G199*0.75,G199)","v":{"$error":"#N/A"}},"75% of m² (estimated)"]
["GFA DE's:",{"$f":"B199/100*B200","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"B181","v":""}]
["Dwelling Equivalents per Unit:",{"$f":"B200","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"B203*B202","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IF(B141=\"\",0,IF(B198=\"Unit\",B204,B201))","v":0}]
[]
[{"$f":"\"3a Water Supply Contribution - \"&$B$142&\" Land Use\"","v":"3a Water Supply Contribution -  Land Use"},null,null,{"$f":"Required_LU3_WS","v":0}]
["Differential Type",{"$f":"VLOOKUP($B$142,LUD_Type,2,FALSE)","v":{"$error":"#N/A"}}]
["Gross Floor Area (GFA):",{"$f":"IF(G210=\"\",G215,G210)","v":{"$error":"#N/A"}},"m²",null,null,"SITE INFORMATION"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$142,Land_Use_Differentials,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Gross Floor Area",{"$f":"IF(LU3_GFA=\"\",\"\",LU3_GFA)","v":""},"m² (known)"]
["GFA DE's:",{"$f":"B209/100*B210","v":{"$error":"#N/A"}},null,null,null,"Site Area",{"$f":"IF(LU3_SiteArea=\"\",\"\",LU3_SiteArea)","v":""}]
["No. Units:",{"$f":"$G$142","v":""},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$142,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents per Unit:",{"$f":"B210","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$142,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"B213*B212","v":{"$error":"#N/A"}},null,null,null,"Gross Floor Area",{"$f":"IF(G212=0,Res_GFA,G211*G212*G213)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Network Factor Dwelling Equivalents:",{"$f":"VLOOKUP($B$142,Land_Use_Differentials,3,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(G211>0,G214*0.75,G214)","v":{"$error":"#N/A"}},"75% of m² (estimated)"]
["Dwelling Equivalents:",{"$f":"IF(B142=\"\",0,IF(B208=\"Unit\",B214+B215,B211+B215))","v":0}]
[]
[{"$f":"\"3b Wastewater Contribution - \"&$B$142&\" Land Use\"","v":"3b Wastewater Contribution -  Land Use"},null,null,{"$f":"Required_LU3_WW","v":0}]
["Differential Type",{"$f":"VLOOKUP($B$142,LUD_Type,4,FALSE)","v":{"$error":"#N/A"}}]
["Gross Floor Area (GFA):",{"$f":"B209","v":{"$error":"#N/A"}},"m²"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$142,Land_Use_Differentials,4,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"B220/100*B221","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"B212","v":""}]
["Dwelling Equivalents per Unit:",{"$f":"B221","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"B224*B223","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IF(B142=\"\",0,IF(B219=\"Unit\",B225,B222))","v":0},null,null,null,"SITE INFORMATION"]
[null,null,null,null,null,"Impervious Surface Area",{"$f":"IF(LU3_ISA=\"\",\"\",LU3_ISA)","v":""},"m² (known)"]
[{"$f":"\"3c Stormwater Contribution - \"&$B$142&\" Land Use\"","v":"3c Stormwater Contribution -  Land Use"},null,null,{"$f":"Required_LU3_SW","v":0},null,"Site Area",{"$f":"IF(LU3_SiteArea=\"\",\"\",LU3_SiteArea)","v":""}]
["Differential Type",{"$f":"VLOOKUP($B$142,LUD_Type,5,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$142,Building_Coverages,2,FALSE)","v":{"$error":"#N/A"}}]
["Gross Floor Area (GFA):",{"$f":"IF(G227=\"\",G231,G227)","v":{"$error":"#N/A"}},"m²",null,null,"Impervious Surface Area",{"$f":"IF(G229=0,269,G228*G229)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$142,Land_Use_Differentials,5,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(G228>0,G230*0.75,G230)","v":{"$error":"#N/A"}},"75% of m² (estimated)"]
["GFA DE's:",{"$f":"B230/100*B231","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"B212","v":""}]
["Dwelling Equivalents per Unit:",{"$f":"B231","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"B234*B233","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IF(B142=\"\",0,IF(B229=\"Unit\",B235,B232))","v":0}]
[]
[{"$f":"\"4a Water Supply Contribution - \"&$B$143&\" Land Use\"","v":"4a Water Supply Contribution -  Land Use"},null,null,{"$f":"Required_LU4_WS","v":0}]
["Differential Type",{"$f":"VLOOKUP($B$143,LUD_Type,2,FALSE)","v":{"$error":"#N/A"}}]
["Gross Floor Area (GFA):",{"$f":"IF(G241=\"\",G246,G241)","v":{"$error":"#N/A"}},"m²",null,null,"SITE INFORMATION"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$143,Land_Use_Differentials,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Gross Floor Area",{"$f":"IF(LU4_GFA=\"\",\"\",LU4_GFA)","v":""},"m² (known)"]
["GFA DE's:",{"$f":"B240/100*B241","v":{"$error":"#N/A"}},null,null,null,"Site Area",{"$f":"IF(LU4_SiteArea=\"\",\"\",LU4_SiteArea)","v":""}]
["No. Units:",{"$f":"$G$143","v":""},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$143,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents per Unit:",{"$f":"B241","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$143,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"B244*B243","v":{"$error":"#N/A"}},null,null,null,"Gross Floor Area",{"$f":"IF(G243=0,Res_GFA,G242*G243*G244)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Network Factor Dwelling Equivalents:",{"$f":"IF(OR($B$143=\"Residential\",$B$143=\"Country Dwelling\",$B$143=\"Primary Industry\"),\"\",VLOOKUP($B$143,Land_Use_Differentials,3,FALSE))","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(G242>0,G245*0.75,G245)","v":{"$error":"#N/A"}},"75% of m² (estimated)"]
["Dwelling Equivalents:",{"$f":"IF(B143=\"\",0,IF(B239=\"Unit\",B245+B246,B242+B246))","v":0}]
[]
[{"$f":"\"4b Wastewater Contribution - \"&$B$143&\" Land Use\"","v":"4b Wastewater Contribution -  Land Use"},null,null,{"$f":"Required_LU4_WW","v":0}]
["Differential Type",{"$f":"VLOOKUP($B$143,LUD_Type,4,FALSE)","v":{"$error":"#N/A"}}]
["Gross Floor Area (GFA):",{"$f":"B240","v":{"$error":"#N/A"}},"m²"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$143,Land_Use_Differentials,4,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"B251/100*B252","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"B243","v":""}]
["Dwelling Equivalents per Unit:",{"$f":"B252","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"B255*B254","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IF(B143=\"\",0,IF(B250=\"Unit\",B256,B253))","v":0},null,null,null,"SITE INFORMATION"]
[null,null,null,null,null,"Impervious Surface Area",{"$f":"IF(LU4_ISA=\"\",\"\",LU4_ISA)","v":""},"m² (known)"]
[{"$f":"\"4c Stormwater Contribution - \"&$B$143&\" Land Use\"","v":"4c Stormwater Contribution -  Land Use"},null,null,{"$f":"Required_LU4_SW","v":0},null,"Site Area",{"$f":"IF(LU4_SiteArea=\"\",\"\",LU4_SiteArea)","v":""}]
["Differential Type",{"$f":"VLOOKUP($B$143,LUD_Type,5,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$143,Building_Coverages,2,FALSE)","v":{"$error":"#N/A"}}]
["Gross Floor Area (GFA):",{"$f":"IF(G258=\"\",G262,G258)","v":{"$error":"#N/A"}},"m²",null,null,"Impervious Surface Area",{"$f":"IF(G260=0,269,G259*G260)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$143,Land_Use_Differentials,5,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(G259>0,G261*0.75,G261)","v":{"$error":"#N/A"}},"75% of m² (estimated)"]
["GFA DE's:",{"$f":"B261/100*B262","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"B243","v":""}]
["Dwelling Equivalents per Unit:",{"$f":"B262","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"B265*B264","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IF(B143=\"\",0,IF(B260=\"Unit\",B266,B263))","v":0}]
[]
["Summary Outputs"]
[{"$f":"\"Total Water Supply Contribution\"","v":"Total Water Supply Contribution"}]
["Pre Demand:",{"$f":"ROUND(SUM(B20,B51,B82,B113),2)","v":0}]
["Post Demand:",{"$f":"ROUND(SUM(IF(D145=\"required\",B154,0),IF(D176=\"required\",B185,0),IF(D207=\"required\",B216,0),IF(D238=\"required\",B247,0)),2)","v":0}]
["Additional Demand (DEs):",{"$f":"ROUND(MAX(B272-B271,0),2)","v":0}]
["Standard Contribution:",{"$f":"IF($B$138=\"\",0,VLOOKUP($B$138,Std_Contributions,2,FALSE))","v":0},"GST","Incl GST"]
["Water Supply Contribution:",{"$f":"+B273*B274","v":0},{"$f":"B275*GST","v":0},{"$f":"B275+C275","v":0}]
[]
[{"$f":"\"Total Wastewater Contribution\"","v":"Total Wastewater Contribution"}]
["Pre Demand:",{"$f":"ROUND(SUM(B30,B61,B92,B123),2)","v":0}]
["Post Demand:",{"$f":"ROUND(SUM(IF(D156=\"required\",B164,0),IF(D187=\"required\",B195,0),IF(D218=\"required\",B226,0),IF(D249=\"required\",B257,0)),2)","v":0}]
["Additional Demand (DEs):",{"$f":"ROUND(MAX(B279-B278,0),2)","v":0}]
["Standard Contribution:",{"$f":"IF($B$138=\"\",0,VLOOKUP($B$138,Std_Contributions,3,FALSE))","v":0},"GST","Incl GST"]
["Wastewater Contribution:",{"$f":"+B280*B281","v":0},{"$f":"B282*GST","v":0},{"$f":"B282+C282","v":0}]
[]
[{"$f":"\"Total Stormwater Contribution\"","v":"Total Stormwater Contribution"}]
["Pre Demand:",{"$f":"ROUND(SUM(B40,B71,B102,B133),2)","v":0}]
["Post Demand:",{"$f":"ROUND(SUM(IF(D166=\"required\",B174,0),IF(D197=\"required\",B205,0),IF(D228=\"required\",B236,0),IF(D259=\"required\",B267,0)),2)","v":0}]
["Additional Demand (DEs):",{"$f":"ROUND(MAX(B286-B285,0),2)","v":0}]
["Standard Contribution:",{"$f":"IF($B$138=\"\",0,VLOOKUP($B$138,Std_Contributions,4,FALSE))","v":0},"GST","Incl GST"]
["Stormwater Contribution:",{"$f":"+B287*B288","v":0},{"$f":"B289*GST","v":0},{"$f":"B289+C289","v":0}]

{"sheet":"Reserves","index":5,"n_rows":254,"n_cols":8,"rows_kept":254,"cut":false,"hidden":true,"merged":[]}
["Pre Development/Subdivision Demand (Credits) - Reserves"]
["For Consent No.",{"$f":"IF(Consent_Number=\"\",\"\",Consent_Number)","v":""},null,null,null,"No. of Land Uses",{"$f":"Number_Land_Uses","v":0}]
[]
["Location:",{"$f":"IF(Location=\"\",\"\",Location)","v":""},null,{"$f":"IF($B$4=\"\",\"\",VLOOKUP(B4,Ward,9,0))","v":""}]
[]
[{"$f":"IF(F2=\"1\",\"Land Use Category:\",\"1st Land Use Category:\")","v":"1st Land Use Category:"},{"$f":"IF(Land_Use_Category_1_Credits=\"\",\"\",Land_Use_Category_1_Credits)","v":""},null,null,null,"No. of Residential Units:",{"$f":"IF(No_Res_Units_LU1_Credits=\"\",\"\",No_Res_Units_LU1_Credits)","v":""}]
["2nd Land Use Category:",{"$f":"IF(Land_Use_Category_2_Credits=\"\",\"\",Land_Use_Category_2_Credits)","v":""},null,null,null,"No. of Residential Units:",{"$f":"IF(No_Res_Units_LU2_Credits=\"\",\"\",No_Res_Units_LU2_Credits)","v":""}]
["3rd Land Use Category:",{"$f":"IF(Land_Use_Category_3_Credits=\"\",\"\",Land_Use_Category_3_Credits)","v":""},null,null,null,"No. of Residential Units:",{"$f":"IF(No_Res_Units_LU3_Credits=\"\",\"\",No_Res_Units_LU3_Credits)","v":""}]
["4th Land Use Category:",{"$f":"IF(Land_Use_Category_4_Credits=\"\",\"\",Land_Use_Category_4_Credits)","v":""},null,null,null,"No. of Residential Units:",{"$f":"IF(No_Res_Units_LU4_Credits=\"\",\"\",No_Res_Units_LU4_Credits)","v":""}]
[]
[{"$f":"IF(F2=\"1\",\"\",\"1a \")&\"Reserve Improvements Contribution - \"&$B$6&\" Land Use\"","v":"1a Reserve Improvements Contribution -  Land Use"},null,null,null,null,"SITE INFORMATION"]
["Differential Type",{"$f":"IF(VLOOKUP(Credits_PolicyYear_Input,Policy_Year_LGAAmend,2,0)=\"Old\",\"Community Facilities\",IF(VLOOKUP($B$6,'Calculation Links'!$X$5:$AJ$22,13,0)=\"R\",\"Community Facilities\",\"Reserve Land\"))","v":{"$error":"#N/A"}},null,null,null,"Gross Floor Area",{"$f":"IF(LU1_GFA_Credits=\"\",\"\",LU1_GFA_Credits)","v":""},"m² (known)"]
["Dwelling Equivalents:",{"$f":"IF($B$6=\"\",0,IF(B12=\"Community Facilities\",B23,B33))","v":0},null,null,null,"Site Area",{"$f":"IF(LU1_SiteArea_Credits=\"\",\"\",LU1_SiteArea_Credits)","v":""}]
[null,null,null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$6,Credits_GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
[{"$f":"IF(F2=\"1\",\"\",\"1b \")&\"Community Facilities Contribution - \"&$B$6&\" Land Use\"","v":"1b Community Facilities Contribution -  Land Use"},null,null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$6,Credits_GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["Differential Type",{"$f":"VLOOKUP($B$6,Credits_LUD_Type,IF($D$4=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}},null,null,null,"Gross Floor Area",{"$f":"IF(G14=0,Credits_Res_GFA,G13*G14*G15)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Gross Floor Area (GFA):",{"$f":"IF(G12=\"\",G16,G12)","v":{"$error":"#N/A"}},"m²"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$6,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"B17/100*B18","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"$G$6","v":""}]
["Dwelling Equivalents per Unit:",{"$f":"B18","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"B20*B21","v":{"$error":"#VALUE!"}}]
["Dwelling Equivalents:",{"$f":"IF($B$6=\"\",0,IF(B16=\"Unit\",B22,B19))","v":0}]
[]
[{"$f":"IF(F7=\"1\",\"\",\"1c \")&\"Reserve Land Contribution - \"&$B$6&\" Land Use\"","v":"1c Reserve Land Contribution -  Land Use"}]
["Differential Type",{"$f":"VLOOKUP($B$6,Credits_LUD_Type,IF($D$4=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}}]
["Gross Floor Area (GFA):",{"$f":"B17","v":{"$error":"#N/A"}},"m²"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$6,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"B27/100*B28","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"G6","v":""}]
["Dwelling Equivalents per Unit:",{"$f":"B28","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"B30*B31","v":{"$error":"#VALUE!"}}]
["Total DE's",{"$f":"IF($B$6=\"\",0,IF(B26=\"Unit\",B32,B29))","v":0}]
["Res Land Payable",{"$f":"VLOOKUP(Credits_PolicyYear_Input,PolicyYear_Field,3,0)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"B33*B34","v":{"$error":"#N/A"}}]
[]
[{"$f":"IF(F2=\"2\",\"\",\"2a \")&\"Reserve Improvements Contribution - \"&$B$7&\" Land Use\"","v":"2a Reserve Improvements Contribution -  Land Use"},null,null,null,null,"SITE INFORMATION"]
["Differential Type",{"$f":"IF(VLOOKUP(Credits_PolicyYear_Input,Policy_Year_LGAAmend,2,0)=\"Old\",\"Community Facilities\",IF(VLOOKUP($B$7,'Calculation Links'!$X$5:$AJ$22,13,0)=\"R\",\"Community Facilities\",\"Reserve Land\"))","v":{"$error":"#N/A"}},null,null,null,"Gross Floor Area",{"$f":"IF(LU2_GFA_Credits=\"\",\"\",LU2_GFA_Credits)","v":""},"m² (known)"]
["Dwelling Equivalents:",{"$f":"IF($B$7=\"\",0,IF(B38=\"Community Facilities\",B49,B59))","v":0},null,null,null,"Site Area",{"$f":"IF(LU2_SiteArea_Credits=\"\",\"\",LU2_SiteArea_Credits)","v":""}]
[null,null,null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$7,Credits_GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
[{"$f":"IF(F2=\"2\",\"\",\"2b \")&\"Community Facilities Contribution - \"&$B$7&\" Land Use\"","v":"2b Community Facilities Contribution -  Land Use"},null,null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$7,Credits_GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["Differential Type",{"$f":"VLOOKUP($B$7,Credits_LUD_Type,IF($D$4=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}},null,null,null,"Gross Floor Area",{"$f":"IF(G40=0,Credits_Res_GFA,G39*G40*G41)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Gross Floor Area (GFA):",{"$f":"IF(G38=\"\",G42,G38)","v":{"$error":"#N/A"}},"m²"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$7,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"B43/100*B44","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"$G$6","v":""}]
["Dwelling Equivalents per Unit:",{"$f":"B44","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"B46*B47","v":{"$error":"#VALUE!"}}]
["Dwelling Equivalents:",{"$f":"IF($B$7=\"\",0,IF(B42=\"Unit\",B48,B45))","v":0}]
[]
[{"$f":"IF(F2=\"2\",\"\",\"2c \")&\"Reserve Land Contribution - \"&$B$7&\" Land Use\"","v":"2c Reserve Land Contribution -  Land Use"}]
["Differential Type",{"$f":"VLOOKUP($B$7,Credits_LUD_Type,IF($D$4=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}}]
["Gross Floor Area (GFA):",{"$f":"B43","v":{"$error":"#N/A"}},"m²"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$7,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"B53/100*B54","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"G7","v":""}]
["Dwelling Equivalents per Unit:",{"$f":"B54","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"B56*B57","v":{"$error":"#VALUE!"}}]
["Total DE's",{"$f":"IF($B$7=\"\",0,IF(B52=\"Unit\",B58,B55))","v":0}]
["Res Land Payable",{"$f":"VLOOKUP(Credits_PolicyYear_Input,PolicyYear_Field,3,0)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"B59*B60","v":{"$error":"#N/A"}}]
[]
[{"$f":"IF(F2=\"3\",\"\",\"3a \")&\"Reserve Improvements Contribution - \"&$B$8&\" Land Use\"","v":"3a Reserve Improvements Contribution -  Land Use"},null,null,null,null,"SITE INFORMATION"]
["Differential Type",{"$f":"IF(VLOOKUP(Credits_PolicyYear_Input,Policy_Year_LGAAmend,2,0)=\"Old\",\"Community Facilities\",IF(VLOOKUP($B$8,'Calculation Links'!$X$5:$AJ$22,13,0)=\"R\",\"Community Facilities\",\"Reserve Land\"))","v":{"$error":"#N/A"}},null,null,null,"Gross Floor Area",{"$f":"IF(LU3_GFA_Credits=\"\",\"\",LU3_GFA_Credits)","v":""},"m² (known)"]
["Dwelling Equivalents:",{"$f":"IF($B$8=\"\",0,IF(B64=\"Community Facilities\",B75,B85))","v":0},null,null,null,"Site Area",{"$f":"IF(LU3_SiteArea_Credits=\"\",\"\",LU3_SiteArea_Credits)","v":""}]
[null,null,null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$8,Credits_GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
[{"$f":"IF(F2=\"3\",\"\",\"3b \")&\"Community Facilities Contribution - \"&$B$8&\" Land Use\"","v":"3b Community Facilities Contribution -  Land Use"},null,null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$8,Credits_GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["Differential Type",{"$f":"VLOOKUP($B$8,Credits_LUD_Type,IF($D$4=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}},null,null,null,"Gross Floor Area",{"$f":"IF(G66=0,Credits_Res_GFA,G65*G66*G67)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Gross Floor Area (GFA):",{"$f":"IF(G64=\"\",G68,G64)","v":{"$error":"#N/A"}},"m²"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$8,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"B69/100*B70","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"$G$6","v":""}]
["Dwelling Equivalents per Unit:",{"$f":"B70","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"B72*B73","v":{"$error":"#VALUE!"}}]
["Dwelling Equivalents:",{"$f":"IF($B$8=\"\",0,IF(B68=\"Unit\",B74,B71))","v":0}]
[]
[{"$f":"IF(F2=\"3\",\"\",\"3c \")&\"Reserve Land Contribution - \"&$B$8&\" Land Use\"","v":"3c Reserve Land Contribution -  Land Use"}]
["Differential Type",{"$f":"VLOOKUP($B$8,Credits_LUD_Type,IF($D$4=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}}]
["Gross Floor Area (GFA):",{"$f":"B69","v":{"$error":"#N/A"}},"m²"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$8,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"B79/100*B80","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"G8","v":""}]
["Dwelling Equivalents per Unit:",{"$f":"B80","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"B82*B83","v":{"$error":"#VALUE!"}}]
["Total DE's",{"$f":"IF($B$8=\"\",0,IF(B78=\"Unit\",B84,B81))","v":0}]
["Res Land Payable",{"$f":"VLOOKUP(Credits_PolicyYear_Input,PolicyYear_Field,3,0)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"B85*B86","v":{"$error":"#N/A"}}]
[]
[{"$f":"IF(F2=\"4\",\"\",\"4a \")&\"Reserve Improvements Contribution - \"&$B$9&\" Land Use\"","v":"4a Reserve Improvements Contribution -  Land Use"},null,null,null,null,"SITE INFORMATION"]
["Differential Type",{"$f":"IF(VLOOKUP(Credits_PolicyYear_Input,Policy_Year_LGAAmend,2,0)=\"Old\",\"Community Facilities\",IF(VLOOKUP($B$9,'Calculation Links'!$X$5:$AJ$22,13,0)=\"R\",\"Community Facilities\",\"Reserve Land\"))","v":{"$error":"#N/A"}},null,null,null,"Gross Floor Area",{"$f":"IF(LU4_GFA_Credits=\"\",\"\",LU4_GFA_Credits)","v":""},"m² (known)"]
["Dwelling Equivalents:",{"$f":"IF($B$9=\"\",0,IF(B90=\"Community Facilities\",B101,B111))","v":0},null,null,null,"Site Area",{"$f":"IF(LU4_SiteArea_Credits=\"\",\"\",LU4_SiteArea_Credits)","v":""}]
[null,null,null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$9,Credits_GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
[{"$f":"IF(F2=\"4\",\"\",\"4b \")&\"Community Facilities Contribution - \"&$B$9&\" Land Use\"","v":"4b Community Facilities Contribution -  Land Use"},null,null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$9,Credits_GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["Differential Type",{"$f":"VLOOKUP($B$9,Credits_LUD_Type,IF($D$4=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}},null,null,null,"Gross Floor Area",{"$f":"IF(G92=0,Credits_Res_GFA,G91*G92*G93)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Gross Floor Area (GFA):",{"$f":"IF(G90=\"\",G94,G90)","v":{"$error":"#N/A"}},"m²"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$9,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"B95/100*B96","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"$G$6","v":""}]
["Dwelling Equivalents per Unit:",{"$f":"B96","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"B98*B99","v":{"$error":"#VALUE!"}}]
["Dwelling Equivalents:",{"$f":"IF($B$9=\"\",0,IF(B94=\"Unit\",B100,B97))","v":0}]
[]
[{"$f":"IF(F2=\"4\",\"\",\"4c \")&\"Reserve Land Contribution - \"&$B$9&\" Land Use\"","v":"4c Reserve Land Contribution -  Land Use"}]
["Differential Type",{"$f":"VLOOKUP($B$9,Credits_LUD_Type,IF($D$4=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}}]
["Gross Floor Area (GFA):",{"$f":"B95","v":{"$error":"#N/A"}},"m²"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$9,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"B105/100*B106","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"G9","v":""}]
["Dwelling Equivalents per Unit:",{"$f":"B106","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"B108*B109","v":{"$error":"#VALUE!"}}]
["Total DE's",{"$f":"IF($B$9=\"\",0,IF(B104=\"Unit\",B110,B107))","v":0}]
["Res Land Payable",{"$f":"VLOOKUP(Credits_PolicyYear_Input,PolicyYear_Field,3,0)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"B111*B112","v":{"$error":"#N/A"}}]
[]
["Post Development/Subdivision Demand - Reserves"]
["For Consent No.",{"$f":"Headworks!$B$2","v":""}]
[]
["Location:",{"$f":"$B$4","v":""},null,{"$f":"$D$4","v":""}]
[]
["Subdivision or Development:",{"$f":"Subdivision_Development","v":0}]
[]
[]
[{"$f":"IF(D115=\"1\",\"Land Use Category:\",\"1st Land Use Category:\")","v":"1st Land Use Category:"},{"$f":"IF(Land_Use_Category_1=\"\",\"\",Land_Use_Category_1)","v":""},null,null,null,"No. of Residential Units:",{"$f":"IF(No_Res_Units_LU1=\"\",\"\",No_Res_Units_LU1)","v":""}]
["2nd Land Use Category:",{"$f":"IF(Land_Use_Category_2=\"\",\"\",Land_Use_Category_2)","v":""},null,null,null,"No. of Residential Units:",{"$f":"IF(No_Res_Units_LU2=\"\",\"\",No_Res_Units_LU2)","v":""}]
["3rd Land Use Category:",{"$f":"IF(Land_Use_Category_3=\"\",\"\",Land_Use_Category_3)","v":""},null,null,null,"No. of Residential Units:",{"$f":"IF(No_Res_Units_LU3=\"\",\"\",No_Res_Units_LU3)","v":""}]
["4th Land Use Category:",{"$f":"IF(Land_Use_Category_4=\"\",\"\",Land_Use_Category_4)","v":""},null,null,null,"No. of Residential Units:",{"$f":"IF(No_Res_Units_LU4=\"\",\"\",No_Res_Units_LU4)","v":""}]
[]
[{"$f":"IF(D115=\"1\",\"\",\"1a \")&\"Reserve Improvements Contribution - \"&$B$123&\" Land Use\"","v":"1a Reserve Improvements Contribution -  Land Use"},null,null,null,null,"SITE INFORMATION"]
["Gross Floor Area (GFA):",{"$f":"IF(VLOOKUP(Policy_Year_Input,Policy_Year_LGAAmend,2,0)=\"Old\",\"Community Facilities\",IF(VLOOKUP($B$123,'Calculation Links'!$J$5:$V$22,13,0)=\"R\",\"Community Facilities\",\"Reserve Land\"))","v":{"$error":"#N/A"}},null,{"$f":"Required_LU1_RI","v":"Required"},null,"Gross Floor Area",{"$f":"IF(LU1_GFA=\"\",\"\",LU1_GFA)","v":""},"m² (known)"]
["Dwelling Equivalents:",{"$f":"IF($B$123=\"\",0,IF(B129=\"Community Facilities\",B140,B150))","v":0},null,null,null,"Site Area",{"$f":"IF(LU1_SiteArea=\"\",\"\",LU1_SiteArea)","v":""}]
[null,null,null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$123,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
[{"$f":"IF(D115=\"1\",\"\",\"1b \")&\"Community Facilities Contribution - \"&$B$123&\" Land Use\"","v":"1b Community Facilities Contribution -  Land Use"},null,null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$123,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["Differential Type",{"$f":"VLOOKUP($B$123,LUD_Type,IF($D$118=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}},null,{"$f":"Required_LU1_CF","v":"Required"},null,"Gross Floor Area",{"$f":"IF(G131=0,Res_GFA,G130*G131*G132)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Gross Floor Area (GFA):",{"$f":"IF(G129=\"\",G134,G129)","v":{"$error":"#N/A"}},"m²",null,null,null,{"$f":"IF(G130>0,G133*0.75,G133)","v":{"$error":"#N/A"}},"75% of m² (estimated)"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$123,Land_Use_Differentials,IF($D$118=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"B134/100*B135","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"G123","v":""}]
["Dwelling Equivalents per Unit:",{"$f":"B135","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"B137*B138","v":{"$error":"#VALUE!"}},null,null,null,"LAND VALUE"]
["Dwelling Equivalents:",{"$f":"IF($B$123=\"\",0,IF(B133=\"Unit\",B139,B136))","v":0},null,null,null,"Total Land Value",{"$f":"IF(VLOOKUP(Policy_Year_Input,ResLand_Input,4,0)=\"set\",VLOOKUP($D$4,ResLandAvg,IF(Urban_Town=\"Township\",2,IF(Urban_Town=\"Urban\",3)),0)*LU1_Buildable_Area,IF(LU1_LandValue=\"\",\"\",LU1_LandValue))","v":{"$error":"#N/A"}},"(Incl GST)"]
[null,null,null,null,null,"GST in Land Value",{"$f":"IF(VLOOKUP(Policy_Year_Input,ResLand_Input,4,0)=\"set\",0.15,IF(LU1_GST_LandValue=\"\",\"\",LU1_GST_LandValue))","v":0.15}]
[{"$f":"IF(F124=\"1\",\"\",\"1c \")&\"Reserve Land Contribution - \"&$B$123&\" Land Use\"","v":"1c Reserve Land Contribution -  Land Use"},null,null,null,null,"Total Buildable or Site Area",{"$f":"IF(LU1_Buildable_Area=\"\",0,LU1_Buildable_Area)","v":1},"m²"]
["Differential Type",{"$f":"VLOOKUP($B$123,LUD_Type,IF($D$118=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}},null,{"$f":"Required_LU1_RL","v":"Required"},null,"Value per m²",{"$f":"IF(G140=\"\",\"\",G140/G142)","v":{"$error":"#N/A"}},"$/m²"]
["Gross Floor Area (GFA):",{"$f":"B134","v":{"$error":"#N/A"}},"m²",null,null,"Capped Value per m²",{"$f":"IF(G143>1500,1500,G143)","v":{"$error":"#N/A"}},"$/m²"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$123,Land_Use_Differentials,IF($D$4=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}},null,null,null,"7.5% Check",{"$f":"IF($B$120=\"Development\",\"\",0.075*G140/(1+G141))","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"B144/100*B145","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"B137","v":""}]
["Dwelling Equivalents per Unit:",{"$f":"B145","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"B147*B148","v":{"$error":"#VALUE!"}}]
["Total DE's",{"$f":"IF($B$123=\"\",0,IF(B143=\"Unit\",B149,B146))","v":0}]
["Res Land Payable",{"$f":"VLOOKUP(Policy_Year_Input,PolicyYear_Field,3,0)","v":false}]
["Dwelling Equivalents:",{"$f":"IF(B123=\"Residential Flat\",0,B150*B151)","v":0}]
[]
[{"$f":"\"2a \"&\"Reserve Improvements Contribution - \"&$B$124&\" Land Use\"","v":"2a Reserve Improvements Contribution -  Land Use"},null,null,null,null,"SITE INFORMATION"]
["Gross Floor Area (GFA):",{"$f":"IF(VLOOKUP(Policy_Year_Input,Policy_Year_LGAAmend,2,0)=\"Old\",\"Community Facilities\",IF(VLOOKUP($B$124,'Calculation Links'!$J$5:$V$22,13,0)=\"R\",\"Community Facilities\",\"Reserve Land\"))","v":{"$error":"#N/A"}},null,{"$f":"Required_LU2_RI","v":0},null,"Gross Floor Area",{"$f":"IF(LU2_GFA=\"\",\"\",LU2_GFA)","v":""},"m² (known)"]
["Dwelling Equivalents:",{"$f":"IF($B$124=\"\",0,IF(B155=\"Community Facilities\",B166,B176))","v":0},null,null,null,"Site Area",{"$f":"IF(LU2_SiteArea=\"\",\"\",LU2_SiteArea)","v":""}]
[null,null,null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$124,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
[{"$f":"\"2b \"&\"Community Facilities Contribution - \"&$B$124&\" Land Use\"","v":"2b Community Facilities Contribution -  Land Use"},null,null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$124,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["Differential Type",{"$f":"VLOOKUP($B$124,LUD_Type,IF($D$118=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}},null,{"$f":"Required_LU2_CF","v":0},null,"Gross Floor Area",{"$f":"IF(G157=0,Res_GFA,G156*G157*G158)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Gross Floor Area (GFA):",{"$f":"IF(G155=\"\",G160,G155)","v":{"$error":"#N/A"}},"m²",null,null,null,{"$f":"IF(G156>0,G159*0.75,G159)","v":{"$error":"#N/A"}},"75% of m² (estimated)"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$124,Land_Use_Differentials,IF($D$118=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"B160/100*B161","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"G124","v":""}]
["Dwelling Equivalents per Unit:",{"$f":"B161","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"B163*B164","v":{"$error":"#VALUE!"}},null,null,null,"LAND VALUE"]
["Dwelling Equivalents:",{"$f":"IF($B$124=\"\",0,IF(B159=\"Unit\",B165,B162))","v":0},null,null,null,"Total Land Value",{"$f":"IF(VLOOKUP(Policy_Year_Input,ResLand_Input,4,0)=\"set\",VLOOKUP($D$4,ResLandAvg,IF(Urban_Town=\"Township\",2,IF(Urban_Town=\"Urban\",3)),0)*LU2_Buildable_Area,IF(LU2_LandValue=\"\",\"\",LU2_LandValue))","v":{"$error":"#N/A"}},"(Incl GST)"]
[null,null,null,null,null,"GST in Land Value",{"$f":"IF(VLOOKUP(Policy_Year_Input,ResLand_Input,4,0)=\"set\",0.15,IF(LU2_GST_LandValue=\"\",\"\",LU2_GST_LandValue))","v":0.15}]
[{"$f":"\"2c \"&\"Reserve Land Contribution - \"&$B$124&\" Land Use\"","v":"2c Reserve Land Contribution -  Land Use"},null,null,null,null,"Total Buildable or Site Area",{"$f":"IF(LU2_Buildable_Area=\"\",0,LU2_Buildable_Area)","v":0},"m²"]
["Differential Type",{"$f":"VLOOKUP($B$124,LUD_Type,IF($D$118=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}},null,{"$f":"Required_LU2_RL","v":0},null,"Value per m²",{"$f":"IF(G166=\"\",\"\",G166/G168)","v":{"$error":"#N/A"}},"$/m²"]
["Gross Floor Area (GFA):",{"$f":"B160","v":{"$error":"#N/A"}},"m²",null,null,"Capped Value per m²",{"$f":"IF(G169>1500,1500,G169)","v":{"$error":"#N/A"}},"$/m²"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$124,Land_Use_Differentials,IF($D$4=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}},null,null,null,"7.5% Check",{"$f":"IF($B$120=\"Development\",\"\",0.075*G166/(1+G167))","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"B170/100*B171","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"B163","v":""}]
["Dwelling Equivalents per Unit:",{"$f":"B171","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"B173*B174","v":{"$error":"#VALUE!"}}]
["Total DE's",{"$f":"IF($B$124=\"\",0,IF(B169=\"Unit\",B175,B172))","v":0}]
["Res Land Payable",{"$f":"VLOOKUP(Policy_Year_Input,PolicyYear_Field,3,0)","v":false}]
["Dwelling Equivalents:",{"$f":"B176*B177","v":0}]
[]
[{"$f":"\"3a \"&\"Reserve Improvements Contribution - \"&$B$125&\" Land Use\"","v":"3a Reserve Improvements Contribution -  Land Use"},null,null,null,null,"SITE INFORMATION"]
["Gross Floor Area (GFA):",{"$f":"IF(VLOOKUP(Policy_Year_Input,Policy_Year_LGAAmend,2,0)=\"Old\",\"Community Facilities\",IF(VLOOKUP($B$125,'Calculation Links'!$J$5:$V$22,13,0)=\"R\",\"Community Facilities\",\"Reserve Land\"))","v":{"$error":"#N/A"}},null,{"$f":"Required_LU3_RI","v":0},null,"Gross Floor Area",{"$f":"IF(LU3_GFA=\"\",\"\",LU3_GFA)","v":""},"m² (known)"]
["Dwelling Equivalents:",{"$f":"IF($B$125=\"\",0,IF(B181=\"Community Facilities\",B192,B202))","v":0},null,null,null,"Site Area",{"$f":"IF(LU3_SiteArea=\"\",\"\",LU3_SiteArea)","v":""}]
[null,null,null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$125,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
[{"$f":"\"3b \"&\"Community Facilities Contribution - \"&$B$125&\" Land Use\"","v":"3b Community Facilities Contribution -  Land Use"},null,null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$125,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["Differential Type",{"$f":"VLOOKUP($B$125,LUD_Type,IF($D$118=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}},null,{"$f":"Required_LU3_CF","v":0},null,"Gross Floor Area",{"$f":"IF(G183=0,Res_GFA,G182*G183*G184)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Gross Floor Area (GFA):",{"$f":"IF(G181=\"\",G186,G181)","v":{"$error":"#N/A"}},"m²",null,null,null,{"$f":"IF(G182>0,G185*0.75,G185)","v":{"$error":"#N/A"}},"75% of m² (estimated)"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$125,Land_Use_Differentials,IF($D$118=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"B186/100*B187","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"G125","v":""}]
["Dwelling Equivalents per Unit:",{"$f":"B187","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"B189*B190","v":{"$error":"#VALUE!"}},null,null,null,"LAND VALUE"]
["Dwelling Equivalents:",{"$f":"IF($B$125=\"\",0,IF(B185=\"Unit\",B191,B188))","v":0},null,null,null,"Total Land Value",{"$f":"IF(VLOOKUP(Policy_Year_Input,ResLand_Input,4,0)=\"set\",VLOOKUP($D$4,ResLandAvg,IF(Urban_Town=\"Township\",2,IF(Urban_Town=\"Urban\",3)),0)*LU3_Buildable_Area,IF(LU3_LandValue=\"\",\"\",LU3_LandValue))","v":{"$error":"#N/A"}},"(Incl GST)"]
[null,null,null,null,null,"GST in Land Value",{"$f":"IF(VLOOKUP(Policy_Year_Input,ResLand_Input,4,0)=\"set\",0.15,IF(LU3_GST_LandValue=\"\",\"\",LU3_GST_LandValue))","v":0.15}]
[{"$f":"\"3c \"&\"Reserve Land Contribution - \"&$B$125&\" Land Use\"","v":"3c Reserve Land Contribution -  Land Use"},null,null,null,null,"Total Buildable or Site Area",{"$f":"IF(LU3_Buildable_Area=\"\",0,LU3_Buildable_Area)","v":0},"m²"]
["Differential Type",{"$f":"VLOOKUP($B$125,LUD_Type,IF($D$118=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}},null,{"$f":"Required_LU3_RL","v":0},null,"Value per m²",{"$f":"IF(G192=\"\",\"\",G192/G194)","v":{"$error":"#N/A"}},"$/m²"]
["Gross Floor Area (GFA):",{"$f":"B186","v":{"$error":"#N/A"}},"m²",null,null,"Capped Value per m²",{"$f":"IF(G195>1500,1500,G195)","v":{"$error":"#N/A"}},"$/m²"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$125,Land_Use_Differentials,IF($D$4=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}},null,null,null,"7.5% Check",{"$f":"IF($B$120=\"Development\",\"\",0.075*G192/(1+G193))","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"B196/100*B197","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"B189","v":""}]
["Dwelling Equivalents per Unit:",{"$f":"B197","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"B199*B200","v":{"$error":"#VALUE!"}}]
["Total DE's",{"$f":"IF($B$125=\"\",0,IF(B195=\"Unit\",B201,B198))","v":0}]
["Res Land Payable",{"$f":"VLOOKUP(Policy_Year_Input,PolicyYear_Field,3,0)","v":false}]
["Dwelling Equivalents:",{"$f":"B202*B203","v":0}]
[]
[{"$f":"\"4a \"&\"Reserve Improvements Contribution - \"&$B$126&\" Land Use\"","v":"4a Reserve Improvements Contribution -  Land Use"},null,null,null,null,"SITE INFORMATION"]
["Gross Floor Area (GFA):",{"$f":"IF(VLOOKUP(Policy_Year_Input,Policy_Year_LGAAmend,2,0)=\"Old\",\"Community Facilities\",IF(VLOOKUP($B$126,'Calculation Links'!$J$5:$V$22,13,0)=\"R\",\"Community Facilities\",\"Reserve Land\"))","v":{"$error":"#N/A"}},null,{"$f":"Required_LU4_RI","v":0},null,"Gross Floor Area",{"$f":"IF(LU4_GFA=\"\",\"\",LU4_GFA)","v":""},"m² (known)"]
["Dwelling Equivalents:",{"$f":"IF($B$126=\"\",0,IF(B207=\"Community Facilities\",B218,B228))","v":0},null,null,null,"Site Area",{"$f":"IF(LU4_SiteArea=\"\",\"\",LU4_SiteArea)","v":""}]
[null,null,null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$126,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
[{"$f":"\"4b \"&\"Community Facilities Contribution - \"&$B$126&\" Land Use\"","v":"4b Community Facilities Contribution -  Land Use"},null,null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$126,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["Differential Type",{"$f":"VLOOKUP($B$126,LUD_Type,IF($D$118=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}},null,{"$f":"Required_LU4_CF","v":0},null,"Gross Floor Area",{"$f":"IF(G209=0,Res_GFA,G208*G209*G210)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Gross Floor Area (GFA):",{"$f":"IF(G207=\"\",G212,G207)","v":{"$error":"#N/A"}},"m²",null,null,null,{"$f":"IF(G208>0,G211*0.75,G211)","v":{"$error":"#N/A"}},"75% of m² (estimated)"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$126,Land_Use_Differentials,IF($D$118=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"B212/100*B213","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"G126","v":""}]
["Dwelling Equivalents per Unit:",{"$f":"B213","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"B215*B216","v":{"$error":"#VALUE!"}},null,null,null,"LAND VALUE"]
["Dwelling Equivalents:",{"$f":"IF($B$126=\"\",0,IF(B211=\"Unit\",B217,B214))","v":0},null,null,null,"Total Land Value",{"$f":"IF(VLOOKUP(Policy_Year_Input,ResLand_Input,4,0)=\"set\",VLOOKUP($D$4,ResLandAvg,IF(Urban_Town=\"Township\",2,IF(Urban_Town=\"Urban\",3)),0)*LU4_Buildable_Area,IF(LU4_LandValue=\"\",\"\",LU4_LandValue))","v":{"$error":"#N/A"}},"(Incl GST)"]
[null,null,null,null,null,"GST in Land Value",{"$f":"IF(VLOOKUP(Policy_Year_Input,ResLand_Input,4,0)=\"set\",0.15,IF(LU4_GST_LandValue=\"\",\"\",LU4_GST_LandValue))","v":0.15}]
[{"$f":"\"4c \"&\"Reserve Land Contribution - \"&$B$126&\" Land Use\"","v":"4c Reserve Land Contribution -  Land Use"},null,null,null,null,"Total Buildable or Site Area",{"$f":"IF(LU4_Buildable_Area=\"\",0,LU4_Buildable_Area)","v":0},"m²"]
["Differential Type",{"$f":"VLOOKUP($B$126,LUD_Type,IF($D$118=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}},null,{"$f":"Required_LU4_RL","v":0},null,"Value per m²",{"$f":"IF(G218=\"\",\"\",G218/G220)","v":{"$error":"#N/A"}},"$/m²"]
["Gross Floor Area (GFA):",{"$f":"B212","v":{"$error":"#N/A"}},"m²",null,null,"Capped Value per m²",{"$f":"IF(G221>1500,1500,G221)","v":{"$error":"#N/A"}},"$/m²"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$126,Land_Use_Differentials,IF($D$4=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}},null,null,null,"7.5% Check",{"$f":"IF($B$120=\"Development\",\"\",0.075*G218/(1+G219))","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"B222/100*B223","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"B215","v":""}]
["Dwelling Equivalents per Unit:",{"$f":"B223","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"B225*B226","v":{"$error":"#VALUE!"}}]
["Total DE's",{"$f":"IF($B$126=\"\",0,IF(B221=\"Unit\",B227,B224))","v":0}]
["Res Land Payable",{"$f":"VLOOKUP(Policy_Year_Input,PolicyYear_Field,3,0)","v":false}]
["Dwelling Equivalents:",{"$f":"B228*B229","v":0}]
[]
["Summary Outputs"]
["Total Reserve Improvements Contribution"]
["Pre Demand:",{"$f":"ROUND(SUM(B13,B39,B65,B91),2)","v":0}]
["Post Demand:",{"$f":"ROUND(SUM(IF(D129=\"required\",B130,0),IF(D155=\"required\",B156,0),IF(D181=\"required\",B182,0),IF(D207=\"required\",B208,0)),2)","v":0}]
["Additional Demand (DEs):",{"$f":"ROUND(MAX(B235-B234,0),2)","v":0}]
["Standard Contribution:",{"$f":"IF($B$118=\"\",0,VLOOKUP($B$118,Std_Contributions,5,FALSE))","v":0},"GST","Incl GST"]
["Reserve Improvements Contribution:",{"$f":"+B236*B237","v":0},{"$f":"B238*GST","v":0},{"$f":"B238+C238","v":0}]
[]
["Total Community Facilities Contribution"]
["Pre Demand:",{"$f":"ROUND(SUM(B23,B49,B75,B101),2)","v":0}]
["Post Demand:",{"$f":"ROUND(SUM(IF(D133=\"required\",B140,0),IF(D159=\"required\",B166,0),IF(D185=\"required\",B192,0),IF(D211=\"required\",B218,0)),2)","v":0},null,null,null,"Reserve Land Contribution? (1 = Yes)"]
["Additional Demand (DEs):",{"$f":"ROUND(MAX(B242-B241,0),2)","v":0},null,null,null,{"$f":"Land_Use_Category_1","v":0},{"$f":"IF(B152=0,0,1)","v":0}]
["Standard Contribution:",{"$f":"IF($B$118=\"\",0,VLOOKUP($B$118,Std_Contributions,6,FALSE))","v":0},"GST","Incl GST",null,{"$f":"Land_Use_Category_2","v":0},{"$f":"IF(B178=0,0,1)","v":0}]
["Community Facilities Contribution:",{"$f":"+B243*B244","v":0},{"$f":"B245*GST","v":0},{"$f":"B245+C245","v":0},null,{"$f":"Land_Use_Category_3","v":0},{"$f":"IF(B204=0,0,1)","v":0}]
[null,null,null,null,null,{"$f":"Land_Use_Category_4","v":0},{"$f":"IF(B230=0,0,1)","v":0}]
["Total Reserve Land Contribution"]
["Pre Demand:",{"$f":"IFERROR(ROUND(SUM(B35,B61,B87,B113),2),0)","v":0},null,null,null,"LAND VALUE"]
["Post Demand:",{"$f":"ROUND(SUM(IF(D143=\"required\",B152,0),IF(D169=\"required\",B178,0),IF(D195=\"required\",B204,0),IF(D221=\"required\",B230,0)),2)","v":0},null,null,null,"Total Land Value",{"$f":"+SUM(IFERROR(G140*G243,0),IFERROR(G166*G244,0),IFERROR(G192*G245,0),IFERROR(G218*G246,0))","v":0},"(Incl GST)"]
["Additional Demand (DEs):",{"$f":"ROUND(MAX(B249-B248,0),2)","v":0},null,null,null,"Total Land Value",{"$f":"+SUM(IFERROR((G140*G243)/(1+G141),0),IFERROR((G166*G244)/(1+G167),0),IFERROR((G192*G245)/(1+G193),0),IFERROR((G218*G246)/(1+G219),0))","v":0},"(Excl GST)"]
["Standard Contribution:",{"$f":"IF($B$120=\"Subdivision\",27.5,20)","v":20},null,null,null,"Total Buildable or Site Area",{"$f":"+SUM(G142*G243,G168*G244,G194*G245,G220*G246)","v":0},"m²"]
["Reserve Land Contribution:",{"$f":"IF(B250<=0,0,B251*G253*B250)","v":0},"GST","Incl GST",null,"Value per m²",{"$f":"IF(G250=\"\",\"\",G250/G251)","v":{"$error":"#DIV/0!"}},"$/m² (Excl GST)"]
["Reserve Land Contribution:",{"$f":"ROUND(B252,2)","v":0},{"$f":"B253*GST","v":0},{"$f":"B253+C253","v":0},null,"Capped Value per m²",{"$f":"IF(G252>1500,1500,G252)","v":{"$error":"#DIV/0!"}},"$/m² (Excl GST)"]
[null,null,null,null,null,"7.5% Check",{"$f":"IF($B$120=\"Development\",\"\",0.075*G250)","v":0},"Removed"]

{"sheet":"Roading","index":6,"n_rows":109,"n_cols":8,"rows_kept":109,"cut":false,"hidden":true,"merged":[]}
["Pre Development/Subdivision Demand (Credits) - Roading"]
["For Consent No.",{"$f":"Headworks!$B$2","v":""},null,null,null,"No. of Land Uses",{"$f":"Number_Land_Uses","v":0}]
[]
["Location:",{"$f":"IF(Location=\"\",\"\",Location)","v":""},null,{"$f":"IF($B$4=\"\",\"\",VLOOKUP(B4,Ward,9,0))","v":""}]
[]
[{"$f":"IF(F2=\"1\",\"Land Use Category:\",\"1st Land Use Category:\")","v":"1st Land Use Category:"},{"$f":"IF(Land_Use_Category_1_Credits=\"\",\"\",Land_Use_Category_1_Credits)","v":""},null,null,null,"No. of Residential Units:",{"$f":"IF(No_Res_Units_LU1_Credits=\"\",\"\",No_Res_Units_LU1_Credits)","v":""}]
["2nd Land Use Category:",{"$f":"IF(Land_Use_Category_2_Credits=\"\",\"\",Land_Use_Category_2_Credits)","v":""},null,null,null,"No. of Residential Units:",{"$f":"IF(No_Res_Units_LU2_Credits=\"\",\"\",No_Res_Units_LU2_Credits)","v":""}]
["3rd Land Use Category:",{"$f":"IF(Land_Use_Category_3_Credits=\"\",\"\",Land_Use_Category_3_Credits)","v":""},null,null,null,"No. of Residential Units:",{"$f":"IF(No_Res_Units_LU3_Credits=\"\",\"\",No_Res_Units_LU3_Credits)","v":""}]
["4th Land Use Category:",{"$f":"IF(Land_Use_Category_4_Credits=\"\",\"\",Land_Use_Category_4_Credits)","v":""},null,null,null,"No. of Residential Units:",{"$f":"IF(No_Res_Units_LU4_Credits=\"\",\"\",No_Res_Units_LU4_Credits)","v":""}]
[]
[{"$f":"IF(F2=\"1\",\"\",\"1 \")&\"Roading Contribution - \"&$B$6&\" Land Use\"","v":"1 Roading Contribution -  Land Use"},null,null,null,null,"SITE INFORMATION"]
["Differential Type",{"$f":"VLOOKUP($B$6,Credits_LUD_Type,IF($D$4=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}},null,null,null,"Gross Floor Area",{"$f":"IF(LU1_GFA_Credits=\"\",\"\",LU1_GFA_Credits)","v":""},"m² (known)"]
["Gross Floor Area (GFA):",{"$f":"IF(G12=\"\",G16,G12)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU1_SiteArea_Credits=\"\",\"\",LU1_SiteArea_Credits)","v":""},"m² (known)"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$6,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$6,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"B13/100*B14","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$6,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"IF(B6=\"Primary Industry\",G18,G6)","v":""},null,null,null,"Gross Floor Area",{"$f":"IF(G14=0,Credits_Res_GFA,G13*G14*G15)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Dwelling Equivalents per Unit:",{"$f":"B14","v":{"$error":"#N/A"}},null,null,null,"Primary Industry Site Area/DE",{"$f":"VLOOKUP($D$4,Credits_Roading_PI,2,FALSE)","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"B16*B17","v":{"$error":"#VALUE!"}},null,null,null,"Primary Industry Unit Equivalents",{"$f":"G13/G17","v":{"$error":"#VALUE!"}},"m² (known)"]
["Dwelling Equivalents:",{"$f":"IF($B$6=\"\",0,IF(B12=\"Unit\",B18,B15))","v":0}]
[]
[{"$f":"IF(F2=\"2\",\"\",\"2 \")&\"Roading Contribution - \"&$B$7&\" Land Use\"","v":"2 Roading Contribution -  Land Use"},null,null,null,null,"SITE INFORMATION"]
["Differential Type",{"$f":"VLOOKUP($B$7,Credits_LUD_Type,IF($D$4=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}},null,null,null,"Gross Floor Area",{"$f":"IF(LU2_GFA_Credits=\"\",\"\",LU2_GFA_Credits)","v":""},"m² (known)"]
["Gross Floor Area (GFA):",{"$f":"IF(G22=\"\",G26,G22)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU2_SiteArea_Credits=\"\",\"\",LU2_SiteArea_Credits)","v":""},"m² (known)"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$7,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$7,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"B23/100*B24","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$7,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"IF(B7=\"Primary Industry\",G28,G7)","v":""},null,null,null,"Gross Floor Area",{"$f":"IF(G24=0,Credits_Res_GFA,G23*G24*G25)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Dwelling Equivalents per Unit:",{"$f":"B24","v":{"$error":"#N/A"}},null,null,null,"Primary Industry Site Area/DE",{"$f":"VLOOKUP($D$4,Credits_Roading_PI,2,FALSE)","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"B26*B27","v":{"$error":"#VALUE!"}},null,null,null,"Primary Industry GFA Equivalent",{"$f":"G23/G27","v":{"$error":"#VALUE!"}},"m² (known)"]
["Dwelling Equivalents:",{"$f":"IF($B$7=\"\",0,IF(B22=\"Unit\",B28,B25))","v":0}]
[]
[{"$f":"IF(F2=\"3\",\"\",\"3 \")&\"Roading Contribution - \"&$B$8&\" Land Use\"","v":"3 Roading Contribution -  Land Use"},null,null,null,null,"SITE INFORMATION"]
["Differential Type",{"$f":"VLOOKUP($B$8,Credits_LUD_Type,IF($D$4=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}},null,null,null,"Gross Floor Area",{"$f":"IF(LU3_GFA_Credits=\"\",\"\",LU3_GFA_Credits)","v":""},"m² (known)"]
["Gross Floor Area (GFA):",{"$f":"IF(G32=\"\",G36,G32)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU3_SiteArea_Credits=\"\",\"\",LU3_SiteArea_Credits)","v":""},"m² (known)"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$8,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$8,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"B33/100*B34","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$8,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"IF(B8=\"Primary Industry\",G38,G8)","v":""},null,null,null,"Gross Floor Area",{"$f":"IF(G34=0,Credits_Res_GFA,G33*G34*G35)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Dwelling Equivalents per Unit:",{"$f":"B34","v":{"$error":"#N/A"}},null,null,null,"Primary Industry Site Area/DE",{"$f":"VLOOKUP($D$4,Credits_Roading_PI,2,FALSE)","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"B36*B37","v":{"$error":"#VALUE!"}},null,null,null,"Primary Industry GFA Equivalent",{"$f":"G33/G37","v":{"$error":"#VALUE!"}},"m² (known)"]
["Dwelling Equivalents:",{"$f":"IF($B$8=\"\",0,IF(B32=\"Unit\",B38,B35))","v":0}]
[]
[{"$f":"IF(F2=\"4\",\"\",\"4 \")&\"Roading Contribution - \"&$B$9&\" Land Use\"","v":"4 Roading Contribution -  Land Use"},null,null,null,null,"SITE INFORMATION"]
["Differential Type",{"$f":"VLOOKUP($B$9,Credits_LUD_Type,IF($D$4=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}},null,null,null,"Gross Floor Area",{"$f":"IF(LU4_GFA_Credits=\"\",\"\",LU4_GFA_Credits)","v":""},"m² (known)"]
["Gross Floor Area (GFA):",{"$f":"IF(G42=\"\",G46,G42)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU4_SiteArea_Credits=\"\",\"\",LU4_SiteArea_Credits)","v":""},"m² (known)"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$9,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$9,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"B43/100*B44","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$9,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"IF(B9=\"Primary Industry\",G9,G48)","v":{"$error":"#VALUE!"}},null,null,null,"Gross Floor Area",{"$f":"IF(G44=0,Credits_Res_GFA,G43*G44*G45)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Dwelling Equivalents per Unit:",{"$f":"B44","v":{"$error":"#N/A"}},null,null,null,"Primary Industry Site Area/DE",{"$f":"VLOOKUP($D$4,Credits_Roading_PI,2,FALSE)","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"B46*B47","v":{"$error":"#VALUE!"}},null,null,null,"Primary Industry GFA Equivalent",{"$f":"G43/G47","v":{"$error":"#VALUE!"}},"m² (known)"]
["Dwelling Equivalents:",{"$f":"IF($B$9=\"\",0,IF(B42=\"Unit\",B48,B45))","v":0}]
[]
[]
["Post Development/Subdivision Demand - Roading"]
["For Consent No.",{"$f":"Consent_Number","v":0}]
[]
["Location:",{"$f":"B4","v":""},null,{"$f":"D4","v":""}]
[]
[{"$f":"IF(D52=\"1\",\"Land Use Category:\",\"1st Land Use Category:\")","v":"1st Land Use Category:"},{"$f":"IF(Land_Use_Category_1=\"\",\"\",Land_Use_Category_1)","v":""},null,null,null,"No. of Residential Units:",{"$f":"IF(No_Res_Units_LU1=\"\",\"\",No_Res_Units_LU1)","v":""}]
["2nd Land Use Category:",{"$f":"IF(Land_Use_Category_2=\"\",\"\",Land_Use_Category_2)","v":""},null,null,null,"No. of Residential Units:",{"$f":"IF(No_Res_Units_LU2=\"\",\"\",No_Res_Units_LU2)","v":""}]
["3rd Land Use Category:",{"$f":"IF(Land_Use_Category_3=\"\",\"\",Land_Use_Category_3)","v":""},null,null,null,"No. of Residential Units:",{"$f":"IF(No_Res_Units_LU3=\"\",\"\",No_Res_Units_LU3)","v":""}]
["4th Land Use Category:",{"$f":"IF(Land_Use_Category_4=\"\",\"\",Land_Use_Category_4)","v":""},null,null,null,"No. of Residential Units:",{"$f":"IF(No_Res_Units_LU4=\"\",\"\",No_Res_Units_LU4)","v":""}]
[]
[{"$f":"IF(D52=\"1\",\"\",\"1 \")&\"Roading Contribution - \"&$B$57&\" Land Use\"","v":"1 Roading Contribution -  Land Use"},null,null,null,null,"SITE INFORMATION"]
["Differential Type",{"$f":"VLOOKUP($B$57,LUD_Type,IF($D$55=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}},null,{"$f":"Required_LU1_Rdg","v":"Required"},null,"Gross Floor Area",{"$f":"IF(LU1_GFA=\"\",\"\",LU1_GFA)","v":""},"m² (known)"]
["Gross Floor Area (GFA):",{"$f":"IF(G63=\"\",G67,G63)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU1_SiteArea=\"\",\"\",LU1_SiteArea)","v":""},"m² (known)"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$57,Land_Use_Differentials,IF($D$55=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$57,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"B64/100*B65","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$57,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"IF(B57=\"Primary Industry\",G70,G57)","v":""},null,null,null,"Gross Floor Area",{"$f":"IF(G65=0,Res_GFA,G64*G65*G66)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Dwelling Equivalents per Unit:",{"$f":"B65","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(G64>0,G67*0.75,G67)","v":{"$error":"#N/A"}},"75% of m² (estimated)"]
["Unit DE's:",{"$f":"B67*B68","v":{"$error":"#VALUE!"}},null,null,null,"Primary Industry Site Area/DE",{"$f":"VLOOKUP($D$55,Roading_PI,2,FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IF($B$57=\"\",0,IF(B63=\"Unit\",B69,B66))","v":0},null,null,null,"Primary Industry GFA Equivalent",{"$f":"G64/G69","v":{"$error":"#VALUE!"}},"m² (known)"]
[]
[{"$f":"\"2 \"&\"Roading Contribution - \"&$B$58&\" Land Use\"","v":"2 Roading Contribution -  Land Use"},null,null,null,null,"SITE INFORMATION"]
["Differential Type",{"$f":"VLOOKUP($B$58,LUD_Type,IF($D$55=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}},null,{"$f":"Required_LU2_Rdg","v":0},null,"Gross Floor Area",{"$f":"IF(LU2_GFA=\"\",\"\",LU2_GFA)","v":""},"m² (known)"]
["Gross Floor Area (GFA):",{"$f":"IF(G73=\"\",G77,G73)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU2_SiteArea=\"\",\"\",LU2_SiteArea)","v":""},"m² (known)"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$58,Land_Use_Differentials,IF($D$55=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$58,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"B74/100*B75","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$58,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"IF(B58=\"Primary Industry\",G80,G58)","v":""},null,null,null,"Gross Floor Area",{"$f":"IF(G75=0,Res_GFA,G74*G75*G76)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Dwelling Equivalents per Unit:",{"$f":"B75","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(G74>0,G77*0.75,G77)","v":{"$error":"#N/A"}},"75% of m² (estimated)"]
["Unit DE's:",{"$f":"B77*B78","v":{"$error":"#VALUE!"}},null,null,null,"Primary Industry Site Area/DE",{"$f":"VLOOKUP($D$55,Roading_PI,2,FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IF($B$58=\"\",0,IF(B73=\"Unit\",B79,B76))","v":0},null,null,null,"Primary Industry GFA Equivalent",{"$f":"G74/G79","v":{"$error":"#VALUE!"}},"m² (known)"]
[]
[{"$f":"\"3 \"&\"Roading Contribution - \"&$B$59&\" Land Use\"","v":"3 Roading Contribution -  Land Use"},null,null,null,null,"SITE INFORMATION"]
["Differential Type",{"$f":"VLOOKUP($B$59,LUD_Type,IF($D$55=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}},null,{"$f":"Required_LU3_Rdg","v":0},null,"Gross Floor Area",{"$f":"IF(LU3_GFA=\"\",\"\",LU3_GFA)","v":""},"m² (known)"]
["Gross Floor Area (GFA):",{"$f":"IF(G83=\"\",G87,G83)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU3_SiteArea=\"\",\"\",LU3_SiteArea)","v":""},"m² (known)"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$59,Land_Use_Differentials,IF($D$55=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$59,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"B84/100*B85","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$59,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"IF(B59=\"Primary Industry\",G90,G59)","v":""},null,null,null,"Gross Floor Area",{"$f":"IF(G85=0,Res_GFA,G84*G85*G86)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Dwelling Equivalents per Unit:",{"$f":"B85","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(G84>0,G87*0.75,G87)","v":{"$error":"#N/A"}},"75% of m² (estimated)"]
["Unit DE's:",{"$f":"B87*B88","v":{"$error":"#VALUE!"}},null,null,null,"Primary Industry Site Area/DE",{"$f":"VLOOKUP($D$55,Roading_PI,2,FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IF($B$59=\"\",0,IF(B83=\"Unit\",B89,B86))","v":0},null,null,null,"Primary Industry GFA Equivalent",{"$f":"G84/G89","v":{"$error":"#VALUE!"}},"m² (known)"]
[]
[{"$f":"\"4 \"&\"Roading Contribution - \"&$B$60&\" Land Use\"","v":"4 Roading Contribution -  Land Use"},null,null,null,null,"SITE INFORMATION"]
["Differential Type",{"$f":"VLOOKUP($B$60,LUD_Type,IF($D$55=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}},null,{"$f":"Required_LU4_Rdg","v":0},null,"Gross Floor Area",{"$f":"IF(LU4_GFA=\"\",\"\",LU4_GFA)","v":""},"m² (known)"]
["Gross Floor Area (GFA):",{"$f":"IF(G93=\"\",G97,G93)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU4_SiteArea=\"\",\"\",LU4_SiteArea)","v":""},"m² (known)"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$60,Land_Use_Differentials,IF($D$55=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$60,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"B94/100*B95","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$60,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"IF(B60=\"Primary Industry\",G60,G100)","v":{"$error":"#VALUE!"}},null,null,null,"Gross Floor Area",{"$f":"IF(G95=0,Res_GFA,G94*G95*G96)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Dwelling Equivalents per Unit:",{"$f":"B95","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(G94>0,G97*0.75,G97)","v":{"$error":"#N/A"}},"75% of m² (estimated)"]
["Unit DE's:",{"$f":"B97*B98","v":{"$error":"#VALUE!"}},null,null,null,"Primary Industry Site Area/DE",{"$f":"VLOOKUP($D$55,Roading_PI,2,FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IF($B$60=\"\",0,IF(B93=\"Unit\",B99,B96))","v":0},null,null,null,"Primary Industry GFA Equivalent",{"$f":"G94/G99","v":{"$error":"#VALUE!"}},"m² (known)"]
[]
[]
["Summary Outputs"]
["Total Roading Contribution"]
["Pre Demand:",{"$f":"ROUND(SUM(B19,B29,B39,B49),2)","v":0}]
["Post Demand:",{"$f":"ROUND(SUM(IF(D63=\"required\",B70,0),IF(D73=\"required\",B80,0),IF(D83=\"required\",B90,0),IF(D93=\"required\",B100,0)),2)","v":0}]
["Additional Demand (DEs):",{"$f":"ROUND(MAX(B106-B105,0),2)","v":0}]
["Standard Contribution:",{"$f":"IF($B$55=\"\",0,VLOOKUP($B$55,Std_Contributions,7,FALSE))","v":0},"GST","Incl GST"]
["Roading Contribution:",{"$f":"+B107*B108","v":0},{"$f":"B109*GST","v":0},{"$f":"B109+C109","v":0}]

{"sheet":"EAR","index":7,"n_rows":108,"n_cols":8,"rows_kept":108,"cut":false,"hidden":true,"merged":[]}
["Pre Development/Subdivision Demand (Credits) - Roading - EAR"]
["For Consent No.",{"$f":"Headworks!$B$2","v":""},null,null,null,"No. of Land Uses",{"$f":"Number_Land_Uses","v":0}]
[]
["Location:",{"$f":"IF(Location=\"\",\"\",Location)","v":""},null,{"$f":"IF($B$4=\"\",\"\",VLOOKUP(B4,Ward,9,0))","v":""}]
[]
[{"$f":"IF(F2=\"1\",\"Land Use Category:\",\"1st Land Use Category:\")","v":"1st Land Use Category:"},{"$f":"IF(Land_Use_Category_1_Credits=\"\",\"\",Land_Use_Category_1_Credits)","v":""},null,null,null,"No. of Residential Units:",{"$f":"IF(No_Res_Units_LU1_Credits=\"\",\"\",No_Res_Units_LU1_Credits)","v":""}]
["2nd Land Use Category:",{"$f":"IF(Land_Use_Category_2_Credits=\"\",\"\",Land_Use_Category_2_Credits)","v":""},null,null,null,"No. of Residential Units:",{"$f":"IF(No_Res_Units_LU2_Credits=\"\",\"\",No_Res_Units_LU2_Credits)","v":""}]
["3rd Land Use Category:",{"$f":"IF(Land_Use_Category_3_Credits=\"\",\"\",Land_Use_Category_3_Credits)","v":""},null,null,null,"No. of Residential Units:",{"$f":"IF(No_Res_Units_LU3_Credits=\"\",\"\",No_Res_Units_LU3_Credits)","v":""}]
["4th Land Use Category:",{"$f":"IF(Land_Use_Category_4_Credits=\"\",\"\",Land_Use_Category_4_Credits)","v":""},null,null,null,"No. of Residential Units:",{"$f":"IF(No_Res_Units_LU4_Credits=\"\",\"\",No_Res_Units_LU4_Credits)","v":""}]
[]
[{"$f":"IF($G$2=\"1\",\"\",\"1 \")&\"Roading - EAR Contribution - \"&$B$6&\" Land Use\"","v":"1 Roading - EAR Contribution -  Land Use"},null,null,null,null,"SITE INFORMATION"]
["Differential Type",{"$f":"VLOOKUP($B$6,Credits_LUD_Type,12,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Gross Floor Area",{"$f":"IF(LU1_GFA_Credits=\"\",\"\",LU1_GFA_Credits)","v":""},"m² (known)"]
["Gross Floor Area (GFA):",{"$f":"IF(G12=\"\",G16,G12)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU1_SiteArea_Credits=\"\",\"\",LU1_SiteArea_Credits)","v":""},"m² (known)"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$6,Credits_Land_Use_Differentials,12,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$6,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"B13/100*B14","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$6,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"IF(B6=\"Primary Industry\",G18,G6)","v":""},null,null,null,"Gross Floor Area",{"$f":"IF(G14=0,Credits_Res_GFA,G13*G14*G15)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Dwelling Equivalents per Unit:",{"$f":"B14","v":{"$error":"#N/A"}},null,null,null,"Primary Industry Site Area/DE",{"$f":"VLOOKUP($D$4,Credits_Roading_PI,2,FALSE)","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"B16*B17","v":{"$error":"#VALUE!"}},null,null,null,"Primary Industry Unit Equivalents",{"$f":"G13/G17","v":{"$error":"#VALUE!"}},"m² (known)"]
["Dwelling Equivalents:",{"$f":"IF($B$6=\"\",0,IF(B12=\"Unit\",B18,B15))","v":0}]
[]
[{"$f":"IF($G$2=\"2\",\"\",\"2 \")&\"Roading - EAR Contribution - \"&$B$7&\" Land Use\"","v":"2 Roading - EAR Contribution -  Land Use"},null,null,null,null,"SITE INFORMATION"]
["Differential Type",{"$f":"VLOOKUP($B$7,Credits_LUD_Type,12,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Gross Floor Area",{"$f":"IF(LU2_GFA_Credits=\"\",\"\",LU2_GFA_Credits)","v":""},"m² (known)"]
["Gross Floor Area (GFA):",{"$f":"IF(G22=\"\",G26,G22)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU2_SiteArea_Credits=\"\",\"\",LU2_SiteArea_Credits)","v":""},"m² (known)"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$7,Credits_Land_Use_Differentials,12,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$7,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"B23/100*B24","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$7,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"IF(B7=\"Primary Industry\",G28,G7)","v":""},null,null,null,"Gross Floor Area",{"$f":"IF(G24=0,Credits_Res_GFA,G23*G24*G25)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Dwelling Equivalents per Unit:",{"$f":"B24","v":{"$error":"#N/A"}},null,null,null,"Primary Industry Site Area/DE",{"$f":"VLOOKUP($D$4,Credits_Roading_PI,2,FALSE)","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"B26*B27","v":{"$error":"#VALUE!"}},null,null,null,"Primary Industry GFA Equivalent",{"$f":"G23/G27","v":{"$error":"#VALUE!"}},"m² (known)"]
["Dwelling Equivalents:",{"$f":"IF($B$7=\"\",0,IF(B22=\"Unit\",B28,B25))","v":0}]
[]
[{"$f":"IF($G$2=\"3\",\"\",\"3 \")&\"Roading - EAR Contribution - \"&$B$8&\" Land Use\"","v":"3 Roading - EAR Contribution -  Land Use"},null,null,null,null,"SITE INFORMATION"]
["Differential Type",{"$f":"VLOOKUP($B$8,Credits_LUD_Type,12,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Gross Floor Area",{"$f":"IF(LU3_GFA_Credits=\"\",\"\",LU3_GFA_Credits)","v":""},"m² (known)"]
["Gross Floor Area (GFA):",{"$f":"IF(G32=\"\",G36,G32)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU3_SiteArea_Credits=\"\",\"\",LU3_SiteArea_Credits)","v":""},"m² (known)"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$8,Credits_Land_Use_Differentials,12,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$8,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"B33/100*B34","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$8,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"IF(B8=\"Primary Industry\",G38,G8)","v":""},null,null,null,"Gross Floor Area",{"$f":"IF(G34=0,Credits_Res_GFA,G33*G34*G35)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Dwelling Equivalents per Unit:",{"$f":"B34","v":{"$error":"#N/A"}},null,null,null,"Primary Industry Site Area/DE",{"$f":"VLOOKUP($D$4,Credits_Roading_PI,2,FALSE)","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"B36*B37","v":{"$error":"#VALUE!"}},null,null,null,"Primary Industry GFA Equivalent",{"$f":"G33/G37","v":{"$error":"#VALUE!"}},"m² (known)"]
["Dwelling Equivalents:",{"$f":"IF($B$8=\"\",0,IF(B32=\"Unit\",B38,B35))","v":0}]
[]
[{"$f":"IF($G$2=\"4\",\"\",\"4 \")&\"Roading - EAR Contribution - \"&$B$9&\" Land Use\"","v":"4 Roading - EAR Contribution -  Land Use"},null,null,null,null,"SITE INFORMATION"]
["Differential Type",{"$f":"VLOOKUP($B$9,Credits_LUD_Type,12,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Gross Floor Area",{"$f":"IF(LU4_GFA_Credits=\"\",\"\",LU4_GFA_Credits)","v":""},"m² (known)"]
["Gross Floor Area (GFA):",{"$f":"IF(G42=\"\",G46,G42)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU4_SiteArea_Credits=\"\",\"\",LU4_SiteArea_Credits)","v":""},"m² (known)"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$9,Credits_Land_Use_Differentials,12,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$9,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"B43/100*B44","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$9,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"IF(B9=\"Primary Industry\",G9,G48)","v":{"$error":"#VALUE!"}},null,null,null,"Gross Floor Area",{"$f":"IF(G44=0,Credits_Res_GFA,G43*G44*G45)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Dwelling Equivalents per Unit:",{"$f":"B44","v":{"$error":"#N/A"}},null,null,null,"Primary Industry Site Area/DE",{"$f":"VLOOKUP($D$4,Credits_Roading_PI,2,FALSE)","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"B46*B47","v":{"$error":"#VALUE!"}},null,null,null,"Primary Industry GFA Equivalent",{"$f":"G43/G47","v":{"$error":"#VALUE!"}},"m² (known)"]
["Dwelling Equivalents:",{"$f":"IF($B$9=\"\",0,IF(B42=\"Unit\",B48,B45))","v":0}]
[]
["Post Development/Subdivision Demand - Roading - EAR"]
["For Consent No.",{"$f":"Consent_Number","v":0}]
[]
["Location:",{"$f":"B4","v":""},null,{"$f":"D4","v":""}]
[]
[{"$f":"IF(D51=\"1\",\"Land Use Category:\",\"1st Land Use Category:\")","v":"1st Land Use Category:"},{"$f":"IF(Land_Use_Category_1=\"\",\"\",Land_Use_Category_1)","v":""},null,null,null,"No. of Residential Units:",{"$f":"IF(No_Res_Units_LU1=\"\",\"\",No_Res_Units_LU1)","v":""}]
["2nd Land Use Category:",{"$f":"IF(Land_Use_Category_2=\"\",\"\",Land_Use_Category_2)","v":""},null,null,null,"No. of Residential Units:",{"$f":"IF(No_Res_Units_LU2=\"\",\"\",No_Res_Units_LU2)","v":""}]
["3rd Land Use Category:",{"$f":"IF(Land_Use_Category_3=\"\",\"\",Land_Use_Category_3)","v":""},null,null,null,"No. of Residential Units:",{"$f":"IF(No_Res_Units_LU3=\"\",\"\",No_Res_Units_LU3)","v":""}]
["4th Land Use Category:",{"$f":"IF(Land_Use_Category_4=\"\",\"\",Land_Use_Category_4)","v":""},null,null,null,"No. of Residential Units:",{"$f":"IF(No_Res_Units_LU4=\"\",\"\",No_Res_Units_LU4)","v":""}]
[]
[{"$f":"IF($G$2=\"1\",\"\",\"1 \")&\"Roading - EAR Contribution - \"&$B$56&\" Land Use\"","v":"1 Roading - EAR Contribution -  Land Use"},null,null,null,null,"SITE INFORMATION"]
["Differential Type",{"$f":"VLOOKUP($B$56,LUD_Type,12,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"Required_LU1_EAR","v":0},null,"Gross Floor Area",{"$f":"IF(LU1_GFA=\"\",\"\",LU1_GFA)","v":""},"m² (known)"]
["Gross Floor Area (GFA):",{"$f":"IF(G62=\"\",G66,G62)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU1_SiteArea=\"\",\"\",LU1_SiteArea)","v":""},"m² (known)"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$56,Land_Use_Differentials,12,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$57,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"B63/100*B64","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$57,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"IF(B56=\"Primary Industry\",G69,G56)","v":""},null,null,null,"Gross Floor Area",{"$f":"IF(G64=0,Res_GFA,G63*G64*G65)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Dwelling Equivalents per Unit:",{"$f":"B64","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(G63>0,G66*0.75,G66)","v":{"$error":"#N/A"}},"75% of m² (estimated)"]
["Unit DE's:",{"$f":"B66*B67","v":{"$error":"#VALUE!"}},null,null,null,"Primary Industry Site Area/DE",{"$f":"VLOOKUP($D$54,Roading_PI,2,FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IF($B$56=\"\",0,IF(B62=\"Unit\",B68,B65))","v":0},null,null,null,"Primary Industry GFA Equivalent",{"$f":"G63/G68","v":{"$error":"#VALUE!"}},"m² (known)"]
[]
[{"$f":"IF($G$2=\"2\",\"\",\"2 \")&\"Roading - EAR Contribution - \"&$B$57&\" Land Use\"","v":"2 Roading - EAR Contribution -  Land Use"},null,null,null,null,"SITE INFORMATION"]
["Differential Type",{"$f":"VLOOKUP($B$57,LUD_Type,12,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"Required_LU2_EAR","v":0},null,"Gross Floor Area",{"$f":"IF(LU2_GFA=\"\",\"\",LU2_GFA)","v":""},"m² (known)"]
["Gross Floor Area (GFA):",{"$f":"IF(G72=\"\",G76,G72)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU2_SiteArea=\"\",\"\",LU2_SiteArea)","v":""},"m² (known)"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$57,Land_Use_Differentials,12,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$58,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"B73/100*B74","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$58,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"IF(B57=\"Primary Industry\",G79,G57)","v":""},null,null,null,"Gross Floor Area",{"$f":"IF(G74=0,Res_GFA,G73*G74*G75)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Dwelling Equivalents per Unit:",{"$f":"B74","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(G73>0,G76*0.75,G76)","v":{"$error":"#N/A"}},"75% of m² (estimated)"]
["Unit DE's:",{"$f":"B76*B77","v":{"$error":"#VALUE!"}},null,null,null,"Primary Industry Site Area/DE",{"$f":"VLOOKUP($D$54,Roading_PI,2,FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IF($B$57=\"\",0,IF(B72=\"Unit\",B78,B75))","v":0},null,null,null,"Primary Industry GFA Equivalent",{"$f":"G73/G78","v":{"$error":"#VALUE!"}},"m² (known)"]
[]
[{"$f":"IF($G$2=\"3\",\"\",\"3 \")&\"Roading - EAR Contribution - \"&$B$58&\" Land Use\"","v":"3 Roading - EAR Contribution -  Land Use"},null,null,null,null,"SITE INFORMATION"]
["Differential Type",{"$f":"VLOOKUP($B$58,LUD_Type,12,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"Required_LU3_EAR","v":0},null,"Gross Floor Area",{"$f":"IF(LU3_GFA=\"\",\"\",LU3_GFA)","v":""},"m² (known)"]
["Gross Floor Area (GFA):",{"$f":"IF(G82=\"\",G86,G82)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU3_SiteArea=\"\",\"\",LU3_SiteArea)","v":""},"m² (known)"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$58,Land_Use_Differentials,12,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$59,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"B83/100*B84","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$59,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"IF(B58=\"Primary Industry\",G89,G58)","v":""},null,null,null,"Gross Floor Area",{"$f":"IF(G84=0,Res_GFA,G83*G84*G85)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Dwelling Equivalents per Unit:",{"$f":"B84","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(G83>0,G86*0.75,G86)","v":{"$error":"#N/A"}},"75% of m² (estimated)"]
["Unit DE's:",{"$f":"B86*B87","v":{"$error":"#VALUE!"}},null,null,null,"Primary Industry Site Area/DE",{"$f":"VLOOKUP($D$54,Roading_PI,2,FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IF($B$58=\"\",0,IF(B82=\"Unit\",B88,B85))","v":0},null,null,null,"Primary Industry GFA Equivalent",{"$f":"G83/G88","v":{"$error":"#VALUE!"}},"m² (known)"]
[]
[{"$f":"IF($G$2=\"4\",\"\",\"4 \")&\"Roading - EAR Contribution - \"&$B$59&\" Land Use\"","v":"4 Roading - EAR Contribution -  Land Use"},null,null,null,null,"SITE INFORMATION"]
["Differential Type",{"$f":"VLOOKUP($B$59,LUD_Type,12,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"Required_LU4_EAR","v":0},null,"Gross Floor Area",{"$f":"IF(LU4_GFA=\"\",\"\",LU4_GFA)","v":""},"m² (known)"]
["Gross Floor Area (GFA):",{"$f":"IF(G92=\"\",G96,G92)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU4_SiteArea=\"\",\"\",LU4_SiteArea)","v":""},"m² (known)"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$59,Land_Use_Differentials,12,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$60,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"B93/100*B94","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$60,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"IF(B59=\"Primary Industry\",G59,G99)","v":{"$error":"#VALUE!"}},null,null,null,"Gross Floor Area",{"$f":"IF(G94=0,Res_GFA,G93*G94*G95)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Dwelling Equivalents per Unit:",{"$f":"B94","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(G93>0,G96*0.75,G96)","v":{"$error":"#N/A"}},"75% of m² (estimated)"]
["Unit DE's:",{"$f":"B96*B97","v":{"$error":"#VALUE!"}},null,null,null,"Primary Industry Site Area/DE",{"$f":"VLOOKUP($D$54,Roading_PI,2,FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IF($B$59=\"\",0,IF(B92=\"Unit\",B98,B95))","v":0},null,null,null,"Primary Industry GFA Equivalent",{"$f":"G93/G98","v":{"$error":"#VALUE!"}},"m² (known)"]
[null,null,null,null,null,null,{"$f":"IF(G93>0,G99*0.75,G99)","v":{"$error":"#VALUE!"}},"75% of m² (estimated)"]
[]
["Summary Outputs"]
["Total Roading - EAR Contribution"]
["Pre Demand:",{"$f":"ROUND(SUM(B19,B29,B39,B49),2)","v":0}]
["Post Demand:",{"$f":"ROUND(SUM(IF(D62=\"required\",B69,0),IF(D72=\"required\",B79,0),IF(D82=\"required\",B89,0),IF(D92=\"required\",B99,0)),2)","v":0}]
["Additional Demand (DEs):",{"$f":"ROUND(MAX(B105-B104,0),2)","v":0}]
["Standard Contribution:",{"$f":"IF($B$54=\"\",0,VLOOKUP($B$54,Std_Contributions,8,FALSE))","v":0},"GST","Incl GST"]
["Roading - EAR Contribution:",{"$f":"+B106*B107","v":0},{"$f":"B108*GST","v":0},{"$f":"B108+C108","v":0}]

{"sheet":"Calculation Links","index":8,"n_rows":67,"n_cols":41,"rows_kept":67,"cut":false,"hidden":true,"merged":[[2,32,2,33],[2,28,2,29],[2,30,2,31],[2,10,2,11],[2,14,2,15],[2,16,2,17],[2,24,2,25],[2,18,2,19]]}
["Standard Contributions",null,null,null,null,null,null,null,null,"Land Use Differentials","Use for post development",null,null,null,null,null,null,null,null,null,{"$f":"+HLOOKUP(U$24,Differentials,2,FALSE)","v":12},null,null,"Land Use Differentials","Use for pre development (credits)"]
[]
[null,null,null,null,null,null,null,null,null,null,"Water Supply",null,"Wastewater","Stormwater","Reserve Improvements & Community Facilities",null,"Reserve Land",null,"Roading",null,"Roading - EAR",null,null,null,"Water Supply",null,"Wastewater","Stormwater","Reserve Improvements & Community Facilities",null,"Reserve Land",null,"Roading",null,"Roading - EAR"]
[null,"Water Supply","Wastewater","Stormwater","Reserve Improvements","Community Facilities","Transportation","Transportation - EAR",null,null,"Dwelling Equivalents per 100m² GFA","Plus Network Factor Dwelling Equivalents","Dwelling Equivalents per 100m² GFA","Dwelling Equivalents per 100m² Impervious Surface Area","Dwelling Equivalents per 100m² GFA for Wakatipu","Dwelling Equivalents per 100m² GFA for Wanaka","Dwelling Equivalents per 100m² GFA for Wakatipu","Dwelling Equivalents per 100m² GFA for Wanaka","Dwelling Equivalents per 100m² GFA for Wakatipu","Dwelling Equivalents per 100m² GFA for Wanaka","Dwelling Equivalents per 100m² GFA for Wakatipu",null,null,null,"Dwelling Equivalents per 100m² GFA","Plus Network Factor Dwelling Equivalents","Dwelling Equivalents per 100m² GFA","Dwelling Equivalents per 100m² Impervious Surface Area","Dwelling Equivalents per 100m² GFA for Wakatipu","Dwelling Equivalents per 100m² GFA for Wanaka","Dwelling Equivalents per 100m² GFA for Wakatipu","Dwelling Equivalents per 100m² GFA for Wanaka","Dwelling Equivalents per 100m² GFA for Wakatipu","Dwelling Equivalents per 100m² GFA for Wanaka","Dwelling Equivalents per 100m² GFA for Wakatipu"]
["Queenstown",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A5,Standard_Contributions,HLOOKUP(B$4,Standard_Contributions,2,FALSE),FALSE)","v":3885},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A5,Standard_Contributions,HLOOKUP(C$4,Standard_Contributions,2,FALSE),FALSE)","v":4693},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A5,Standard_Contributions,HLOOKUP(D$4,Standard_Contributions,2,FALSE),FALSE)","v":1944},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A5,Standard_Contributions,HLOOKUP(E$4,Standard_Contributions,2,FALSE),FALSE)","v":762},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A5,Standard_Contributions,HLOOKUP(F$4,Standard_Contributions,2,FALSE),FALSE)","v":1327},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A5,Standard_Contributions,HLOOKUP(G$4,Standard_Contributions,2,FALSE),FALSE)","v":5018},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A5,Standard_Contributions,HLOOKUP(H$4,Standard_Contributions,2,FALSE),FALSE)","v":734},{"$f":"+$D$50","v":"Wakatipu"},"Residential",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J5,Differentials,HLOOKUP(K$24,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J5,Differentials,HLOOKUP(L$24,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J5,Differentials,HLOOKUP(M$24,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J5,Differentials,HLOOKUP(N$24,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J5,Differentials,HLOOKUP(O$24,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J5,Differentials,HLOOKUP(P$24,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J5,Differentials,HLOOKUP(Q$24,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J5,Differentials,HLOOKUP(R$24,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J5,Differentials,HLOOKUP(S$24,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J5,Differentials,HLOOKUP(T$24,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J5,Differentials,HLOOKUP(U$24,Differentials,2,FALSE),FALSE)","v":1},{"$f":"IF(Policy_Year_Input=\"2018/19\",\"NR\",W5)","v":"NR"},"R","Residential",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J5,Differentials,HLOOKUP(Y$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J5,Differentials,HLOOKUP(Z$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J5,Differentials,HLOOKUP(AA$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J5,Differentials,HLOOKUP(AB$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J5,Differentials,HLOOKUP(AC$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J5,Differentials,HLOOKUP(AD$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J5,Differentials,HLOOKUP(AE$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J5,Differentials,HLOOKUP(AF$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J5,Differentials,HLOOKUP(AG$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J5,Differentials,HLOOKUP(AH$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J5,Differentials,HLOOKUP(AI$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(Credits_PolicyYear_Input=\"2018/19\",\"NR\",AK5)","v":"R"},"R",null,null,"Queenstown","Urban"]
["Frankton Flats",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A6,Standard_Contributions,HLOOKUP(B$4,Standard_Contributions,2,FALSE),FALSE)","v":3885},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A6,Standard_Contributions,HLOOKUP(C$4,Standard_Contributions,2,FALSE),FALSE)","v":4693},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A6,Standard_Contributions,HLOOKUP(D$4,Standard_Contributions,2,FALSE),FALSE)","v":3296},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A6,Standard_Contributions,HLOOKUP(E$4,Standard_Contributions,2,FALSE),FALSE)","v":762},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A6,Standard_Contributions,HLOOKUP(F$4,Standard_Contributions,2,FALSE),FALSE)","v":1327},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A6,Standard_Contributions,HLOOKUP(G$4,Standard_Contributions,2,FALSE),FALSE)","v":5018},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A6,Standard_Contributions,HLOOKUP(H$4,Standard_Contributions,2,FALSE),FALSE)","v":734},"Wakatipu","Residential Flat",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J6,Differentials,HLOOKUP(K$24,Differentials,2,FALSE),FALSE)","v":0.71},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J6,Differentials,HLOOKUP(L$24,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J6,Differentials,HLOOKUP(M$24,Differentials,2,FALSE),FALSE)","v":0.71},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J6,Differentials,HLOOKUP(N$24,Differentials,2,FALSE),FALSE)","v":0.38},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J6,Differentials,HLOOKUP(O$24,Differentials,2,FALSE),FALSE)","v":0.71},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J6,Differentials,HLOOKUP(P$24,Differentials,2,FALSE),FALSE)","v":0.71},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J6,Differentials,HLOOKUP(Q$24,Differentials,2,FALSE),FALSE)","v":0.71},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J6,Differentials,HLOOKUP(R$24,Differentials,2,FALSE),FALSE)","v":0.71},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J6,Differentials,HLOOKUP(S$24,Differentials,2,FALSE),FALSE)","v":0.71},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J6,Differentials,HLOOKUP(T$24,Differentials,2,FALSE),FALSE)","v":0.71},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J6,Differentials,HLOOKUP(U$24,Differentials,2,FALSE),FALSE)","v":0.71},"NR","R","Residential Flat",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J6,Differentials,HLOOKUP(Y$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J6,Differentials,HLOOKUP(Z$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J6,Differentials,HLOOKUP(AA$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J6,Differentials,HLOOKUP(AB$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J6,Differentials,HLOOKUP(AC$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J6,Differentials,HLOOKUP(AD$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J6,Differentials,HLOOKUP(AE$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J6,Differentials,HLOOKUP(AF$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J6,Differentials,HLOOKUP(AG$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J6,Differentials,HLOOKUP(AH$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J6,Differentials,HLOOKUP(AI$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},"R","R",null,null,"Frankton Flats","Urban"]
["Arrowtown",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A7,Standard_Contributions,HLOOKUP(B$4,Standard_Contributions,2,FALSE),FALSE)","v":4874},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A7,Standard_Contributions,HLOOKUP(C$4,Standard_Contributions,2,FALSE),FALSE)","v":2928},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A7,Standard_Contributions,HLOOKUP(D$4,Standard_Contributions,2,FALSE),FALSE)","v":417},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A7,Standard_Contributions,HLOOKUP(E$4,Standard_Contributions,2,FALSE),FALSE)","v":762},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A7,Standard_Contributions,HLOOKUP(F$4,Standard_Contributions,2,FALSE),FALSE)","v":1327},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A7,Standard_Contributions,HLOOKUP(G$4,Standard_Contributions,2,FALSE),FALSE)","v":5018},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A7,Standard_Contributions,HLOOKUP(H$4,Standard_Contributions,2,FALSE),FALSE)","v":0},"Wakatipu","Multi Unit Residential",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J7,Differentials,HLOOKUP(K$24,Differentials,2,FALSE),FALSE)","v":0.71},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J7,Differentials,HLOOKUP(L$24,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J7,Differentials,HLOOKUP(M$24,Differentials,2,FALSE),FALSE)","v":0.71},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J7,Differentials,HLOOKUP(N$24,Differentials,2,FALSE),FALSE)","v":0.38},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J7,Differentials,HLOOKUP(O$24,Differentials,2,FALSE),FALSE)","v":0.71},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J7,Differentials,HLOOKUP(P$24,Differentials,2,FALSE),FALSE)","v":0.71},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J7,Differentials,HLOOKUP(Q$24,Differentials,2,FALSE),FALSE)","v":0.71},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J7,Differentials,HLOOKUP(R$24,Differentials,2,FALSE),FALSE)","v":0.71},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J7,Differentials,HLOOKUP(S$24,Differentials,2,FALSE),FALSE)","v":0.71},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J7,Differentials,HLOOKUP(T$24,Differentials,2,FALSE),FALSE)","v":0.71},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J7,Differentials,HLOOKUP(U$24,Differentials,2,FALSE),FALSE)","v":0.71},"NR","R","Multi Unit Residential",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J7,Differentials,HLOOKUP(Y$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J7,Differentials,HLOOKUP(Z$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J7,Differentials,HLOOKUP(AA$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J7,Differentials,HLOOKUP(AB$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J7,Differentials,HLOOKUP(AC$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J7,Differentials,HLOOKUP(AD$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J7,Differentials,HLOOKUP(AE$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J7,Differentials,HLOOKUP(AF$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J7,Differentials,HLOOKUP(AG$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J7,Differentials,HLOOKUP(AH$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J7,Differentials,HLOOKUP(AI$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},"R","R",null,null,"Arrowtown","Urban"]
["Glenorchy",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A8,Standard_Contributions,HLOOKUP(B$4,Standard_Contributions,2,FALSE),FALSE)","v":14141},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A8,Standard_Contributions,HLOOKUP(C$4,Standard_Contributions,2,FALSE),FALSE)","v":3677},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A8,Standard_Contributions,HLOOKUP(D$4,Standard_Contributions,2,FALSE),FALSE)","v":290},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A8,Standard_Contributions,HLOOKUP(E$4,Standard_Contributions,2,FALSE),FALSE)","v":762},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A8,Standard_Contributions,HLOOKUP(F$4,Standard_Contributions,2,FALSE),FALSE)","v":1327},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A8,Standard_Contributions,HLOOKUP(G$4,Standard_Contributions,2,FALSE),FALSE)","v":5018},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A8,Standard_Contributions,HLOOKUP(H$4,Standard_Contributions,2,FALSE),FALSE)","v":0},"Wakatipu","Retirement units",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J8,Differentials,HLOOKUP(K$24,Differentials,2,FALSE),FALSE)","v":0.68},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J8,Differentials,HLOOKUP(L$24,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J8,Differentials,HLOOKUP(M$24,Differentials,2,FALSE),FALSE)","v":0.6},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J8,Differentials,HLOOKUP(N$24,Differentials,2,FALSE),FALSE)","v":0.38},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J8,Differentials,HLOOKUP(O$24,Differentials,2,FALSE),FALSE)","v":0.65},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J8,Differentials,HLOOKUP(P$24,Differentials,2,FALSE),FALSE)","v":0.65},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J8,Differentials,HLOOKUP(Q$24,Differentials,2,FALSE),FALSE)","v":0.41},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J8,Differentials,HLOOKUP(R$24,Differentials,2,FALSE),FALSE)","v":0.41},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J8,Differentials,HLOOKUP(S$24,Differentials,2,FALSE),FALSE)","v":0.35},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J8,Differentials,HLOOKUP(T$24,Differentials,2,FALSE),FALSE)","v":0.35},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J8,Differentials,HLOOKUP(U$24,Differentials,2,FALSE),FALSE)","v":0.35},"NR","R","Retirement units",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J8,Differentials,HLOOKUP(Y$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J8,Differentials,HLOOKUP(Z$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J8,Differentials,HLOOKUP(AA$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J8,Differentials,HLOOKUP(AB$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J8,Differentials,HLOOKUP(AC$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J8,Differentials,HLOOKUP(AD$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J8,Differentials,HLOOKUP(AE$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J8,Differentials,HLOOKUP(AF$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J8,Differentials,HLOOKUP(AG$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J8,Differentials,HLOOKUP(AH$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J8,Differentials,HLOOKUP(AI$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},"R","R",null,null,"Glenorchy","Township"]
["Lake Hayes",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A9,Standard_Contributions,HLOOKUP(B$4,Standard_Contributions,2,FALSE),FALSE)","v":4023},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A9,Standard_Contributions,HLOOKUP(C$4,Standard_Contributions,2,FALSE),FALSE)","v":6231},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A9,Standard_Contributions,HLOOKUP(D$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A9,Standard_Contributions,HLOOKUP(E$4,Standard_Contributions,2,FALSE),FALSE)","v":762},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A9,Standard_Contributions,HLOOKUP(F$4,Standard_Contributions,2,FALSE),FALSE)","v":1327},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A9,Standard_Contributions,HLOOKUP(G$4,Standard_Contributions,2,FALSE),FALSE)","v":5018},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A9,Standard_Contributions,HLOOKUP(H$4,Standard_Contributions,2,FALSE),FALSE)","v":0},"Wakatipu","Accommodation",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J9,Differentials,HLOOKUP(K$24,Differentials,2,FALSE),FALSE)","v":0.9},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J9,Differentials,HLOOKUP(L$24,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J9,Differentials,HLOOKUP(M$24,Differentials,2,FALSE),FALSE)","v":0.49},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J9,Differentials,HLOOKUP(N$24,Differentials,2,FALSE),FALSE)","v":0.38},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J9,Differentials,HLOOKUP(O$24,Differentials,2,FALSE),FALSE)","v":0.89},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J9,Differentials,HLOOKUP(P$24,Differentials,2,FALSE),FALSE)","v":1.71},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J9,Differentials,HLOOKUP(Q$24,Differentials,2,FALSE),FALSE)","v":0.89},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J9,Differentials,HLOOKUP(R$24,Differentials,2,FALSE),FALSE)","v":1.71},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J9,Differentials,HLOOKUP(S$24,Differentials,2,FALSE),FALSE)","v":1.88},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J9,Differentials,HLOOKUP(T$24,Differentials,2,FALSE),FALSE)","v":2.25},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J9,Differentials,HLOOKUP(U$24,Differentials,2,FALSE),FALSE)","v":1.36},"NR","R","Accommodation",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J9,Differentials,HLOOKUP(Y$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J9,Differentials,HLOOKUP(Z$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J9,Differentials,HLOOKUP(AA$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J9,Differentials,HLOOKUP(AB$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J9,Differentials,HLOOKUP(AC$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J9,Differentials,HLOOKUP(AD$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J9,Differentials,HLOOKUP(AE$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J9,Differentials,HLOOKUP(AF$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J9,Differentials,HLOOKUP(AG$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J9,Differentials,HLOOKUP(AH$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J9,Differentials,HLOOKUP(AI$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},"R","R",null,null,"Lake Hayes","Urban"]
["Shotover Country",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A10,Standard_Contributions,HLOOKUP(B$4,Standard_Contributions,2,FALSE),FALSE)","v":4023},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A10,Standard_Contributions,HLOOKUP(C$4,Standard_Contributions,2,FALSE),FALSE)","v":1426},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A10,Standard_Contributions,HLOOKUP(D$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A10,Standard_Contributions,HLOOKUP(E$4,Standard_Contributions,2,FALSE),FALSE)","v":762},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A10,Standard_Contributions,HLOOKUP(F$4,Standard_Contributions,2,FALSE),FALSE)","v":1327},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A10,Standard_Contributions,HLOOKUP(G$4,Standard_Contributions,2,FALSE),FALSE)","v":5018},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A10,Standard_Contributions,HLOOKUP(H$4,Standard_Contributions,2,FALSE),FALSE)","v":0},"Wakatipu","Commercial",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J10,Differentials,HLOOKUP(K$24,Differentials,2,FALSE),FALSE)","v":0.6},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J10,Differentials,HLOOKUP(L$24,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J10,Differentials,HLOOKUP(M$24,Differentials,2,FALSE),FALSE)","v":0.41},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J10,Differentials,HLOOKUP(N$24,Differentials,2,FALSE),FALSE)","v":0.38},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J10,Differentials,HLOOKUP(O$24,Differentials,2,FALSE),FALSE)","v":0.04},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J10,Differentials,HLOOKUP(P$24,Differentials,2,FALSE),FALSE)","v":0.06},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J10,Differentials,HLOOKUP(Q$24,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J10,Differentials,HLOOKUP(R$24,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J10,Differentials,HLOOKUP(S$24,Differentials,2,FALSE),FALSE)","v":2.83},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J10,Differentials,HLOOKUP(T$24,Differentials,2,FALSE),FALSE)","v":2.71},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J10,Differentials,HLOOKUP(U$24,Differentials,2,FALSE),FALSE)","v":2.99},"NR","NR","Commercial",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J10,Differentials,HLOOKUP(Y$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J10,Differentials,HLOOKUP(Z$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J10,Differentials,HLOOKUP(AA$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J10,Differentials,HLOOKUP(AB$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J10,Differentials,HLOOKUP(AC$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J10,Differentials,HLOOKUP(AD$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J10,Differentials,HLOOKUP(AE$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J10,Differentials,HLOOKUP(AF$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J10,Differentials,HLOOKUP(AG$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J10,Differentials,HLOOKUP(AH$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J10,Differentials,HLOOKUP(AI$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},"NR","NR",null,null,"Shotover Country","Urban"]
["Arthurs Point",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A11,Standard_Contributions,HLOOKUP(B$4,Standard_Contributions,2,FALSE),FALSE)","v":2813},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A11,Standard_Contributions,HLOOKUP(C$4,Standard_Contributions,2,FALSE),FALSE)","v":2279},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A11,Standard_Contributions,HLOOKUP(D$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A11,Standard_Contributions,HLOOKUP(E$4,Standard_Contributions,2,FALSE),FALSE)","v":762},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A11,Standard_Contributions,HLOOKUP(F$4,Standard_Contributions,2,FALSE),FALSE)","v":1327},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A11,Standard_Contributions,HLOOKUP(G$4,Standard_Contributions,2,FALSE),FALSE)","v":5018},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A11,Standard_Contributions,HLOOKUP(H$4,Standard_Contributions,2,FALSE),FALSE)","v":0},"Wakatipu","Childcare Centre",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J11,Differentials,HLOOKUP(K$24,Differentials,2,FALSE),FALSE)","v":0.63},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J11,Differentials,HLOOKUP(L$24,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J11,Differentials,HLOOKUP(M$24,Differentials,2,FALSE),FALSE)","v":0.77},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J11,Differentials,HLOOKUP(N$24,Differentials,2,FALSE),FALSE)","v":0.38},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J11,Differentials,HLOOKUP(O$24,Differentials,2,FALSE),FALSE)","v":0.04},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J11,Differentials,HLOOKUP(P$24,Differentials,2,FALSE),FALSE)","v":0.06},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J11,Differentials,HLOOKUP(Q$24,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J11,Differentials,HLOOKUP(R$24,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J11,Differentials,HLOOKUP(S$24,Differentials,2,FALSE),FALSE)","v":4.29},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J11,Differentials,HLOOKUP(T$24,Differentials,2,FALSE),FALSE)","v":4.29},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J11,Differentials,HLOOKUP(U$24,Differentials,2,FALSE),FALSE)","v":4.29},"NR","NR","Childcare Centre",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J11,Differentials,HLOOKUP(Y$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J11,Differentials,HLOOKUP(Z$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J11,Differentials,HLOOKUP(AA$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J11,Differentials,HLOOKUP(AB$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J11,Differentials,HLOOKUP(AC$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J11,Differentials,HLOOKUP(AD$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J11,Differentials,HLOOKUP(AE$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J11,Differentials,HLOOKUP(AF$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J11,Differentials,HLOOKUP(AG$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J11,Differentials,HLOOKUP(AH$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J11,Differentials,HLOOKUP(AI$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},"NR","NR",null,null,"Arthurs Point","Urban"]
["Kingston",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A12,Standard_Contributions,HLOOKUP(B$4,Standard_Contributions,2,FALSE),FALSE)","v":8423},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A12,Standard_Contributions,HLOOKUP(C$4,Standard_Contributions,2,FALSE),FALSE)","v":22616},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A12,Standard_Contributions,HLOOKUP(D$4,Standard_Contributions,2,FALSE),FALSE)","v":5824},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A12,Standard_Contributions,HLOOKUP(E$4,Standard_Contributions,2,FALSE),FALSE)","v":762},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A12,Standard_Contributions,HLOOKUP(F$4,Standard_Contributions,2,FALSE),FALSE)","v":1327},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A12,Standard_Contributions,HLOOKUP(G$4,Standard_Contributions,2,FALSE),FALSE)","v":5018},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A12,Standard_Contributions,HLOOKUP(H$4,Standard_Contributions,2,FALSE),FALSE)","v":0},"Wakatipu","Industrial",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J12,Differentials,HLOOKUP(K$24,Differentials,2,FALSE),FALSE)","v":0.6},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J12,Differentials,HLOOKUP(L$24,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J12,Differentials,HLOOKUP(M$24,Differentials,2,FALSE),FALSE)","v":0.41},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J12,Differentials,HLOOKUP(N$24,Differentials,2,FALSE),FALSE)","v":0.38},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J12,Differentials,HLOOKUP(O$24,Differentials,2,FALSE),FALSE)","v":0.04},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J12,Differentials,HLOOKUP(P$24,Differentials,2,FALSE),FALSE)","v":0.06},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J12,Differentials,HLOOKUP(Q$24,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J12,Differentials,HLOOKUP(R$24,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J12,Differentials,HLOOKUP(S$24,Differentials,2,FALSE),FALSE)","v":0.94},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J12,Differentials,HLOOKUP(T$24,Differentials,2,FALSE),FALSE)","v":1.1499999999999999},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J12,Differentials,HLOOKUP(U$24,Differentials,2,FALSE),FALSE)","v":0.88},"NR","NR","Industrial",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J12,Differentials,HLOOKUP(Y$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J12,Differentials,HLOOKUP(Z$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J12,Differentials,HLOOKUP(AA$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J12,Differentials,HLOOKUP(AB$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J12,Differentials,HLOOKUP(AC$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J12,Differentials,HLOOKUP(AD$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J12,Differentials,HLOOKUP(AE$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J12,Differentials,HLOOKUP(AF$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J12,Differentials,HLOOKUP(AG$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J12,Differentials,HLOOKUP(AH$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J12,Differentials,HLOOKUP(AI$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},"NR","NR",null,null,"Kingston","Township"]
["Quail Rise",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A13,Standard_Contributions,HLOOKUP(B$4,Standard_Contributions,2,FALSE),FALSE)","v":2836},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A13,Standard_Contributions,HLOOKUP(C$4,Standard_Contributions,2,FALSE),FALSE)","v":3025},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A13,Standard_Contributions,HLOOKUP(D$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A13,Standard_Contributions,HLOOKUP(E$4,Standard_Contributions,2,FALSE),FALSE)","v":762},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A13,Standard_Contributions,HLOOKUP(F$4,Standard_Contributions,2,FALSE),FALSE)","v":1327},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A13,Standard_Contributions,HLOOKUP(G$4,Standard_Contributions,2,FALSE),FALSE)","v":5018},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A13,Standard_Contributions,HLOOKUP(H$4,Standard_Contributions,2,FALSE),FALSE)","v":0},"Wakatipu","Country Dwelling",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J13,Differentials,HLOOKUP(K$24,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J13,Differentials,HLOOKUP(L$24,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J13,Differentials,HLOOKUP(M$24,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J13,Differentials,HLOOKUP(N$24,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J13,Differentials,HLOOKUP(O$24,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J13,Differentials,HLOOKUP(P$24,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J13,Differentials,HLOOKUP(Q$24,Differentials,2,FALSE),FALSE)","v":0.66},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J13,Differentials,HLOOKUP(R$24,Differentials,2,FALSE),FALSE)","v":0.66},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J13,Differentials,HLOOKUP(S$24,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J13,Differentials,HLOOKUP(T$24,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J13,Differentials,HLOOKUP(U$24,Differentials,2,FALSE),FALSE)","v":1},"NR","R","Country Dwelling",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J13,Differentials,HLOOKUP(Y$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J13,Differentials,HLOOKUP(Z$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J13,Differentials,HLOOKUP(AA$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J13,Differentials,HLOOKUP(AB$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J13,Differentials,HLOOKUP(AC$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J13,Differentials,HLOOKUP(AD$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J13,Differentials,HLOOKUP(AE$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J13,Differentials,HLOOKUP(AF$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J13,Differentials,HLOOKUP(AG$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J13,Differentials,HLOOKUP(AH$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J13,Differentials,HLOOKUP(AI$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},"R","R",null,null,"Quail Rise","Urban"]
["Ladies Mile",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A14,Standard_Contributions,HLOOKUP(B$4,Standard_Contributions,2,FALSE),FALSE)","v":5170},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A14,Standard_Contributions,HLOOKUP(C$4,Standard_Contributions,2,FALSE),FALSE)","v":3466},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A14,Standard_Contributions,HLOOKUP(D$4,Standard_Contributions,2,FALSE),FALSE)","v":2121},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A14,Standard_Contributions,HLOOKUP(E$4,Standard_Contributions,2,FALSE),FALSE)","v":762},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A14,Standard_Contributions,HLOOKUP(F$4,Standard_Contributions,2,FALSE),FALSE)","v":1327},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A14,Standard_Contributions,HLOOKUP(G$4,Standard_Contributions,2,FALSE),FALSE)","v":5018},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A14,Standard_Contributions,HLOOKUP(H$4,Standard_Contributions,2,FALSE),FALSE)","v":0},"Wakatipu","Country Dwelling Flat",{"$f":"ROUND(K6*K13,2)","v":0.71},{"$f":"ROUND(L6*K13,2)","v":0},{"$f":"ROUND(M6*M13,2)","v":0.71},0.38,0.71,0.71,0.47,0.47,0.71,0.71,0.71,"NR","R","Country Dwelling Flat",{"$f":"ROUND(Y6*Y13,2)","v":{"$error":"#N/A"}},{"$f":"ROUND(Z6*Y13,2)","v":{"$error":"#N/A"}},{"$f":"ROUND(AA6*AA13,2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(AH6*AH13,2)","v":{"$error":"#N/A"}},{"$f":"ROUND(AI6*AI13,2)","v":{"$error":"#N/A"}},"R","R",null,null,"Ladies Mile","Urban"]
["Wanaka",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A15,Standard_Contributions,HLOOKUP(B$4,Standard_Contributions,2,FALSE),FALSE)","v":4788},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A15,Standard_Contributions,HLOOKUP(C$4,Standard_Contributions,2,FALSE),FALSE)","v":5032},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A15,Standard_Contributions,HLOOKUP(D$4,Standard_Contributions,2,FALSE),FALSE)","v":1866},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A15,Standard_Contributions,HLOOKUP(E$4,Standard_Contributions,2,FALSE),FALSE)","v":1197},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A15,Standard_Contributions,HLOOKUP(F$4,Standard_Contributions,2,FALSE),FALSE)","v":955},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A15,Standard_Contributions,HLOOKUP(G$4,Standard_Contributions,2,FALSE),FALSE)","v":1964},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A15,Standard_Contributions,HLOOKUP(H$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"+$D$51","v":"Wanaka"},"Other",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J15,Differentials,HLOOKUP(K$24,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J15,Differentials,HLOOKUP(L$24,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J15,Differentials,HLOOKUP(M$24,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J15,Differentials,HLOOKUP(N$24,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J15,Differentials,HLOOKUP(O$24,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J15,Differentials,HLOOKUP(P$24,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J15,Differentials,HLOOKUP(Q$24,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J15,Differentials,HLOOKUP(R$24,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J15,Differentials,HLOOKUP(S$24,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J15,Differentials,HLOOKUP(T$24,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J15,Differentials,HLOOKUP(U$24,Differentials,2,FALSE),FALSE)","v":0},"NR","R","Other",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J15,Differentials,HLOOKUP(Y$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J15,Differentials,HLOOKUP(Z$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J15,Differentials,HLOOKUP(AA$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J15,Differentials,HLOOKUP(AB$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J15,Differentials,HLOOKUP(AC$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J15,Differentials,HLOOKUP(AD$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J15,Differentials,HLOOKUP(AE$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J15,Differentials,HLOOKUP(AF$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J15,Differentials,HLOOKUP(AG$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J15,Differentials,HLOOKUP(AH$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J15,Differentials,HLOOKUP(AI$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},"R","R",null,null,"Wanaka","Urban"]
["Hawea",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A16,Standard_Contributions,HLOOKUP(B$4,Standard_Contributions,2,FALSE),FALSE)","v":5150},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A16,Standard_Contributions,HLOOKUP(C$4,Standard_Contributions,2,FALSE),FALSE)","v":7474},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A16,Standard_Contributions,HLOOKUP(D$4,Standard_Contributions,2,FALSE),FALSE)","v":316},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A16,Standard_Contributions,HLOOKUP(E$4,Standard_Contributions,2,FALSE),FALSE)","v":1197},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A16,Standard_Contributions,HLOOKUP(F$4,Standard_Contributions,2,FALSE),FALSE)","v":955},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A16,Standard_Contributions,HLOOKUP(G$4,Standard_Contributions,2,FALSE),FALSE)","v":1964},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A16,Standard_Contributions,HLOOKUP(H$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"+$D$51","v":"Wanaka"},"CBD Accommodation",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J16,Differentials,HLOOKUP(K$24,Differentials,2,FALSE),FALSE)","v":0.9},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J16,Differentials,HLOOKUP(L$24,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J16,Differentials,HLOOKUP(M$24,Differentials,2,FALSE),FALSE)","v":0.49},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J16,Differentials,HLOOKUP(N$24,Differentials,2,FALSE),FALSE)","v":0.38},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J16,Differentials,HLOOKUP(O$24,Differentials,2,FALSE),FALSE)","v":0.89},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J16,Differentials,HLOOKUP(P$24,Differentials,2,FALSE),FALSE)","v":1.71},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J16,Differentials,HLOOKUP(Q$24,Differentials,2,FALSE),FALSE)","v":0.89},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J16,Differentials,HLOOKUP(R$24,Differentials,2,FALSE),FALSE)","v":1.71},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J16,Differentials,HLOOKUP(S$24,Differentials,2,FALSE),FALSE)","v":1.88},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J16,Differentials,HLOOKUP(T$24,Differentials,2,FALSE),FALSE)","v":2.25},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J16,Differentials,HLOOKUP(U$24,Differentials,2,FALSE),FALSE)","v":0},"NR","R","CBD Accommodation",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J16,Differentials,HLOOKUP(Y$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J16,Differentials,HLOOKUP(Z$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J16,Differentials,HLOOKUP(AA$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J16,Differentials,HLOOKUP(AB$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J16,Differentials,HLOOKUP(AC$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J16,Differentials,HLOOKUP(AD$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J16,Differentials,HLOOKUP(AE$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J16,Differentials,HLOOKUP(AF$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J16,Differentials,HLOOKUP(AG$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J16,Differentials,HLOOKUP(AH$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J16,Differentials,HLOOKUP(AI$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},"R","R",null,null,"Hawea","Township"]
["Albert Town",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A17,Standard_Contributions,HLOOKUP(B$4,Standard_Contributions,2,FALSE),FALSE)","v":4788},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A17,Standard_Contributions,HLOOKUP(C$4,Standard_Contributions,2,FALSE),FALSE)","v":5032},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A17,Standard_Contributions,HLOOKUP(D$4,Standard_Contributions,2,FALSE),FALSE)","v":583},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A17,Standard_Contributions,HLOOKUP(E$4,Standard_Contributions,2,FALSE),FALSE)","v":1197},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A17,Standard_Contributions,HLOOKUP(F$4,Standard_Contributions,2,FALSE),FALSE)","v":955},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A17,Standard_Contributions,HLOOKUP(G$4,Standard_Contributions,2,FALSE),FALSE)","v":1964},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A17,Standard_Contributions,HLOOKUP(H$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"+$D$51","v":"Wanaka"},"CBD Commercial",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J17,Differentials,HLOOKUP(K$24,Differentials,2,FALSE),FALSE)","v":0.6},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J17,Differentials,HLOOKUP(L$24,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J17,Differentials,HLOOKUP(M$24,Differentials,2,FALSE),FALSE)","v":0.41},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J17,Differentials,HLOOKUP(N$24,Differentials,2,FALSE),FALSE)","v":0.38},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J17,Differentials,HLOOKUP(O$24,Differentials,2,FALSE),FALSE)","v":0.04},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J17,Differentials,HLOOKUP(P$24,Differentials,2,FALSE),FALSE)","v":0.06},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J17,Differentials,HLOOKUP(Q$24,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J17,Differentials,HLOOKUP(R$24,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J17,Differentials,HLOOKUP(S$24,Differentials,2,FALSE),FALSE)","v":2.83},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J17,Differentials,HLOOKUP(T$24,Differentials,2,FALSE),FALSE)","v":2.71},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J17,Differentials,HLOOKUP(U$24,Differentials,2,FALSE),FALSE)","v":0},"NR","NR","CBD Commercial",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J17,Differentials,HLOOKUP(Y$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J17,Differentials,HLOOKUP(Z$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J17,Differentials,HLOOKUP(AA$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J17,Differentials,HLOOKUP(AB$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J17,Differentials,HLOOKUP(AC$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J17,Differentials,HLOOKUP(AD$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J17,Differentials,HLOOKUP(AE$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J17,Differentials,HLOOKUP(AF$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J17,Differentials,HLOOKUP(AG$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J17,Differentials,HLOOKUP(AH$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J17,Differentials,HLOOKUP(AI$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},"NR","NR",null,null,"Albert Town","Urban"]
["Luggate",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A18,Standard_Contributions,HLOOKUP(B$4,Standard_Contributions,2,FALSE),FALSE)","v":4845},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A18,Standard_Contributions,HLOOKUP(C$4,Standard_Contributions,2,FALSE),FALSE)","v":5032},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A18,Standard_Contributions,HLOOKUP(D$4,Standard_Contributions,2,FALSE),FALSE)","v":1120},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A18,Standard_Contributions,HLOOKUP(E$4,Standard_Contributions,2,FALSE),FALSE)","v":1197},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A18,Standard_Contributions,HLOOKUP(F$4,Standard_Contributions,2,FALSE),FALSE)","v":955},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A18,Standard_Contributions,HLOOKUP(G$4,Standard_Contributions,2,FALSE),FALSE)","v":1964},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A18,Standard_Contributions,HLOOKUP(H$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"+$D$51","v":"Wanaka"},"Mixed Use Accommodation",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J18,Differentials,HLOOKUP(K$24,Differentials,2,FALSE),FALSE)","v":0.76},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J18,Differentials,HLOOKUP(L$24,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J18,Differentials,HLOOKUP(M$24,Differentials,2,FALSE),FALSE)","v":0.66},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J18,Differentials,HLOOKUP(N$24,Differentials,2,FALSE),FALSE)","v":0.38},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J18,Differentials,HLOOKUP(O$24,Differentials,2,FALSE),FALSE)","v":0.97},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J18,Differentials,HLOOKUP(P$24,Differentials,2,FALSE),FALSE)","v":1.18},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J18,Differentials,HLOOKUP(Q$24,Differentials,2,FALSE),FALSE)","v":0.97},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J18,Differentials,HLOOKUP(R$24,Differentials,2,FALSE),FALSE)","v":1.18},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J18,Differentials,HLOOKUP(S$24,Differentials,2,FALSE),FALSE)","v":0.89},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J18,Differentials,HLOOKUP(T$24,Differentials,2,FALSE),FALSE)","v":0.93},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J18,Differentials,HLOOKUP(U$24,Differentials,2,FALSE),FALSE)","v":1.0900000000000001},"NR","R","Mixed Use Accommodation",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J18,Differentials,HLOOKUP(Y$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J18,Differentials,HLOOKUP(Z$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J18,Differentials,HLOOKUP(AA$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J18,Differentials,HLOOKUP(AB$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J18,Differentials,HLOOKUP(AC$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J18,Differentials,HLOOKUP(AD$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J18,Differentials,HLOOKUP(AE$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J18,Differentials,HLOOKUP(AF$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J18,Differentials,HLOOKUP(AG$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J18,Differentials,HLOOKUP(AH$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J18,Differentials,HLOOKUP(AI$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},"R","R",null,null,"Luggate","Township"]
["Cardrona",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A19,Standard_Contributions,HLOOKUP(B$4,Standard_Contributions,2,FALSE),FALSE)","v":2529},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A19,Standard_Contributions,HLOOKUP(C$4,Standard_Contributions,2,FALSE),FALSE)","v":7465},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A19,Standard_Contributions,HLOOKUP(D$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A19,Standard_Contributions,HLOOKUP(E$4,Standard_Contributions,2,FALSE),FALSE)","v":1197},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A19,Standard_Contributions,HLOOKUP(F$4,Standard_Contributions,2,FALSE),FALSE)","v":955},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A19,Standard_Contributions,HLOOKUP(G$4,Standard_Contributions,2,FALSE),FALSE)","v":1964},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A19,Standard_Contributions,HLOOKUP(H$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"+$D$51","v":"Wanaka"},"Mixed Use Commercial",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J19,Differentials,HLOOKUP(K$24,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J19,Differentials,HLOOKUP(L$24,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J19,Differentials,HLOOKUP(M$24,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J19,Differentials,HLOOKUP(N$24,Differentials,2,FALSE),FALSE)","v":0.38},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J19,Differentials,HLOOKUP(O$24,Differentials,2,FALSE),FALSE)","v":0.76},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J19,Differentials,HLOOKUP(P$24,Differentials,2,FALSE),FALSE)","v":0.76},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J19,Differentials,HLOOKUP(Q$24,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J19,Differentials,HLOOKUP(R$24,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J19,Differentials,HLOOKUP(S$24,Differentials,2,FALSE),FALSE)","v":1.32},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J19,Differentials,HLOOKUP(T$24,Differentials,2,FALSE),FALSE)","v":1.46},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J19,Differentials,HLOOKUP(U$24,Differentials,2,FALSE),FALSE)","v":1.5},"NR","NR","Mixed Use Commercial",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J19,Differentials,HLOOKUP(Y$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J19,Differentials,HLOOKUP(Z$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J19,Differentials,HLOOKUP(AA$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J19,Differentials,HLOOKUP(AB$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J19,Differentials,HLOOKUP(AC$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J19,Differentials,HLOOKUP(AD$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J19,Differentials,HLOOKUP(AE$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J19,Differentials,HLOOKUP(AF$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J19,Differentials,HLOOKUP(AG$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J19,Differentials,HLOOKUP(AH$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J19,Differentials,HLOOKUP(AI$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},"NR","NR",null,null,"Cardrona","Township"]
["Other Wakatipu",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A20,Standard_Contributions,HLOOKUP(B$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A20,Standard_Contributions,HLOOKUP(C$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A20,Standard_Contributions,HLOOKUP(D$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A20,Standard_Contributions,HLOOKUP(E$4,Standard_Contributions,2,FALSE),FALSE)","v":762},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A20,Standard_Contributions,HLOOKUP(F$4,Standard_Contributions,2,FALSE),FALSE)","v":1327},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A20,Standard_Contributions,HLOOKUP(G$4,Standard_Contributions,2,FALSE),FALSE)","v":5018},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A20,Standard_Contributions,HLOOKUP(H$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"+$D$50","v":"Wakatipu"},"Primary Industry",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J20,Differentials,HLOOKUP(K$24,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J20,Differentials,HLOOKUP(L$24,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J20,Differentials,HLOOKUP(M$24,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J20,Differentials,HLOOKUP(N$24,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J20,Differentials,HLOOKUP(O$24,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J20,Differentials,HLOOKUP(P$24,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J20,Differentials,HLOOKUP(Q$24,Differentials,2,FALSE),FALSE)","v":0.66},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J20,Differentials,HLOOKUP(R$24,Differentials,2,FALSE),FALSE)","v":0.66},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J20,Differentials,HLOOKUP(S$24,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J20,Differentials,HLOOKUP(T$24,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J20,Differentials,HLOOKUP(U$24,Differentials,2,FALSE),FALSE)","v":0},"NR","R","Primary Industry",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J20,Differentials,HLOOKUP(Y$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J20,Differentials,HLOOKUP(Z$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J20,Differentials,HLOOKUP(AA$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J20,Differentials,HLOOKUP(AB$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J20,Differentials,HLOOKUP(AC$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J20,Differentials,HLOOKUP(AD$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J20,Differentials,HLOOKUP(AE$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J20,Differentials,HLOOKUP(AF$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J20,Differentials,HLOOKUP(AG$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J20,Differentials,HLOOKUP(AH$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J20,Differentials,HLOOKUP(AI$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},"R","R",null,null,"Other Wakatipu","Urban"]
["Other Wanaka",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A21,Standard_Contributions,HLOOKUP(B$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A21,Standard_Contributions,HLOOKUP(C$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A21,Standard_Contributions,HLOOKUP(D$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A21,Standard_Contributions,HLOOKUP(E$4,Standard_Contributions,2,FALSE),FALSE)","v":1197},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A21,Standard_Contributions,HLOOKUP(F$4,Standard_Contributions,2,FALSE),FALSE)","v":955},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A21,Standard_Contributions,HLOOKUP(G$4,Standard_Contributions,2,FALSE),FALSE)","v":1964},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A21,Standard_Contributions,HLOOKUP(H$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"+$D$51","v":"Wanaka"},"Accommodation - Rural",{"$f":"+K9","v":0.9},{"$f":"+L9","v":0},{"$f":"+M9","v":0.49},{"$f":"+N9","v":0.38},{"$f":"ROUND(O9*O13,2)","v":0.89},{"$f":"ROUND(P9*P13,2)","v":1.71},{"$f":"ROUND(Q9*Q13,2)","v":0.59},{"$f":"ROUND(R9*R13,2)","v":1.1299999999999999},{"$f":"+S9","v":1.88},{"$f":"+T9","v":2.25},{"$f":"+U9","v":1.36},"NR","R","Accommodation - Rural",{"$f":"+Y9","v":{"$error":"#N/A"}},{"$f":"+Z9","v":{"$error":"#N/A"}},{"$f":"+AA9","v":{"$error":"#N/A"}},{"$f":"+AB9","v":{"$error":"#N/A"}},{"$f":"ROUND(AC9*AC13,2)","v":{"$error":"#N/A"}},{"$f":"ROUND(AD9*AD13,2)","v":{"$error":"#N/A"}},{"$f":"ROUND(AE9*AE13,2)","v":{"$error":"#N/A"}},{"$f":"ROUND(AF9*AF13,2)","v":{"$error":"#N/A"}},{"$f":"+AG9","v":{"$error":"#N/A"}},{"$f":"+AH9","v":{"$error":"#N/A"}},{"$f":"+AI9","v":{"$error":"#N/A"}},"R","R",null,null,"Other Wanaka","Urban"]
[null,null,null,null,null,null,null,null,null,"Restaurant/Bar",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J22,Differentials,HLOOKUP(K$24,Differentials,2,FALSE),FALSE)","v":1.42},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J22,Differentials,HLOOKUP(L$24,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J22,Differentials,HLOOKUP(M$24,Differentials,2,FALSE),FALSE)","v":1.34},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J22,Differentials,HLOOKUP(N$24,Differentials,2,FALSE),FALSE)","v":0.38},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J22,Differentials,HLOOKUP(O$24,Differentials,2,FALSE),FALSE)","v":0.04},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J22,Differentials,HLOOKUP(P$24,Differentials,2,FALSE),FALSE)","v":0.06},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J22,Differentials,HLOOKUP(Q$24,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J22,Differentials,HLOOKUP(R$24,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J22,Differentials,HLOOKUP(S$24,Differentials,2,FALSE),FALSE)","v":2.83},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J22,Differentials,HLOOKUP(T$24,Differentials,2,FALSE),FALSE)","v":2.71},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J22,Differentials,HLOOKUP(U$24,Differentials,2,FALSE),FALSE)","v":2.99},"NR","NR","Restaurant/Bar",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J22,Differentials,HLOOKUP(Y$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J22,Differentials,HLOOKUP(Z$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J22,Differentials,HLOOKUP(AA$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J22,Differentials,HLOOKUP(AB$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J22,Differentials,HLOOKUP(AC$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J22,Differentials,HLOOKUP(AD$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J22,Differentials,HLOOKUP(AE$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J22,Differentials,HLOOKUP(AF$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J22,Differentials,HLOOKUP(AG$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J22,Differentials,HLOOKUP(AH$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J22,Differentials,HLOOKUP(AI$24,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},"NR","NR"]
[]
[null,null,null,null,null,null,null,null,null,"Land Use Differential Type",{"$f":"K3&K4","v":"Water SupplyDwelling Equivalents per 100m² GFA"},{"$f":"K3&L4","v":"Water SupplyPlus Network Factor Dwelling Equivalents"},{"$f":"M3&M4","v":"WastewaterDwelling Equivalents per 100m² GFA"},{"$f":"N3&N4","v":"StormwaterDwelling Equivalents per 100m² Impervious Surface Area"},{"$f":"O3&O4","v":"Reserve Improvements & Community FacilitiesDwelling Equivalents per 100m² GFA for Wakatipu"},{"$f":"O3&P4","v":"Reserve Improvements & Community FacilitiesDwelling Equivalents per 100m² GFA for Wanaka"},{"$f":"Q3&Q4","v":"Reserve LandDwelling Equivalents per 100m² GFA for Wakatipu"},{"$f":"Q3&R4","v":"Reserve LandDwelling Equivalents per 100m² GFA for Wanaka"},{"$f":"S3&S4","v":"RoadingDwelling Equivalents per 100m² GFA for Wakatipu"},{"$f":"S3&T4","v":"RoadingDwelling Equivalents per 100m² GFA for Wanaka"},{"$f":"U3&U4","v":"Roading - EARDwelling Equivalents per 100m² GFA for Wakatipu"},null,null,"Land Use Differential Type",{"$f":"Y3&Y4","v":"Water SupplyDwelling Equivalents per 100m² GFA"},{"$f":"Y3&Z4","v":"Water SupplyPlus Network Factor Dwelling Equivalents"},{"$f":"AA3&AA4","v":"WastewaterDwelling Equivalents per 100m² GFA"},{"$f":"AB3&AB4","v":"StormwaterDwelling Equivalents per 100m² Impervious Surface Area"},{"$f":"AC3&AC4","v":"Reserve Improvements & Community FacilitiesDwelling Equivalents per 100m² GFA for Wakatipu"},{"$f":"AC3&AD4","v":"Reserve Improvements & Community FacilitiesDwelling Equivalents per 100m² GFA for Wanaka"},{"$f":"AE3&AE4","v":"Reserve LandDwelling Equivalents per 100m² GFA for Wakatipu"},{"$f":"AE3&AF4","v":"Reserve LandDwelling Equivalents per 100m² GFA for Wanaka"},{"$f":"AG3&AG4","v":"RoadingDwelling Equivalents per 100m² GFA for Wakatipu"},{"$f":"AG3&AH4","v":"RoadingDwelling Equivalents per 100m² GFA for Wanaka"},{"$f":"AI3&AI4","v":"Roading - EARDwelling Equivalents per 100m² GFA for Wakatipu"}]
[null,null,null,null,null,null,null,null,null,"Residential",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J25,Differential_Type,HLOOKUP(K$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J25,Differential_Type,HLOOKUP(L$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J25,Differential_Type,HLOOKUP(M$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J25,Differential_Type,HLOOKUP(N$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J25,Differential_Type,HLOOKUP(O$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J25,Differential_Type,HLOOKUP(P$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J25,Differential_Type,HLOOKUP(Q$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J25,Differential_Type,HLOOKUP(R$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J25,Differential_Type,HLOOKUP(S$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J25,Differential_Type,HLOOKUP(T$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J25,Differential_Type,HLOOKUP(U$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},null,null,"Residential",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J25,Differential_Type,HLOOKUP(Y$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J25,Differential_Type,HLOOKUP(Z$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J25,Differential_Type,HLOOKUP(AA$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J25,Differential_Type,HLOOKUP(AB$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J25,Differential_Type,HLOOKUP(AC$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J25,Differential_Type,HLOOKUP(AD$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J25,Differential_Type,HLOOKUP(AE$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J25,Differential_Type,HLOOKUP(AF$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J25,Differential_Type,HLOOKUP(AG$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J25,Differential_Type,HLOOKUP(AH$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J25,Differential_Type,HLOOKUP(AI$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,"Residential Flat",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J26,Differential_Type,HLOOKUP(K$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J26,Differential_Type,HLOOKUP(L$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J26,Differential_Type,HLOOKUP(M$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J26,Differential_Type,HLOOKUP(N$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J26,Differential_Type,HLOOKUP(O$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J26,Differential_Type,HLOOKUP(P$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J26,Differential_Type,HLOOKUP(Q$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J26,Differential_Type,HLOOKUP(R$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J26,Differential_Type,HLOOKUP(S$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J26,Differential_Type,HLOOKUP(T$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J26,Differential_Type,HLOOKUP(U$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},null,null,"Residential Flat",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J26,Differential_Type,HLOOKUP(Y$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J26,Differential_Type,HLOOKUP(Z$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J26,Differential_Type,HLOOKUP(AA$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J26,Differential_Type,HLOOKUP(AB$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J26,Differential_Type,HLOOKUP(AC$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J26,Differential_Type,HLOOKUP(AD$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J26,Differential_Type,HLOOKUP(AE$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J26,Differential_Type,HLOOKUP(AF$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J26,Differential_Type,HLOOKUP(AG$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J26,Differential_Type,HLOOKUP(AH$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J26,Differential_Type,HLOOKUP(AI$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,"Multi Unit Residential",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J27,Differential_Type,HLOOKUP(K$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J27,Differential_Type,HLOOKUP(L$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J27,Differential_Type,HLOOKUP(M$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J27,Differential_Type,HLOOKUP(N$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J27,Differential_Type,HLOOKUP(O$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J27,Differential_Type,HLOOKUP(P$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J27,Differential_Type,HLOOKUP(Q$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J27,Differential_Type,HLOOKUP(R$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J27,Differential_Type,HLOOKUP(S$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J27,Differential_Type,HLOOKUP(T$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J27,Differential_Type,HLOOKUP(U$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},null,null,"Multi Unit Residential",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J27,Differential_Type,HLOOKUP(Y$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J27,Differential_Type,HLOOKUP(Z$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J27,Differential_Type,HLOOKUP(AA$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J27,Differential_Type,HLOOKUP(AB$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J27,Differential_Type,HLOOKUP(AC$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J27,Differential_Type,HLOOKUP(AD$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J27,Differential_Type,HLOOKUP(AE$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J27,Differential_Type,HLOOKUP(AF$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J27,Differential_Type,HLOOKUP(AG$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J27,Differential_Type,HLOOKUP(AH$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J27,Differential_Type,HLOOKUP(AI$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,"Retirement units",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J28,Differential_Type,HLOOKUP(K$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J28,Differential_Type,HLOOKUP(L$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J28,Differential_Type,HLOOKUP(M$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J28,Differential_Type,HLOOKUP(N$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J28,Differential_Type,HLOOKUP(O$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J28,Differential_Type,HLOOKUP(P$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J28,Differential_Type,HLOOKUP(Q$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J28,Differential_Type,HLOOKUP(R$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J28,Differential_Type,HLOOKUP(S$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J28,Differential_Type,HLOOKUP(T$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J28,Differential_Type,HLOOKUP(U$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},null,null,"Retirement units",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J28,Differential_Type,HLOOKUP(Y$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J28,Differential_Type,HLOOKUP(Z$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J28,Differential_Type,HLOOKUP(AA$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J28,Differential_Type,HLOOKUP(AB$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J28,Differential_Type,HLOOKUP(AC$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J28,Differential_Type,HLOOKUP(AD$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J28,Differential_Type,HLOOKUP(AE$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J28,Differential_Type,HLOOKUP(AF$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J28,Differential_Type,HLOOKUP(AG$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J28,Differential_Type,HLOOKUP(AH$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J28,Differential_Type,HLOOKUP(AI$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,"Accommodation",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J29,Differential_Type,HLOOKUP(K$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J29,Differential_Type,HLOOKUP(L$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J29,Differential_Type,HLOOKUP(M$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J29,Differential_Type,HLOOKUP(N$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J29,Differential_Type,HLOOKUP(O$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J29,Differential_Type,HLOOKUP(P$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J29,Differential_Type,HLOOKUP(Q$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J29,Differential_Type,HLOOKUP(R$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J29,Differential_Type,HLOOKUP(S$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J29,Differential_Type,HLOOKUP(T$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J29,Differential_Type,HLOOKUP(U$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},null,null,"Accommodation",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J29,Differential_Type,HLOOKUP(Y$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J29,Differential_Type,HLOOKUP(Z$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J29,Differential_Type,HLOOKUP(AA$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J29,Differential_Type,HLOOKUP(AB$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J29,Differential_Type,HLOOKUP(AC$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J29,Differential_Type,HLOOKUP(AD$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J29,Differential_Type,HLOOKUP(AE$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J29,Differential_Type,HLOOKUP(AF$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J29,Differential_Type,HLOOKUP(AG$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J29,Differential_Type,HLOOKUP(AH$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J29,Differential_Type,HLOOKUP(AI$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,"Commercial",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J30,Differential_Type,HLOOKUP(K$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J30,Differential_Type,HLOOKUP(L$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J30,Differential_Type,HLOOKUP(M$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J30,Differential_Type,HLOOKUP(N$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J30,Differential_Type,HLOOKUP(O$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J30,Differential_Type,HLOOKUP(P$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J30,Differential_Type,HLOOKUP(Q$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J30,Differential_Type,HLOOKUP(R$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J30,Differential_Type,HLOOKUP(S$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J30,Differential_Type,HLOOKUP(T$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J30,Differential_Type,HLOOKUP(U$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},null,null,"Commercial",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J30,Differential_Type,HLOOKUP(Y$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J30,Differential_Type,HLOOKUP(Z$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J30,Differential_Type,HLOOKUP(AA$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J30,Differential_Type,HLOOKUP(AB$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J30,Differential_Type,HLOOKUP(AC$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J30,Differential_Type,HLOOKUP(AD$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J30,Differential_Type,HLOOKUP(AE$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J30,Differential_Type,HLOOKUP(AF$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J30,Differential_Type,HLOOKUP(AG$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J30,Differential_Type,HLOOKUP(AH$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J30,Differential_Type,HLOOKUP(AI$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,"Childcare Centre",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J31,Differential_Type,HLOOKUP(K$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J31,Differential_Type,HLOOKUP(L$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J31,Differential_Type,HLOOKUP(M$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J31,Differential_Type,HLOOKUP(N$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J31,Differential_Type,HLOOKUP(O$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J31,Differential_Type,HLOOKUP(P$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J31,Differential_Type,HLOOKUP(Q$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J31,Differential_Type,HLOOKUP(R$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J31,Differential_Type,HLOOKUP(S$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J31,Differential_Type,HLOOKUP(T$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J31,Differential_Type,HLOOKUP(U$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},null,null,"Childcare Centre",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J31,Differential_Type,HLOOKUP(Y$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J31,Differential_Type,HLOOKUP(Z$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J31,Differential_Type,HLOOKUP(AA$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J31,Differential_Type,HLOOKUP(AB$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J31,Differential_Type,HLOOKUP(AC$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J31,Differential_Type,HLOOKUP(AD$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J31,Differential_Type,HLOOKUP(AE$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J31,Differential_Type,HLOOKUP(AF$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J31,Differential_Type,HLOOKUP(AG$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J31,Differential_Type,HLOOKUP(AH$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J31,Differential_Type,HLOOKUP(AI$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,"Industrial",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J32,Differential_Type,HLOOKUP(K$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J32,Differential_Type,HLOOKUP(L$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J32,Differential_Type,HLOOKUP(M$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J32,Differential_Type,HLOOKUP(N$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J32,Differential_Type,HLOOKUP(O$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J32,Differential_Type,HLOOKUP(P$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J32,Differential_Type,HLOOKUP(Q$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J32,Differential_Type,HLOOKUP(R$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J32,Differential_Type,HLOOKUP(S$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J32,Differential_Type,HLOOKUP(T$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J32,Differential_Type,HLOOKUP(U$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},null,null,"Industrial",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J32,Differential_Type,HLOOKUP(Y$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J32,Differential_Type,HLOOKUP(Z$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J32,Differential_Type,HLOOKUP(AA$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J32,Differential_Type,HLOOKUP(AB$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J32,Differential_Type,HLOOKUP(AC$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J32,Differential_Type,HLOOKUP(AD$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J32,Differential_Type,HLOOKUP(AE$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J32,Differential_Type,HLOOKUP(AF$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J32,Differential_Type,HLOOKUP(AG$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J32,Differential_Type,HLOOKUP(AH$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J32,Differential_Type,HLOOKUP(AI$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,"Country Dwelling",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J33,Differential_Type,HLOOKUP(K$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J33,Differential_Type,HLOOKUP(L$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J33,Differential_Type,HLOOKUP(M$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J33,Differential_Type,HLOOKUP(N$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J33,Differential_Type,HLOOKUP(O$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J33,Differential_Type,HLOOKUP(P$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J33,Differential_Type,HLOOKUP(Q$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J33,Differential_Type,HLOOKUP(R$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J33,Differential_Type,HLOOKUP(S$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J33,Differential_Type,HLOOKUP(T$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J33,Differential_Type,HLOOKUP(U$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},null,null,"Country Dwelling",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J33,Differential_Type,HLOOKUP(Y$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J33,Differential_Type,HLOOKUP(Z$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J33,Differential_Type,HLOOKUP(AA$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J33,Differential_Type,HLOOKUP(AB$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J33,Differential_Type,HLOOKUP(AC$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J33,Differential_Type,HLOOKUP(AD$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J33,Differential_Type,HLOOKUP(AE$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J33,Differential_Type,HLOOKUP(AF$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J33,Differential_Type,HLOOKUP(AG$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J33,Differential_Type,HLOOKUP(AH$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J33,Differential_Type,HLOOKUP(AI$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,"Country Dwelling Flat",{"$f":"K33","v":"Unit"},{"$f":"L33","v":"Unit"},"Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,null,"Country Dwelling Flat",{"$f":"Y33","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,"Other",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J35,Differential_Type,HLOOKUP(K$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J35,Differential_Type,HLOOKUP(L$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J35,Differential_Type,HLOOKUP(M$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J35,Differential_Type,HLOOKUP(N$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J35,Differential_Type,HLOOKUP(O$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J35,Differential_Type,HLOOKUP(P$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J35,Differential_Type,HLOOKUP(Q$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J35,Differential_Type,HLOOKUP(R$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J35,Differential_Type,HLOOKUP(S$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J35,Differential_Type,HLOOKUP(T$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J35,Differential_Type,HLOOKUP(U$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},null,null,"Other",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J35,Differential_Type,HLOOKUP(Y$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J35,Differential_Type,HLOOKUP(Z$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J35,Differential_Type,HLOOKUP(AA$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J35,Differential_Type,HLOOKUP(AB$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J35,Differential_Type,HLOOKUP(AC$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J35,Differential_Type,HLOOKUP(AD$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J35,Differential_Type,HLOOKUP(AE$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J35,Differential_Type,HLOOKUP(AF$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J35,Differential_Type,HLOOKUP(AG$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J35,Differential_Type,HLOOKUP(AH$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J35,Differential_Type,HLOOKUP(AI$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,"CBD Accommodation",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J36,Differential_Type,HLOOKUP(K$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J36,Differential_Type,HLOOKUP(L$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J36,Differential_Type,HLOOKUP(M$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J36,Differential_Type,HLOOKUP(N$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J36,Differential_Type,HLOOKUP(O$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J36,Differential_Type,HLOOKUP(P$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J36,Differential_Type,HLOOKUP(Q$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J36,Differential_Type,HLOOKUP(R$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J36,Differential_Type,HLOOKUP(S$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J36,Differential_Type,HLOOKUP(T$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J36,Differential_Type,HLOOKUP(U$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},null,null,"CBD Accommodation",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J36,Differential_Type,HLOOKUP(Y$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J36,Differential_Type,HLOOKUP(Z$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J36,Differential_Type,HLOOKUP(AA$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J36,Differential_Type,HLOOKUP(AB$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J36,Differential_Type,HLOOKUP(AC$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J36,Differential_Type,HLOOKUP(AD$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J36,Differential_Type,HLOOKUP(AE$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J36,Differential_Type,HLOOKUP(AF$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J36,Differential_Type,HLOOKUP(AG$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J36,Differential_Type,HLOOKUP(AH$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J36,Differential_Type,HLOOKUP(AI$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,"CBD Commercial",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J37,Differential_Type,HLOOKUP(K$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J37,Differential_Type,HLOOKUP(L$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J37,Differential_Type,HLOOKUP(M$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J37,Differential_Type,HLOOKUP(N$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J37,Differential_Type,HLOOKUP(O$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J37,Differential_Type,HLOOKUP(P$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J37,Differential_Type,HLOOKUP(Q$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J37,Differential_Type,HLOOKUP(R$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J37,Differential_Type,HLOOKUP(S$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J37,Differential_Type,HLOOKUP(T$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J37,Differential_Type,HLOOKUP(U$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},null,null,"CBD Commercial",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J37,Differential_Type,HLOOKUP(Y$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J37,Differential_Type,HLOOKUP(Z$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J37,Differential_Type,HLOOKUP(AA$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J37,Differential_Type,HLOOKUP(AB$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J37,Differential_Type,HLOOKUP(AC$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J37,Differential_Type,HLOOKUP(AD$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J37,Differential_Type,HLOOKUP(AE$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J37,Differential_Type,HLOOKUP(AF$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J37,Differential_Type,HLOOKUP(AG$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J37,Differential_Type,HLOOKUP(AH$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J37,Differential_Type,HLOOKUP(AI$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,"Mixed Use Accommodation",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J38,Differential_Type,HLOOKUP(K$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J38,Differential_Type,HLOOKUP(L$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J38,Differential_Type,HLOOKUP(M$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J38,Differential_Type,HLOOKUP(N$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J38,Differential_Type,HLOOKUP(O$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J38,Differential_Type,HLOOKUP(P$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J38,Differential_Type,HLOOKUP(Q$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J38,Differential_Type,HLOOKUP(R$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J38,Differential_Type,HLOOKUP(S$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J38,Differential_Type,HLOOKUP(T$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J38,Differential_Type,HLOOKUP(U$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},null,null,"Mixed Use Accommodation",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J38,Differential_Type,HLOOKUP(Y$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J38,Differential_Type,HLOOKUP(Z$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J38,Differential_Type,HLOOKUP(AA$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J38,Differential_Type,HLOOKUP(AB$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J38,Differential_Type,HLOOKUP(AC$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J38,Differential_Type,HLOOKUP(AD$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J38,Differential_Type,HLOOKUP(AE$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J38,Differential_Type,HLOOKUP(AF$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J38,Differential_Type,HLOOKUP(AG$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J38,Differential_Type,HLOOKUP(AH$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J38,Differential_Type,HLOOKUP(AI$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,"Mixed Use Commercial",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J39,Differential_Type,HLOOKUP(K$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J39,Differential_Type,HLOOKUP(L$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J39,Differential_Type,HLOOKUP(M$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J39,Differential_Type,HLOOKUP(N$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J39,Differential_Type,HLOOKUP(O$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J39,Differential_Type,HLOOKUP(P$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J39,Differential_Type,HLOOKUP(Q$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J39,Differential_Type,HLOOKUP(R$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J39,Differential_Type,HLOOKUP(S$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J39,Differential_Type,HLOOKUP(T$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J39,Differential_Type,HLOOKUP(U$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},null,null,"Mixed Use Commercial",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J39,Differential_Type,HLOOKUP(Y$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J39,Differential_Type,HLOOKUP(Z$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J39,Differential_Type,HLOOKUP(AA$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J39,Differential_Type,HLOOKUP(AB$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J39,Differential_Type,HLOOKUP(AC$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J39,Differential_Type,HLOOKUP(AD$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J39,Differential_Type,HLOOKUP(AE$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J39,Differential_Type,HLOOKUP(AF$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J39,Differential_Type,HLOOKUP(AG$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J39,Differential_Type,HLOOKUP(AH$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J39,Differential_Type,HLOOKUP(AI$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,"Primary Industry",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J40,Differential_Type,HLOOKUP(K$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J40,Differential_Type,HLOOKUP(L$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J40,Differential_Type,HLOOKUP(M$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J40,Differential_Type,HLOOKUP(N$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J40,Differential_Type,HLOOKUP(O$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J40,Differential_Type,HLOOKUP(P$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J40,Differential_Type,HLOOKUP(Q$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J40,Differential_Type,HLOOKUP(R$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J40,Differential_Type,HLOOKUP(S$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J40,Differential_Type,HLOOKUP(T$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J40,Differential_Type,HLOOKUP(U$24,Differential_Type,2,FALSE),FALSE)","v":"Unit"},null,null,"Primary Industry",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J40,Differential_Type,HLOOKUP(Y$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J40,Differential_Type,HLOOKUP(Z$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J40,Differential_Type,HLOOKUP(AA$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J40,Differential_Type,HLOOKUP(AB$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J40,Differential_Type,HLOOKUP(AC$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J40,Differential_Type,HLOOKUP(AD$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J40,Differential_Type,HLOOKUP(AE$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J40,Differential_Type,HLOOKUP(AF$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J40,Differential_Type,HLOOKUP(AG$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J40,Differential_Type,HLOOKUP(AH$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J40,Differential_Type,HLOOKUP(AI$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,"Accommodation - Rural",{"$f":"K29","v":"GFA"},{"$f":"L29","v":"GFA"},"GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,null,"Accommodation - Rural",{"$f":"Y29","v":{"$error":"#N/A"}},{"$f":"Z29","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,"Restaurant/Bar",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J42,Differential_Type,HLOOKUP(K$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J42,Differential_Type,HLOOKUP(L$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J42,Differential_Type,HLOOKUP(M$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J42,Differential_Type,HLOOKUP(N$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J42,Differential_Type,HLOOKUP(O$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J42,Differential_Type,HLOOKUP(P$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J42,Differential_Type,HLOOKUP(Q$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J42,Differential_Type,HLOOKUP(R$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J42,Differential_Type,HLOOKUP(S$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J42,Differential_Type,HLOOKUP(T$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$J42,Differential_Type,HLOOKUP(U$24,Differential_Type,2,FALSE),FALSE)","v":"GFA"},null,null,"Restaurant/Bar",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J42,Differential_Type,HLOOKUP(Y$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J42,Differential_Type,HLOOKUP(Z$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J42,Differential_Type,HLOOKUP(AA$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J42,Differential_Type,HLOOKUP(AB$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J42,Differential_Type,HLOOKUP(AC$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J42,Differential_Type,HLOOKUP(AD$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J42,Differential_Type,HLOOKUP(AE$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J42,Differential_Type,HLOOKUP(AF$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J42,Differential_Type,HLOOKUP(AG$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J42,Differential_Type,HLOOKUP(AH$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$J42,Differential_Type,HLOOKUP(AI$24,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[]
[]
[]
["Use for post development",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use for pre development (credits)"]
["Impermeable Surface Area (ISA) Estimates",null,null,"Roading - Primary Industry Area",null,null,"Estimating GFA Table",null,null,null,"Reserve Land Prices",null,null,null,null,null,null,null,null,null,null,null,null,"Impermeable Surface Area (ISA) Estimates",null,null,null,"Roading - Primary Industry Area",null,null,null,"Estimating GFA Table"]
[]
[null,"Building Coverage",null,null,"Area per 1.3 DE's (m2)",null,null,"Building Coverage","No. of Floors",null,null,"Township","Urban",null,null,null,null,null,null,null,null,null,null,null,"Building Coverage",null,null,null,"Area per 1.3 DE's (m2)",null,null,null,"Building Coverage","No. of Floors"]
["Residential",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$A50,ISA_Estimate,HLOOKUP(B$49,ISA_Estimate,2,FALSE),FALSE),0)","v":0},null,"Wakatipu",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$D50,Roading_Primary_Industry_Area,HLOOKUP(E$49,Roading_Primary_Industry_Area,2,FALSE),FALSE)","v":270000},null,"Residential",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$G50,Estimating_GFA,HLOOKUP(H$49,Estimating_GFA,2,FALSE),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$G50,Estimating_GFA,HLOOKUP(I$49,Estimating_GFA,2,FALSE),FALSE),0)","v":0},null,{"$f":"+'Calculation Links'!D50","v":"Wakatipu"},{"$f":"VLOOKUP(Policy_Year_Input&$K50,ResLandPrice,2,FALSE)","v":310.5},{"$f":"VLOOKUP(Policy_Year_Input&$K50,ResLandPrice,3,FALSE)","v":707.25},"GST Inclusive",null,null,null,null,null,null,null,null,null,"Residential",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$A50,ISA_Estimate,HLOOKUP(Y$49,ISA_Estimate,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,"Wakatipu",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$D50,Roading_Primary_Industry_Area,HLOOKUP(AC$49,Roading_Primary_Industry_Area,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,"Residential",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$G50,Estimating_GFA,HLOOKUP(AG$49,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$G50,Estimating_GFA,HLOOKUP(AH$49,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
["Residential Flat",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$A51,ISA_Estimate,HLOOKUP(B$49,ISA_Estimate,2,FALSE),FALSE),0)","v":0},null,"Wanaka",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$D51,Roading_Primary_Industry_Area,HLOOKUP(E$49,Roading_Primary_Industry_Area,2,FALSE),FALSE)","v":410000},null,"Residential Flat",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$G51,Estimating_GFA,HLOOKUP(H$49,Estimating_GFA,2,FALSE),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$G51,Estimating_GFA,HLOOKUP(I$49,Estimating_GFA,2,FALSE),FALSE),0)","v":0},null,{"$f":"+'Calculation Links'!D51","v":"Wanaka"},{"$f":"VLOOKUP(Policy_Year_Input&$K51,ResLandPrice,2,FALSE)","v":293.25},{"$f":"VLOOKUP(Policy_Year_Input&$K51,ResLandPrice,3,FALSE)","v":540.5},"GST Inclusive",null,null,null,null,null,null,null,null,null,"Residential Flat",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$A51,ISA_Estimate,HLOOKUP(Y$49,ISA_Estimate,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,"Wanaka",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$D51,Roading_Primary_Industry_Area,HLOOKUP(AC$49,Roading_Primary_Industry_Area,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,"Residential Flat",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$G51,Estimating_GFA,HLOOKUP(AG$49,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$G51,Estimating_GFA,HLOOKUP(AH$49,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
["Multi Unit Residential",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$A52,ISA_Estimate,HLOOKUP(B$49,ISA_Estimate,2,FALSE),FALSE),0)","v":0},null,null,null,null,"Multi Unit Residential",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$G52,Estimating_GFA,HLOOKUP(H$49,Estimating_GFA,2,FALSE),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$G52,Estimating_GFA,HLOOKUP(I$49,Estimating_GFA,2,FALSE),FALSE),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Multi Unit Residential",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$A52,ISA_Estimate,HLOOKUP(Y$49,ISA_Estimate,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,"Multi Unit Residential",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$G52,Estimating_GFA,HLOOKUP(AG$49,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$G52,Estimating_GFA,HLOOKUP(AH$49,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
["Retirement units",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$A53,ISA_Estimate,HLOOKUP(B$49,ISA_Estimate,2,FALSE),FALSE),0)","v":0},null,null,null,null,"Retirement units",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$G53,Estimating_GFA,HLOOKUP(H$49,Estimating_GFA,2,FALSE),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$G53,Estimating_GFA,HLOOKUP(I$49,Estimating_GFA,2,FALSE),FALSE),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retirement units",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$A53,ISA_Estimate,HLOOKUP(Y$49,ISA_Estimate,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,"Retirement units",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$G53,Estimating_GFA,HLOOKUP(AG$49,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$G53,Estimating_GFA,HLOOKUP(AH$49,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
["Accommodation",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$A54,ISA_Estimate,HLOOKUP(B$49,ISA_Estimate,2,FALSE),FALSE),0)","v":0.55000000000000004},null,null,null,null,"Accommodation",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$G54,Estimating_GFA,HLOOKUP(H$49,Estimating_GFA,2,FALSE),FALSE),0)","v":0.55000000000000004},{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$G54,Estimating_GFA,HLOOKUP(I$49,Estimating_GFA,2,FALSE),FALSE),0)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accommodation",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$A54,ISA_Estimate,HLOOKUP(Y$49,ISA_Estimate,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,"Accommodation",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$G54,Estimating_GFA,HLOOKUP(AG$49,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$G54,Estimating_GFA,HLOOKUP(AH$49,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
["Commercial",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$A55,ISA_Estimate,HLOOKUP(B$49,ISA_Estimate,2,FALSE),FALSE),0)","v":0.75},null,null,null,null,"Commercial",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$G55,Estimating_GFA,HLOOKUP(H$49,Estimating_GFA,2,FALSE),FALSE),0)","v":0.75},{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$G55,Estimating_GFA,HLOOKUP(I$49,Estimating_GFA,2,FALSE),FALSE),0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commercial",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$A55,ISA_Estimate,HLOOKUP(Y$49,ISA_Estimate,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,"Commercial",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$G55,Estimating_GFA,HLOOKUP(AG$49,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$G55,Estimating_GFA,HLOOKUP(AH$49,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
["Childcare Centre",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$A56,ISA_Estimate,HLOOKUP(B$49,ISA_Estimate,2,FALSE),FALSE),0)","v":0.75},null,null,null,null,"Childcare Centre",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$G56,Estimating_GFA,HLOOKUP(H$49,Estimating_GFA,2,FALSE),FALSE),0)","v":0.75},{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$G56,Estimating_GFA,HLOOKUP(I$49,Estimating_GFA,2,FALSE),FALSE),0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Childcare Centre",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$A56,ISA_Estimate,HLOOKUP(Y$49,ISA_Estimate,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,"Childcare Centre",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$G56,Estimating_GFA,HLOOKUP(AG$49,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$G56,Estimating_GFA,HLOOKUP(AH$49,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
["Industrial",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$A57,ISA_Estimate,HLOOKUP(B$49,ISA_Estimate,2,FALSE),FALSE),0)","v":0.3},null,null,null,null,"Industrial",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$G57,Estimating_GFA,HLOOKUP(H$49,Estimating_GFA,2,FALSE),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$G57,Estimating_GFA,HLOOKUP(I$49,Estimating_GFA,2,FALSE),FALSE),0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Industrial",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$A57,ISA_Estimate,HLOOKUP(Y$49,ISA_Estimate,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,"Industrial",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$G57,Estimating_GFA,HLOOKUP(AG$49,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$G57,Estimating_GFA,HLOOKUP(AH$49,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
["Country Dwelling",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$A58,ISA_Estimate,HLOOKUP(B$49,ISA_Estimate,2,FALSE),FALSE),0)","v":0},null,"Base GFA",null,null,"Country Dwelling",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$G58,Estimating_GFA,HLOOKUP(H$49,Estimating_GFA,2,FALSE),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$G58,Estimating_GFA,HLOOKUP(I$49,Estimating_GFA,2,FALSE),FALSE),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Country Dwelling",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$A58,ISA_Estimate,HLOOKUP(Y$49,ISA_Estimate,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,"Base GFA",null,null,null,"Country Dwelling",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$G58,Estimating_GFA,HLOOKUP(AG$49,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$G58,Estimating_GFA,HLOOKUP(AH$49,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
["Country Dwelling Flat",{"$f":"B47","v":0},null,null,null,null,"Country Dwelling Flat",{"$f":"H47","v":0},{"$f":"I47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Country Dwelling Flat",{"$f":"Y47","v":0},null,null,null,null,null,null,"Country Dwelling Flat",{"$f":"AG47","v":0},{"$f":"AH51","v":{"$error":"#N/A"}}]
["Other",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$A60,ISA_Estimate,HLOOKUP(B$49,ISA_Estimate,2,FALSE),FALSE),0)","v":0},null,null,"Base GFA (m2)",null,"Other",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$G60,Estimating_GFA,HLOOKUP(H$49,Estimating_GFA,2,FALSE),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$G60,Estimating_GFA,HLOOKUP(I$49,Estimating_GFA,2,FALSE),FALSE),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$A60,ISA_Estimate,HLOOKUP(Y$49,ISA_Estimate,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,null,"Base GFA (m2)",null,null,"Other",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$G60,Estimating_GFA,HLOOKUP(AG$49,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$G60,Estimating_GFA,HLOOKUP(AH$49,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
["CBD Accommodation",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$A61,ISA_Estimate,HLOOKUP(B$49,ISA_Estimate,2,FALSE),FALSE),0)","v":0.8},null,"Base GFA",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$D61,Base_GFA,HLOOKUP(E$60,Base_GFA,2,FALSE),FALSE)","v":140},null,"CBD Accommodation",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$G61,Estimating_GFA,HLOOKUP(H$49,Estimating_GFA,2,FALSE),FALSE),0)","v":0.8},{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$G61,Estimating_GFA,HLOOKUP(I$49,Estimating_GFA,2,FALSE),FALSE),0)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CBD Accommodation",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$A61,ISA_Estimate,HLOOKUP(Y$49,ISA_Estimate,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,"Base GFA",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$D61,Base_GFA,HLOOKUP(AC$60,Base_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,"CBD Accommodation",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$G61,Estimating_GFA,HLOOKUP(AG$49,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$G61,Estimating_GFA,HLOOKUP(AH$49,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
["CBD Commercial",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$A62,ISA_Estimate,HLOOKUP(B$49,ISA_Estimate,2,FALSE),FALSE),0)","v":0.8},null,null,null,null,"CBD Commercial",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$G62,Estimating_GFA,HLOOKUP(H$49,Estimating_GFA,2,FALSE),FALSE),0)","v":0.8},{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$G62,Estimating_GFA,HLOOKUP(I$49,Estimating_GFA,2,FALSE),FALSE),0)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CBD Commercial",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$A62,ISA_Estimate,HLOOKUP(Y$49,ISA_Estimate,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,"CBD Commercial",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$G62,Estimating_GFA,HLOOKUP(AG$49,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$G62,Estimating_GFA,HLOOKUP(AH$49,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
["Mixed Use Accommodation",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$A63,ISA_Estimate,HLOOKUP(B$49,ISA_Estimate,2,FALSE),FALSE),0)","v":0.55000000000000004},null,null,null,null,"Mixed Use Accommodation",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$G63,Estimating_GFA,HLOOKUP(H$49,Estimating_GFA,2,FALSE),FALSE),0)","v":0.55000000000000004},{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$G63,Estimating_GFA,HLOOKUP(I$49,Estimating_GFA,2,FALSE),FALSE),0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mixed Use Accommodation",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$A63,ISA_Estimate,HLOOKUP(Y$49,ISA_Estimate,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,"Mixed Use Accommodation",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$G63,Estimating_GFA,HLOOKUP(AG$49,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$G63,Estimating_GFA,HLOOKUP(AH$49,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
["Mixed Use Commercial",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$A64,ISA_Estimate,HLOOKUP(B$49,ISA_Estimate,2,FALSE),FALSE),0)","v":0.55000000000000004},null,null,null,null,"Mixed Use Commercial",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$G64,Estimating_GFA,HLOOKUP(H$49,Estimating_GFA,2,FALSE),FALSE),0)","v":0.55000000000000004},{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$G64,Estimating_GFA,HLOOKUP(I$49,Estimating_GFA,2,FALSE),FALSE),0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mixed Use Commercial",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$A64,ISA_Estimate,HLOOKUP(Y$49,ISA_Estimate,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,"Mixed Use Commercial",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$G64,Estimating_GFA,HLOOKUP(AG$49,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$G64,Estimating_GFA,HLOOKUP(AH$49,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
["Primary Industry",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$A65,ISA_Estimate,HLOOKUP(B$49,ISA_Estimate,2,FALSE),FALSE),0)","v":0},null,null,null,null,"Primary Industry",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$G65,Estimating_GFA,HLOOKUP(H$49,Estimating_GFA,2,FALSE),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$G65,Estimating_GFA,HLOOKUP(I$49,Estimating_GFA,2,FALSE),FALSE),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Industry",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$A65,ISA_Estimate,HLOOKUP(Y$49,ISA_Estimate,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,"Primary Industry",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$G65,Estimating_GFA,HLOOKUP(AG$49,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$G65,Estimating_GFA,HLOOKUP(AH$49,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
["Accommodation - Rural",{"$f":"B54","v":0.55000000000000004},null,null,null,null,"Accommodation - Rural",{"$f":"H54","v":0.55000000000000004},{"$f":"I54","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accommodation - Rural",{"$f":"Y54","v":{"$error":"#N/A"}},null,null,null,null,null,null,"Accommodation - Rural",{"$f":"AG54","v":{"$error":"#N/A"}},{"$f":"AH54","v":{"$error":"#N/A"}}]
["Restaurant/Bar",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$A67,ISA_Estimate,HLOOKUP(B$49,ISA_Estimate,2,FALSE),FALSE),0)","v":0.75},null,null,null,null,"Restaurant/Bar",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$G67,Estimating_GFA,HLOOKUP(H$49,Estimating_GFA,2,FALSE),FALSE),0)","v":0.75},{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$G67,Estimating_GFA,HLOOKUP(I$49,Estimating_GFA,2,FALSE),FALSE),0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Restaurant/Bar",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$A67,ISA_Estimate,HLOOKUP(Y$49,ISA_Estimate,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,"Restaurant/Bar",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$G67,Estimating_GFA,HLOOKUP(AG$49,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$G67,Estimating_GFA,HLOOKUP(AH$49,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]

{"sheet":"Policy Inputs","index":9,"n_rows":187,"n_cols":90,"rows_kept":187,"cut":false,"hidden":true,"merged":[[5,3,5,8],[19,3,19,8],[33,3,33,8],[0,3,0,9],[0,14,0,24],[1,14,1,15],[1,18,1,19],[1,20,1,21],[1,22,1,23],[47,14,47,24],[61,14,61,24],[0,49,0,50],[19,49,19,50],[33,49,33,50],[47,49,47,50],[5,49,5,50],[5,14,5,24],[19,14,19,24],[33,14,33,24],[19,29,19,39],[33,29,33,39],[47,29,47,39],[137,14,137,24],[137,49,137,50],[120,3,120,8],[137,3,137,8],[61,49,61,50],[104,14,104,24],[104,49,104,50],[120,14,120,24],[120,49,120,50],[75,14,75,24],[61,29,61,39],[75,29,75,39],[89,29,89,39],[104,29,104,39],[120,29,120,39],[137,29,137,39],[169,3,169,9],[169,14,169,24],[169,49,169,50],[10,78,10,89],[12,76,35,76],[47,3,47,8],[61,3,61,8],[75,3,75,8],[89,3,89,8],[104,3,104,8],[89,14,89,24],[89,49,89,50],[75,49,75,50],[153,3,153,9],[153,14,153,24],[153,49,153,50],[5,65,5,66],[0,29,0,39],[1,29,1,30],[1,33,1,34],[1,35,1,36],[1,37,1,38],[5,29,5,39],[0,65,0,66],[153,29,153,39],[169,29,169,39],[19,65,19,66],[33,65,33,66],[47,65,47,66],[61,65,61,66],[75,65,75,66],[89,65,89,66],[104,65,104,66],[120,65,120,66],[137,65,137,66],[153,65,153,66],[169,65,169,66]]}
[null,null,null,"Standard Contributions",null,null,null,null,null,null,null,null,null,null,"Land Use Differentials",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land Use Differential Type",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impermeable Surface Area Estimates",null,null,null,null,"Estimating GFA Table",null,null,null,null,null,"Roading - Primary Industry Area",null,null,null,null,"Base GFA",null,null,null,null,"Reserve Land Prices (GST Inclusive)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water Supply",null,"Wastewater","Stormwater","Reserve Improvements & Community Facilities",null,"Reserve Land",null,"Roading",null,"Roading - EAR",null,null,null,null,"Water Supply",null,"Wastewater","Stormwater","Reserve Improvements & Community Facilities",null,"Reserve Land",null,"Roading",null,"Roading - EAR"]
[null,null,null,"Water Supply","Wastewater","Stormwater","Reserve Improvements","Community Facilities","Transportation","Transportation - EAR",null,null,null,null,"Dwelling Equivalents per 100m² GFA","Plus Network Factor Dwelling Equivalents","Dwelling Equivalents per 100m² GFA","Dwelling Equivalents per 100m² Impervious Surface Area","Dwelling Equivalents per 100m² GFA for Wakatipu","Dwelling Equivalents per 100m² GFA for Wanaka","Dwelling Equivalents per 100m² GFA for Wakatipu","Dwelling Equivalents per 100m² GFA for Wanaka","Dwelling Equivalents per 100m² GFA for Wakatipu","Dwelling Equivalents per 100m² GFA for Wanaka","Dwelling Equivalents per 100m² GFA for Wakatipu",null,null,null,null,"Dwelling Equivalents per 100m² GFA","Plus Network Factor Dwelling Equivalents","Dwelling Equivalents per 100m² GFA","Dwelling Equivalents per 100m² Impervious Surface Area","Dwelling Equivalents per 100m² GFA for Wakatipu","Dwelling Equivalents per 100m² GFA for Wanaka","Dwelling Equivalents per 100m² GFA for Wakatipu","Dwelling Equivalents per 100m² GFA for Wanaka","Dwelling Equivalents per 100m² GFA for Wakatipu","Dwelling Equivalents per 100m² GFA for Wanaka","Dwelling Equivalents per 100m² GFA for Wakatipu",null,null,null,null,"Building Coverage",null,null,null,null,"Building Coverage","No. of Floors",null,null,null,null,"Area per 1.3 DE's (m2)",null,null,null,null,"Base GFA (m2)",null,null,null,null,"Township","Urban"]
[null,null,null,{"$f":"D3","v":"Water Supply"},"Wastewater","Stormwater","Reserve Improvements","Community Facilities",{"$f":"I3","v":"Transportation"},"Transportation - EAR",null,null,null,null,{"$f":"O2&O3","v":"Water SupplyDwelling Equivalents per 100m² GFA"},{"$f":"O2&P3","v":"Water SupplyPlus Network Factor Dwelling Equivalents"},{"$f":"Q2&Q3","v":"WastewaterDwelling Equivalents per 100m² GFA"},"StormwaterDwelling Equivalents per 100m² Impervious Surface Area","Reserve Improvements & Community FacilitiesDwelling Equivalents per 100m² GFA for Wakatipu",{"$f":"S2&T3","v":"Reserve Improvements & Community FacilitiesDwelling Equivalents per 100m² GFA for Wanaka"},"Reserve LandDwelling Equivalents per 100m² GFA for Wakatipu",{"$f":"U2&V3","v":"Reserve LandDwelling Equivalents per 100m² GFA for Wanaka"},{"$f":"W2&W3","v":"RoadingDwelling Equivalents per 100m² GFA for Wakatipu"},{"$f":"W2&X3","v":"RoadingDwelling Equivalents per 100m² GFA for Wanaka"},"Roading - EARDwelling Equivalents per 100m² GFA for Wakatipu",null,null,null,null,{"$f":"AD2&AD3","v":"Water SupplyDwelling Equivalents per 100m² GFA"},{"$f":"AD2&AE3","v":"Water SupplyPlus Network Factor Dwelling Equivalents"},{"$f":"AF2&AF3","v":"WastewaterDwelling Equivalents per 100m² GFA"},{"$f":"AG2&AG3","v":"StormwaterDwelling Equivalents per 100m² Impervious Surface Area"},{"$f":"AH2&AH3","v":"Reserve Improvements & Community FacilitiesDwelling Equivalents per 100m² GFA for Wakatipu"},{"$f":"AH2&AI3","v":"Reserve Improvements & Community FacilitiesDwelling Equivalents per 100m² GFA for Wanaka"},{"$f":"AJ2&AJ3","v":"Reserve LandDwelling Equivalents per 100m² GFA for Wakatipu"},{"$f":"AJ2&AK3","v":"Reserve LandDwelling Equivalents per 100m² GFA for Wanaka"},{"$f":"AL2&AL3","v":"RoadingDwelling Equivalents per 100m² GFA for Wakatipu"},{"$f":"AL2&AM3","v":"RoadingDwelling Equivalents per 100m² GFA for Wanaka"},{"$f":"AN2&AN3","v":"Roading - EARDwelling Equivalents per 100m² GFA for Wakatipu"},null,null,null,null,{"$f":"AS3","v":"Building Coverage"},null,null,null,null,{"$f":"AX3","v":"Building Coverage"},{"$f":"AY3","v":"No. of Floors"},null,null,null,null,{"$f":"BD3","v":"Area per 1.3 DE's (m2)"},null,null,null,null,{"$f":"BI3","v":"Base GFA (m2)"},null,null,null,null,{"$f":"BN3","v":"Township"},{"$f":"BO3","v":"Urban"}]
[null,null,1,{"$f":"C5+1","v":2},3,4,5,6,7,8,null,null,null,1,{"$f":"N5+1","v":2},3,4,5,6,7,8,9,10,11,12,null,null,null,1,{"$f":"AC5+1","v":2},3,4,5,6,7,8,9,10,11,12,null,null,null,1,{"$f":"AR5+1","v":2},null,null,null,1,{"$f":"AW5+1","v":2},{"$f":"AX5+1","v":3},null,null,null,1,{"$f":"BC5+1","v":2},null,null,null,1,{"$f":"BH5+1","v":2}]
[null,null,null,"2007/08",null,null,null,null,null,null,null,null,null,null,{"$f":"D6","v":"2007/08"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O6","v":"2007/08"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O6","v":"2007/08"},null,null,null,null,{"$f":"AS6","v":"2007/08"},null,null,null,null,null,{"$f":"AX6","v":"2007/08"},null,null,null,null,{"$f":"BD6","v":"2007/08"},null,null,null,null,{"$f":"BI6","v":"2007/08"}]
[{"$f":"D6","v":"2007/08"},"Queenstown",{"$f":"A7&B7","v":"2007/08Queenstown"},3610,3927,685,1833,2410,2639,null,null,{"$f":"O6","v":"2007/08"},"Residential",{"$f":"L7&M7","v":"2007/08Residential"},1,null,1,1,1,1,1,1,1,1,null,null,{"$f":"AD6","v":"2007/08"},"Residential",{"$f":"AA7&AB7","v":"2007/08Residential"},"Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,{"$f":"AS6","v":"2007/08"},"Residential",{"$f":"AP7&AQ7","v":"2007/08Residential"},null,null,{"$f":"AX6","v":"2007/08"},"Residential",{"$f":"AU7&AV7","v":"2007/08Residential"},null,null,null,{"$f":"BD6","v":"2007/08"},"Wakatipu",{"$f":"BA7&BB7","v":"2007/08Wakatipu"},270000,null,{"$f":"BI6","v":"2007/08"},"Base GFA",{"$f":"BF7&BG7","v":"2007/08Base GFA"},143,null,{"$f":"BN6","v":"2007/08"},"Wakatipu",{"$f":"BK7&BL7","v":"2007/08Wakatipu"},null,null,null,null,null,null,null,null,null,null,null,null,"Consent Lodged",{"$f":"Consent_Lodged_Date","v":"2018-07-01"}]
[{"$f":"A7","v":"2007/08"},"Arrowtown","2007/08Arrowtown",6057,5273,425,1833,2410,2639,null,null,{"$f":"L7","v":"2007/08"},"Residential Flat",{"$f":"L8&M8","v":"2007/08Residential Flat"},0.42,0.4,0.7,0.37,0.7,0.7,0.7,0.7,0.7,0.69,null,null,{"$f":"AA7","v":"2007/08"},"Residential Flat",{"$f":"AA8&AB8","v":"2007/08Residential Flat"},"Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,{"$f":"AP7","v":"2007/08"},"Residential Flat","2007/08Residential Flat",null,null,{"$f":"AU7","v":"2007/08"},"Residential Flat","2007/08Residential Flat",null,null,null,{"$f":"BA7","v":"2007/08"},"Wanaka",{"$f":"BA8&BB8","v":"2007/08Wanaka"},410000,null,null,null,null,null,null,{"$f":"BK7","v":"2007/08"},"Wanaka",{"$f":"BK8&BL8","v":"2007/08Wanaka"},null,null,null,null,null,null,null,null,null,null,null,null,"Consent Granted",{"$f":"Consent_Granted_Date","v":"2018-07-01"}]
[{"$f":"A8","v":"2007/08"},"Glenorchy","2007/08Glenorchy",8106,0,1404,1833,2410,2639,null,null,{"$f":"L8","v":"2007/08"},"Multi Unit Residential","2007/08Multi Unit Residential",0.42,0.4,0.7,0.37,0.7,0.7,0.7,0.7,0.7,0.69,null,null,{"$f":"AA8","v":"2007/08"},"Multi Unit Residential","2007/08Multi Unit Residential","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,{"$f":"AP8","v":"2007/08"},"Multi Unit Residential","2007/08Multi Unit Residential",null,null,{"$f":"AU8","v":"2007/08"},"Multi Unit Residential","2007/08Multi Unit Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Policy Year",{"$f":"IF(CA8<CA7,\"Check Dates\",MAX(IF((CA7>=CA12:CL12)*(CA8>=BZ13:BZ36),CA13:CL36))&\"/\"&RIGHT(MAX(IF((CA7>=CA12:CL12)*(CA8>=BZ13:BZ36),CA13:CL36))+1,2))","v":"2018/19"}]
["2007/08","Lake Hayes","2007/08Lake Hayes",6108,7833,null,1833,2410,2639,null,null,"2007/08","Accommodation","2007/08Accommodation",0.27,1.3,0.61,0.37,0.98,1.07,0.98,1.07,0.83,1.65,null,null,"2007/08","Accommodation","2007/08Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2007/08","Accommodation","2007/08Accommodation",0.55000000000000004,null,"2007/08","Accommodation","2007/08Accommodation",0.55000000000000004,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*Check date of LTP Submissions"]
["2007/08","Arthurs Point","2007/08Arthurs Point",5663,4654,204,1833,2410,2639,null,null,"2007/08","Commercial","2007/08Commercial",0.05,1.2,0.17,0.37,0.04,0.03,0.04,0.03,0.94,1.08,null,null,"2007/08","Commercial","2007/08Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2007/08","Commercial","2007/08Commercial",0.75,null,"2007/08","Commercial","2007/08Commercial",0.75,1,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,"Consent Lodged (On or After)"]
["2007/08","Wanaka","2007/08Wanaka",5078,5828,1163,1798,1636,2802,null,null,"2007/08","Country Dwelling","2007/08Country Dwelling",1,null,1,1,1,1,0.66,0.66,1.2,1.1000000000000001,null,null,"2007/08","Country Dwelling","2007/08Country Dwelling","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"2007/08","Country Dwelling","2007/08Country Dwelling",null,null,"2007/08","Country Dwelling","2007/08Country Dwelling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2007-04-02","2008-04-05","2009-04-17","2010-04-17","2011-04-16","2012-04-16","2013-04-12","2014-04-17","2015-03-25","2016-04-06","2017-03-27","2018-04-13"]
["2007/08","Hawea","2007/08Hawea",5346,3644,399,1798,1636,2802,null,null,"2007/08","Other","2007/08Other",null,null,null,null,null,null,null,null,null,null,null,null,"2007/08","Other","2007/08Other","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2007/08","Other","2007/08Other",null,null,"2007/08","Other","2007/08Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Consent Granted (On or After)","2007-04-02",2006]
["2007/08","Albert Town","2007/08Albert Town",5078,4791,952,1798,1636,2802,null,null,"2007/08","CBD Accommodation","2007/08CBD Accommodation",0.27,1.3,0.61,0.37,0.98,1.07,0.98,1.07,0.83,1.65,null,null,"2007/08","CBD Accommodation","2007/08CBD Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2007/08","CBD Accommodation","2007/08CBD Accommodation",0.8,null,"2007/08","CBD Accommodation","2007/08CBD Accommodation",0.8,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2007-07-01",2007]
["2007/08","Luggate","2007/08Luggate",3502,0,null,1798,1636,2802,null,null,"2007/08","CBD Commercial","2007/08CBD Commercial",0.05,1.2,0.17,0.37,0.04,0.03,0.04,0.03,0.94,1.08,null,null,"2007/08","CBD Commercial","2007/08CBD Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2007/08","CBD Commercial","2007/08CBD Commercial",0.8,null,"2007/08","CBD Commercial","2007/08CBD Commercial",0.8,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008-04-05",2007,2007]
["2007/08","Other Wakatipu","2007/08Other Wakatipu",null,null,null,1833,2410,2639,null,null,"2007/08","Mixed Use Accommodation","2007/08Mixed Use Accommodation",1,null,1,0.37,0.78,0.8,0.78,0.8,0.52,0.52,null,null,"2007/08","Mixed Use Accommodation","2007/08Mixed Use Accommodation","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2007/08","Mixed Use Accommodation","2007/08Mixed Use Accommodation",0.55000000000000004,null,"2007/08","Mixed Use Accommodation","2007/08Mixed Use Accommodation",0.55000000000000004,1,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,"2008-07-01",2007,2008]
["2007/08","Other Wanaka","2007/08Other Wanaka",null,null,null,1798,1636,2802,null,null,"2007/08","Mixed Use Commercial","2007/08Mixed Use Commercial",1,null,1,0.37,0.78,0.8,0.78,0.8,0.59,0.51,null,null,"2007/08","Mixed Use Commercial","2007/08Mixed Use Commercial","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2007/08","Mixed Use Commercial","2007/08Mixed Use Commercial",0.55000000000000004,null,"2007/08","Mixed Use Commercial","2007/08Mixed Use Commercial",0.55000000000000004,1,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,"2009-04-17",2007,2008,2008]
[null,null,null,null,null,null,null,null,null,null,null,"2007/08","Primary Industry","2007/08Primary Industry",1,null,1,1,1,1,0.66,0.66,1.4,1.4,null,null,"2007/08","Primary Industry","2007/08Primary Industry","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"2007/08","Primary Industry","2007/08Primary Industry",null,null,"2007/08","Primary Industry","2007/08Primary Industry",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-07-01",2007,2008,2009]
[null,null,null,null,null,null,null,null,null,null,null,"2007/08","Restaurant/Bar","2007/08Restaurant/Bar",0.4,1.2,1.3,0.37,0.04,0.03,0.04,0.03,0.94,1.08,null,null,"2007/08","Restaurant/Bar","2007/08Restaurant/Bar","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2007/08","Restaurant/Bar","2007/08Restaurant/Bar",0.75,null,"2007/08","Restaurant/Bar","2007/08Restaurant/Bar",0.75,1,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,"2010-04-17",2007,2008,2009,2009]
[null,null,null,"2008/09",null,null,null,null,null,null,null,null,null,null,{"$f":"D20","v":"2008/09"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O20","v":"2008/09"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O20","v":"2008/09"},null,null,null,null,{"$f":"AS20","v":"2008/09"},null,null,null,null,null,{"$f":"AX20","v":"2008/09"},null,null,null,null,{"$f":"BD20","v":"2008/09"},null,null,null,null,{"$f":"BI20","v":"2008/09"},null,null,null,null,null,null,null,null,null,null,null,"2010-07-01",2007,2008,2009,2010]
[{"$f":"D20","v":"2008/09"},"Queenstown",{"$f":"A21&B21","v":"2008/09Queenstown"},3762,3856,711,1665,2376,2856,null,null,{"$f":"O20","v":"2008/09"},"Residential",{"$f":"L21&M21","v":"2008/09Residential"},1,null,1,1,1,1,1,1,1,1,null,null,{"$f":"AD20","v":"2008/09"},"Residential",{"$f":"AA21&AB21","v":"2008/09Residential"},"Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,{"$f":"AS20","v":"2008/09"},"Residential",{"$f":"AP21&AQ21","v":"2008/09Residential"},null,null,{"$f":"AX20","v":"2008/09"},"Residential",{"$f":"AU21&AV21","v":"2008/09Residential"},null,null,null,{"$f":"BD20","v":"2008/09"},"Wakatipu",{"$f":"BA21&BB21","v":"2008/09Wakatipu"},270000,null,{"$f":"BI20","v":"2008/09"},"Base GFA",{"$f":"BF21&BG21","v":"2008/09Base GFA"},143,null,{"$f":"BN20","v":"2008/09"},"Wakatipu",{"$f":"BK21&BL21","v":"2008/09Wakatipu"},null,null,null,null,null,null,null,null,null,null,null,null,"2011-04-16",2007,2008,2009,2010,2010]
[{"$f":"A21","v":"2008/09"},"Arrowtown","2008/09Arrowtown",6597,5209,442,1665,2376,2856,null,null,{"$f":"L21","v":"2008/09"},"Residential Flat",{"$f":"L22&M22","v":"2008/09Residential Flat"},0.42,0.4,0.7,0.37,0.7,0.7,0.7,0.7,0.7,0.69,null,null,{"$f":"AA21","v":"2008/09"},"Residential Flat",{"$f":"AA22&AB22","v":"2008/09Residential Flat"},"Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,{"$f":"AP21","v":"2008/09"},"Residential Flat","2008/09Residential Flat",null,null,{"$f":"AU21","v":"2008/09"},"Residential Flat","2008/09Residential Flat",null,null,null,{"$f":"BA21","v":"2008/09"},"Wanaka",{"$f":"BA22&BB22","v":"2008/09Wanaka"},410000,null,null,null,null,null,null,{"$f":"BK21","v":"2008/09"},"Wanaka",{"$f":"BK22&BL22","v":"2008/09Wanaka"},null,null,null,null,null,null,null,null,null,null,null,null,"2011-07-01",2007,2008,2009,2010,2011]
[{"$f":"A22","v":"2008/09"},"Glenorchy","2008/09Glenorchy",7465,0,1398,1665,2376,2856,null,null,{"$f":"L22","v":"2008/09"},"Multi Unit Residential","2008/09Multi Unit Residential",0.42,0.4,0.7,0.37,0.7,0.7,0.7,0.7,0.7,0.69,null,null,{"$f":"AA22","v":"2008/09"},"Multi Unit Residential","2008/09Multi Unit Residential","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,{"$f":"AP22","v":"2008/09"},"Multi Unit Residential","2008/09Multi Unit Residential",null,null,{"$f":"AU22","v":"2008/09"},"Multi Unit Residential","2008/09Multi Unit Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-04-16",2007,2008,2009,2010,2011,2011]
["2008/09","Lake Hayes","2008/09Lake Hayes",7782,7779,null,1665,2376,2856,null,null,"2008/09","Accommodation","2008/09Accommodation",0.27,1.3,0.61,0.37,0.98,1.07,0.98,1.07,0.83,1.65,null,null,"2008/09","Accommodation","2008/09Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2008/09","Accommodation","2008/09Accommodation",0.55000000000000004,null,"2008/09","Accommodation","2008/09Accommodation",0.55000000000000004,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-07-01",2007,2008,2009,2010,2011,2012]
["2008/09","Arthurs Point","2008/09Arthurs Point",4959,4838,213,1665,2376,2856,null,null,"2008/09","Commercial","2008/09Commercial",0.05,1.2,0.17,0.37,0.04,0.03,0.04,0.03,0.94,1.08,null,null,"2008/09","Commercial","2008/09Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2008/09","Commercial","2008/09Commercial",0.75,null,"2008/09","Commercial","2008/09Commercial",0.75,1,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,"2013-04-12",2007,2008,2009,2010,2011,2012,2012]
["2008/09","Wanaka","2008/09Wanaka",4989,6339,1231,1870,1664,3100,null,null,"2008/09","Country Dwelling","2008/09Country Dwelling",1,null,1,1,1,1,0.66,0.66,1.2,1.1000000000000001,null,null,"2008/09","Country Dwelling","2008/09Country Dwelling","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"2008/09","Country Dwelling","2008/09Country Dwelling",null,null,"2008/09","Country Dwelling","2008/09Country Dwelling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-07-01",2007,2008,2009,2010,2011,2012,2013]
["2008/09","Hawea","2008/09Hawea",3997,3982,417,1870,1664,3100,null,null,"2008/09","Other","2008/09Other",null,null,null,null,null,null,null,null,null,null,null,null,"2008/09","Other","2008/09Other","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2008/09","Other","2008/09Other",null,null,"2008/09","Other","2008/09Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CH12","v":"2014-04-17"},2007,2008,2009,2010,2011,2012,2013,2013]
["2008/09","Albert Town","2008/09Albert Town",4989,4969,988,1870,1664,3100,null,null,"2008/09","CBD Accommodation","2008/09CBD Accommodation",0.27,1.3,0.61,0.37,0.98,1.07,0.98,1.07,0.83,1.65,null,null,"2008/09","CBD Accommodation","2008/09CBD Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2008/09","CBD Accommodation","2008/09CBD Accommodation",0.8,null,"2008/09","CBD Accommodation","2008/09CBD Accommodation",0.8,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-07-01",2007,2008,2009,2010,2011,2012,2013,2014]
["2008/09","Luggate","2008/09Luggate",5310,0,null,1870,1664,3100,null,null,"2008/09","CBD Commercial","2008/09CBD Commercial",0.05,1.2,0.17,0.37,0.04,0.03,0.04,0.03,0.94,1.08,null,null,"2008/09","CBD Commercial","2008/09CBD Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2008/09","CBD Commercial","2008/09CBD Commercial",0.8,null,"2008/09","CBD Commercial","2008/09CBD Commercial",0.8,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CI12","v":"2015-03-25"},2007,2008,2009,2010,2011,2012,2013,2014,2014]
["2008/09","Other Wakatipu","2008/09Other Wakatipu",null,null,null,1665,2376,2856,null,null,"2008/09","Mixed Use Accommodation","2008/09Mixed Use Accommodation",1,null,1,0.37,0.78,0.8,0.78,0.8,0.52,0.52,null,null,"2008/09","Mixed Use Accommodation","2008/09Mixed Use Accommodation","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2008/09","Mixed Use Accommodation","2008/09Mixed Use Accommodation",0.55000000000000004,null,"2008/09","Mixed Use Accommodation","2008/09Mixed Use Accommodation",0.55000000000000004,1,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,"2015-07-01",2007,2008,2009,2010,2011,2012,2013,2014,2015]
["2008/09","Other Wanaka","2008/09Other Wanaka",null,null,null,1870,1664,3100,null,null,"2008/09","Mixed Use Commercial","2008/09Mixed Use Commercial",1,null,1,0.37,0.78,0.8,0.78,0.8,0.59,0.51,null,null,"2008/09","Mixed Use Commercial","2008/09Mixed Use Commercial","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2008/09","Mixed Use Commercial","2008/09Mixed Use Commercial",0.55000000000000004,null,"2008/09","Mixed Use Commercial","2008/09Mixed Use Commercial",0.55000000000000004,1,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,{"$f":"+CJ12","v":"2016-04-06"},2007,2008,2009,2010,2011,2012,2013,2014,2015,2015]
[null,null,null,null,null,null,null,null,null,null,null,"2008/09","Primary Industry","2008/09Primary Industry",1,null,1,1,1,1,0.66,0.66,1.4,1.4,null,null,"2008/09","Primary Industry","2008/09Primary Industry","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"2008/09","Primary Industry","2008/09Primary Industry",null,null,"2008/09","Primary Industry","2008/09Primary Industry",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-07-01",2007,2008,2009,2010,2011,2012,2013,2014,2015,2016]
[null,null,null,null,null,null,null,null,null,null,null,"2008/09","Restaurant/Bar","2008/09Restaurant/Bar",0.4,1.2,1.3,0.37,0.04,0.03,0.04,0.03,0.94,1.08,null,null,"2008/09","Restaurant/Bar","2008/09Restaurant/Bar","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2008/09","Restaurant/Bar","2008/09Restaurant/Bar",0.75,null,"2008/09","Restaurant/Bar","2008/09Restaurant/Bar",0.75,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CL12","v":"2018-04-13"},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2016]
[null,null,null,"2009/10",null,null,null,null,null,null,null,null,null,null,{"$f":"D34","v":"2009/10"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O34","v":"2009/10"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O34","v":"2009/10"},null,null,null,null,{"$f":"AS34","v":"2009/10"},null,null,null,null,null,{"$f":"AX34","v":"2009/10"},null,null,null,null,{"$f":"BD34","v":"2009/10"},null,null,null,null,{"$f":"BI34","v":"2009/10"},null,null,null,null,null,null,null,null,null,null,null,"2017-07-01",2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
[{"$f":"D34","v":"2009/10"},"Queenstown",{"$f":"A35&B35","v":"2009/10Queenstown"},3282,5415,1191,1684,3342,2822,null,null,{"$f":"O34","v":"2009/10"},"Residential",{"$f":"L35&M35","v":"2009/10Residential"},1,null,1,1,1,1,1,1,1,1,null,null,{"$f":"AD34","v":"2009/10"},"Residential",{"$f":"AA35&AB35","v":"2009/10Residential"},"Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,{"$f":"AS34","v":"2009/10"},"Residential",{"$f":"AP35&AQ35","v":"2009/10Residential"},null,null,{"$f":"AX34","v":"2009/10"},"Residential",{"$f":"AU35&AV35","v":"2009/10Residential"},null,null,null,{"$f":"BD34","v":"2009/10"},"Wakatipu",{"$f":"BA35&BB35","v":"2009/10Wakatipu"},270000,null,{"$f":"BI34","v":"2009/10"},"Base GFA",{"$f":"BF35&BG35","v":"2009/10Base GFA"},133,null,{"$f":"BN34","v":"2009/10"},"Wakatipu",{"$f":"BK35&BL35","v":"2009/10Wakatipu"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CL12","v":"2018-04-13"},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2017]
[{"$f":"A35","v":"2009/10"},"Arrowtown","2009/10Arrowtown",4057,5749,729,1684,3342,2822,null,null,{"$f":"L35","v":"2009/10"},"Residential Flat",{"$f":"L36&M36","v":"2009/10Residential Flat"},0.45,null,0.75,0.37,0.75,0.75,0.75,0.75,0.77,0.72,null,null,{"$f":"AA35","v":"2009/10"},"Residential Flat",{"$f":"AA36&AB36","v":"2009/10Residential Flat"},"Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,{"$f":"AP35","v":"2009/10"},"Residential Flat","2009/10Residential Flat",null,null,{"$f":"AU35","v":"2009/10"},"Residential Flat","2009/10Residential Flat",null,null,null,{"$f":"BA35","v":"2009/10"},"Wanaka",{"$f":"BA36&BB36","v":"2009/10Wanaka"},410000,null,null,null,null,null,null,{"$f":"BK35","v":"2009/10"},"Wanaka",{"$f":"BK36&BL36","v":"2009/10Wanaka"},null,null,null,null,null,null,null,null,null,null,null,null,"2018-07-01",2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018]
[{"$f":"A36","v":"2009/10"},"Glenorchy","2009/10Glenorchy",6906,null,1133,1684,3342,2822,null,null,{"$f":"L36","v":"2009/10"},"Multi Unit Residential","2009/10Multi Unit Residential",0.45,0.4,0.75,0.37,0.75,0.75,0.75,0.75,0.77,0.72,null,null,{"$f":"AA36","v":"2009/10"},"Multi Unit Residential","2009/10Multi Unit Residential","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,{"$f":"AP36","v":"2009/10"},"Multi Unit Residential","2009/10Multi Unit Residential",null,null,{"$f":"AU36","v":"2009/10"},"Multi Unit Residential","2009/10Multi Unit Residential"]
["2009/10","Lake Hayes","2009/10Lake Hayes",3634,6153,34,1684,3342,2822,null,null,"2009/10","Accommodation","2009/10Accommodation",0.28999999999999998,1.3,0.66,0.37,1.05,1.01,1.05,1.01,1.26,1.86,null,null,"2009/10","Accommodation","2009/10Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2009/10","Accommodation","2009/10Accommodation",0.55000000000000004,null,"2009/10","Accommodation","2009/10Accommodation",0.55000000000000004,2]
["2009/10","Arthurs Point","2009/10Arthurs Point",4157,5226,69,1684,3342,2822,null,null,"2009/10","Commercial","2009/10Commercial",0.06,1.17,0.19,0.37,0.05,0.03,0.05,0.03,1.37,1.55,null,null,"2009/10","Commercial","2009/10Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2009/10","Commercial","2009/10Commercial",0.75,null,"2009/10","Commercial","2009/10Commercial",0.75,1]
["2009/10","Kingston","2009/10Kingston",null,null,123,1684,3342,2822,null,null,"2009/10","Country Dwelling","2009/10Country Dwelling",1,null,1,1,1,1,0.66,0.66,1.7,2.9,null,null,"2009/10","Country Dwelling","2009/10Country Dwelling","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"2009/10","Country Dwelling","2009/10Country Dwelling",null,null,"2009/10","Country Dwelling","2009/10Country Dwelling"]
["2009/10","Wanaka","2009/10Wanaka",4653,6615,1770,1881,2522,2985,null,null,"2009/10","Other","2009/10Other",null,null,null,null,null,null,null,null,null,null,null,null,"2009/10","Other","2009/10Other","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2009/10","Other","2009/10Other",null,null,"2009/10","Other","2009/10Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reserve Lnad",null,"Greenfields"]
["2009/10","Hawea","2009/10Hawea",8892,8743,808,1881,2522,2985,null,null,"2009/10","CBD Accommodation","2009/10CBD Accommodation",0.28999999999999998,1.3,0.66,0.37,1.05,1.01,1.05,1.01,1.26,1.86,null,null,"2009/10","CBD Accommodation","2009/10CBD Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2009/10","CBD Accommodation","2009/10CBD Accommodation",0.8,null,"2009/10","CBD Accommodation","2009/10CBD Accommodation",0.8,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brownfields"]
["2009/10","Albert Town","2009/10Albert Town",4653,6615,1247,1881,2522,2985,null,null,"2009/10","CBD Commercial","2009/10CBD Commercial",0.06,1.17,0.19,0.37,0.05,0.03,0.05,0.03,1.37,1.55,null,null,"2009/10","CBD Commercial","2009/10CBD Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2009/10","CBD Commercial","2009/10CBD Commercial",0.8,null,"2009/10","CBD Commercial","2009/10CBD Commercial",0.8,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Field_Type","v":0}]
["2009/10","Luggate","2009/10Luggate",3400,null,null,1881,2522,2985,null,null,"2009/10","Mixed Use Accommodation","2009/10Mixed Use Accommodation",1,null,1,0.37,0.86,0.74,0.86,0.74,0.95,1.04,null,null,"2009/10","Mixed Use Accommodation","2009/10Mixed Use Accommodation","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2009/10","Mixed Use Accommodation","2009/10Mixed Use Accommodation",0.55000000000000004,null,"2009/10","Mixed Use Accommodation","2009/10Mixed Use Accommodation",0.55000000000000004,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Policy Year",null,{"$f":"+CB42","v":"Brownfields"},"Land Value"]
["2009/10","Other Wakatipu","2009/10Other Wakatipu",null,null,null,1684,3342,2822,null,null,"2009/10","Mixed Use Commercial","2009/10Mixed Use Commercial",1,null,1,0.37,0.86,0.74,0.86,0.74,0.91,0.79,null,null,"2009/10","Mixed Use Commercial","2009/10Mixed Use Commercial","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2009/10","Mixed Use Commercial","2009/10Mixed Use Commercial",0.55000000000000004,null,"2009/10","Mixed Use Commercial","2009/10Mixed Use Commercial",0.55000000000000004,1,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,"2007/08","Old",1,"input"]
["2009/10","Other Wanaka","2009/10Other Wanaka",null,null,null,1881,2522,2985,null,null,"2009/10","Primary Industry","2009/10Primary Industry",1,null,1,1,1,1,0.66,0.66,1.3,1.3,null,null,"2009/10","Primary Industry","2009/10Primary Industry","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"2009/10","Primary Industry","2009/10Primary Industry",null,null,"2009/10","Primary Industry","2009/10Primary Industry",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008/09","Old",1,"input"]
[null,null,null,null,null,null,null,null,null,null,null,"2009/10","Restaurant/Bar","2009/10Restaurant/Bar",0.43,1.17,1.39,0.37,0.05,0.03,0.05,0.03,1.37,1.55,null,null,"2009/10","Restaurant/Bar","2009/10Restaurant/Bar","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2009/10","Restaurant/Bar","2009/10Restaurant/Bar",0.75,null,"2009/10","Restaurant/Bar","2009/10Restaurant/Bar",0.75,1,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,"2009/10","Old",1,"input"]
[null,null,null,"2010/11",null,null,null,null,null,null,null,null,null,null,{"$f":"D48","v":"2010/11"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O48","v":"2010/11"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O48","v":"2010/11"},null,null,null,null,{"$f":"AS48","v":"2010/11"},null,null,null,null,null,{"$f":"AX48","v":"2010/11"},null,null,null,null,{"$f":"BD48","v":"2010/11"},null,null,null,null,{"$f":"BI48","v":"2010/11"},null,null,null,null,null,null,null,null,null,null,null,"2010/11","Old",1,"input"]
[{"$f":"D48","v":"2010/11"},"Queenstown",{"$f":"A49&B49","v":"2010/11Queenstown"},3800,5136,1138,1482,3379,2325,null,null,{"$f":"O48","v":"2010/11"},"Residential",{"$f":"L49&M49","v":"2010/11Residential"},1,null,1,1,1,1,1,1,1,1,null,null,{"$f":"AD48","v":"2010/11"},"Residential",{"$f":"AA49&AB49","v":"2010/11Residential"},"Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,{"$f":"AS48","v":"2010/11"},"Residential",{"$f":"AP49&AQ49","v":"2010/11Residential"},null,null,{"$f":"AX48","v":"2010/11"},"Residential",{"$f":"AU49&AV49","v":"2010/11Residential"},null,null,null,{"$f":"BD48","v":"2010/11"},"Wakatipu",{"$f":"BA49&BB49","v":"2010/11Wakatipu"},270000,null,{"$f":"BI48","v":"2010/11"},"Base GFA",{"$f":"BF49&BG49","v":"2010/11Base GFA"},133,null,{"$f":"BN48","v":"2010/11"},"Wakatipu",{"$f":"BK49&BL49","v":"2010/11Wakatipu"},null,null,null,null,null,null,null,null,null,null,null,null,"2011/12","Old",1,"input"]
[{"$f":"A49","v":"2010/11"},"Arrowtown","2010/11Arrowtown",4362,5838,513,1482,3379,2325,null,null,{"$f":"L49","v":"2010/11"},"Residential Flat",{"$f":"L50&M50","v":"2010/11Residential Flat"},0.45,null,0.75,0.37,0.75,0.75,0.75,0.75,0.77,0.72,null,null,{"$f":"AA49","v":"2010/11"},"Residential Flat",{"$f":"AA50&AB50","v":"2010/11Residential Flat"},"Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,{"$f":"AP49","v":"2010/11"},"Residential Flat","2010/11Residential Flat",null,null,{"$f":"AU49","v":"2010/11"},"Residential Flat","2010/11Residential Flat",null,null,null,{"$f":"BA49","v":"2010/11"},"Wanaka",{"$f":"BA50&BB50","v":"2010/11Wanaka"},410000,null,null,null,null,null,null,{"$f":"BK49","v":"2010/11"},"Wanaka",{"$f":"BK50&BL50","v":"2010/11Wanaka"},null,null,null,null,null,null,null,null,null,null,null,null,"2012/13","Old",1,"input"]
[{"$f":"A50","v":"2010/11"},"Glenorchy","2010/11Glenorchy",9484,null,768,1482,3379,2325,null,null,{"$f":"L50","v":"2010/11"},"Multi Unit Residential","2010/11Multi Unit Residential",0.45,0.4,0.75,0.37,0.75,0.75,0.75,0.75,0.77,0.72,null,null,{"$f":"AA50","v":"2010/11"},"Multi Unit Residential","2010/11Multi Unit Residential","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,{"$f":"AP50","v":"2010/11"},"Multi Unit Residential","2010/11Multi Unit Residential",null,null,{"$f":"AU50","v":"2010/11"},"Multi Unit Residential","2010/11Multi Unit Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013/14","Old",1,"input"]
["2010/11","Lake Hayes","2010/11Lake Hayes",2920,4367,36,1482,3379,2325,null,null,"2010/11","Accommodation","2010/11Accommodation",0.28999999999999998,1.3,0.66,0.37,1.05,1.01,1.05,1.01,1.26,1.86,null,null,"2010/11","Accommodation","2010/11Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2010/11","Accommodation","2010/11Accommodation",0.55000000000000004,null,"2010/11","Accommodation","2010/11Accommodation",0.55000000000000004,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014/15","Amend",1,"input"]
["2010/11","Arthurs Point","2010/11Arthurs Point",3454,3489,72,1482,3379,2325,null,null,"2010/11","Commercial","2010/11Commercial",0.06,1.17,0.19,0.37,0.05,0.03,0.05,0.03,1.37,1.55,null,null,"2010/11","Commercial","2010/11Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2010/11","Commercial","2010/11Commercial",0.75,null,"2010/11","Commercial","2010/11Commercial",0.75,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015/16","Amend",{"$f":"IF(Field_Type=CB$42,0,IF(Field_Type=CB$41,1))","v":false},"set"]
["2010/11","Kingston","2010/11Kingston",null,null,129,1482,3379,2325,null,null,"2010/11","Country Dwelling","2010/11Country Dwelling",1,null,1,1,1,1,0.66,0.66,1.7,2.9,null,null,"2010/11","Country Dwelling","2010/11Country Dwelling","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"2010/11","Country Dwelling","2010/11Country Dwelling",null,null,"2010/11","Country Dwelling","2010/11Country Dwelling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016/17","Amend",{"$f":"IF(Field_Type=CB$42,0,IF(Field_Type=CB$41,1))","v":false},"set"]
["2010/11","Wanaka","2010/11Wanaka",5092,6605,1821,1777,2466,2503,null,null,"2010/11","Other","2010/11Other",null,null,null,null,null,null,null,null,null,null,null,null,"2010/11","Other","2010/11Other","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2010/11","Other","2010/11Other",null,null,"2010/11","Other","2010/11Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017/18","Amend",{"$f":"IF(Field_Type=CB$42,0,IF(Field_Type=CB$41,1))","v":false},"set"]
["2010/11","Hawea","2010/11Hawea",9927,8111,532,1777,2466,2503,null,null,"2010/11","CBD Accommodation","2010/11CBD Accommodation",0.28999999999999998,1.3,0.66,0.37,1.05,1.01,1.05,1.01,1.26,1.86,null,null,"2010/11","CBD Accommodation","2010/11CBD Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2010/11","CBD Accommodation","2010/11CBD Accommodation",0.8,null,"2010/11","CBD Accommodation","2010/11CBD Accommodation",0.8,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018/19","Amend",{"$f":"IF(Field_Type=CB$42,0,IF(Field_Type=CB$41,1))","v":false},"set"]
["2010/11","Albert Town","2010/11Albert Town",5092,6605,1170,1777,2466,2503,null,null,"2010/11","CBD Commercial","2010/11CBD Commercial",0.06,1.17,0.19,0.37,0.05,0.03,0.05,0.03,1.37,1.55,null,null,"2010/11","CBD Commercial","2010/11CBD Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2010/11","CBD Commercial","2010/11CBD Commercial",0.8,null,"2010/11","CBD Commercial","2010/11CBD Commercial",0.8,2]
["2010/11","Luggate","2010/11Luggate",1442,null,83,1777,2466,2503,null,null,"2010/11","Mixed Use Accommodation","2010/11Mixed Use Accommodation",1,null,1,0.37,0.86,0.74,0.86,0.74,0.95,1.04,null,null,"2010/11","Mixed Use Accommodation","2010/11Mixed Use Accommodation","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2010/11","Mixed Use Accommodation","2010/11Mixed Use Accommodation",0.55000000000000004,null,"2010/11","Mixed Use Accommodation","2010/11Mixed Use Accommodation",0.55000000000000004,1]
["2010/11","Other Wakatipu","2010/11Other Wakatipu",null,null,null,1482,3379,2325,null,null,"2010/11","Mixed Use Commercial","2010/11Mixed Use Commercial",1,null,1,0.37,0.86,0.74,0.86,0.74,0.91,0.79,null,null,"2010/11","Mixed Use Commercial","2010/11Mixed Use Commercial","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2010/11","Mixed Use Commercial","2010/11Mixed Use Commercial",0.55000000000000004,null,"2010/11","Mixed Use Commercial","2010/11Mixed Use Commercial",0.55000000000000004,1]
["2010/11","Other Wanaka","2010/11Other Wanaka",null,null,null,1777,2466,2503,null,null,"2010/11","Primary Industry","2010/11Primary Industry",1,null,1,1,1,1,0.66,0.66,1.3,1.3,null,null,"2010/11","Primary Industry","2010/11Primary Industry","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"2010/11","Primary Industry","2010/11Primary Industry",null,null,"2010/11","Primary Industry","2010/11Primary Industry"]
[null,null,null,null,null,null,null,null,null,null,null,"2010/11","Restaurant/Bar","2010/11Restaurant/Bar",0.43,1.17,1.39,0.37,0.05,0.03,0.05,0.03,1.37,1.55,null,null,"2010/11","Restaurant/Bar","2010/11Restaurant/Bar","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2010/11","Restaurant/Bar","2010/11Restaurant/Bar",0.75,null,"2010/11","Restaurant/Bar","2010/11Restaurant/Bar",0.75,1]
[null,null,null,"2011/12",null,null,null,null,null,null,null,null,null,null,{"$f":"D62","v":"2011/12"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O62","v":"2011/12"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O62","v":"2011/12"},null,null,null,null,{"$f":"AS62","v":"2011/12"},null,null,null,null,null,{"$f":"AX62","v":"2011/12"},null,null,null,null,{"$f":"BD62","v":"2011/12"},null,null,null,null,{"$f":"BI62","v":"2011/12"}]
[{"$f":"D62","v":"2011/12"},"Queenstown",{"$f":"A63&B63","v":"2011/12Queenstown"},3846,4529,1248,1529,3450,2457,null,null,{"$f":"O62","v":"2011/12"},"Residential",{"$f":"L63&M63","v":"2011/12Residential"},1,null,1,1,1,1,1,1,1,1,null,null,{"$f":"AD62","v":"2011/12"},"Residential",{"$f":"AA63&AB63","v":"2011/12Residential"},"Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,{"$f":"AS62","v":"2011/12"},"Residential",{"$f":"AP63&AQ63","v":"2011/12Residential"},null,null,{"$f":"AX62","v":"2011/12"},"Residential",{"$f":"AU63&AV63","v":"2011/12Residential"},null,null,null,{"$f":"BD62","v":"2011/12"},"Wakatipu",{"$f":"BA63&BB63","v":"2011/12Wakatipu"},270000,null,{"$f":"BI62","v":"2011/12"},"Base GFA",{"$f":"BF63&BG63","v":"2011/12Base GFA"},133,null,{"$f":"BN62","v":"2011/12"},"Wakatipu",{"$f":"BK63&BL63","v":"2011/12Wakatipu"}]
[{"$f":"A63","v":"2011/12"},"Arrowtown","2011/12Arrowtown",3970,5748,489,1529,3450,2457,null,null,{"$f":"L63","v":"2011/12"},"Residential Flat",{"$f":"L64&M64","v":"2011/12Residential Flat"},0.45,null,0.75,0.37,0.75,0.75,0.75,0.75,0.77,0.72,null,null,{"$f":"AA63","v":"2011/12"},"Residential Flat",{"$f":"AA64&AB64","v":"2011/12Residential Flat"},"Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,{"$f":"AP63","v":"2011/12"},"Residential Flat","2011/12Residential Flat",null,null,{"$f":"AU63","v":"2011/12"},"Residential Flat","2011/12Residential Flat",null,null,null,{"$f":"BA63","v":"2011/12"},"Wanaka",{"$f":"BA64&BB64","v":"2011/12Wanaka"},410000,null,null,null,null,null,null,{"$f":"BK63","v":"2011/12"},"Wanaka",{"$f":"BK64&BL64","v":"2011/12Wanaka"},null,null,null,null,null,null,null,null,null,null,null,null,"Pre 2018/19"]
[{"$f":"A64","v":"2011/12"},"Glenorchy","2011/12Glenorchy",9905,null,773,1529,3450,2457,null,null,{"$f":"L64","v":"2011/12"},"Multi Unit Residential","2011/12Multi Unit Residential",0.45,0.4,0.75,0.37,0.75,0.75,0.75,0.75,0.77,0.72,null,null,{"$f":"AA64","v":"2011/12"},"Multi Unit Residential","2011/12Multi Unit Residential","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,{"$f":"AP64","v":"2011/12"},"Multi Unit Residential","2011/12Multi Unit Residential",null,null,{"$f":"AU64","v":"2011/12"},"Multi Unit Residential","2011/12Multi Unit Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Township","Urban",null,null,null,"Township","Urban"]
["2011/12","Lake Hayes","2011/12Lake Hayes",3115,4155,37,1529,3450,2457,null,null,"2011/12","Accommodation","2011/12Accommodation",0.28999999999999998,1.3,0.66,0.37,1.05,1.01,1.05,1.01,1.26,1.86,null,null,"2011/12","Accommodation","2011/12Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2011/12","Accommodation","2011/12Accommodation",0.55000000000000004,null,"2011/12","Accommodation","2011/12Accommodation",0.55000000000000004,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Calculation Links'!K50","v":"Wakatipu"},{"$f":"+'Calculation Links'!L50/1.15","v":270},{"$f":"+'Calculation Links'!M50/1.15","v":615},"GST Exclusive",null,"Wakatipu",150,335,"GST Inclusive"]
["2011/12","Arthurs Point","2011/12Arthurs Point",3397,3130,74,1529,3450,2457,null,null,"2011/12","Commercial","2011/12Commercial",0.06,1.17,0.19,0.37,0.05,0.03,0.05,0.03,1.37,1.55,null,null,"2011/12","Commercial","2011/12Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2011/12","Commercial","2011/12Commercial",0.75,null,"2011/12","Commercial","2011/12Commercial",0.75,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Calculation Links'!K51","v":"Wanaka"},{"$f":"+'Calculation Links'!L51/1.15","v":255.00000000000003},{"$f":"+'Calculation Links'!M51/1.15","v":470.00000000000006},null,null,"Wanaka",150,235]
["2011/12","Kingston","2011/12Kingston",null,null,132,1529,3450,2457,null,null,"2011/12","Country Dwelling","2011/12Country Dwelling",1,null,1,1,1,1,0.66,0.66,1.7,2.9,null,null,"2011/12","Country Dwelling","2011/12Country Dwelling","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"2011/12","Country Dwelling","2011/12Country Dwelling",null,null,"2011/12","Country Dwelling","2011/12Country Dwelling"]
["2011/12","Wanaka","2011/12Wanaka",4881,6152,1832,1792,2138,2593,null,null,"2011/12","Other","2011/12Other",null,null,null,null,null,null,null,null,null,null,null,null,"2011/12","Other","2011/12Other","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2011/12","Other","2011/12Other",null,null,"2011/12","Other","2011/12Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Post 2018/19"]
["2011/12","Hawea","2011/12Hawea",10847,8170,535,1792,2138,2593,null,null,"2011/12","CBD Accommodation","2011/12CBD Accommodation",0.28999999999999998,1.3,0.66,0.37,1.05,1.01,1.05,1.01,1.26,1.86,null,null,"2011/12","CBD Accommodation","2011/12CBD Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2011/12","CBD Accommodation","2011/12CBD Accommodation",0.8,null,"2011/12","CBD Accommodation","2011/12CBD Accommodation",0.8,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Township","Urban",null,null,null,"Township","Urban"]
["2011/12","Albert Town","2011/12Albert Town",4881,6152,1254,1792,2138,2593,null,null,"2011/12","CBD Commercial","2011/12CBD Commercial",0.06,1.17,0.19,0.37,0.05,0.03,0.05,0.03,1.37,1.55,null,null,"2011/12","CBD Commercial","2011/12CBD Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2011/12","CBD Commercial","2011/12CBD Commercial",0.8,null,"2011/12","CBD Commercial","2011/12CBD Commercial",0.8,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wakatipu",470,615,"GST Exclusive",null,"Wakatipu",{"$f":"CA71*1.15","v":540.5},{"$f":"CB71*1.15","v":707.25},"GST Inclusive"]
["2011/12","Luggate","2011/12Luggate",1723,null,86,1792,2138,2593,null,null,"2011/12","Mixed Use Accommodation","2011/12Mixed Use Accommodation",1,null,1,0.37,0.86,0.74,0.86,0.74,0.95,1.04,null,null,"2011/12","Mixed Use Accommodation","2011/12Mixed Use Accommodation","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2011/12","Mixed Use Accommodation","2011/12Mixed Use Accommodation",0.55000000000000004,null,"2011/12","Mixed Use Accommodation","2011/12Mixed Use Accommodation",0.55000000000000004,1,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,"Wanaka",255,270,null,null,"Wanaka",{"$f":"CA72*1.15","v":293.25},{"$f":"CB72*1.15","v":310.5}]
["2011/12","Other Wakatipu","2011/12Other Wakatipu",null,null,null,1529,3450,2457,null,null,"2011/12","Mixed Use Commercial","2011/12Mixed Use Commercial",1,null,1,0.37,0.86,0.74,0.86,0.74,0.91,0.79,null,null,"2011/12","Mixed Use Commercial","2011/12Mixed Use Commercial","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2011/12","Mixed Use Commercial","2011/12Mixed Use Commercial",0.55000000000000004,null,"2011/12","Mixed Use Commercial","2011/12Mixed Use Commercial",0.55000000000000004,1]
["2011/12","Other Wanaka","2011/12Other Wanaka",null,null,null,1792,2138,2593,null,null,"2011/12","Primary Industry","2011/12Primary Industry",1,null,1,1,1,1,0.66,0.66,1.3,1.3,null,null,"2011/12","Primary Industry","2011/12Primary Industry","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"2011/12","Primary Industry","2011/12Primary Industry",null,null,"2011/12","Primary Industry","2011/12Primary Industry"]
[null,null,null,null,null,null,null,null,null,null,null,"2011/12","Restaurant/Bar","2011/12Restaurant/Bar",0.43,1.17,1.39,0.37,0.05,0.03,0.05,0.03,1.37,1.55,null,null,"2011/12","Restaurant/Bar","2011/12Restaurant/Bar","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2011/12","Restaurant/Bar","2011/12Restaurant/Bar",0.75,null,"2011/12","Restaurant/Bar","2011/12Restaurant/Bar",0.75,1]
[null,null,null,"2012/13",null,null,null,null,null,null,null,null,null,null,{"$f":"D76","v":"2012/13"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O76","v":"2012/13"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O76","v":"2012/13"},null,null,null,null,{"$f":"AS76","v":"2012/13"},null,null,null,null,null,{"$f":"AX76","v":"2012/13"},null,null,null,null,{"$f":"BD76","v":"2012/13"},null,null,null,null,{"$f":"BI76","v":"2012/13"}]
[{"$f":"D76","v":"2012/13"},"Queenstown",{"$f":"A77&B77","v":"2012/13Queenstown"},2468,5418,1291,1338,3462,2452,null,null,{"$f":"O76","v":"2012/13"},"Residential",{"$f":"L77&M77","v":"2012/13Residential"},1,null,1,1,1,1,1,1,1,1,null,null,{"$f":"AD76","v":"2012/13"},"Residential",{"$f":"AA77&AB77","v":"2012/13Residential"},"Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,{"$f":"AS76","v":"2012/13"},"Residential",{"$f":"AP77&AQ77","v":"2012/13Residential"},null,null,{"$f":"AX76","v":"2012/13"},"Residential",{"$f":"AU77&AV77","v":"2012/13Residential"},null,null,null,{"$f":"BD76","v":"2012/13"},"Wakatipu",{"$f":"BA77&BB77","v":"2012/13Wakatipu"},270000,null,{"$f":"BI76","v":"2012/13"},"Base GFA",{"$f":"BF77&BG77","v":"2012/13Base GFA"},133,null,{"$f":"BN76","v":"2012/13"},"Wakatipu",{"$f":"BK77&BL77","v":"2012/13Wakatipu"}]
[{"$f":"A77","v":"2012/13"},"Arrowtown","2012/13Arrowtown",5352,7237,775,1338,3462,2452,null,null,{"$f":"L77","v":"2012/13"},"Residential Flat",{"$f":"L78&M78","v":"2012/13Residential Flat"},0.37,null,0.62,0.38,0.62,0.62,0.62,0.62,0.62,0.62,null,null,{"$f":"AA77","v":"2012/13"},"Residential Flat",{"$f":"AA78&AB78","v":"2012/13Residential Flat"},"Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,{"$f":"AP77","v":"2012/13"},"Residential Flat","2012/13Residential Flat",null,null,{"$f":"AU77","v":"2012/13"},"Residential Flat","2012/13Residential Flat",null,null,null,{"$f":"BA77","v":"2012/13"},"Wanaka",{"$f":"BA78&BB78","v":"2012/13Wanaka"},410000,null,null,null,null,null,null,{"$f":"BK77","v":"2012/13"},"Wanaka",{"$f":"BK78&BL78","v":"2012/13Wanaka"}]
[{"$f":"A78","v":"2012/13"},"Glenorchy","2012/13Glenorchy",8650,null,776,1338,3462,2452,null,null,{"$f":"L78","v":"2012/13"},"Multi Unit Residential","2012/13Multi Unit Residential",0.37,0.4,0.62,0.38,0.62,0.62,0.62,0.62,0.62,0.62,null,null,{"$f":"AA78","v":"2012/13"},"Multi Unit Residential","2012/13Multi Unit Residential","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,{"$f":"AP78","v":"2012/13"},"Multi Unit Residential","2012/13Multi Unit Residential",null,null,{"$f":"AU78","v":"2012/13"},"Multi Unit Residential","2012/13Multi Unit Residential"]
["2012/13","Lake Hayes","2012/13Lake Hayes",2078,5117,0,1338,3462,2452,null,null,"2012/13","Accommodation","2012/13Accommodation",0.25,1.3,0.5,0.38,0.81,0.96,0.81,0.96,1.26,1.86,null,null,"2012/13","Accommodation","2012/13Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2012/13","Accommodation","2012/13Accommodation",0.55000000000000004,null,"2012/13","Accommodation","2012/13Accommodation",0.55000000000000004,2]
["2012/13","Arthurs Point","2012/13Arthurs Point",2346,4453,0,1338,3462,2452,null,null,"2012/13","Commercial","2012/13Commercial",0.16,1.17,0.02,0.38,0.04,0.02,0.04,0.02,1.68,2.19,null,null,"2012/13","Commercial","2012/13Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2012/13","Commercial","2012/13Commercial",0.75,null,"2012/13","Commercial","2012/13Commercial",0.75,1]
["2012/13","Kingston","2012/13Kingston",null,null,0,1338,3462,2452,null,null,"2012/13","Country Dwelling","2012/13Country Dwelling",1,null,1,1,1,1,0.66,0.66,1.73,2.87,null,null,"2012/13","Country Dwelling","2012/13Country Dwelling","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"2012/13","Country Dwelling","2012/13Country Dwelling",null,null,"2012/13","Country Dwelling","2012/13Country Dwelling"]
["2012/13","Wanaka","2012/13Wanaka",3528,6209,1934,1300,2551,2667,null,null,"2012/13","Other","2012/13Other",null,null,null,null,null,null,null,null,null,null,null,null,"2012/13","Other","2012/13Other","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2012/13","Other","2012/13Other",null,null,"2012/13","Other","2012/13Other"]
["2012/13","Hawea","2012/13Hawea",8470,6740,530,1300,2551,2667,null,null,"2012/13","CBD Accommodation","2012/13CBD Accommodation",0.25,1.3,0.5,0.38,0.81,0.96,0.81,0.96,1.26,1.86,null,null,"2012/13","CBD Accommodation","2012/13CBD Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2012/13","CBD Accommodation","2012/13CBD Accommodation",0.8,null,"2012/13","CBD Accommodation","2012/13CBD Accommodation",0.8,2]
["2012/13","Albert Town","2012/13Albert Town",3528,6209,1020,1300,2551,2667,null,null,"2012/13","CBD Commercial","2012/13CBD Commercial",0.16,1.17,0.02,0.38,0.04,0.02,0.04,0.02,1.68,2.19,null,null,"2012/13","CBD Commercial","2012/13CBD Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2012/13","CBD Commercial","2012/13CBD Commercial",0.8,null,"2012/13","CBD Commercial","2012/13CBD Commercial",0.8,2]
["2012/13","Luggate","2012/13Luggate",1931,null,0,1300,2551,2667,null,null,"2012/13","Mixed Use Accommodation","2012/13Mixed Use Accommodation",1,null,1,0.38,0.7,0.65,0.7,0.65,0.95,1.04,null,null,"2012/13","Mixed Use Accommodation","2012/13Mixed Use Accommodation","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2012/13","Mixed Use Accommodation","2012/13Mixed Use Accommodation",0.55000000000000004,null,"2012/13","Mixed Use Accommodation","2012/13Mixed Use Accommodation",0.55000000000000004,1]
["2012/13","Other Wakatipu","2012/13Other Wakatipu",null,null,null,1338,3462,2452,null,null,"2012/13","Mixed Use Commercial","2012/13Mixed Use Commercial",1,null,1,0.38,0.7,0.65,0.7,0.65,0.91,0.79,null,null,"2012/13","Mixed Use Commercial","2012/13Mixed Use Commercial","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2012/13","Mixed Use Commercial","2012/13Mixed Use Commercial",0.55000000000000004,null,"2012/13","Mixed Use Commercial","2012/13Mixed Use Commercial",0.55000000000000004,1]
["2012/13","Other Wanaka","2012/13Other Wanaka",null,null,null,1300,2551,2667,null,null,"2012/13","Primary Industry","2012/13Primary Industry",1,null,1,1,1,1,0.66,0.66,1.34,1.3,null,null,"2012/13","Primary Industry","2012/13Primary Industry","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"2012/13","Primary Industry","2012/13Primary Industry",null,null,"2012/13","Primary Industry","2012/13Primary Industry"]
[null,null,null,null,null,null,null,null,null,null,null,"2012/13","Restaurant/Bar","2012/13Restaurant/Bar",0.83,1.17,0.46,0.38,0.04,0.02,0.04,0.02,1.68,2.19,null,null,"2012/13","Restaurant/Bar","2012/13Restaurant/Bar","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2012/13","Restaurant/Bar","2012/13Restaurant/Bar",0.75,null,"2012/13","Restaurant/Bar","2012/13Restaurant/Bar",0.75,1]
[null,null,null,"2013/14",null,null,null,null,null,null,null,null,null,null,{"$f":"D90","v":"2013/14"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O90","v":"2013/14"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O90","v":"2013/14"},null,null,null,null,{"$f":"AS90","v":"2013/14"},null,null,null,null,null,{"$f":"AX90","v":"2013/14"},null,null,null,null,{"$f":"BD90","v":"2013/14"},null,null,null,null,{"$f":"BI90","v":"2013/14"}]
[{"$f":"D90","v":"2013/14"},"Queenstown",{"$f":"A91&B91","v":"2013/14Queenstown"},2550.1048319083325,6076.7117354473794,1305.5269812716072,1335.5791728433671,3505.4019999632555,2411.8942037973802,null,null,{"$f":"O90","v":"2013/14"},"Residential",{"$f":"L91&M91","v":"2013/14Residential"},1,null,1,1,1,1,1,1,1,1,null,null,{"$f":"AD90","v":"2013/14"},"Residential",{"$f":"AA91&AB91","v":"2013/14Residential"},"Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,{"$f":"AS90","v":"2013/14"},"Residential",{"$f":"AP91&AQ91","v":"2013/14Residential"},null,null,{"$f":"AX90","v":"2013/14"},"Residential",{"$f":"AU91&AV91","v":"2013/14Residential"},null,null,null,{"$f":"BD90","v":"2013/14"},"Wakatipu",{"$f":"BA91&BB91","v":"2013/14Wakatipu"},270000,null,{"$f":"BI90","v":"2013/14"},"Base GFA",{"$f":"BF91&BG91","v":"2013/14Base GFA"},160,null,{"$f":"BN90","v":"2013/14"},"Wakatipu",{"$f":"BK91&BL91","v":"2013/14Wakatipu"}]
[{"$f":"A91","v":"2013/14"},"Arrowtown","2013/14Arrowtown",5596.8372533375568,7990.6196359572186,757.9282796423422,1335.5791728433671,3505.4019999632555,2411.8942037973802,null,null,{"$f":"L91","v":"2013/14"},"Residential Flat",{"$f":"L92&M92","v":"2013/14Residential Flat"},0.37,null,0.62,0.38,0.62,0.62,0.62,0.62,0.62,0.62,null,null,{"$f":"AA91","v":"2013/14"},"Residential Flat",{"$f":"AA92&AB92","v":"2013/14Residential Flat"},"GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,{"$f":"AP91","v":"2013/14"},"Residential Flat","2013/14Residential Flat",null,null,{"$f":"AU91","v":"2013/14"},"Residential Flat","2013/14Residential Flat",null,null,null,{"$f":"BA91","v":"2013/14"},"Wanaka",{"$f":"BA92&BB92","v":"2013/14Wanaka"},410000,null,null,null,null,null,null,{"$f":"BK91","v":"2013/14"},"Wanaka",{"$f":"BK92&BL92","v":"2013/14Wanaka"}]
[{"$f":"A92","v":"2013/14"},"Glenorchy","2013/14Glenorchy",8887.6871809871645,null,747.78459222665833,1335.5791728433671,3505.4019999632555,2411.8942037973802,null,null,{"$f":"L92","v":"2013/14"},"Multi Unit Residential","2013/14Multi Unit Residential",0.37,0.4,0.62,0.38,0.62,0.62,0.62,0.62,0.62,0.62,null,null,{"$f":"AA92","v":"2013/14"},"Multi Unit Residential","2013/14Multi Unit Residential","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,{"$f":"AP92","v":"2013/14"},"Multi Unit Residential","2013/14Multi Unit Residential",null,null,{"$f":"AU92","v":"2013/14"},"Multi Unit Residential","2013/14Multi Unit Residential"]
["2013/14","Lake Hayes","2013/14Lake Hayes",2400.6905861074179,5612.0261195479407,null,1335.5791728433671,3505.4019999632555,2411.8942037973802,null,null,"2013/14","Accommodation","2013/14Accommodation",0.25,1.3,0.5,0.38,0.81,0.96,0.81,0.96,1.26,1.86,null,null,"2013/14","Accommodation","2013/14Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2013/14","Accommodation","2013/14Accommodation",0.55000000000000004,null,"2013/14","Accommodation","2013/14Accommodation",0.55000000000000004,2]
["2013/14","Arthurs Point","2013/14Arthurs Point",2395.9548826857845,4779.2106788613992,null,1335.5791728433671,3505.4019999632555,2411.8942037973802,null,null,"2013/14","Commercial","2013/14Commercial",0.16,1.17,0.02,0.38,0.04,0.02,0.04,0.02,2.08,2.76,null,null,"2013/14","Commercial","2013/14Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2013/14","Commercial","2013/14Commercial",0.75,null,"2013/14","Commercial","2013/14Commercial",0.75,1]
["2013/14","Kingston","2013/14Kingston",null,null,null,1335.5791728433671,3505.4019999632555,2411.8942037973802,null,null,"2013/14","Industrial",{"$f":"L96&M96","v":"2013/14Industrial"},0.16,1.17,0.02,0.38,0.04,0.02,0.04,0.02,1.01,1.25,null,null,"2013/14","Industrial","2013/14Industrial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2013/14","Industrial","2013/14Industrial",0.3,null,"2013/14","Industrial","2013/14Industrial",0.3,1]
["2013/14","Wanaka","2013/14Wanaka",3715.2007646605821,6096.5849739338446,1979.5922253909864,1299.144456456193,2682.3476570496832,2748.6219291722718,null,null,{"$f":"L95","v":"2013/14"},"Country Dwelling","2013/14Country Dwelling",1,null,1,1,1,1,0.66,0.66,1.73,2.87,null,null,{"$f":"AA95","v":"2013/14"},"Country Dwelling","2013/14Country Dwelling","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,{"$f":"AP95","v":"2013/14"},"Country Dwelling","2013/14Country Dwelling",null,null,{"$f":"AU95","v":"2013/14"},"Country Dwelling","2013/14Country Dwelling"]
["2013/14","Hawea","2013/14Hawea",6931.9788883474739,6074.2399618070685,539.23500841053442,1299.144456456193,2682.3476570496832,2748.6219291722718,null,null,"2013/14","Other","2013/14Other",null,null,null,null,null,null,null,null,null,null,null,null,"2013/14","Other","2013/14Other","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2013/14","Other","2013/14Other",null,null,"2013/14","Other","2013/14Other"]
["2013/14","Albert Town","2013/14Albert Town",3715.2007646605821,6096.5849739338446,1036.7232749643379,1299.144456456193,2682.3476570496832,2748.6219291722718,null,null,"2013/14","CBD Accommodation","2013/14CBD Accommodation",0.25,1.3,0.5,0.38,0.81,0.96,0.81,0.96,1.26,1.86,null,null,"2013/14","CBD Accommodation","2013/14CBD Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2013/14","CBD Accommodation","2013/14CBD Accommodation",0.8,null,"2013/14","CBD Accommodation","2013/14CBD Accommodation",0.8,2]
["2013/14","Luggate","2013/14Luggate",1933.4399312245218,null,null,1299.144456456193,2682.3476570496832,2748.6219291722718,null,null,"2013/14","CBD Commercial","2013/14CBD Commercial",0.16,1.17,0.02,0.38,0.04,0.02,0.04,0.02,2.08,2.76,null,null,"2013/14","CBD Commercial","2013/14CBD Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2013/14","CBD Commercial","2013/14CBD Commercial",0.8,null,"2013/14","CBD Commercial","2013/14CBD Commercial",0.8,2]
["2013/14","Other Wakatipu","2013/14Other Wakatipu",null,null,null,1335.5791728433671,3505.4019999632555,2411.8942037973802,null,null,"2013/14","Mixed Use Accommodation","2013/14Mixed Use Accommodation",1,null,1,0.38,0.7,0.65,0.7,0.65,0.95,1.04,null,null,"2013/14","Mixed Use Accommodation","2013/14Mixed Use Accommodation","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2013/14","Mixed Use Accommodation","2013/14Mixed Use Accommodation",0.55000000000000004,null,"2013/14","Mixed Use Accommodation","2013/14Mixed Use Accommodation",0.55000000000000004,1]
["2013/14","Other Wanaka","2013/14Other Wanaka",null,null,null,1299.144456456193,2682.3476570496832,2748.6219291722718,null,null,"2013/14","Mixed Use Commercial","2013/14Mixed Use Commercial",1,null,1,0.38,0.7,0.65,0.7,0.65,0.91,0.79,null,null,"2013/14","Mixed Use Commercial","2013/14Mixed Use Commercial","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2013/14","Mixed Use Commercial","2013/14Mixed Use Commercial",0.55000000000000004,null,"2013/14","Mixed Use Commercial","2013/14Mixed Use Commercial",0.55000000000000004,1]
[null,null,null,null,null,null,null,null,null,null,null,"2013/14","Primary Industry","2013/14Primary Industry",1,null,1,1,1,1,0.66,0.66,1.34,1.3,null,null,"2013/14","Primary Industry","2013/14Primary Industry","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"2013/14","Primary Industry","2013/14Primary Industry",null,null,"2013/14","Primary Industry","2013/14Primary Industry"]
[null,null,null,null,null,null,null,null,null,null,null,"2013/14","Restaurant/Bar","2013/14Restaurant/Bar",0.83,1.17,0.46,0.38,0.04,0.02,0.04,0.02,2.08,2.76,null,null,"2013/14","Restaurant/Bar","2013/14Restaurant/Bar","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2013/14","Restaurant/Bar","2013/14Restaurant/Bar",0.75,null,"2013/14","Restaurant/Bar","2013/14Restaurant/Bar",0.75,1]
[null,null,null,"2014/15",null,null,null,null,null,null,null,null,null,null,{"$f":"D105","v":"2014/15"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O105","v":"2014/15"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O105","v":"2014/15"},null,null,null,null,{"$f":"AS105","v":"2014/15"},null,null,null,null,null,{"$f":"AX105","v":"2014/15"},null,null,null,null,{"$f":"BD105","v":"2014/15"},null,null,null,null,{"$f":"BI105","v":"2014/15"}]
[{"$f":"D105","v":"2014/15"},"Queenstown",{"$f":"A106&B106","v":"2014/15Queenstown"},2552,6144,1304,1351,2878,2414,null,null,{"$f":"O105","v":"2014/15"},"Residential",{"$f":"L106&M106","v":"2014/15Residential"},1,null,1,1,1,1,1,1,1,1,null,null,{"$f":"AD105","v":"2014/15"},"Residential",{"$f":"AA106&AB106","v":"2014/15Residential"},"Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,{"$f":"AS105","v":"2014/15"},"Residential",{"$f":"AP106&AQ106","v":"2014/15Residential"},null,null,{"$f":"AX105","v":"2014/15"},"Residential",{"$f":"AU106&AV106","v":"2014/15Residential"},null,null,null,{"$f":"BD105","v":"2014/15"},"Wakatipu",{"$f":"BA106&BB106","v":"2014/15Wakatipu"},270000,null,{"$f":"BI105","v":"2014/15"},"Base GFA",{"$f":"BF106&BG106","v":"2014/15Base GFA"},160,null,{"$f":"BN105","v":"2014/15"},"Wakatipu",{"$f":"BK106&BL106","v":"2014/15Wakatipu"}]
[{"$f":"A106","v":"2014/15"},"Arrowtown","2014/15Arrowtown",5655,8130,770,1351,2878,2414,null,null,{"$f":"L106","v":"2014/15"},"Residential Flat",{"$f":"L107&M107","v":"2014/15Residential Flat"},0.37,0.4,0.62,0.38,0.62,0.62,0.62,0.62,0.62,0.62,null,null,{"$f":"AA106","v":"2014/15"},"Residential Flat",{"$f":"AA107&AB107","v":"2014/15Residential Flat"},"GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,{"$f":"AP106","v":"2014/15"},"Residential Flat","2014/15Residential Flat",null,null,{"$f":"AU106","v":"2014/15"},"Residential Flat","2014/15Residential Flat",null,null,null,{"$f":"BA106","v":"2014/15"},"Wanaka",{"$f":"BA107&BB107","v":"2014/15Wanaka"},410000,null,null,null,null,null,null,{"$f":"BK106","v":"2014/15"},"Wanaka",{"$f":"BK107&BL107","v":"2014/15Wanaka"}]
[{"$f":"A107","v":"2014/15"},"Glenorchy","2014/15Glenorchy",8322,null,756,1351,2878,2414,null,null,{"$f":"L107","v":"2014/15"},"Multi Unit Residential","2014/15Multi Unit Residential",0.37,0.4,0.62,0.38,0.62,0.62,0.62,0.62,0.62,0.62,null,null,{"$f":"AA107","v":"2014/15"},"Multi Unit Residential","2014/15Multi Unit Residential","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,{"$f":"AP107","v":"2014/15"},"Multi Unit Residential","2014/15Multi Unit Residential",null,null,{"$f":"AU107","v":"2014/15"},"Multi Unit Residential","2014/15Multi Unit Residential"]
["2014/15","Lake Hayes","2014/15Lake Hayes",2743,6720,null,1351,2878,2414,null,null,"2014/15","Accommodation","2014/15Accommodation",0.25,1.3,0.5,0.38,0.81,0.96,0.81,0.96,1.26,1.86,null,null,"2014/15","Accommodation","2014/15Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2014/15","Accommodation","2014/15Accommodation",0.55000000000000004,null,"2014/15","Accommodation","2014/15Accommodation",0.55000000000000004,2]
["2014/15","Arthurs Point","2014/15Arthurs Point",2278,4717,null,1351,2878,2414,null,null,"2014/15","Commercial","2014/15Commercial",0.16,1.17,0.2,0.38,0.04,0.02,null,null,2.08,2.76,null,null,"2014/15","Commercial","2014/15Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2014/15","Commercial","2014/15Commercial",0.75,null,"2014/15","Commercial","2014/15Commercial",0.75,1]
["2014/15","Kingston","2014/15Kingston",null,null,null,1351,2878,2414,null,null,"2014/15","Industrial","2014/15Industrial",0.16,1.17,0.2,0.38,0.04,0.02,null,null,1.01,1.25,null,null,"2014/15","Industrial","2014/15Industrial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2014/15","Industrial","2014/15Industrial",0.3,null,"2014/15","Industrial","2014/15Industrial",0.3,1]
["2014/15","Wanaka","2014/15Wanaka",3845,6420,2044,1306,1152,2754,null,null,"2014/15","Country Dwelling","2014/15Country Dwelling",1,null,1,1,1,1,0.66,0.66,1.73,2.87,null,null,"2014/15","Country Dwelling","2014/15Country Dwelling","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,{"$f":"AP110","v":"2014/15"},"Country Dwelling","2014/15Country Dwelling",null,null,{"$f":"AU110","v":"2014/15"},"Country Dwelling","2014/15Country Dwelling"]
["2014/15","Hawea","2014/15Hawea",5772,6373,548,1306,1152,2754,null,null,"2014/15","Other","2014/15Other",null,null,null,null,null,null,null,null,null,null,null,null,"2014/15","Other","2014/15Other","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2014/15","Other","2014/15Other",null,null,"2014/15","Other","2014/15Other"]
["2014/15","Albert Town","2014/15Albert Town",3845,6420,1053,1306,1152,2754,null,null,"2014/15","CBD Accommodation","2014/15CBD Accommodation",0.25,1.3,0.5,0.38,0.81,0.96,0.81,0.96,1.26,1.86,null,null,"2014/15","CBD Accommodation","2014/15CBD Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2014/15","CBD Accommodation","2014/15CBD Accommodation",0.8,null,"2014/15","CBD Accommodation","2014/15CBD Accommodation",0.8,2]
["2014/15","Luggate","2014/15Luggate",1775,775,null,1306,1152,2754,null,null,"2014/15","CBD Commercial","2014/15CBD Commercial",0.16,1.17,0.2,0.38,0.04,0.02,null,null,2.08,2.76,null,null,"2014/15","CBD Commercial","2014/15CBD Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2014/15","CBD Commercial","2014/15CBD Commercial",0.8,null,"2014/15","CBD Commercial","2014/15CBD Commercial",0.8,2]
["2014/15","Other Wakatipu","2014/15Other Wakatipu",null,null,null,1351,2878,2414,null,null,"2014/15","Mixed Use Accommodation","2014/15Mixed Use Accommodation",1,null,1,0.38,0.7,0.65,0.7,0.65,0.95,1.04,null,null,"2014/15","Mixed Use Accommodation","2014/15Mixed Use Accommodation","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2014/15","Mixed Use Accommodation","2014/15Mixed Use Accommodation",0.55000000000000004,null,"2014/15","Mixed Use Accommodation","2014/15Mixed Use Accommodation",0.55000000000000004,1]
["2014/15","Other Wanaka","2014/15Other Wanaka",null,null,null,1306,1152,2754,null,null,"2014/15","Mixed Use Commercial","2014/15Mixed Use Commercial",1,null,1,0.38,0.7,0.65,{"$f":"+S117*0.75","v":0.52499999999999991},{"$f":"+T117*0.75","v":0.48750000000000004},0.91,0.79,null,null,"2014/15","Mixed Use Commercial","2014/15Mixed Use Commercial","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2014/15","Mixed Use Commercial","2014/15Mixed Use Commercial",0.55000000000000004,null,"2014/15","Mixed Use Commercial","2014/15Mixed Use Commercial",0.55000000000000004,1]
[null,null,null,null,null,null,null,null,null,null,null,"2014/15","Primary Industry","2014/15Primary Industry",1,null,1,1,1,1,0.66,0.66,1.34,1.3,null,null,"2014/15","Primary Industry","2014/15Primary Industry","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"2014/15","Primary Industry","2014/15Primary Industry",null,null,"2014/15","Primary Industry","2014/15Primary Industry"]
[null,null,null,null,null,null,null,null,null,null,null,"2014/15","Restaurant/Bar","2014/15Restaurant/Bar",0.83,1.17,0.46,0.38,0.04,0.02,null,null,2.08,2.76,null,null,"2014/15","Restaurant/Bar","2014/15Restaurant/Bar","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2014/15","Restaurant/Bar","2014/15Restaurant/Bar",0.75,null,"2014/15","Restaurant/Bar","2014/15Restaurant/Bar",0.75,1]
[]
[null,null,null,"2015/16",null,null,null,null,null,null,null,null,null,null,{"$f":"D121","v":"2015/16"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O121","v":"2015/16"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O121","v":"2015/16"},null,null,null,null,{"$f":"AS121","v":"2015/16"},null,null,null,null,null,{"$f":"AX121","v":"2015/16"},null,null,null,null,{"$f":"BD121","v":"2015/16"},null,null,null,null,{"$f":"BI121","v":"2015/16"}]
[{"$f":"D121","v":"2015/16"},"Queenstown",{"$f":"A122&B122","v":"2015/16Queenstown"},3109,5972.5772649650971,1411.7776349672488,1107,2443,2315,null,null,{"$f":"O121","v":"2015/16"},"Residential",{"$f":"L122&M122","v":"2015/16Residential"},1,0,1,1,1,1,1,1,1,1,null,null,{"$f":"AD121","v":"2015/16"},"Residential",{"$f":"AA122&AB122","v":"2015/16Residential"},"Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,{"$f":"AS121","v":"2015/16"},"Residential",{"$f":"AP122&AQ122","v":"2015/16Residential"},null,null,{"$f":"AX121","v":"2015/16"},"Residential",{"$f":"AU122&AV122","v":"2015/16Residential"},null,null,null,{"$f":"BD121","v":"2015/16"},"Wakatipu",{"$f":"BA122&BB122","v":"2015/16Wakatipu"},270000,null,{"$f":"BI121","v":"2015/16"},"Base GFA",{"$f":"BF122&BG122","v":"2015/16Base GFA"},160,null,{"$f":"BN121","v":"2015/16"},"Wakatipu",{"$f":"BK122&BL122","v":"2015/16Wakatipu"},150,335]
[{"$f":"A122","v":"2015/16"},"Frankton Flats","2015/16Frankton Flats",3109,5972.5772649650971,{"$f":"+F140","v":5124},1107,2443,2315,null,null,{"$f":"L122","v":"2015/16"},"Residential Flat",{"$f":"L123&M123","v":"2015/16Residential Flat"},0.37,0.4,0.62,0.38,0.62,0.62,0.62,0.62,0.62,0.62,null,null,{"$f":"AA122","v":"2015/16"},"Residential Flat",{"$f":"AA123&AB123","v":"2015/16Residential Flat"},"GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,{"$f":"AP122","v":"2015/16"},"Residential Flat","2015/16Residential Flat",null,null,{"$f":"AU122","v":"2015/16"},"Residential Flat","2015/16Residential Flat",null,null,null,{"$f":"BA122","v":"2015/16"},"Wanaka",{"$f":"BA123&BB123","v":"2015/16Wanaka"},410000,null,null,null,null,null,null,{"$f":"BK122","v":"2015/16"},"Wanaka",{"$f":"BK123&BL123","v":"2015/16Wanaka"},150,235]
[{"$f":"A122","v":"2015/16"},"Arrowtown","2015/16Arrowtown",4301,5721.8650454131548,970,1107,2443,2315,null,null,{"$f":"L123","v":"2015/16"},"Multi Unit Residential","2015/16Multi Unit Residential",0.37,0.4,0.62,0.38,0.62,0.62,0.62,0.62,0.62,0.62,null,null,{"$f":"AA123","v":"2015/16"},"Multi Unit Residential","2015/16Multi Unit Residential","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,{"$f":"AP123","v":"2015/16"},"Multi Unit Residential","2015/16Multi Unit Residential",null,null,{"$f":"AU123","v":"2015/16"},"Multi Unit Residential","2015/16Multi Unit Residential"]
[{"$f":"A124","v":"2015/16"},"Glenorchy","2015/16Glenorchy",6036,null,685,1107,2443,2315,null,null,"2015/16","Accommodation","2015/16Accommodation",0.25,1.3,0.5,0.38,0.9,1.71,0.9,1.71,1.72,2.17,null,null,"2015/16","Accommodation","2015/16Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2015/16","Accommodation","2015/16Accommodation",0.55000000000000004,null,"2015/16","Accommodation","2015/16Accommodation",0.55000000000000004,2]
["2015/16","Lake Hayes","2015/16Lake Hayes",2666,7416.4084968087263,null,1107,2443,2315,null,null,"2015/16","Commercial","2015/16Commercial",0.16,1.17,0.2,0.38,0.04,0.06,0,0,2.15,2.56,null,null,"2015/16","Commercial","2015/16Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2015/16","Commercial","2015/16Commercial",0.75,null,"2015/16","Commercial","2015/16Commercial",0.75,1]
[{"$f":"A122","v":"2015/16"},"Shotover Country","2015/16Shotover Country",2666,2504.1834365493719,null,1107,2443,2315,null,null,"2015/16","Industrial","2015/16Industrial",0.16,1.17,0.2,0.38,0.04,0.06,0,0,1.04,1.19,null,null,"2015/16","Industrial","2015/16Industrial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2015/16","Industrial","2015/16Industrial",0.3,null,"2015/16","Industrial","2015/16Industrial",0.3,1]
[{"$f":"A126","v":"2015/16"},"Arthurs Point","2015/16Arthurs Point",3617,4685.3539911799908,null,1107,2443,2315,null,null,"2015/16","Country Dwelling","2015/16Country Dwelling",1,0,1,1,1,1,0.66,0.66,1.34,3.01,null,null,"2015/16","Country Dwelling","2015/16Country Dwelling","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,{"$f":"AP126","v":"2015/16"},"Country Dwelling","2015/16Country Dwelling",null,null,{"$f":"AU126","v":"2015/16"},"Country Dwelling","2015/16Country Dwelling"]
["2015/16","Kingston","2015/16Kingston",null,null,null,1107,2443,2315,null,null,"2015/16","Other","2015/16Other",0,0,0,0,0,0,0,0,0,0,null,null,"2015/16","Other","2015/16Other","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2015/16","Other","2015/16Other",null,null,"2015/16","Other","2015/16Other"]
["2015/16","Wanaka","2015/16Wanaka",2458,6776,1977,1172,966,2133,null,null,"2015/16","CBD Accommodation","2015/16CBD Accommodation",0.25,1.3,0.5,0.38,0.9,1.71,0.9,1.71,1.72,2.17,null,null,"2015/16","CBD Accommodation","2015/16CBD Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2015/16","CBD Accommodation","2015/16CBD Accommodation",0.8,null,"2015/16","CBD Accommodation","2015/16CBD Accommodation",0.8,2]
["2015/16","Hawea","2015/16Hawea",3494,7355,510,1172,966,2133,null,null,"2015/16","CBD Commercial","2015/16CBD Commercial",0.16,1.17,0.2,0.38,0.04,0.06,0,0,2.15,2.56,null,null,"2015/16","CBD Commercial","2015/16CBD Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2015/16","CBD Commercial","2015/16CBD Commercial",0.8,null,"2015/16","CBD Commercial","2015/16CBD Commercial",0.8,2]
["2015/16","Albert Town","2015/16Albert Town",2458,6776,941,1172,966,2133,null,null,"2015/16","Mixed Use Accommodation","2015/16Mixed Use Accommodation",1,0,1,0.38,0.78,0.95,0.78,0.95,1.3,1.38,null,null,"2015/16","Mixed Use Accommodation","2015/16Mixed Use Accommodation","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2015/16","Mixed Use Accommodation","2015/16Mixed Use Accommodation",0.55000000000000004,null,"2015/16","Mixed Use Accommodation","2015/16Mixed Use Accommodation",0.55000000000000004,1]
["2015/16","Luggate","2015/16Luggate",2175,2336,41,1172,966,2133,null,null,"2015/16","Mixed Use Commercial","2015/16Mixed Use Commercial",1,0,1,0.38,0.78,0.95,0.59,0.71,0.97,0.99,null,null,"2015/16","Mixed Use Commercial","2015/16Mixed Use Commercial","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2015/16","Mixed Use Commercial","2015/16Mixed Use Commercial",0.55000000000000004,null,"2015/16","Mixed Use Commercial","2015/16Mixed Use Commercial",0.55000000000000004,1]
["2015/16","Other Wakatipu","2015/16Other Wakatipu",null,null,null,1107,2443,2315,null,null,"2015/16","Primary Industry","2015/16Primary Industry",1,0,1,1,1,1,0.66,0.66,1.69,1.83,null,null,"2015/16","Primary Industry","2015/16Primary Industry","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"2015/16","Primary Industry","2015/16Primary Industry",null,null,"2015/16","Primary Industry","2015/16Primary Industry"]
["2015/16","Other Wanaka","2015/16Other Wanaka",null,null,null,1172,966,2133,null,null,"2015/16","Restaurant/Bar","2015/16Restaurant/Bar",0.83,1.17,0.46,0.38,0.04,0.06,0,0,2.15,2.56,null,null,"2015/16","Restaurant/Bar","2015/16Restaurant/Bar","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2015/16","Restaurant/Bar","2015/16Restaurant/Bar",0.75,null,"2015/16","Restaurant/Bar","2015/16Restaurant/Bar",0.75,1]
[]
[]
[null,null,null,"2016/17",null,null,null,null,null,null,null,null,null,null,"2016/17",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016/17",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016/17",null,null,null,null,"2016/17",null,null,null,null,null,"2016/17",null,null,null,null,"2016/17",null,null,null,null,{"$f":"BI138","v":"2016/17"}]
["2016/17","Queenstown","2016/17Queenstown",3342,6610,1401,1137,2520,2132,null,null,"2016/17","Residential","2016/17Residential",1,0,1,1,1,1,1,1,1,1,null,null,"2016/17","Residential","2016/17Residential","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"2016/17","Residential","2016/17Residential",null,null,"2016/17","Residential","2016/17Residential",null,null,null,"2016/17","Wakatipu","2016/17Wakatipu",270000,null,"2016/17","Base GFA","2016/17Base GFA",160,null,{"$f":"BN138","v":"2016/17"},"Wakatipu",{"$f":"BK139&BL139","v":"2016/17Wakatipu"},150,335]
["2016/17","Frankton Flats","2016/17Frankton Flats",3342,6610,5124,1137,2520,2132,null,null,"2016/17","Residential Flat","2016/17Residential Flat",0.37,0.4,0.62,0.38,0.62,0.62,0.62,0.62,0.62,0.62,null,null,"2016/17","Residential Flat","2016/17Residential Flat","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2016/17","Residential Flat","2016/17Residential Flat",null,null,"2016/17","Residential Flat","2016/17Residential Flat",null,null,null,"2016/17","Wanaka","2016/17Wanaka",410000,null,null,null,null,null,null,{"$f":"BK139","v":"2016/17"},"Wanaka",{"$f":"BK140&BL140","v":"2016/17Wanaka"},150,235]
["2016/17","Arrowtown","2016/17Arrowtown",4343,6140,945,1137,2520,2132,null,null,"2016/17","Multi Unit Residential","2016/17Multi Unit Residential",0.37,0.4,0.62,0.38,0.62,0.62,0.62,0.62,0.62,0.62,null,null,"2016/17","Multi Unit Residential","2016/17Multi Unit Residential","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2016/17","Multi Unit Residential","2016/17Multi Unit Residential",null,null,"2016/17","Multi Unit Residential","2016/17Multi Unit Residential"]
["2016/17","Glenorchy","2016/17Glenorchy",6361,null,661,1137,2520,2132,null,null,"2016/17","Accommodation","2016/17Accommodation",0.25,1.3,0.5,0.38,0.9,1.71,0.9,1.71,1.72,2.17,null,null,"2016/17","Accommodation","2016/17Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2016/17","Accommodation","2016/17Accommodation",0.55000000000000004,null,"2016/17","Accommodation","2016/17Accommodation",0.55000000000000004,2]
["2016/17","Lake Hayes","2016/17Lake Hayes",2628,7791,null,1137,2520,2132,null,null,"2016/17","Commercial","2016/17Commercial",0.16,1.17,0.2,0.38,0.04,0.06,0,0,2.15,2.56,null,null,"2016/17","Commercial","2016/17Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2016/17","Commercial","2016/17Commercial",0.75,null,"2016/17","Commercial","2016/17Commercial",0.75,1]
["2016/17","Shotover Country","2016/17Shotover Country",2628,2988,null,1137,2520,2132,null,null,"2016/17","Industrial","2016/17Industrial",0.16,1.17,0.2,0.38,0.04,0.06,0,0,1.04,1.19,null,null,"2016/17","Industrial","2016/17Industrial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2016/17","Industrial","2016/17Industrial",0.3,null,"2016/17","Industrial","2016/17Industrial",0.3,1]
["2016/17","Arthurs Point","2016/17Arthurs Point",3576,5124,null,1137,2520,2132,null,null,"2016/17","Country Dwelling","2016/17Country Dwelling",1,0,1,1,1,1,0.66,0.66,1.34,3.01,null,null,"2016/17","Country Dwelling","2016/17Country Dwelling","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"2016/17","Country Dwelling","2016/17Country Dwelling",null,null,"2016/17","Country Dwelling","2016/17Country Dwelling"]
["2016/17","Kingston","2016/17Kingston",null,null,null,1137,2520,2132,null,null,"2016/17","Other","2016/17Other",0,0,0,0,0,0,0,0,0,0,null,null,"2016/17","Other","2016/17Other","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2016/17","Other","2016/17Other",null,null,"2016/17","Other","2016/17Other"]
["2016/17","Wanaka","2016/17Wanaka",2765,6695,1850,1267,996,2091,null,null,"2016/17","CBD Accommodation","2016/17CBD Accommodation",0.25,1.3,0.5,0.38,0.9,1.71,0.9,1.71,1.72,2.17,null,null,"2016/17","CBD Accommodation","2016/17CBD Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2016/17","CBD Accommodation","2016/17CBD Accommodation",0.8,null,"2016/17","CBD Accommodation","2016/17CBD Accommodation",0.8,2]
["2016/17","Hawea","2016/17Hawea",5179,7344,500,1267,996,2091,null,null,"2016/17","CBD Commercial","2016/17CBD Commercial",0.16,1.17,0.2,0.38,0.04,0.06,0,0,2.15,2.56,null,null,"2016/17","CBD Commercial","2016/17CBD Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2016/17","CBD Commercial","2016/17CBD Commercial",0.8,null,"2016/17","CBD Commercial","2016/17CBD Commercial",0.8,2]
["2016/17","Albert Town","2016/17Albert Town",2765,6695,922,1267,996,2091,null,null,"2016/17","Mixed Use Accommodation","2016/17Mixed Use Accommodation",1,0,1,0.38,0.78,0.95,0.78,0.95,1.3,1.38,null,null,"2016/17","Mixed Use Accommodation","2016/17Mixed Use Accommodation","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2016/17","Mixed Use Accommodation","2016/17Mixed Use Accommodation",0.55000000000000004,null,"2016/17","Mixed Use Accommodation","2016/17Mixed Use Accommodation",0.55000000000000004,1]
["2016/17","Luggate","2016/17Luggate",2164,5424,null,1267,996,2091,null,null,"2016/17","Mixed Use Commercial","2016/17Mixed Use Commercial",1,0,1,0.38,0.78,0.95,0.59,0.71,0.97,0.99,null,null,"2016/17","Mixed Use Commercial","2016/17Mixed Use Commercial","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2016/17","Mixed Use Commercial","2016/17Mixed Use Commercial",0.55000000000000004,null,"2016/17","Mixed Use Commercial","2016/17Mixed Use Commercial",0.55000000000000004,1]
["2016/17","Other Wakatipu","2016/17Other Wakatipu",null,null,null,1137,2520,2132,null,null,"2016/17","Primary Industry","2016/17Primary Industry",1,0,1,1,1,1,0.66,0.66,1.69,1.83,null,null,"2016/17","Primary Industry","2016/17Primary Industry","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"2016/17","Primary Industry","2016/17Primary Industry",null,null,"2016/17","Primary Industry","2016/17Primary Industry"]
["2016/17","Other Wanaka","2016/17Other Wanaka",null,null,null,1267,996,2091,null,null,"2016/17","Restaurant/Bar","2016/17Restaurant/Bar",0.83,1.17,0.46,0.38,0.04,0.06,0,0,2.15,2.56,null,null,"2016/17","Restaurant/Bar","2016/17Restaurant/Bar","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2016/17","Restaurant/Bar","2016/17Restaurant/Bar",0.75,null,"2016/17","Restaurant/Bar","2016/17Restaurant/Bar",0.75,1]
[]
[null,null,null,{"$f":"A155","v":"2017/18"},null,null,null,null,null,null,null,null,null,null,{"$f":"+$A155","v":"2017/18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$A155","v":"2017/18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$A155","v":"2017/18"},null,null,null,null,{"$f":"+$A155","v":"2017/18"},null,null,null,null,null,{"$f":"+$A155","v":"2017/18"},null,null,null,null,{"$f":"+$A155","v":"2017/18"},null,null,null,null,{"$f":"BI154","v":"2017/18"}]
["2017/18","Queenstown",{"$f":"A155&B155","v":"2017/18Queenstown"},3843,6428,1409,1167,2250,2362,720,null,{"$f":"+$A155","v":"2017/18"},"Residential",{"$f":"L155&M155","v":"2017/18Residential"},1,0,1,1,1,1,1,1,1,1,1,null,{"$f":"+$A155","v":"2017/18"},"Residential",{"$f":"AA155&AB155","v":"2017/18Residential"},"Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,{"$f":"+$A155","v":"2017/18"},{"$f":"$M155","v":"Residential"},{"$f":"AP155&AQ155","v":"2017/18Residential"},null,null,{"$f":"+$A155","v":"2017/18"},{"$f":"$M155","v":"Residential"},{"$f":"AU155&AV155","v":"2017/18Residential"},null,null,null,{"$f":"+$A155","v":"2017/18"},"Wakatipu",{"$f":"BA155&BB155","v":"2017/18Wakatipu"},270000,null,{"$f":"+$A155","v":"2017/18"},"Base GFA",{"$f":"BF155&BG155","v":"2017/18Base GFA"},160,null,{"$f":"BN154","v":"2017/18"},"Wakatipu",{"$f":"BK155&BL155","v":"2017/18Wakatipu"},150,335]
[{"$f":"+A155","v":"2017/18"},"Frankton Flats","2017/18Frankton Flats",3843,6428,4726,1167,2250,2362,720,null,{"$f":"+$A156","v":"2017/18"},"Residential Flat","2017/18Residential Flat",0.37,0.4,0.62,0.38,0.62,0.62,0.62,0.62,0.62,0.62,0.62,null,{"$f":"+$A156","v":"2017/18"},"Residential Flat","2017/18Residential Flat","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,{"$f":"+$A156","v":"2017/18"},{"$f":"$M156","v":"Residential Flat"},"2017/18Residential Flat",null,null,{"$f":"+$A156","v":"2017/18"},"Residential Flat","2017/18Residential Flat",null,null,null,{"$f":"+$A156","v":"2017/18"},"Wanaka",{"$f":"BA156&BB156","v":"2017/18Wanaka"},410000,null,null,null,null,null,null,{"$f":"BK155","v":"2017/18"},"Wanaka",{"$f":"BK156&BL156","v":"2017/18Wanaka"},150,235]
[{"$f":"+A156","v":"2017/18"},"Arrowtown","2017/18Arrowtown",4342,5664,958,1167,2250,2362,null,null,"2017/18","Multi Unit Residential","2017/18Multi Unit Residential",0.37,0.4,0.62,0.38,0.62,0.62,0.62,0.62,0.62,0.62,0.62,null,"2017/18","Multi Unit Residential","2017/18Multi Unit Residential","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2017/18","Multi Unit Residential","2017/18Multi Unit Residential",null,null,"2017/18","Multi Unit Residential","2017/18Multi Unit Residential"]
["2017/18","Glenorchy","2017/18Glenorchy",6658,null,674,1167,2250,2362,null,null,"2017/18","Accommodation","2017/18Accommodation",0.25,1.3,0.5,0.38,0.9,1.71,0.9,1.71,1.72,2.17,1.36,null,"2017/18","Accommodation","2017/18Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2017/18","Accommodation","2017/18Accommodation",0.55000000000000004,null,"2017/18","Accommodation","2017/18Accommodation",0.55000000000000004,2]
["2017/18","Lake Hayes","2017/18Lake Hayes",2652,7245,null,1167,2250,2362,null,null,"2017/18","Commercial","2017/18Commercial",0.16,1.17,0.2,0.38,0.04,0.06,0,0,2.15,2.56,2.99,null,"2017/18","Commercial","2017/18Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2017/18","Commercial","2017/18Commercial",0.75,null,"2017/18","Commercial","2017/18Commercial",0.75,1]
["2017/18","Shotover Country","2017/18Shotover Country",2652,2394,null,1167,2250,2362,null,null,"2017/18","Industrial","2017/18Industrial",0.16,1.17,0.2,0.38,0.04,0.06,0,0,1.04,1.19,0.88,null,"2017/18","Industrial","2017/18Industrial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2017/18","Industrial","2017/18Industrial",0.3,null,"2017/18","Industrial","2017/18Industrial",0.3,1]
["2017/18","Arthurs Point","2017/18Arthurs Point",3549,4550,null,1167,2250,2362,null,null,"2017/18","Country Dwelling","2017/18Country Dwelling",1,0,1,1,1,1,0.66,0.66,1.34,3.01,0,null,"2017/18","Country Dwelling","2017/18Country Dwelling","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"2017/18","Country Dwelling","2017/18Country Dwelling",null,null,"2017/18","Country Dwelling","2017/18Country Dwelling"]
["2017/18","Kingston","2017/18Kingston",null,null,null,1167,2250,2362,null,null,"2017/18","Other","2017/18Other",0,0,0,0,0,0,0,0,0,0,0,null,"2017/18","Other","2017/18Other","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2017/18","Other","2017/18Other",null,null,"2017/18","Other","2017/18Other"]
["2017/18","Wanaka","2017/18Wanaka",3016,6813,1863,1220,993,2071,null,null,"2017/18","CBD Accommodation","2017/18CBD Accommodation",0.25,1.3,0.5,0.38,0.9,1.71,0.9,1.71,1.72,2.17,0,null,"2017/18","CBD Accommodation","2017/18CBD Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2017/18","CBD Accommodation","2017/18CBD Accommodation",0.8,null,"2017/18","CBD Accommodation","2017/18CBD Accommodation",0.8,2]
["2017/18","Hawea","2017/18Hawea",5632,7428,476,1220,993,2071,null,null,"2017/18","CBD Commercial","2017/18CBD Commercial",0.16,1.17,0.2,0.38,0.04,0.06,0,0,2.15,2.56,0,null,"2017/18","CBD Commercial","2017/18CBD Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2017/18","CBD Commercial","2017/18CBD Commercial",0.8,null,"2017/18","CBD Commercial","2017/18CBD Commercial",0.8,2]
["2017/18","Albert Town","2017/18Albert Town",3016,6813,922,1220,993,2071,null,null,"2017/18","Mixed Use Accommodation","2017/18Mixed Use Accommodation",1,0,1,0.38,0.78,0.95,0.78,0.95,1.3,1.38,1,null,"2017/18","Mixed Use Accommodation","2017/18Mixed Use Accommodation","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2017/18","Mixed Use Accommodation","2017/18Mixed Use Accommodation",0.55000000000000004,null,"2017/18","Mixed Use Accommodation","2017/18Mixed Use Accommodation",0.55000000000000004,1]
["2017/18","Luggate","2017/18Luggate",2211,5604,null,1220,993,2071,null,null,"2017/18","Mixed Use Commercial","2017/18Mixed Use Commercial",1,0,1,0.38,0.78,0.95,0.59,0.71,0.97,0.99,1,null,"2017/18","Mixed Use Commercial","2017/18Mixed Use Commercial","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2017/18","Mixed Use Commercial","2017/18Mixed Use Commercial",0.55000000000000004,null,"2017/18","Mixed Use Commercial","2017/18Mixed Use Commercial",0.55000000000000004,1]
["2017/18","Other Wakatipu","2017/18Other Wakatipu",null,null,null,1167,2250,2362,null,null,"2017/18","Primary Industry","2017/18Primary Industry",1,0,1,1,1,1,0.66,0.66,1.69,1.83,0,null,"2017/18","Primary Industry","2017/18Primary Industry","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"2017/18","Primary Industry","2017/18Primary Industry",null,null,"2017/18","Primary Industry","2017/18Primary Industry"]
["2017/18","Other Wanaka","2017/18Other Wanaka",null,null,null,1220,993,2071,null,null,"2017/18","Restaurant/Bar","2017/18Restaurant/Bar",0.83,1.17,0.46,0.38,0.04,0.06,0,0,2.15,2.56,2.99,null,"2017/18","Restaurant/Bar","2017/18Restaurant/Bar","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2017/18","Restaurant/Bar","2017/18Restaurant/Bar",0.75,null,"2017/18","Restaurant/Bar","2017/18Restaurant/Bar",0.75,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*Community Facilities","*Community Facilities","*Reserve Improvements and Reserve Land","*Reserve Improvements and Reserve Land",null,null,null,null,null,null,null,null,null,null,null,"*Community Facilities","*Community Facilities","*Reserve Improvements and Reserve Land","*Reserve Improvements and Reserve Land"]
[null,null,null,{"$f":"A171","v":"2018/19"},null,null,null,null,null,null,null,"These are the Revised Policy Differentials",null,null,{"$f":"+$A171","v":"2018/19"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$A171","v":"2018/19"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$A171","v":"2018/19"},null,null,null,null,{"$f":"+$A171","v":"2018/19"},null,null,null,null,null,{"$f":"+$A171","v":"2018/19"},null,null,null,null,{"$f":"+$A171","v":"2018/19"},null,null,null,null,{"$f":"BI170","v":"2018/19"}]
["2018/19","Queenstown",{"$f":"A171&B171","v":"2018/19Queenstown"},3885,4693,1944,762,1327,5018,734,null,{"$f":"+$A171","v":"2018/19"},"Residential",{"$f":"L171&M171","v":"2018/19Residential"},1,0,1,1,1,1,1,1,1,1,1,null,{"$f":"+$A171","v":"2018/19"},"Residential",{"$f":"AA171&AB171","v":"2018/19Residential"},"Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,{"$f":"+$A171","v":"2018/19"},{"$f":"$M171","v":"Residential"},{"$f":"AP171&AQ171","v":"2018/19Residential"},null,null,{"$f":"+$A171","v":"2018/19"},{"$f":"$M171","v":"Residential"},{"$f":"AU171&AV171","v":"2018/19Residential"},null,null,null,{"$f":"+$A171","v":"2018/19"},"Wakatipu",{"$f":"BA171&BB171","v":"2018/19Wakatipu"},270000,null,{"$f":"+$A171","v":"2018/19"},"Base GFA",{"$f":"BF171&BG171","v":"2018/19Base GFA"},140,null,{"$f":"BN170","v":"2018/19"},"Wakatipu",{"$f":"BK171&BL171","v":"2018/19Wakatipu"},{"$f":"BQ171*1.15","v":310.5},{"$f":"BR171*1.15","v":707.25},null,{"$f":"270","v":270},615]
[{"$f":"+A171","v":"2018/19"},"Frankton Flats","2018/19Frankton Flats",3885,4693,3296,762,1327,5018,734,null,{"$f":"+$A172","v":"2018/19"},"Residential Flat","2018/19Residential Flat",0.71,0,0.71,0.38,0.71,0.71,0.71,0.71,0.71,0.71,0.71,null,{"$f":"+$A172","v":"2018/19"},"Residential Flat","2018/19Residential Flat","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,{"$f":"+$A172","v":"2018/19"},{"$f":"$M172","v":"Residential Flat"},{"$f":"AP172&AQ172","v":"2018/19Residential Flat"},null,null,{"$f":"+$A172","v":"2018/19"},"Residential Flat",{"$f":"AU172&AV172","v":"2018/19Residential Flat"},null,null,null,{"$f":"+$A172","v":"2018/19"},"Wanaka",{"$f":"BA172&BB172","v":"2018/19Wanaka"},410000,null,null,null,null,null,null,{"$f":"BK171","v":"2018/19"},"Wanaka",{"$f":"BK172&BL172","v":"2018/19Wanaka"},{"$f":"BQ172*1.15","v":293.25},{"$f":"BR172*1.15","v":540.5},null,255,470]
[{"$f":"+A172","v":"2018/19"},"Arrowtown","2018/19Arrowtown",4874,2928,417,762,1327,5018,0,null,"2018/19","Multi Unit Residential","2018/19Multi Unit Residential",0.71,0,0.71,0.38,0.71,0.71,0.71,0.71,0.71,0.71,0.71,null,"2018/19","Multi Unit Residential","2018/19Multi Unit Residential","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2018/19","Multi Unit Residential","2018/19Multi Unit Residential",null,null,"2018/19","Multi Unit Residential","2018/19Multi Unit Residential"]
["2018/19","Glenorchy","2018/19Glenorchy",14141,3677,290,762,1327,5018,0,null,"2018/19","Country Dwelling","2018/19Country Dwelling",1,0,1,1,1,1,0.66,0.66,1,1,1,null,"2018/19","Country Dwelling","2018/19Country Dwelling","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"2018/19","Country Dwelling","2018/19Country Dwelling",null,null,"2018/19","Country Dwelling","2018/19Country Dwelling"]
["2018/19","Lake Hayes","2018/19Lake Hayes",4023,6231,0,762,1327,5018,0,null,"2018/19","Retirement units","2018/19Retirement units",0.68,0,0.6,0.38,0.65,0.65,0.41,0.41,0.35,0.35,0.35,null,"2018/19","Retirement units","2018/19Retirement units","Unit","Unit","Unit","GFA","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"2018/19","Retirement units","2018/19Retirement units",null,null,"2018/19","Retirement units","2018/19Retirement units"]
["2018/19","Shotover Country","2018/19Shotover Country",4023,1426,0,762,1327,5018,0,null,"2018/19","Accommodation","2018/19Accommodation",0.9,0,0.49,0.38,0.89,1.71,0.89,1.71,1.88,2.25,1.36,null,"2018/19","Accommodation","2018/19Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2018/19","Accommodation","2018/19Accommodation",0.55000000000000004,null,"2018/19","Accommodation","2018/19Accommodation",{"$f":"VLOOKUP($AV176,$AV$155:$AY$168,3,FALSE)","v":0.55000000000000004},{"$f":"VLOOKUP($AV176,$AV$155:$AY$168,4,FALSE)","v":2}]
["2018/19","Arthurs Point","2018/19Arthurs Point",2813,2279,0,762,1327,5018,0,null,"2018/19","Commercial","2018/19Commercial",0.6,0,0.41,0.38,0.04,0.06,0,0,2.83,2.71,2.99,null,"2018/19","Commercial","2018/19Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2018/19","Commercial","2018/19Commercial",0.75,null,"2018/19","Commercial","2018/19Commercial",0.75,{"$f":"VLOOKUP($AV177,$AV$155:$AY$168,4,FALSE)","v":1}]
["2018/19","Kingston","2018/19Kingston",8423,22616,5824,762,1327,5018,0,null,"2018/19","Industrial","2018/19Industrial",0.6,0,0.41,0.38,0.04,0.06,0,0,0.94,1.1499999999999999,0.88,null,"2018/19","Industrial","2018/19Industrial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2018/19","Industrial","2018/19Industrial",0.3,null,"2018/19","Industrial","2018/19Industrial",0.3,1]
["2018/19","Quail Rise","2018/19Quail Rise",2836,3025,0,762,1327,5018,0,null,{"$f":"+$A180","v":"2018/19"},"Childcare Centre","2018/19Childcare Centre",0.63,0,0.77,0.38,0.04,0.06,0,0,4.29,4.29,4.29,null,{"$f":"+$A180","v":"2018/19"},"Childcare Centre","2018/19Childcare Centre","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2018/19","Childcare Centre","2018/19Childcare Centre",0.75,null,"2018/19","Childcare Centre","2018/19Childcare Centre",0.75,1]
["2018/19","Ladies Mile","2018/19Ladies Mile",5170,3466,2121,762,1327,5018,0,null,"2018/19","CBD Accommodation","2018/19CBD Accommodation",0.9,0,0.49,0.38,0.89,1.71,0.89,1.71,1.88,2.25,0,null,"2018/19","CBD Accommodation","2018/19CBD Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2018/19","CBD Accommodation","2018/19CBD Accommodation",0.8,null,"2018/19","CBD Accommodation","2018/19CBD Accommodation",0.8,2]
["2018/19","Wanaka","2018/19Wanaka",4788,5032,1866,1197,955,1964,0,null,"2018/19","CBD Commercial","2018/19CBD Commercial",0.6,0,0.41,0.38,0.04,0.06,0,0,2.83,2.71,0,null,"2018/19","CBD Commercial","2018/19CBD Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2018/19","CBD Commercial","2018/19CBD Commercial",0.8,null,"2018/19","CBD Commercial","2018/19CBD Commercial",0.8,2]
["2018/19","Hawea","2018/19Hawea",5150,7474,316,1197,955,1964,0,null,"2018/19","Mixed Use Accommodation","2018/19Mixed Use Accommodation",0.76,0,0.66,0.38,0.97,1.18,0.97,1.18,0.89,0.93,1.0900000000000001,null,"2018/19","Mixed Use Accommodation","2018/19Mixed Use Accommodation","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2018/19","Mixed Use Accommodation","2018/19Mixed Use Accommodation",0.55000000000000004,null,"2018/19","Mixed Use Accommodation","2018/19Mixed Use Accommodation",0.55000000000000004,1]
["2018/19","Albert Town","2018/19Albert Town",4788,5032,583,1197,955,1964,0,null,"2018/19","Mixed Use Commercial","2018/19Mixed Use Commercial",1,0,1,0.38,0.76,0.76,1,1,1.32,1.46,1.5,null,"2018/19","Mixed Use Commercial","2018/19Mixed Use Commercial","Unit","Unit","Unit","GFA","GFA","GFA","Unit","Unit","GFA","GFA","GFA",null,"2018/19","Mixed Use Commercial","2018/19Mixed Use Commercial",0.55000000000000004,null,"2018/19","Mixed Use Commercial","2018/19Mixed Use Commercial",0.55000000000000004,1]
["2018/19","Luggate","2018/19Luggate",4845,5032,1120,1197,955,1964,0,null,"2018/19","Primary Industry","2018/19Primary Industry",1,0,1,1,1,1,0.66,0.66,1,1,0,null,"2018/19","Primary Industry","2018/19Primary Industry","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"2018/19","Primary Industry","2018/19Primary Industry",null,null,"2018/19","Primary Industry","2018/19Primary Industry"]
["2018/19","Cardrona","2018/19Cardrona",2529,7465,0,1197,955,1964,0,null,"2018/19","Restaurant/Bar","2018/19Restaurant/Bar",1.42,0,1.34,0.38,0.04,0.06,0,0,2.83,2.71,2.99,null,"2018/19","Restaurant/Bar","2018/19Restaurant/Bar","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2018/19","Restaurant/Bar","2018/19Restaurant/Bar",0.75,null,"2018/19","Restaurant/Bar","2018/19Restaurant/Bar",0.75,1]
[{"$f":"+A184","v":"2018/19"},"Other Wakatipu","2018/19Other Wakatipu",0,0,0,762,1327,5018,0,null,"2018/19","Other",{"$f":"L186&M186","v":"2018/19Other"},0,0,0,0,0,0,0,0,0,0,0,null,"2018/19","Other","2018/19Other","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2018/19","Other","2018/19Other",null,null,"2018/19","Other","2018/19Other"]
["2018/19","Other Wanaka","2018/19Other Wanaka",0,0,0,1197,955,1964,0]

{"sheet":"Validation Lists","index":10,"n_rows":17,"n_cols":13,"rows_kept":17,"cut":false,"hidden":true,"merged":[]}
["No. of Land Uses",null,"Credit Land Uses",null,"Land Uses",null,"Development or Subdivision",null,"Required or Not Required",null,"GST Options",null,"Policy Year"]
[1,null,{"$f":"IF(Credits_PolicyYear_Input<>\"2018/19\",'Policy Inputs'!M155,'Policy Inputs'!M171)","v":"Residential"},null,{"$f":"IF(Policy_Year_Input<>\"2018/19\",'Policy Inputs'!M155,'Policy Inputs'!M171)","v":"Residential"},null,"Development",null,"Required",null,0,null,"2008/09"]
[2,null,{"$f":"IF(Credits_PolicyYear_Input<>\"2018/19\",'Policy Inputs'!M156,'Policy Inputs'!M172)","v":"Residential Flat"},null,{"$f":"IF(Policy_Year_Input<>\"2018/19\",'Policy Inputs'!M156,'Policy Inputs'!M172)","v":"Residential Flat"},null,"Subdivision",null,"Not Required",null,0.15,null,"2009/10"]
[3,null,{"$f":"IF(Credits_PolicyYear_Input<>\"2018/19\",'Policy Inputs'!M157,'Policy Inputs'!M173)","v":"Multi Unit Residential"},null,{"$f":"IF(Policy_Year_Input<>\"2018/19\",'Policy Inputs'!M157,'Policy Inputs'!M173)","v":"Multi Unit Residential"},null,null,null,null,null,0.125,null,"2010/11"]
[4,null,{"$f":"IF(Credits_PolicyYear_Input<>\"2018/19\",'Policy Inputs'!M158,'Policy Inputs'!M174)","v":"Accommodation"},null,{"$f":"IF(Policy_Year_Input<>\"2018/19\",'Policy Inputs'!M158,'Policy Inputs'!M174)","v":"Country Dwelling"},null,null,null,null,null,null,null,"2011/12"]
[null,null,{"$f":"IF(Credits_PolicyYear_Input<>\"2018/19\",'Policy Inputs'!M159,'Policy Inputs'!M175)","v":"Commercial"},null,{"$f":"IF(Policy_Year_Input<>\"2018/19\",'Policy Inputs'!M159,'Policy Inputs'!M175)","v":"Retirement units"},null,null,null,null,null,null,null,"2012/13"]
[null,null,{"$f":"IF(Credits_PolicyYear_Input<>\"2018/19\",'Policy Inputs'!M160,'Policy Inputs'!M176)","v":"Industrial"},null,{"$f":"IF(Policy_Year_Input<>\"2018/19\",'Policy Inputs'!M160,'Policy Inputs'!M176)","v":"Accommodation"},null,null,null,null,null,null,null,"2013/14"]
[null,null,{"$f":"IF(Credits_PolicyYear_Input<>\"2018/19\",'Policy Inputs'!M161,'Policy Inputs'!M177)","v":"Country Dwelling"},null,{"$f":"IF(Policy_Year_Input<>\"2018/19\",'Policy Inputs'!M161,'Policy Inputs'!M177)","v":"Commercial"},null,null,null,null,null,null,null,"2014/15"]
[null,null,{"$f":"IF(Credits_PolicyYear_Input<>\"2018/19\",'Policy Inputs'!M162,'Policy Inputs'!M178)","v":"Other"},null,{"$f":"IF(Policy_Year_Input<>\"2018/19\",'Policy Inputs'!M162,'Policy Inputs'!M178)","v":"Industrial"},null,null,null,null,null,null,null,"2015/16"]
[null,null,{"$f":"IF(Credits_PolicyYear_Input<>\"2018/19\",'Policy Inputs'!M163,'Policy Inputs'!M179)","v":"CBD Accommodation"},null,{"$f":"IF(Policy_Year_Input<>\"2018/19\",'Policy Inputs'!M163,'Policy Inputs'!M179)","v":"Childcare Centre"},null,null,null,null,null,null,null,"2016/17"]
[null,null,{"$f":"IF(Credits_PolicyYear_Input<>\"2018/19\",'Policy Inputs'!M164,'Policy Inputs'!M180)","v":"CBD Commercial"},null,{"$f":"IF(Policy_Year_Input<>\"2018/19\",'Policy Inputs'!M164,'Policy Inputs'!M180)","v":"CBD Accommodation"},null,null,null,null,null,null,null,"2017/18"]
[null,null,{"$f":"IF(Credits_PolicyYear_Input<>\"2018/19\",'Policy Inputs'!M165,'Policy Inputs'!M181)","v":"Mixed Use Accommodation"},null,{"$f":"IF(Policy_Year_Input<>\"2018/19\",'Policy Inputs'!M165,'Policy Inputs'!M181)","v":"CBD Commercial"},null,null,null,null,null,null,null,"2018/19"]
[null,null,{"$f":"IF(Credits_PolicyYear_Input<>\"2018/19\",'Policy Inputs'!M166,'Policy Inputs'!M182)","v":"Mixed Use Commercial"},null,{"$f":"IF(Policy_Year_Input<>\"2018/19\",'Policy Inputs'!M166,'Policy Inputs'!M182)","v":"Mixed Use Accommodation"}]
[null,null,{"$f":"IF(Credits_PolicyYear_Input<>\"2018/19\",'Policy Inputs'!M167,'Policy Inputs'!M183)","v":"Primary Industry"},null,{"$f":"IF(Policy_Year_Input<>\"2018/19\",'Policy Inputs'!M167,'Policy Inputs'!M183)","v":"Mixed Use Commercial"}]
[null,null,{"$f":"IF(Credits_PolicyYear_Input<>\"2018/19\",'Policy Inputs'!M168,'Policy Inputs'!M184)","v":"Restaurant/Bar"},null,{"$f":"IF(Policy_Year_Input<>\"2018/19\",'Policy Inputs'!M168,'Policy Inputs'!M184)","v":"Primary Industry"}]
[null,null,{"$f":"IF(Credits_PolicyYear_Input<>\"2018/19\",\"\",'Policy Inputs'!M185)","v":""},null,{"$f":"IF(Policy_Year_Input<>\"2018/19\",\"\",'Policy Inputs'!M185)","v":"Restaurant/Bar"}]
[null,null,{"$f":"IF(Credits_PolicyYear_Input<>\"2018/19\",\"\",'Policy Inputs'!M186)","v":""},null,{"$f":"IF(Policy_Year_Input<>\"2018/19\",\"\",'Policy Inputs'!M186)","v":"Other"}]

{"sheet":"Version History","index":11,"n_rows":11,"n_cols":3,"rows_kept":11,"cut":false,"hidden":true,"merged":[]}
["Version History"]
[]
["Version","Address","Change from previous"]
["16 v Final","https://rationaleltd.sharepoint.com/AppPages/documents.aspx#/Shared Documents1/Clients/QLDC/Jobs/J000564 - DCN Assistance - 201617/DC Assessment Tool - 16 vFinal.xlsm"]
["16 v Final_Updated","https://rationaleltd.sharepoint.com/AppPages/documents.aspx#/Shared Documents1/Clients/QLDC/Jobs/J000564 - DCN Assistance - 201617/DC Assessment Tool - 16 vFinal_Updated.xlsm"]
["16 v Final_Updated v1.0","https://rationaleltd.sharepoint.com/AppPages/documents.aspx#/Shared Documents1/Clients/QLDC/Jobs/J000564 - DCN Assistance - 201617/DC Assessment Tool - 16 vFinal_Updated v1.0.xlsm"," Country dwelling NCF corrected and now includes 0.4DE.\n Calculation of residual credits now rolled into one overall post and pre development demand (DE).\n Corrected the rounding to 2 decimal places."]
["16 v Final_Updated v2.0","https://rationaleltd.sharepoint.com/AppPages/documents.aspx#/Shared Documents1/Clients/QLDC/Jobs/J000564 - DCN Assistance - 201617/DC Assessment Tool - 16 vFinal_Updated v2.0.xlsm"," Correction of multi land use reserve land assessments.\n Added a manual water supply credit."]
["16 v Final_Updated v3.0","https://rationaleltd.sharepoint.com/AppPages/documents.aspx#/Shared Documents1/Clients/QLDC/Jobs/J000564 - DCN Assistance - 201617/DC Assessment Tool - 16 vFinal_Updated v3.0.xlsm"," Correction of the rounding of the figures published in the DC Policy and the figures imported into the calculation tool – in some cases this lead to a difference of $1/DE. "]
["16 v Final_Updated v4.0","https://rationaleltd.sharepoint.com/AppPages/documents.aspx#/Shared Documents1/Clients/QLDC/Jobs/J000564 - DCN Assistance - 201617/DC Assessment Tool - 16 vFinal_Updated v4.0.xlsm"," Align historic credits/pre-development calculations to the policy in place at the time the initial assessment was done. "]
["16 v Final_Updated v5.0","https://rationaleltd.sharepoint.com/AppPages/documents.aspx#/Shared Documents1/Clients/QLDC/Jobs/J000564 - DCN Assistance - 201617/DC Assessment Tool - 16 vFinal_Updated v5.0.xlsm","Land value per m2 rates used to calculate reserve land contribution are assumed to be GST inclusive."]
["17 v Final","https://rationaleltd.sharepoint.com/AppPages/documents.aspx#/Shared Documents1/Clients/QLDC/Jobs/J000712 - DCN Assistance - 201718/DC Assessment Tool - 17 vFinal.xlsm","Add new policy year.\nAdd EAR contribution."]