{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["Multiple PY-LU","GFA Estimator","Working sheet","Input","Summary","Populate DCN","Headworks","Reserves","Roading","EAR","Calculation Links","Policy Inputs","Validation Lists","EAR_Map"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":235,"comments":1,"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":"Multiple PY-LU","index":0,"n_rows":120,"n_cols":32,"rows_kept":120,"cut":false,"hidden":true,"merged":[]}
["Multiple Policy Year and Land Use Comparison Tool"]
[]
["Location"]
["Ward",{"$f":"IF($B$3=\"\",\"\",VLOOKUP(B3,Ward,10,0))","v":""}]
[]
["Number of units"]
["GFA"]
["ISA"]
["GST"]
[]
["Number of 1 bedroom units",null,"Only required for Multi-Unit Residential & Residential Flat land uses from 2024/25 onwards"]
["Number of 2 bedroom units",null,"Only required for Multi-Unit Residential & Residential Flat land uses from 2024/25 onwards"]
["Number of 3+ bedroom units",null,"Only required for Multi-Unit Residential & Residential Flat land uses from 2024/25 onwards"]
[]
["Reserve Land Contributing Area"]
["Subdivision or Development"]
["Urban or Township"]
["Greenfields or Brownfields"]
["Reserve Land Contribution (m2)",{"$f":"VLOOKUP(C31,ResLand_Areas,1+IFERROR(MATCH(B16,'Policy Inputs'!$CD$4:$CF$4,0),3),FALSE)","v":{"$error":"#N/A"}}]
["Reserve Land Value",{"$f":"IF(VALUE(LEFT(C31,4))>=2021,VLOOKUP(B15,'Policy Inputs'!$BY$234:$CB$239,4,FALSE),INDEX('Policy Inputs'!$BU:$BV,MATCH(1,('Policy Inputs'!$BR:$BR=$C$31)*('Policy Inputs'!BS:BS=$B$4),0),MATCH($B$17,'Policy Inputs'!$BU$4:$BV$4,0)))/(1+VLOOKUP($C$31,$C$91:$D$106,2,FALSE))","v":{"$error":"#VALUE!"}}]
["Reserve Land Payable?",{"$f":"IF(B18=\"Brownfields\",VLOOKUP(C31,$F$91:$G$106,2,0),1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand Calculation - Part A",null,null,null,null,"Demand Calculation - Part B",null,null,null,null,null,null,"MUR & RF units"]
["Assessment 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,"Differential"]
["Activity","Required?","Policy Year - Demand","Land Use","Policy Year - $/DE","Demand Post Development (DE)","Credits for Existing Demand  (DE)","Additional Demand (DE)","Development Contribution per DE ($)","Development Contribution (Excl GST)","GST","Development Contribution (Incl GST)",null,null,null,"Differential","Differential Type","Quantity","Demand",null,"Differential","Differential Type","Quantity","Demand",{"$f":"F25","v":"Demand Post Development (DE)"},null,null,"(1 b/r)","(2 b/r)","(3+ b/r)","Demand (units)","Demand (GFA/ISA)"]
["Water Supply Contribution:",null,null,null,null,{"$f":"Y26","v":{"$error":"#VALUE!"}},null,{"$f":"ROUND(MAX(F26-G26,0),2)","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Policy Inputs'!$D:$K,MATCH(1,('Policy Inputs'!$A:$A=$E26)*('Policy Inputs'!$B:$B=$B$3),0),MATCH($Z26,'Policy Inputs'!$D$4:$K$4,0))","v":"Standard Contributions"},{"$f":"IF(B26=\"Not Required\",0,ROUND(H26*I26,2))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(J26*$B$9,2)","v":{"$error":"#VALUE!"}},{"$f":"J26+K26","v":{"$error":"#VALUE!"}},null,null,"Water SupplyDwelling Equivalents per 100m² GFA",{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D26)*('Policy Inputs'!$M:$M=$C26),0),MATCH($O26,'Policy Inputs'!$P$4:$AC$4,0))","v":"Land Use Differentials"},{"$f":"INDEX('Policy Inputs'!$AH:$AU,MATCH(1,('Policy Inputs'!$AF:$AF=$D26)*('Policy Inputs'!$AE:$AE=$C26),0),MATCH($O26,'Policy Inputs'!$AH$4:$AU$4,0))","v":"Land Use Differential Type"},{"$f":"IF(Q26=\"Unit\",$B$6,IF(Q26=\"GFA\",$B$7/100,0))","v":0},{"$f":"IF(Q26=\"Both (max)\",MAX(AE26,AF26),P26*R26)","v":{"$error":"#VALUE!"}},"Water SupplyPlus Network Factor Dwelling Equivalents",{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D26)*('Policy Inputs'!$M:$M=$C26),0),MATCH($T26,'Policy Inputs'!$P$4:$AC$4,0))","v":0},{"$f":"INDEX('Policy Inputs'!$AH:$AU,MATCH(1,('Policy Inputs'!$AF:$AF=$D26)*('Policy Inputs'!$AE:$AE=$C26),0),MATCH($T26,'Policy Inputs'!$AH$4:$AU$4,0))","v":0},1,{"$f":"U26*W26","v":0},{"$f":"S26+X26","v":{"$error":"#VALUE!"}},"Water Supply",null,{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D26&\" \"&AB$25)*('Policy Inputs'!$M:$M=$C26),0),MATCH($O26,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D26&\" \"&AC$25)*('Policy Inputs'!$M:$M=$C26),0),MATCH($O26,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D26&\" \"&AD$25)*('Policy Inputs'!$M:$M=$C26),0),MATCH($O26,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(TRANSPOSE($B$11:$B$13),AB26:AD26)","v":{"$error":"#N/A"}},{"$f":"$B$7/100*P26","v":{"$error":"#VALUE!"}}]
["Wastewater Contribution:",null,null,null,null,{"$f":"Y27","v":0},null,{"$f":"ROUND(MAX(F27-G27,0),2)","v":0},{"$f":"INDEX('Policy Inputs'!$D:$K,MATCH(1,('Policy Inputs'!$A:$A=$E27)*('Policy Inputs'!$B:$B=$B$3),0),MATCH($Z27,'Policy Inputs'!$D$4:$K$4,0))","v":0},{"$f":"IF(B27=\"Not Required\",0,ROUND(H27*I27,2))","v":0},{"$f":"ROUND(J27*$B$9,2)","v":0},{"$f":"J27+K27","v":0},null,null,"WastewaterDwelling Equivalents per 100m² GFA",{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D27)*('Policy Inputs'!$M:$M=$C27),0),MATCH($O27,'Policy Inputs'!$P$4:$AC$4,0))","v":0},{"$f":"INDEX('Policy Inputs'!$AH:$AU,MATCH(1,('Policy Inputs'!$AF:$AF=$D27)*('Policy Inputs'!$AE:$AE=$C27),0),MATCH($O27,'Policy Inputs'!$AH$4:$AU$4,0))","v":0},{"$f":"IF(Q27=\"Unit\",$B$6,IF(Q27=\"GFA\",$B$7/100,0))","v":0},{"$f":"IF(Q27=\"Both (max)\",MAX(AE27,AF27),P27*R27)","v":0},null,null,null,null,null,{"$f":"S27","v":0},"Wastewater",null,{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D27&\" \"&AB$25)*('Policy Inputs'!$M:$M=$C27),0),MATCH($O27,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D27&\" \"&AC$25)*('Policy Inputs'!$M:$M=$C27),0),MATCH($O27,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D27&\" \"&AD$25)*('Policy Inputs'!$M:$M=$C27),0),MATCH($O27,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(TRANSPOSE($B$11:$B$13),AB27:AD27)","v":{"$error":"#N/A"}},0]
["Stormwater Contribution:",null,null,null,null,0,null,0,{"$f":"INDEX('Policy Inputs'!$D:$K,MATCH(1,('Policy Inputs'!$A:$A=$E28)*('Policy Inputs'!$B:$B=$B$3),0),MATCH($Z28,'Policy Inputs'!$D$4:$K$4,0))","v":0},0,0,0,null,null,"StormwaterDwelling Equivalents per 100m² Impervious Surface Area",{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D28)*('Policy Inputs'!$M:$M=$C28),0),MATCH($O28,'Policy Inputs'!$P$4:$AC$4,0))","v":0},{"$f":"INDEX('Policy Inputs'!$AH:$AU,MATCH(1,('Policy Inputs'!$AF:$AF=$D28)*('Policy Inputs'!$AE:$AE=$C28),0),MATCH($O28,'Policy Inputs'!$AH$4:$AU$4,0))","v":0},{"$f":"IF(Q28=\"Unit\",$B$6,IF(Q28=\"GFA\",$B$8/100,0))","v":0},0,null,null,null,null,null,{"$f":"S28","v":0},"Stormwater",null,{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D28&\" \"&AB$25)*('Policy Inputs'!$M:$M=$C28),0),MATCH($O28,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D28&\" \"&AC$25)*('Policy Inputs'!$M:$M=$C28),0),MATCH($O28,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D28&\" \"&AD$25)*('Policy Inputs'!$M:$M=$C28),0),MATCH($O28,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(TRANSPOSE($B$11:$B$13),AB28:AD28)","v":{"$error":"#N/A"}},0]
["Reserve Improvements Contribution:",null,null,null,null,"ERROR",null,{"$error":"#VALUE!"},{"$f":"INDEX('Policy Inputs'!$D:$K,MATCH(1,('Policy Inputs'!$A:$A=$E29)*('Policy Inputs'!$B:$B=$B$3),0),MATCH($Z29,'Policy Inputs'!$D$4:$K$4,0))","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,"Reserve ImprovementsDwelling Equivalents per 100m² GFA for Wakatipu",{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D29)*('Policy Inputs'!$M:$M=$C29),0),MATCH($O29,'Policy Inputs'!$P$4:$AC$4,0))","v":0},{"$f":"INDEX('Policy Inputs'!$AH:$AU,MATCH(1,('Policy Inputs'!$AF:$AF=$D29)*('Policy Inputs'!$AE:$AE=$C29),0),MATCH($O29,'Policy Inputs'!$AH$4:$AU$4,0))","v":0},{"$f":"IF(Q29=\"Unit\",$B$6,IF(Q29=\"GFA\",$B$7/100,0))","v":0},0,"Reserve ImprovementsDwelling Equivalents per 100m² GFA for Wanaka",{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D29)*('Policy Inputs'!$M:$M=$C29),0),MATCH($T29,'Policy Inputs'!$P$4:$AC$4,0))","v":0},{"$f":"INDEX('Policy Inputs'!$AH:$AU,MATCH(1,('Policy Inputs'!$AF:$AF=$D29)*('Policy Inputs'!$AE:$AE=$C29),0),MATCH($T29,'Policy Inputs'!$AH$4:$AU$4,0))","v":0},{"$f":"IF(V29=\"Unit\",$B$6,IF(V29=\"GFA\",$B$7/100,0))","v":0},{"$f":"U29*W29","v":0},{"$f":"IF($B$4=\"Wakatipu\",S29,IF($B$4=\"Wanaka\",X29,\"ERROR\"))","v":"ERROR"},"Reserve Improvements",null,{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D29&\" \"&AB$25)*('Policy Inputs'!$M:$M=$C29),0),MATCH($O29,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D29&\" \"&AC$25)*('Policy Inputs'!$M:$M=$C29),0),MATCH($O29,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D29&\" \"&AD$25)*('Policy Inputs'!$M:$M=$C29),0),MATCH($O29,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(TRANSPOSE($B$11:$B$13),AB29:AD29)","v":{"$error":"#N/A"}},0]
["Community Infrastructure Contribution:",null,null,null,null,"ERROR",null,{"$error":"#VALUE!"},{"$f":"INDEX('Policy Inputs'!$D:$K,MATCH(1,('Policy Inputs'!$A:$A=$E30)*('Policy Inputs'!$B:$B=$B$3),0),MATCH($Z30,'Policy Inputs'!$D$4:$K$4,0))","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,"Community FacilitiesDwelling Equivalents per 100m² GFA for Wakatipu",{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D30)*('Policy Inputs'!$M:$M=$C30),0),MATCH($O30,'Policy Inputs'!$P$4:$AC$4,0))","v":0},{"$f":"INDEX('Policy Inputs'!$AH:$AU,MATCH(1,('Policy Inputs'!$AF:$AF=$D30)*('Policy Inputs'!$AE:$AE=$C30),0),MATCH($O30,'Policy Inputs'!$AH$4:$AU$4,0))","v":0},0,0,"Community FacilitiesDwelling Equivalents per 100m² GFA for Wanaka",{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D30)*('Policy Inputs'!$M:$M=$C30),0),MATCH($T30,'Policy Inputs'!$P$4:$AC$4,0))","v":0},{"$f":"INDEX('Policy Inputs'!$AH:$AU,MATCH(1,('Policy Inputs'!$AF:$AF=$D30)*('Policy Inputs'!$AE:$AE=$C30),0),MATCH($T30,'Policy Inputs'!$AH$4:$AU$4,0))","v":0},{"$f":"IF(V30=\"Unit\",$B$6,IF(V30=\"GFA\",$B$7/100,0))","v":0},{"$f":"U30*W30","v":0},{"$f":"IF($B$4=\"Wakatipu\",S30,IF($B$4=\"Wanaka\",X30,\"ERROR\"))","v":"ERROR"},"Community Facilities",null,{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D30&\" \"&AB$25)*('Policy Inputs'!$M:$M=$C30),0),MATCH($O30,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D30&\" \"&AC$25)*('Policy Inputs'!$M:$M=$C30),0),MATCH($O30,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D30&\" \"&AD$25)*('Policy Inputs'!$M:$M=$C30),0),MATCH($O30,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(TRANSPOSE($B$11:$B$13),AB30:AD30)","v":{"$error":"#N/A"}},0]
["Reserve Land Contribution:",null,null,null,null,{"$f":"Y31","v":"ERROR"},null,{"$error":"#VALUE!"},{"$f":"B19*B20*B21","v":{"$error":"#N/A"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,"Reserve LandDwelling Equivalents per 100m² GFA for Wakatipu",{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D31)*('Policy Inputs'!$M:$M=$C31),0),MATCH($O31,'Policy Inputs'!$P$4:$AC$4,0))","v":0},{"$f":"INDEX('Policy Inputs'!$AH:$AU,MATCH(1,('Policy Inputs'!$AF:$AF=$D31)*('Policy Inputs'!$AE:$AE=$C31),0),MATCH($O31,'Policy Inputs'!$AH$4:$AU$4,0))","v":0},0,0,"Reserve LandDwelling Equivalents per 100m² GFA for Wanaka",{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D31)*('Policy Inputs'!$M:$M=$C31),0),MATCH($T31,'Policy Inputs'!$P$4:$AC$4,0))","v":0},{"$f":"INDEX('Policy Inputs'!$AH:$AU,MATCH(1,('Policy Inputs'!$AF:$AF=$D31)*('Policy Inputs'!$AE:$AE=$C31),0),MATCH($T31,'Policy Inputs'!$AH$4:$AU$4,0))","v":0},{"$f":"IF(V31=\"Unit\",$B$6,IF(V31=\"GFA\",$B$7/100,0))","v":0},{"$f":"U31*W31","v":0},{"$f":"IF($B$4=\"Wakatipu\",S31,IF($B$4=\"Wanaka\",X31,\"ERROR\"))","v":"ERROR"},null,null,{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D31&\" \"&AB$25)*('Policy Inputs'!$M:$M=$C31),0),MATCH($O31,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D31&\" \"&AC$25)*('Policy Inputs'!$M:$M=$C31),0),MATCH($O31,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D31&\" \"&AD$25)*('Policy Inputs'!$M:$M=$C31),0),MATCH($O31,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(TRANSPOSE($B$11:$B$13),AB31:AD31)","v":{"$error":"#N/A"}},0]
["Premier Sportsfield Reserve Land:",null,null,null,null,0,null,0,{"$f":"INDEX('Policy Inputs'!$D:$K,MATCH(1,('Policy Inputs'!$A:$A=$E32)*('Policy Inputs'!$B:$B=$B$3),0),MATCH($Z32,'Policy Inputs'!$D$4:$K$4,0))","v":0},0,0,0,null,null,"Reserve Land - premier sportsfieldDwelling Equivalents per 100m² GFA",{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D32)*('Policy Inputs'!$M:$M=$C32),0),MATCH($O32,'Policy Inputs'!$P$4:$AC$4,0))","v":0},{"$f":"INDEX('Policy Inputs'!$AH:$AU,MATCH(1,('Policy Inputs'!$AF:$AF=$D32)*('Policy Inputs'!$AE:$AE=$C32),0),MATCH($O32,'Policy Inputs'!$AH$4:$AU$4,0))","v":0},0,0,null,null,null,null,null,{"$f":"S32","v":0},"Premier Sportsfields - Reserve Land",null,{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D32&\" \"&AB$25)*('Policy Inputs'!$M:$M=$C32),0),MATCH($O32,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D32&\" \"&AC$25)*('Policy Inputs'!$M:$M=$C32),0),MATCH($O32,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D32&\" \"&AD$25)*('Policy Inputs'!$M:$M=$C32),0),MATCH($O32,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(TRANSPOSE($B$11:$B$13),AB32:AD32)","v":{"$error":"#N/A"}},0]
["Roading Contribution:",null,null,null,null,"ERROR",null,{"$error":"#VALUE!"},{"$f":"INDEX('Policy Inputs'!$D:$K,MATCH(1,('Policy Inputs'!$A:$A=$E33)*('Policy Inputs'!$B:$B=$B$3),0),MATCH($Z33,'Policy Inputs'!$D$4:$K$4,0))","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,"RoadingDwelling Equivalents per 100m² GFA for Wakatipu",{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D33)*('Policy Inputs'!$M:$M=$C33),0),MATCH($O33,'Policy Inputs'!$P$4:$AC$4,0))","v":0},{"$f":"INDEX('Policy Inputs'!$AH:$AU,MATCH(1,('Policy Inputs'!$AF:$AF=$D33)*('Policy Inputs'!$AE:$AE=$C33),0),MATCH($O33,'Policy Inputs'!$AH$4:$AU$4,0))","v":0},0,0,"RoadingDwelling Equivalents per 100m² GFA for Wanaka",{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D33)*('Policy Inputs'!$M:$M=$C33),0),MATCH($T33,'Policy Inputs'!$P$4:$AC$4,0))","v":0},{"$f":"INDEX('Policy Inputs'!$AH:$AU,MATCH(1,('Policy Inputs'!$AF:$AF=$D33)*('Policy Inputs'!$AE:$AE=$C33),0),MATCH($T33,'Policy Inputs'!$AH$4:$AU$4,0))","v":0},{"$f":"IF(V33=\"Unit\",$B$6,IF(V33=\"GFA\",$B$7/100,0))","v":0},{"$f":"U33*W33","v":0},{"$f":"IF($B$4=\"Wakatipu\",S33,IF($B$4=\"Wanaka\",X33,\"ERROR\"))","v":"ERROR"},"Transportation",null,{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D33&\" \"&AB$25)*('Policy Inputs'!$M:$M=$C33),0),MATCH($O33,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D33&\" \"&AC$25)*('Policy Inputs'!$M:$M=$C33),0),MATCH($O33,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D33&\" \"&AD$25)*('Policy Inputs'!$M:$M=$C33),0),MATCH($O33,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(TRANSPOSE($B$11:$B$13),AB33:AD33)","v":{"$error":"#N/A"}},0]
["Roading - EAR Contribution:",null,null,null,null,0,null,0,{"$f":"INDEX('Policy Inputs'!$D:$K,MATCH(1,('Policy Inputs'!$A:$A=$E34)*('Policy Inputs'!$B:$B=$B$3),0),MATCH($Z34,'Policy Inputs'!$D$4:$K$4,0))","v":0},0,0,0,null,null,"Roading - EARDwelling Equivalents per 100m² GFA for Wakatipu",{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D34)*('Policy Inputs'!$M:$M=$C34),0),MATCH($O34,'Policy Inputs'!$P$4:$AC$4,0))","v":0},{"$f":"INDEX('Policy Inputs'!$AH:$AU,MATCH(1,('Policy Inputs'!$AF:$AF=$D34)*('Policy Inputs'!$AE:$AE=$C34),0),MATCH($O34,'Policy Inputs'!$AH$4:$AU$4,0))","v":0},0,0,null,null,null,null,null,{"$f":"S34","v":0},"Transportation - EAR",null,{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D34&\" \"&AB$25)*('Policy Inputs'!$M:$M=$C34),0),MATCH($O34,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D34&\" \"&AC$25)*('Policy Inputs'!$M:$M=$C34),0),MATCH($O34,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D34&\" \"&AD$25)*('Policy Inputs'!$M:$M=$C34),0),MATCH($O34,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(TRANSPOSE($B$11:$B$13),AB34:AD34)","v":{"$error":"#N/A"}},0]
["Total Contribution:",null,null,null,null,null,null,null,null,{"$f":"SUM(J26:J34)","v":{"$error":"#VALUE!"}},{"$f":"SUM(K26:K34)","v":{"$error":"#VALUE!"}},{"$f":"SUM(L26:L34)","v":{"$error":"#VALUE!"}}]
[]
["Assessment 2"]
[]
["Policy Year"]
["Land Use"]
["Reserve Land Contribution (m2)",{"$f":"VLOOKUP(C51,ResLand_Areas,1+IFERROR(MATCH($B$16,'Policy Inputs'!$CD$4:$CF$4,0),3),FALSE)","v":{"$error":"#N/A"}}]
["Reserve Land Value",{"$f":"IF(VALUE(LEFT(C51,4))>=2021,VLOOKUP($B$15,'Policy Inputs'!$BY$234:$CB$239,4,FALSE),INDEX('Policy Inputs'!$BU:$BV,MATCH(1,('Policy Inputs'!$BR:$BR=$C$51)*('Policy Inputs'!BS:BS=$B$4),0),MATCH($B$17,'Policy Inputs'!$BU$4:$BV$4,0)))/(1+VLOOKUP(C51,$C$91:$D$106,2,FALSE))","v":{"$error":"#N/A"}}]
["Reserve Land Payable?",{"$f":"IF($B$18=\"Brownfields\",VLOOKUP(C51,$F$91:$G$106,2,0),1)","v":1}]
[]
["Activity","Required?","Policy Year - Demand","Land Use","Policy Year - $/DE","Demand Post Development (DE)","Credits for Existing Demand  (DE)","Additional Demand (DE)","Development Contribution per DE ($)","Development Contribution (Excl GST)","GST","Development Contribution (Incl GST)","Variance - DC excl GST",null,null,"Differential","Differential Type","Quantity","Demand",null,"Differential","Differential Type","Quantity","Demand",{"$f":"F45","v":"Demand Post Development (DE)"},null,null,"(1 b/r)","(2 b/r)","(3+ b/r)","Demand (units)","Demand (GFA/ISA)"]
["Water Supply Contribution:",{"$f":"B26","v":0},{"$f":"$B$39","v":0},{"$f":"$B$40","v":0},{"$f":"$B$39","v":0},{"$f":"Y46","v":{"$error":"#VALUE!"}},{"$f":"G26","v":0},{"$f":"ROUND(MAX(F46-G46,0),2)","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Policy Inputs'!$D:$K,MATCH(1,('Policy Inputs'!$A:$A=$E46)*('Policy Inputs'!$B:$B=$B$3),0),MATCH($Z46,'Policy Inputs'!$D$4:$K$4,0))","v":"Standard Contributions"},{"$f":"IF(B46=\"Not Required\",0,ROUND(H46*I46,2))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(J46*$B$9,2)","v":{"$error":"#VALUE!"}},{"$f":"J46+K46","v":{"$error":"#VALUE!"}},{"$f":"J46-J26","v":{"$error":"#VALUE!"}},null,"Water SupplyDwelling Equivalents per 100m² GFA",{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D46)*('Policy Inputs'!$M:$M=$C46),0),MATCH($O46,'Policy Inputs'!$P$4:$AC$4,0))","v":"Land Use Differentials"},{"$f":"INDEX('Policy Inputs'!$AH:$AU,MATCH(1,('Policy Inputs'!$AF:$AF=$D46)*('Policy Inputs'!$AE:$AE=$C46),0),MATCH($O46,'Policy Inputs'!$AH$4:$AU$4,0))","v":"Land Use Differential Type"},{"$f":"IF(Q46=\"Unit\",$B$6,IF(Q46=\"GFA\",$B$7/100,0))","v":0},{"$f":"IF(Q46=\"Both (max)\",MAX(AE46,AF46),P46*R46)","v":{"$error":"#VALUE!"}},"Water SupplyPlus Network Factor Dwelling Equivalents",{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D46)*('Policy Inputs'!$M:$M=$C46),0),MATCH($T46,'Policy Inputs'!$P$4:$AC$4,0))","v":0},{"$f":"INDEX('Policy Inputs'!$AH:$AU,MATCH(1,('Policy Inputs'!$AF:$AF=$D46)*('Policy Inputs'!$AE:$AE=$C46),0),MATCH($T46,'Policy Inputs'!$AH$4:$AU$4,0))","v":0},1,{"$f":"U46*W46","v":0},{"$f":"S46+X46","v":{"$error":"#VALUE!"}},"Water Supply",null,{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D46&\" \"&AB$25)*('Policy Inputs'!$M:$M=$C46),0),MATCH($O46,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D46&\" \"&AC$25)*('Policy Inputs'!$M:$M=$C46),0),MATCH($O46,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D46&\" \"&AD$25)*('Policy Inputs'!$M:$M=$C46),0),MATCH($O46,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(TRANSPOSE($B$11:$B$13),AB46:AD46)","v":{"$error":"#N/A"}},{"$f":"$B$7/100*P46","v":{"$error":"#VALUE!"}}]
["Wastewater Contribution:",0,0,0,0,0,0,{"$f":"ROUND(MAX(F47-G47,0),2)","v":0},{"$f":"INDEX('Policy Inputs'!$D:$K,MATCH(1,('Policy Inputs'!$A:$A=$E47)*('Policy Inputs'!$B:$B=$B$3),0),MATCH($Z47,'Policy Inputs'!$D$4:$K$4,0))","v":0},{"$f":"IF(B47=\"Not Required\",0,ROUND(H47*I47,2))","v":0},{"$f":"ROUND(J47*$B$9,2)","v":0},{"$f":"J47+K47","v":0},0,null,"WastewaterDwelling Equivalents per 100m² GFA",{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D47)*('Policy Inputs'!$M:$M=$C47),0),MATCH($O47,'Policy Inputs'!$P$4:$AC$4,0))","v":0},{"$f":"INDEX('Policy Inputs'!$AH:$AU,MATCH(1,('Policy Inputs'!$AF:$AF=$D47)*('Policy Inputs'!$AE:$AE=$C47),0),MATCH($O47,'Policy Inputs'!$AH$4:$AU$4,0))","v":0},{"$f":"IF(Q47=\"Unit\",$B$6,IF(Q47=\"GFA\",$B$7/100,0))","v":0},0,null,null,null,null,null,{"$f":"S47","v":0},"Wastewater",null,{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D47&\" \"&AB$25)*('Policy Inputs'!$M:$M=$C47),0),MATCH($O47,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D47&\" \"&AC$25)*('Policy Inputs'!$M:$M=$C47),0),MATCH($O47,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D47&\" \"&AD$25)*('Policy Inputs'!$M:$M=$C47),0),MATCH($O47,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(TRANSPOSE($B$11:$B$13),AB47:AD47)","v":{"$error":"#N/A"}},{"$f":"$B$7/100*P47","v":0}]
["Stormwater Contribution:",0,0,0,0,0,0,0,{"$f":"INDEX('Policy Inputs'!$D:$K,MATCH(1,('Policy Inputs'!$A:$A=$E48)*('Policy Inputs'!$B:$B=$B$3),0),MATCH($Z48,'Policy Inputs'!$D$4:$K$4,0))","v":0},0,0,0,0,null,"StormwaterDwelling Equivalents per 100m² Impervious Surface Area",{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D48)*('Policy Inputs'!$M:$M=$C48),0),MATCH($O48,'Policy Inputs'!$P$4:$AC$4,0))","v":0},{"$f":"INDEX('Policy Inputs'!$AH:$AU,MATCH(1,('Policy Inputs'!$AF:$AF=$D48)*('Policy Inputs'!$AE:$AE=$C48),0),MATCH($O48,'Policy Inputs'!$AH$4:$AU$4,0))","v":0},{"$f":"IF(Q48=\"Unit\",$B$6,IF(Q48=\"GFA\",$B$8/100,0))","v":0},0,null,null,null,null,null,{"$f":"S48","v":0},"Stormwater",null,{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D48&\" \"&AB$25)*('Policy Inputs'!$M:$M=$C48),0),MATCH($O48,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D48&\" \"&AC$25)*('Policy Inputs'!$M:$M=$C48),0),MATCH($O48,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D48&\" \"&AD$25)*('Policy Inputs'!$M:$M=$C48),0),MATCH($O48,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(TRANSPOSE($B$11:$B$13),AB48:AD48)","v":{"$error":"#N/A"}},0]
["Reserve Improvements Contribution:",0,0,0,0,"ERROR",0,{"$error":"#VALUE!"},{"$f":"INDEX('Policy Inputs'!$D:$K,MATCH(1,('Policy Inputs'!$A:$A=$E49)*('Policy Inputs'!$B:$B=$B$3),0),MATCH($Z49,'Policy Inputs'!$D$4:$K$4,0))","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Reserve ImprovementsDwelling Equivalents per 100m² GFA for Wakatipu",{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D49)*('Policy Inputs'!$M:$M=$C49),0),MATCH($O49,'Policy Inputs'!$P$4:$AC$4,0))","v":0},{"$f":"INDEX('Policy Inputs'!$AH:$AU,MATCH(1,('Policy Inputs'!$AF:$AF=$D49)*('Policy Inputs'!$AE:$AE=$C49),0),MATCH($O49,'Policy Inputs'!$AH$4:$AU$4,0))","v":0},{"$f":"IF(Q49=\"Unit\",$B$6,IF(Q49=\"GFA\",$B$7/100,0))","v":0},0,"Reserve ImprovementsDwelling Equivalents per 100m² GFA for Wanaka",{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D49)*('Policy Inputs'!$M:$M=$C49),0),MATCH($T49,'Policy Inputs'!$P$4:$AC$4,0))","v":0},{"$f":"INDEX('Policy Inputs'!$AH:$AU,MATCH(1,('Policy Inputs'!$AF:$AF=$D49)*('Policy Inputs'!$AE:$AE=$C49),0),MATCH($T49,'Policy Inputs'!$AH$4:$AU$4,0))","v":0},{"$f":"IF(V49=\"Unit\",$B$6,IF(V49=\"GFA\",$B$7/100,0))","v":0},{"$f":"U49*W49","v":0},{"$f":"IF($B$4=\"Wakatipu\",S49,IF($B$4=\"Wanaka\",X49,\"ERROR\"))","v":"ERROR"},"Reserve Improvements",null,{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D49&\" \"&AB$25)*('Policy Inputs'!$M:$M=$C49),0),MATCH($O49,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D49&\" \"&AC$25)*('Policy Inputs'!$M:$M=$C49),0),MATCH($O49,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D49&\" \"&AD$25)*('Policy Inputs'!$M:$M=$C49),0),MATCH($O49,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(TRANSPOSE($B$11:$B$13),AB49:AD49)","v":{"$error":"#N/A"}},0]
["Community Infrastructure Contribution:",0,0,0,0,"ERROR",0,{"$error":"#VALUE!"},{"$f":"INDEX('Policy Inputs'!$D:$K,MATCH(1,('Policy Inputs'!$A:$A=$E50)*('Policy Inputs'!$B:$B=$B$3),0),MATCH($Z50,'Policy Inputs'!$D$4:$K$4,0))","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Community FacilitiesDwelling Equivalents per 100m² GFA for Wakatipu",{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D50)*('Policy Inputs'!$M:$M=$C50),0),MATCH($O50,'Policy Inputs'!$P$4:$AC$4,0))","v":0},{"$f":"INDEX('Policy Inputs'!$AH:$AU,MATCH(1,('Policy Inputs'!$AF:$AF=$D50)*('Policy Inputs'!$AE:$AE=$C50),0),MATCH($O50,'Policy Inputs'!$AH$4:$AU$4,0))","v":0},0,0,"Community FacilitiesDwelling Equivalents per 100m² GFA for Wanaka",{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D50)*('Policy Inputs'!$M:$M=$C50),0),MATCH($T50,'Policy Inputs'!$P$4:$AC$4,0))","v":0},{"$f":"INDEX('Policy Inputs'!$AH:$AU,MATCH(1,('Policy Inputs'!$AF:$AF=$D50)*('Policy Inputs'!$AE:$AE=$C50),0),MATCH($T50,'Policy Inputs'!$AH$4:$AU$4,0))","v":0},{"$f":"IF(V50=\"Unit\",$B$6,IF(V50=\"GFA\",$B$7/100,0))","v":0},{"$f":"U50*W50","v":0},{"$f":"IF($B$4=\"Wakatipu\",S50,IF($B$4=\"Wanaka\",X50,\"ERROR\"))","v":"ERROR"},"Community Facilities",null,{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D50&\" \"&AB$25)*('Policy Inputs'!$M:$M=$C50),0),MATCH($O50,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D50&\" \"&AC$25)*('Policy Inputs'!$M:$M=$C50),0),MATCH($O50,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D50&\" \"&AD$25)*('Policy Inputs'!$M:$M=$C50),0),MATCH($O50,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(TRANSPOSE($B$11:$B$13),AB50:AD50)","v":{"$error":"#N/A"}},0]
["Reserve Land Contribution:",0,0,0,0,"ERROR",0,{"$error":"#VALUE!"},{"$f":"B41*B42*B43","v":{"$error":"#N/A"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Reserve LandDwelling Equivalents per 100m² GFA for Wakatipu",{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D51)*('Policy Inputs'!$M:$M=$C51),0),MATCH($O51,'Policy Inputs'!$P$4:$AC$4,0))","v":0},{"$f":"INDEX('Policy Inputs'!$AH:$AU,MATCH(1,('Policy Inputs'!$AF:$AF=$D51)*('Policy Inputs'!$AE:$AE=$C51),0),MATCH($O51,'Policy Inputs'!$AH$4:$AU$4,0))","v":0},0,0,"Reserve LandDwelling Equivalents per 100m² GFA for Wanaka",{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D51)*('Policy Inputs'!$M:$M=$C51),0),MATCH($T51,'Policy Inputs'!$P$4:$AC$4,0))","v":0},{"$f":"INDEX('Policy Inputs'!$AH:$AU,MATCH(1,('Policy Inputs'!$AF:$AF=$D51)*('Policy Inputs'!$AE:$AE=$C51),0),MATCH($T51,'Policy Inputs'!$AH$4:$AU$4,0))","v":0},{"$f":"IF(V51=\"Unit\",$B$6,IF(V51=\"GFA\",$B$7/100,0))","v":0},{"$f":"U51*W51","v":0},{"$f":"IF($B$4=\"Wakatipu\",S51,IF($B$4=\"Wanaka\",X51,\"ERROR\"))","v":"ERROR"},null,null,{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D51&\" \"&AB$25)*('Policy Inputs'!$M:$M=$C51),0),MATCH($O51,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D51&\" \"&AC$25)*('Policy Inputs'!$M:$M=$C51),0),MATCH($O51,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D51&\" \"&AD$25)*('Policy Inputs'!$M:$M=$C51),0),MATCH($O51,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(TRANSPOSE($B$11:$B$13),AB51:AD51)","v":{"$error":"#N/A"}},0]
["Premier Sportsfield Reserve Land:",0,0,0,0,0,0,0,{"$f":"INDEX('Policy Inputs'!$D:$K,MATCH(1,('Policy Inputs'!$A:$A=$E52)*('Policy Inputs'!$B:$B=$B$3),0),MATCH($Z52,'Policy Inputs'!$D$4:$K$4,0))","v":0},0,0,0,0,null,"Reserve Land - premier sportsfieldDwelling Equivalents per 100m² GFA",{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D52)*('Policy Inputs'!$M:$M=$C52),0),MATCH($O52,'Policy Inputs'!$P$4:$AC$4,0))","v":0},{"$f":"INDEX('Policy Inputs'!$AH:$AU,MATCH(1,('Policy Inputs'!$AF:$AF=$D52)*('Policy Inputs'!$AE:$AE=$C52),0),MATCH($O52,'Policy Inputs'!$AH$4:$AU$4,0))","v":0},0,0,null,null,null,null,null,{"$f":"S52","v":0},"Premier Sportsfields - Reserve Land",null,{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D52&\" \"&AB$25)*('Policy Inputs'!$M:$M=$C52),0),MATCH($O52,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D52&\" \"&AC$25)*('Policy Inputs'!$M:$M=$C52),0),MATCH($O52,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D52&\" \"&AD$25)*('Policy Inputs'!$M:$M=$C52),0),MATCH($O52,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(TRANSPOSE($B$11:$B$13),AB52:AD52)","v":{"$error":"#N/A"}},0]
["Roading Contribution:",0,0,0,0,"ERROR",0,{"$error":"#VALUE!"},{"$f":"INDEX('Policy Inputs'!$D:$K,MATCH(1,('Policy Inputs'!$A:$A=$E53)*('Policy Inputs'!$B:$B=$B$3),0),MATCH($Z53,'Policy Inputs'!$D$4:$K$4,0))","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"RoadingDwelling Equivalents per 100m² GFA for Wakatipu",{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D53)*('Policy Inputs'!$M:$M=$C53),0),MATCH($O53,'Policy Inputs'!$P$4:$AC$4,0))","v":0},{"$f":"INDEX('Policy Inputs'!$AH:$AU,MATCH(1,('Policy Inputs'!$AF:$AF=$D53)*('Policy Inputs'!$AE:$AE=$C53),0),MATCH($O53,'Policy Inputs'!$AH$4:$AU$4,0))","v":0},0,0,"RoadingDwelling Equivalents per 100m² GFA for Wanaka",{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D53)*('Policy Inputs'!$M:$M=$C53),0),MATCH($T53,'Policy Inputs'!$P$4:$AC$4,0))","v":0},{"$f":"INDEX('Policy Inputs'!$AH:$AU,MATCH(1,('Policy Inputs'!$AF:$AF=$D53)*('Policy Inputs'!$AE:$AE=$C53),0),MATCH($T53,'Policy Inputs'!$AH$4:$AU$4,0))","v":0},{"$f":"IF(V53=\"Unit\",$B$6,IF(V53=\"GFA\",$B$7/100,0))","v":0},{"$f":"U53*W53","v":0},{"$f":"IF($B$4=\"Wakatipu\",S53,IF($B$4=\"Wanaka\",X53,\"ERROR\"))","v":"ERROR"},"Transportation",null,{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D53&\" \"&AB$25)*('Policy Inputs'!$M:$M=$C53),0),MATCH($O53,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D53&\" \"&AC$25)*('Policy Inputs'!$M:$M=$C53),0),MATCH($O53,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D53&\" \"&AD$25)*('Policy Inputs'!$M:$M=$C53),0),MATCH($O53,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(TRANSPOSE($B$11:$B$13),AB53:AD53)","v":{"$error":"#N/A"}},0]
["Roading - EAR Contribution:",0,0,0,0,0,0,0,{"$f":"INDEX('Policy Inputs'!$D:$K,MATCH(1,('Policy Inputs'!$A:$A=$E54)*('Policy Inputs'!$B:$B=$B$3),0),MATCH($Z54,'Policy Inputs'!$D$4:$K$4,0))","v":0},0,0,0,0,null,"Roading - EARDwelling Equivalents per 100m² GFA for Wakatipu",{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D54)*('Policy Inputs'!$M:$M=$C54),0),MATCH($O54,'Policy Inputs'!$P$4:$AC$4,0))","v":0},{"$f":"INDEX('Policy Inputs'!$AH:$AU,MATCH(1,('Policy Inputs'!$AF:$AF=$D54)*('Policy Inputs'!$AE:$AE=$C54),0),MATCH($O54,'Policy Inputs'!$AH$4:$AU$4,0))","v":0},0,0,null,null,null,null,null,{"$f":"S54","v":0},"Transportation - EAR",null,{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D54&\" \"&AB$25)*('Policy Inputs'!$M:$M=$C54),0),MATCH($O54,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D54&\" \"&AC$25)*('Policy Inputs'!$M:$M=$C54),0),MATCH($O54,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D54&\" \"&AD$25)*('Policy Inputs'!$M:$M=$C54),0),MATCH($O54,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(TRANSPOSE($B$11:$B$13),AB54:AD54)","v":{"$error":"#N/A"}},0]
["Total Contribution:",null,null,null,null,null,null,null,null,{"$f":"SUM(J46:J54)","v":{"$error":"#VALUE!"}},{"$f":"SUM(K46:K54)","v":{"$error":"#VALUE!"}},{"$f":"SUM(L46:L54)","v":{"$error":"#VALUE!"}},{"$f":"SUM(M46:M54)","v":{"$error":"#VALUE!"}}]
[]
["Assessment 3"]
[]
["Policy Year"]
["Land Use"]
["Reserve Land Contribution (m2)",{"$f":"VLOOKUP(C71,ResLand_Areas,1+IFERROR(MATCH($B$16,'Policy Inputs'!$CD$4:$CF$4,0),3),FALSE)","v":{"$error":"#N/A"}}]
["Reserve Land Value",{"$f":"IF(VALUE(LEFT(C71,4))>=2021,VLOOKUP($B$15,'Policy Inputs'!$BY$234:$CB$239,4,FALSE),INDEX('Policy Inputs'!$BU:$BV,MATCH(1,('Policy Inputs'!$BR:$BR=$C$51)*('Policy Inputs'!BS:BS=$B$4),0),MATCH($B$17,'Policy Inputs'!$BU$4:$BV$4,0)))/(1+VLOOKUP(C71,$C$91:$D$106,2,FALSE))","v":{"$error":"#N/A"}}]
["Reserve Land Payable?",{"$f":"IF($B$18=\"Brownfields\",VLOOKUP(C71,$F$91:$G$106,2,0),1)","v":1}]
[]
["Activity","Required?","Policy Year - Demand","Land Use","Policy Year - $/DE","Demand Post Development (DE)","Credits for Existing Demand  (DE)","Additional Demand (DE)","Development Contribution per DE ($)","Development Contribution (Excl GST)","GST","Development Contribution (Incl GST)","Variance - DC excl GST",null,null,"Differential","Differential Type","Quantity","Demand",null,"Differential","Differential Type","Quantity","Demand",{"$f":"F65","v":"Demand Post Development (DE)"},null,null,"(1 b/r)","(2 b/r)","(3+ b/r)","Demand (units)","Demand (GFA/ISA)"]
["Water Supply Contribution:",{"$f":"B26","v":0},{"$f":"$B$59","v":0},{"$f":"$B$60","v":0},{"$f":"$B$59","v":0},{"$f":"Y66","v":{"$error":"#VALUE!"}},{"$f":"G26","v":0},{"$f":"ROUND(MAX(F66-G66,0),2)","v":{"$error":"#VALUE!"}},{"$f":"INDEX('Policy Inputs'!$D:$K,MATCH(1,('Policy Inputs'!$A:$A=$E66)*('Policy Inputs'!$B:$B=$B$3),0),MATCH($Z66,'Policy Inputs'!$D$4:$K$4,0))","v":"Standard Contributions"},{"$f":"IF(B66=\"Not Required\",0,ROUND(H66*I66,2))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(J66*$B$9,2)","v":{"$error":"#VALUE!"}},{"$f":"J66+K66","v":{"$error":"#VALUE!"}},{"$f":"J66-J26","v":{"$error":"#VALUE!"}},null,"Water SupplyDwelling Equivalents per 100m² GFA",{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D66)*('Policy Inputs'!$M:$M=$C66),0),MATCH($O66,'Policy Inputs'!$P$4:$AC$4,0))","v":"Land Use Differentials"},{"$f":"INDEX('Policy Inputs'!$AH:$AU,MATCH(1,('Policy Inputs'!$AF:$AF=$D66)*('Policy Inputs'!$AE:$AE=$C66),0),MATCH($O66,'Policy Inputs'!$AH$4:$AU$4,0))","v":"Land Use Differential Type"},{"$f":"IF(Q66=\"Unit\",$B$6,IF(Q66=\"GFA\",$B$7/100,0))","v":0},{"$f":"IF(Q66=\"Both (max)\",MAX(AE66,AF66),P66*R66)","v":{"$error":"#VALUE!"}},"Water SupplyPlus Network Factor Dwelling Equivalents",{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D66)*('Policy Inputs'!$M:$M=$C66),0),MATCH($T66,'Policy Inputs'!$P$4:$AC$4,0))","v":0},{"$f":"INDEX('Policy Inputs'!$AH:$AU,MATCH(1,('Policy Inputs'!$AF:$AF=$D66)*('Policy Inputs'!$AE:$AE=$C66),0),MATCH($T66,'Policy Inputs'!$AH$4:$AU$4,0))","v":0},1,{"$f":"U66*W66","v":0},{"$f":"S66+X66","v":{"$error":"#VALUE!"}},"Water Supply",null,{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D66&\" \"&AB$25)*('Policy Inputs'!$M:$M=$C66),0),MATCH($O66,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D66&\" \"&AC$25)*('Policy Inputs'!$M:$M=$C66),0),MATCH($O66,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D66&\" \"&AD$25)*('Policy Inputs'!$M:$M=$C66),0),MATCH($O66,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(TRANSPOSE($B$11:$B$13),AB66:AD66)","v":{"$error":"#N/A"}},{"$f":"$B$7/100*P66","v":{"$error":"#VALUE!"}}]
["Wastewater Contribution:",0,{"$f":"$B$59","v":0},{"$f":"$B$60","v":0},{"$f":"$B$59","v":0},0,0,{"$f":"ROUND(MAX(F67-G67,0),2)","v":0},{"$f":"INDEX('Policy Inputs'!$D:$K,MATCH(1,('Policy Inputs'!$A:$A=$E67)*('Policy Inputs'!$B:$B=$B$3),0),MATCH($Z67,'Policy Inputs'!$D$4:$K$4,0))","v":0},{"$f":"IF(B67=\"Not Required\",0,ROUND(H67*I67,2))","v":0},{"$f":"ROUND(J67*$B$9,2)","v":0},{"$f":"J67+K67","v":0},0,null,"WastewaterDwelling Equivalents per 100m² GFA",{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D67)*('Policy Inputs'!$M:$M=$C67),0),MATCH($O67,'Policy Inputs'!$P$4:$AC$4,0))","v":0},{"$f":"INDEX('Policy Inputs'!$AH:$AU,MATCH(1,('Policy Inputs'!$AF:$AF=$D67)*('Policy Inputs'!$AE:$AE=$C67),0),MATCH($O67,'Policy Inputs'!$AH$4:$AU$4,0))","v":0},{"$f":"IF(Q67=\"Unit\",$B$6,IF(Q67=\"GFA\",$B$7/100,0))","v":0},0,null,null,null,null,null,{"$f":"S67","v":0},"Wastewater",null,{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D67&\" \"&AB$25)*('Policy Inputs'!$M:$M=$C67),0),MATCH($O67,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D67&\" \"&AC$25)*('Policy Inputs'!$M:$M=$C67),0),MATCH($O67,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D67&\" \"&AD$25)*('Policy Inputs'!$M:$M=$C67),0),MATCH($O67,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(TRANSPOSE($B$11:$B$13),AB67:AD67)","v":{"$error":"#N/A"}},{"$f":"$B$7/100*P67","v":0}]
["Stormwater Contribution:",0,0,0,0,0,0,0,{"$f":"INDEX('Policy Inputs'!$D:$K,MATCH(1,('Policy Inputs'!$A:$A=$E68)*('Policy Inputs'!$B:$B=$B$3),0),MATCH($Z68,'Policy Inputs'!$D$4:$K$4,0))","v":0},0,0,0,0,null,"StormwaterDwelling Equivalents per 100m² Impervious Surface Area",{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D68)*('Policy Inputs'!$M:$M=$C68),0),MATCH($O68,'Policy Inputs'!$P$4:$AC$4,0))","v":0},{"$f":"INDEX('Policy Inputs'!$AH:$AU,MATCH(1,('Policy Inputs'!$AF:$AF=$D68)*('Policy Inputs'!$AE:$AE=$C68),0),MATCH($O68,'Policy Inputs'!$AH$4:$AU$4,0))","v":0},{"$f":"IF(Q68=\"Unit\",$B$6,IF(Q68=\"GFA\",$B$8/100,0))","v":0},0,null,null,null,null,null,{"$f":"S68","v":0},"Stormwater",null,{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D68&\" \"&AB$25)*('Policy Inputs'!$M:$M=$C68),0),MATCH($O68,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D68&\" \"&AC$25)*('Policy Inputs'!$M:$M=$C68),0),MATCH($O68,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D68&\" \"&AD$25)*('Policy Inputs'!$M:$M=$C68),0),MATCH($O68,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(TRANSPOSE($B$11:$B$13),AB68:AD68)","v":{"$error":"#N/A"}},0]
["Reserve Improvements Contribution:",0,0,0,0,"ERROR",0,{"$error":"#VALUE!"},{"$f":"INDEX('Policy Inputs'!$D:$K,MATCH(1,('Policy Inputs'!$A:$A=$E69)*('Policy Inputs'!$B:$B=$B$3),0),MATCH($Z69,'Policy Inputs'!$D$4:$K$4,0))","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Reserve ImprovementsDwelling Equivalents per 100m² GFA for Wakatipu",{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D69)*('Policy Inputs'!$M:$M=$C69),0),MATCH($O69,'Policy Inputs'!$P$4:$AC$4,0))","v":0},{"$f":"INDEX('Policy Inputs'!$AH:$AU,MATCH(1,('Policy Inputs'!$AF:$AF=$D69)*('Policy Inputs'!$AE:$AE=$C69),0),MATCH($O69,'Policy Inputs'!$AH$4:$AU$4,0))","v":0},{"$f":"IF(Q69=\"Unit\",$B$6,IF(Q69=\"GFA\",$B$7/100,0))","v":0},0,"Reserve ImprovementsDwelling Equivalents per 100m² GFA for Wanaka",{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D69)*('Policy Inputs'!$M:$M=$C69),0),MATCH($T69,'Policy Inputs'!$P$4:$AC$4,0))","v":0},{"$f":"INDEX('Policy Inputs'!$AH:$AU,MATCH(1,('Policy Inputs'!$AF:$AF=$D69)*('Policy Inputs'!$AE:$AE=$C69),0),MATCH($T69,'Policy Inputs'!$AH$4:$AU$4,0))","v":0},{"$f":"IF(V69=\"Unit\",$B$6,IF(V69=\"GFA\",$B$7/100,0))","v":0},{"$f":"U69*W69","v":0},{"$f":"IF($B$4=\"Wakatipu\",S69,IF($B$4=\"Wanaka\",X69,\"ERROR\"))","v":"ERROR"},"Reserve Improvements",null,{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D69&\" \"&AB$25)*('Policy Inputs'!$M:$M=$C69),0),MATCH($O69,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D69&\" \"&AC$25)*('Policy Inputs'!$M:$M=$C69),0),MATCH($O69,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D69&\" \"&AD$25)*('Policy Inputs'!$M:$M=$C69),0),MATCH($O69,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(TRANSPOSE($B$11:$B$13),AB69:AD69)","v":{"$error":"#N/A"}},0]
["Community Infrastructure Contribution:",0,0,0,0,"ERROR",0,{"$error":"#VALUE!"},{"$f":"INDEX('Policy Inputs'!$D:$K,MATCH(1,('Policy Inputs'!$A:$A=$E70)*('Policy Inputs'!$B:$B=$B$3),0),MATCH($Z70,'Policy Inputs'!$D$4:$K$4,0))","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Community FacilitiesDwelling Equivalents per 100m² GFA for Wakatipu",{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D70)*('Policy Inputs'!$M:$M=$C70),0),MATCH($O70,'Policy Inputs'!$P$4:$AC$4,0))","v":0},{"$f":"INDEX('Policy Inputs'!$AH:$AU,MATCH(1,('Policy Inputs'!$AF:$AF=$D70)*('Policy Inputs'!$AE:$AE=$C70),0),MATCH($O70,'Policy Inputs'!$AH$4:$AU$4,0))","v":0},0,0,"Community FacilitiesDwelling Equivalents per 100m² GFA for Wanaka",{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D70)*('Policy Inputs'!$M:$M=$C70),0),MATCH($T70,'Policy Inputs'!$P$4:$AC$4,0))","v":0},{"$f":"INDEX('Policy Inputs'!$AH:$AU,MATCH(1,('Policy Inputs'!$AF:$AF=$D70)*('Policy Inputs'!$AE:$AE=$C70),0),MATCH($T70,'Policy Inputs'!$AH$4:$AU$4,0))","v":0},{"$f":"IF(V70=\"Unit\",$B$6,IF(V70=\"GFA\",$B$7/100,0))","v":0},{"$f":"U70*W70","v":0},{"$f":"IF($B$4=\"Wakatipu\",S70,IF($B$4=\"Wanaka\",X70,\"ERROR\"))","v":"ERROR"},"Community Facilities",null,{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D70&\" \"&AB$25)*('Policy Inputs'!$M:$M=$C70),0),MATCH($O70,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D70&\" \"&AC$25)*('Policy Inputs'!$M:$M=$C70),0),MATCH($O70,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D70&\" \"&AD$25)*('Policy Inputs'!$M:$M=$C70),0),MATCH($O70,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(TRANSPOSE($B$11:$B$13),AB70:AD70)","v":{"$error":"#N/A"}},0]
["Reserve Land Contribution:",0,0,0,0,"ERROR",0,{"$error":"#VALUE!"},{"$f":"B61*B62*B63","v":{"$error":"#N/A"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"Reserve LandDwelling Equivalents per 100m² GFA for Wakatipu",{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D71)*('Policy Inputs'!$M:$M=$C71),0),MATCH($O71,'Policy Inputs'!$P$4:$AC$4,0))","v":0},{"$f":"INDEX('Policy Inputs'!$AH:$AU,MATCH(1,('Policy Inputs'!$AF:$AF=$D71)*('Policy Inputs'!$AE:$AE=$C71),0),MATCH($O71,'Policy Inputs'!$AH$4:$AU$4,0))","v":0},0,0,"Reserve LandDwelling Equivalents per 100m² GFA for Wanaka",{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D71)*('Policy Inputs'!$M:$M=$C71),0),MATCH($T71,'Policy Inputs'!$P$4:$AC$4,0))","v":0},{"$f":"INDEX('Policy Inputs'!$AH:$AU,MATCH(1,('Policy Inputs'!$AF:$AF=$D71)*('Policy Inputs'!$AE:$AE=$C71),0),MATCH($T71,'Policy Inputs'!$AH$4:$AU$4,0))","v":0},{"$f":"IF(V71=\"Unit\",$B$6,IF(V71=\"GFA\",$B$7/100,0))","v":0},{"$f":"U71*W71","v":0},{"$f":"IF($B$4=\"Wakatipu\",S71,IF($B$4=\"Wanaka\",X71,\"ERROR\"))","v":"ERROR"},null,null,{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D71&\" \"&AB$25)*('Policy Inputs'!$M:$M=$C71),0),MATCH($O71,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D71&\" \"&AC$25)*('Policy Inputs'!$M:$M=$C71),0),MATCH($O71,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D71&\" \"&AD$25)*('Policy Inputs'!$M:$M=$C71),0),MATCH($O71,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(TRANSPOSE($B$11:$B$13),AB71:AD71)","v":{"$error":"#N/A"}},0]
["Premier Sportsfield Reserve Land:",0,0,0,0,0,0,0,{"$f":"INDEX('Policy Inputs'!$D:$K,MATCH(1,('Policy Inputs'!$A:$A=$E72)*('Policy Inputs'!$B:$B=$B$3),0),MATCH($Z72,'Policy Inputs'!$D$4:$K$4,0))","v":0},0,0,0,0,null,"Reserve Land - premier sportsfieldDwelling Equivalents per 100m² GFA",{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D72)*('Policy Inputs'!$M:$M=$C72),0),MATCH($O72,'Policy Inputs'!$P$4:$AC$4,0))","v":0},{"$f":"INDEX('Policy Inputs'!$AH:$AU,MATCH(1,('Policy Inputs'!$AF:$AF=$D72)*('Policy Inputs'!$AE:$AE=$C72),0),MATCH($O72,'Policy Inputs'!$AH$4:$AU$4,0))","v":0},0,0,null,null,null,null,null,{"$f":"S72","v":0},"Premier Sportsfields - Reserve Land",null,{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D72&\" \"&AB$25)*('Policy Inputs'!$M:$M=$C72),0),MATCH($O72,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D72&\" \"&AC$25)*('Policy Inputs'!$M:$M=$C72),0),MATCH($O72,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D72&\" \"&AD$25)*('Policy Inputs'!$M:$M=$C72),0),MATCH($O72,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(TRANSPOSE($B$11:$B$13),AB72:AD72)","v":{"$error":"#N/A"}},0]
["Roading Contribution:",0,0,0,0,"ERROR",0,{"$error":"#VALUE!"},{"$f":"INDEX('Policy Inputs'!$D:$K,MATCH(1,('Policy Inputs'!$A:$A=$E73)*('Policy Inputs'!$B:$B=$B$3),0),MATCH($Z73,'Policy Inputs'!$D$4:$K$4,0))","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"RoadingDwelling Equivalents per 100m² GFA for Wakatipu",{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D73)*('Policy Inputs'!$M:$M=$C73),0),MATCH($O73,'Policy Inputs'!$P$4:$AC$4,0))","v":0},{"$f":"INDEX('Policy Inputs'!$AH:$AU,MATCH(1,('Policy Inputs'!$AF:$AF=$D73)*('Policy Inputs'!$AE:$AE=$C73),0),MATCH($O73,'Policy Inputs'!$AH$4:$AU$4,0))","v":0},0,0,"RoadingDwelling Equivalents per 100m² GFA for Wanaka",{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D73)*('Policy Inputs'!$M:$M=$C73),0),MATCH($T73,'Policy Inputs'!$P$4:$AC$4,0))","v":0},{"$f":"INDEX('Policy Inputs'!$AH:$AU,MATCH(1,('Policy Inputs'!$AF:$AF=$D73)*('Policy Inputs'!$AE:$AE=$C73),0),MATCH($T73,'Policy Inputs'!$AH$4:$AU$4,0))","v":0},{"$f":"IF(V73=\"Unit\",$B$6,IF(V73=\"GFA\",$B$7/100,0))","v":0},{"$f":"U73*W73","v":0},{"$f":"IF($B$4=\"Wakatipu\",S73,IF($B$4=\"Wanaka\",X73,\"ERROR\"))","v":"ERROR"},"Transportation",null,{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D73&\" \"&AB$25)*('Policy Inputs'!$M:$M=$C73),0),MATCH($O73,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D73&\" \"&AC$25)*('Policy Inputs'!$M:$M=$C73),0),MATCH($O73,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D73&\" \"&AD$25)*('Policy Inputs'!$M:$M=$C73),0),MATCH($O73,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(TRANSPOSE($B$11:$B$13),AB73:AD73)","v":{"$error":"#N/A"}},0]
["Roading - EAR Contribution:",0,0,0,0,0,0,0,{"$f":"INDEX('Policy Inputs'!$D:$K,MATCH(1,('Policy Inputs'!$A:$A=$E74)*('Policy Inputs'!$B:$B=$B$3),0),MATCH($Z74,'Policy Inputs'!$D$4:$K$4,0))","v":0},0,0,0,0,null,"Roading - EARDwelling Equivalents per 100m² GFA for Wakatipu",{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D74)*('Policy Inputs'!$M:$M=$C74),0),MATCH($O74,'Policy Inputs'!$P$4:$AC$4,0))","v":0},{"$f":"INDEX('Policy Inputs'!$AH:$AU,MATCH(1,('Policy Inputs'!$AF:$AF=$D74)*('Policy Inputs'!$AE:$AE=$C74),0),MATCH($O74,'Policy Inputs'!$AH$4:$AU$4,0))","v":0},0,0,null,null,null,null,null,{"$f":"S74","v":0},"Transportation - EAR",null,{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D74&\" \"&AB$25)*('Policy Inputs'!$M:$M=$C74),0),MATCH($O74,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D74&\" \"&AC$25)*('Policy Inputs'!$M:$M=$C74),0),MATCH($O74,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"INDEX('Policy Inputs'!$P:$AC,MATCH(1,('Policy Inputs'!$N:$N=$D74&\" \"&AD$25)*('Policy Inputs'!$M:$M=$C74),0),MATCH($O74,'Policy Inputs'!$P$4:$AC$4,0))","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(TRANSPOSE($B$11:$B$13),AB74:AD74)","v":{"$error":"#N/A"}},0]
["Total Contribution:",null,null,null,null,null,null,null,null,{"$f":"SUM(J66:J74)","v":{"$error":"#VALUE!"}},{"$f":"SUM(K66:K74)","v":{"$error":"#VALUE!"}},{"$f":"SUM(L66:L74)","v":{"$error":"#VALUE!"}},{"$f":"SUM(M66:M74)","v":{"$error":"#VALUE!"}}]
[]
[null,"Assessment 1",null,null,"Assessment 2",null,null,"Assessment 3"]
[{"$f":"A25","v":"Activity"},{"$f":"F25","v":"Demand Post Development (DE)"},{"$f":"I25","v":"Development Contribution per DE ($)"},{"$f":"J25","v":"Development Contribution (Excl GST)"},{"$f":"F45","v":"Demand Post Development (DE)"},{"$f":"I45","v":"Development Contribution per DE ($)"},{"$f":"J45","v":"Development Contribution (Excl GST)"},{"$f":"F65","v":"Demand Post Development (DE)"},{"$f":"I65","v":"Development Contribution per DE ($)"},"Development Contribution (Excl GST)"]
["Water Supply Contribution:",{"$error":"#VALUE!"},"Standard Contributions",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Standard Contributions",{"$error":"#VALUE!"},{"$error":"#VALUE!"},"Standard Contributions",{"$error":"#VALUE!"}]
["Wastewater Contribution:",0,0,0,0,0,0,0,0,0]
["Stormwater Contribution:",0,0,0,0,0,0,0,0,0]
["Reserve Improvements Contribution:","ERROR",0,{"$error":"#VALUE!"},"ERROR",0,{"$error":"#VALUE!"},"ERROR",0,{"$error":"#VALUE!"}]
["Community Infrastructure Contribution:","ERROR",0,{"$error":"#VALUE!"},"ERROR",0,{"$error":"#VALUE!"},"ERROR",0,{"$error":"#VALUE!"}]
["Reserve Land Contribution:","ERROR",{"$error":"#N/A"},{"$error":"#VALUE!"},"ERROR",{"$error":"#N/A"},{"$error":"#VALUE!"},"ERROR",{"$error":"#N/A"},{"$error":"#VALUE!"}]
["Premier Sportsfield Reserve Land:",0,0,0,0,0,0,0,0,0]
["Roading Contribution:","ERROR",0,{"$error":"#VALUE!"},"ERROR",0,{"$error":"#VALUE!"},"ERROR",0,{"$error":"#VALUE!"}]
["Roading - EAR Contribution:",0,0,0,0,0,0,0,0,0]
["Total Contribution:",null,{"$f":"SUM(C79:C87)","v":{"$error":"#N/A"}},{"$f":"J35","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(F79:F87)","v":{"$error":"#N/A"}},{"$f":"J55","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(I79:I87)","v":{"$error":"#N/A"}},{"$f":"J75","v":{"$error":"#VALUE!"}}]
[]
["Land Uses",null,"GST in land Vlaue",null,null,"Brownfields payable?"]
["Residential",null,{"$f":"'Validation Lists'!AA4","v":"2007/08"},0,null,"2007/08",1]
["Visitor accommodation",null,{"$f":"'Validation Lists'!AA5","v":"2008/09"},0,null,"2008/09",1]
["Retirement Units (2b/r or more)",null,{"$f":"'Validation Lists'!AA6","v":"2009/10"},0,null,"2009/10",1]
["Retirement Units (1 b/r)",null,{"$f":"'Validation Lists'!AA7","v":"2010/11"},0,null,"2010/11",1]
["Multi-unit Residential",null,{"$f":"'Validation Lists'!AA8","v":"2011/12"},0,null,"2011/12",1]
["Residential flat",null,{"$f":"'Validation Lists'!AA9","v":"2012/13"},0,null,"2012/13",1]
["MU-Visitor accommodation",null,{"$f":"'Validation Lists'!AA10","v":"2013/14"},0,null,"2013/14",1]
["MU-Commercial",null,{"$f":"'Validation Lists'!AA11","v":"2014/15"},0,null,"2014/15",1]
["Industrial - dry",null,{"$f":"'Validation Lists'!AA12","v":"2015/16"},0.15,null,"2015/16",0]
["Industrial - wet",null,{"$f":"'Validation Lists'!AA13","v":"2016/17"},0.15,null,"2016/17",0]
["General Commercial",null,{"$f":"'Validation Lists'!AA14","v":"2017/18"},0.15,null,"2017/18",0]
["Large format Retail",null,{"$f":"'Validation Lists'!AA15","v":"2018/19 Original"},0.15,null,"2018/19 Original",0]
["Restaurant/bar",null,{"$f":"'Validation Lists'!AA16","v":"2018/19 Revised"},0.15,null,"2018/19 Revised",0]
["Child-care centres",null,{"$f":"'Validation Lists'!AA17","v":"2021/22"},0,null,"2021/22",1]
["Retirement units",null,{"$f":"'Validation Lists'!AA18","v":"2022/23"},0,null,"2022/23",1]
["Accommodation",null,{"$f":"'Validation Lists'!AA19","v":"2024/25"},0,null,"2024/25",1]
["Commercial"]
["Childcare Centre"]
["Industrial"]
["Country Dwelling"]
["Country Dwelling Flat"]
["Other"]
["CBD Accommodation"]
["CBD Commercial"]
["Mixed Use Accommodation"]
["Mixed Use Commercial"]
["Primary Industry"]
["Accommodation - Rural"]
["Multi-unit Residential (MUA)"]
["Residential Flat (MUA)"]

{"sheet":"GFA Estimator","index":1,"n_rows":17,"n_cols":6,"rows_kept":17,"cut":false,"hidden":true,"merged":[[1,0,1,2],[0,0,0,2]]}
["GFA estimator for non-residential"]
["If the GFA of a non-residential subdivsision is unknown"]
["Bin ","# of lots"]
["0 to 500m2"]
["501 to 2000m2"]
["> 2000m2"]
["Total Lots",{"$f":"SUM(B4:B6)","v":0}]
[]
["GFA",{"$f":"E17","v":0},"m2"]
["ISA",{"$f":"F17","v":0},"m2"]
[]
[]
["Bin ","GFA","ISA","# of lots","Total GFA","Total ISA"]
["0 to 500m2",50,62.5,{"$f":"B4","v":0},{"$f":"$D14*B14","v":0},0]
["501 to 2000m2",100,125,{"$f":"B5","v":0},0,0]
["> 2000m2",400,500,{"$f":"B6","v":0},0,0]
[null,null,null,null,{"$f":"SUM(E14:E16)","v":0},{"$f":"SUM(F14:F16)","v":0}]

{"sheet":"Working sheet","index":2,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["Free text tab for development information"]

{"sheet":"Input","index":3,"n_rows":110,"n_cols":9,"rows_kept":110,"cut":false,"hidden":false,"merged":[[66,1,66,3]]}
["2024 Development Contributions Policy Estimate - Inputs"]
[]
[]
[]
[]
[]
[null,"Consent No.",null,{"$f":"IF(Consent_Number=\"\",\"Please enter consent number\",\"\")","v":"Please enter consent number"}]
[]
[null,"Assessment Reference"]
[]
[null,"Site Address"]
[]
[null,"Legal Description"]
[]
[null,"DCN Date",null,"If DCN is left blank then it is assumed as todays date"]
[]
[null,"Consent Formally Received Date ","2025-10-01",{"$f":"IF(Consent_Lodged_Date=\"\",\"Please enter date\",IF(Consent_Lodged_Date<'Policy Inputs'!$CO$12,\"Date cannot be before 2/04/2007\",\"\"))","v":""}]
[]
[null,"Consent Granted Date","2025-10-02",{"$f":"IF(Consent_Granted_Date=\"\",\"Please enter date\",IF(Consent_Granted_Date<'Policy Inputs'!$CN$14,\"Date cannot be before 1/07/2007\",\"\"))","v":""}]
[]
[null,"Policy Year",{"$f":"Policy_Year_Calculation&C23","v":"2024/25"}]
[]
[null,"2018/19 Original or Revised policy",null,{"$f":"IF(Policy_Year_Input=\"2018/19\",\"Please enter original or revised policy\",IF(LEFT(Policy_Year_Input,7)=\"2018/19\",\"\",IF(C23=\"\",\"\",\"Please clear\")))","v":""}]
[]
[null,"Policy for Credits",null,{"$f":"IF(Credits_PolicyYear_Input=\"\",\"Please enter policy year\",\"\")","v":"Please enter policy year"}]
[]
[null,"Location",null,{"$f":"IF(Location=\"\",\"Please enter location\",\"\")","v":"Please enter location"}]
[]
[null,"Reserve Land",null,{"$f":"IF(AND(RL_Areas_Input=\"\",VALUE(LEFT(Policy_Year_Input,4))>=2021),\"Please enter area for reserve land contribution\",\"\")","v":"Please enter area for reserve land contribution"}]
[]
[null,"GST Rate",0.15,{"$f":"IF(GST=\"\",\"Please enter GST rate\",\"\")","v":""}]
[]
[null,"Greenfields or Brownfields",null,{"$f":"IFERROR(IF(OR(Consent_Number=\"\",VALUE(LEFT(Policy_Year_Input,4))>=2021),\"\",IF(VLOOKUP(Policy_Year_Input,ResLand_Input,4,0)=\"input\",\"\",IF(Field_Type=\"\",\"Please enter Greenfields or Brownfields\",\"\"))),\"\")","v":""}]
[]
[null,"Urban or Township",null,{"$f":"IFERROR(IF(OR(Consent_Number=\"\",VALUE(LEFT(Policy_Year_Input,4))>=2021),\"\",IF(VLOOKUP(Policy_Year_Input,ResLand_Input,4,0)=\"input\",\"\",IF(Field_Type=\"Brownfields\",\"Entry not required\",IF(AND(Field_Type=\"Greenfields\",Urban_Town=\"\")=TRUE,\"Please enter Urban or Township\",IF(OR(Urban_Town=\"Urban\",Urban_Town=\"Township\")=TRUE,\"\",\"\"))))),\"\")","v":""}]
[]
[null,"Number of Land Uses",1,{"$f":"IF(Number_Land_Uses=\"\",\"Enter No. of Land Uses\",\"\")","v":""}]
[]
["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(C41=\"\",\"Please enter existing land use\",\"\")","v":"Please enter existing land use"},null,{"$f":"IF(E41=\"\",\"Please enter existing land use\",\"\")","v":"Please enter existing land use"},null,{"$f":"IF(G41=\"\",\"Please enter existing land use\",\"\")","v":"Please enter existing land use"},null,{"$f":"IF(I41=\"\",\"Please enter existing land use\",\"\")","v":"Please enter existing land use"}]
[null,"Existing No. of Units:"]
[null,null,{"$f":"IF(AND(IFERROR(VLOOKUP(Land_Use_Category_1_Credits,Credits_LUD_Type,2,FALSE),\"\")=\"Unit\",No_Res_Units_LU1_Credits=\"\"),\"Please enter number of units\",\"\")","v":""},null,{"$f":"IF(AND(IFERROR(VLOOKUP(Land_Use_Category_2_Credits,Credits_LUD_Type,2,FALSE),\"\")=\"Unit\",No_Res_Units_LU2_Credits=\"\"),\"Please enter number of units\",\"\")","v":""},null,{"$f":"IF(AND(IFERROR(VLOOKUP(Land_Use_Category_3_Credits,Credits_LUD_Type,2,FALSE),\"\")=\"Unit\",No_Res_Units_LU3_Credits=\"\"),\"Please enter number of units\",\"\")","v":""},null,{"$f":"IF(AND(IFERROR(VLOOKUP(Land_Use_Category_4_Credits,Credits_LUD_Type,2,FALSE),\"\")=\"Unit\",No_Res_Units_LU4_Credits=\"\"),\"Please enter number of units\",\"\")","v":""}]
[null,"No. of 1 Bedroom Units:"]
[null,"No. of 2 Bedroom Units:"]
[null,"No. of 3+ Bedroom Units:"]
[null,null,null,null,{"$f":"IF(VALUE(LEFT(Credits_PolicyYear_Input,4))>=2024,\"Only enter if multi-use residential or residential flat land use\",\"Leave blank\")","v":{"$error":"#VALUE!"}},null,{"$f":"IF(VALUE(LEFT(Credits_PolicyYear_Input,4))>=2024,\"Only enter if multi-use residential or residential flat land use\",\"Leave blank\")","v":{"$error":"#VALUE!"}},null,{"$f":"IF(VALUE(LEFT(Credits_PolicyYear_Input,4))>=2024,\"Only enter if multi-use residential or residential flat land use\",\"Leave blank\")","v":{"$error":"#VALUE!"}}]
[]
[null,"Existing GFA:"]
[null,"Existing Site Area:"]
[null,null,{"$f":"IF(Land_Use_Category_1_Credits=\"Primary Industry\",\"Please enter site area in square meters\",IF(IFERROR(VLOOKUP(Land_Use_Category_1_Credits,Credits_LUD_Type,2,FALSE),\"\")=\"Unit\",\"\",IF(SUM(LU1_GFA_Credits,LU1_SiteArea_Credits)=0,\"Please enter GFA (if known) or site area\",\"\")))","v":"Please enter GFA (if known) or site area"},null,{"$f":"IF(Land_Use_Category_2_Credits=\"Primary Industry\",\"Please enter site area in square meters\",IF(IFERROR(VLOOKUP(Land_Use_Category_2_Credits,Credits_LUD_Type,2,FALSE),\"\")=\"Unit\",\"\",IF(SUM(LU2_GFA_Credits,LU2_SiteArea_Credits)=0,\"Please enter GFA (if known) or site area\",\"\")))","v":"Please enter GFA (if known) or site area"},null,{"$f":"IF(Land_Use_Category_3_Credits=\"Primary Industry\",\"Please enter site area in square meters\",IF(IFERROR(VLOOKUP(Land_Use_Category_3_Credits,Credits_LUD_Type,2,FALSE),\"\")=\"Unit\",\"\",IF(SUM(LU3_GFA_Credits,LU3_SiteArea_Credits)=0,\"Please enter GFA (if known) or site area\",\"\")))","v":"Please enter GFA (if known) or site area"},null,{"$f":"IF(Land_Use_Category_4_Credits=\"Primary Industry\",\"Please enter site area in square meters\",IF(IFERROR(VLOOKUP(Land_Use_Category_4_Credits,Credits_LUD_Type,2,FALSE),\"\")=\"Unit\",\"\",IF(SUM(LU4_GFA_Credits,LU4_SiteArea_Credits)=0,\"Please enter GFA (if known) or site area\",\"\")))","v":"Please enter GFA (if known) or site area"}]
[]
[null,"Existing Impervious Surface Area:"]
[null,null,{"$f":"IF(IFERROR(VLOOKUP(Land_Use_Category_1_Credits,Credits_LUD_Type,5,FALSE),\"\")=\"Unit\",\"\",IF(SUM(LU1_SiteArea_Credits,LU1_ISA_Credits)=0,\"Please enter ISA (if known) or site area\",\"\"))","v":"Please enter ISA (if known) or site area"},null,{"$f":"IF(IFERROR(VLOOKUP(Land_Use_Category_2_Credits,Credits_LUD_Type,5,FALSE),\"\")=\"Unit\",\"\",IF(SUM(LU2_SiteArea_Credits,LU2_ISA_Credits)=0,\"Please enter ISA (if known) or site area\",\"\"))","v":"Please enter ISA (if known) or site area"},null,{"$f":"IF(IFERROR(VLOOKUP(Land_Use_Category_3_Credits,Credits_LUD_Type,5,FALSE),\"\")=\"Unit\",\"\",IF(SUM(LU3_SiteArea_Credits,LU3_ISA_Credits)=0,\"Please enter ISA (if known) or site area\",\"\"))","v":"Please enter ISA (if known) or site area"},null,{"$f":"IF(IFERROR(VLOOKUP(Land_Use_Category_4_Credits,Credits_LUD_Type,5,FALSE),\"\")=\"Unit\",\"\",IF(SUM(LU4_SiteArea_Credits,LU4_ISA_Credits)=0,\"Please enter ISA (if known) or site area\",\"\"))","v":"Please enter ISA (if known) or site area"}]
[null,"Water Supply Credits Override:"]
[null,"Wastewater Credits Override:"]
[null,"Stormwater Credits Override:"]
[null,"Reserve Improvements Credits Override:"]
[null,"Community Facilities Credits Override:"]
[null,"Reserve Land Credits Override:"]
[null,"Premier Sportsfield Reserve Land Credits Override:"]
[null,"Roading Credits Override:"]
[null,"Eastern Access Road Credits Override:"]
[]
["Post Development/Subdivision Demand",null,"1st Land Use:",null,"2nd Land Use:",null,"3rd Land Use:",null,"4th Land Use:"]
[null,"The figures entered here should only be the new components added by a development or subdivision. For example: \n  *  if an existing residential lot is being subdivided into two lots, the 'Proposed Number of Residential Units' would just be 1 (i.e. the additional lot),\n  *  if a Residential Flat is being added to an existing dwelling, the dwelling can be excluded from these calculations."]
[null,"Subdivision or Development:"]
[null,null,{"$f":"IF(AND(VALUE(LEFT(Policy_Year_Input,4))<2021,Subdivision_Development=\"\"),\"Enter Subdivision or Development\",\"\")","v":""}]
[]
[null,"Proposed Land Use:",null,{"$f":"IF('Policy Inputs'!$AL$231=1,\"ensure only one land use is used for Mixed Use Accommodation\",\"\")","v":""}]
[null,null,{"$f":"IF(C71=\"\",\"Please enter land use\",IF(C71=\"mixed use accommodation\",\"A Reserve Land contribution is not required for a conversion to Mixed Use Accommodation\",\"\"))","v":"Please enter land use"},null,{"$f":"IF(E71=\"\",\"Please enter Land Use\",IF(E71=\"mixed use accommodation\",\"A Reserve Land contribution is not required for a conversion to Mixed Use Accommodation\",\"\"))","v":"Please enter Land Use"},null,{"$f":"IF(G71=\"\",\"Please enter Land Use\",IF(G71=\"mixed use accommodation\",\"A Reserve Land contribution is not required for a conversion to Mixed Use Accommodation\",\"\"))","v":"Please enter Land Use"},null,{"$f":"IF(I71=\"\",\"Please enter Land Use\",IF(I71=\"mixed use accommodation\",\"A Reserve Land contribution is not required for a conversion to Mixed Use Accommodation\",\"\"))","v":"Please enter Land Use"}]
[]
[null,"Proposed No. of Units:"]
[null,null,"Only enter if land use is residential or retirement units"]
[]
[null,"No. of 1 Bedroom Units:"]
[null,"No. of 2 Bedroom Units:"]
[null,"No. of 3+ Bedroom Units:"]
[null,null,{"$f":"IF(VALUE(LEFT(Policy_Year_Input,4))>=2024,\"Only enter if multi-use residential or residential flat land use\",\"Leave blank\")","v":"Only enter if multi-use residential or residential flat land use"},null,{"$f":"IF(VALUE(LEFT(Policy_Year_Input,4))>=2024,\"Only enter if multi-use residential or residential flat land use\",\"Leave blank\")","v":"Only enter if multi-use residential or residential flat land use"},null,{"$f":"IF(VALUE(LEFT(Policy_Year_Input,4))>=2024,\"Only enter if multi-use residential or residential flat land use\",\"Leave blank\")","v":"Only enter if multi-use residential or residential flat land use"},null,{"$f":"IF(VALUE(LEFT(Policy_Year_Input,4))>=2024,\"Only enter if multi-use residential or residential flat land use\",\"Leave blank\")","v":"Only enter if multi-use residential or residential flat land use"}]
[]
[null,"Is a Water Supply Contribution Required?","Required"]
[null,"Is a Wastewater Contribution Required?","Required"]
[null,"Is a Stormwater Contribution Required?","Required"]
[null,"Is a Reserve Improvements Contribution Required?","Required"]
[null,"Is a Community Facilities Contribution Required?","Required"]
[null,"Is a Reserve Land Contribution Required?","Required"]
[null,"Is a Premier Sportsfield Reserve Land Contribution Required?","Required"]
[null,"Is a Roading Contribution Required?","Required"]
[null,"Is an Eastern Access Road Contribution Required?"]
[null,null,{"$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,{"$f":"IF(OR(E82=\"\",E83=\"\",E84=\"\",E85=\"\",E86=\"\",E87=\"\",E89=\"\",E90=\"\")=TRUE,\"Are any of these contributions required?\",\"\")","v":"Are any of these contributions required?"},null,{"$f":"IF(OR(G82=\"\",G83=\"\",G84=\"\",G85=\"\",G86=\"\",G87=\"\",G89=\"\",G90=\"\")=TRUE,\"Are any of these contributions required?\",\"\")","v":"Are any of these contributions required?"},null,{"$f":"IF(OR(I82=\"\",I83=\"\",I84=\"\",I85=\"\",I86=\"\",I87=\"\",I89=\"\",I90=\"\")=TRUE,\"Are any of these contributions required?\",\"\")","v":"Are any of these contributions required?"}]
[]
[null,"Proposed GFA:"]
[null,null,"Only enter if land use is residential flat, multi-unit residential, or retirement units",null,{"$f":"IF(IFERROR(VLOOKUP(Land_Use_Category_2,LUD_Type,2,FALSE),\"\")=\"Unit\",\"\",IF(SUM(E93)=0,\"Please enter GFA (if known)\",\"\"))","v":"Please enter GFA (if known)"},null,{"$f":"IF(IFERROR(VLOOKUP(Land_Use_Category_3,LUD_Type,2,FALSE),\"\")=\"Unit\",\"\",IF(SUM(G93)=0,\"Please enter GFA (if known)\",\"\"))","v":"Please enter GFA (if known)"},null,{"$f":"IF(IFERROR(VLOOKUP(Land_Use_Category_4,LUD_Type,2,FALSE),\"\")=\"Unit\",\"\",IF(SUM(I93)=0,\"Please enter GFA (if known)\",\"\"))","v":"Please enter GFA (if known)"}]
[]
[null,"Proposed Site Area:"]
[null,null,{"$f":"IF(Land_Use_Category_1=\"Primary Industry\",\"Please enter site area in square meters\",IF(IFERROR(VLOOKUP(Land_Use_Category_1,LUD_Type,2,FALSE),\"\")=\"Unit\",\"\",IF(SUM(LU1_SiteArea)=0,\"Please enter site area if GFA is unknown\",\"\")))","v":"Please enter site area if GFA is unknown"},null,{"$f":"IF(Land_Use_Category_2=\"Primary Industry\",\"Please enter site area in square meters\",IF(IFERROR(VLOOKUP(Land_Use_Category_2,LUD_Type,2,FALSE),\"\")=\"Unit\",\"\",IF(SUM(LU2_SiteArea)=0,\"Please enter site area if GFA is unknown\",\"\")))","v":"Please enter site area if GFA is unknown"},null,{"$f":"IF(Land_Use_Category_3=\"Primary Industry\",\"Please enter site area in square meters\",IF(IFERROR(VLOOKUP(Land_Use_Category_3,LUD_Type,2,FALSE),\"\")=\"Unit\",\"\",IF(SUM(LU3_SiteArea)=0,\"Please enter site area if GFA is unknown\",\"\")))","v":"Please enter site area if GFA is unknown"},null,{"$f":"IF(Land_Use_Category_4=\"Primary Industry\",\"Please enter site area in square meters\",IF(IFERROR(VLOOKUP(Land_Use_Category_4,LUD_Type,2,FALSE),\"\")=\"Unit\",\"\",IF(SUM(LU4_SiteArea)=0,\"Please enter site area if GFA is unknown\",\"\")))","v":"Please enter site area if GFA is unknown"}]
[]
[null,"Assumed GFA (75% of Estimated GFA)",{"$f":"IF(LU1_GFA<>\"\",\"\",IF(Land_Use_Category_1=\"Primary Industry\",\"\",IF(LU1_SiteArea=\"\",\"\",IF(ISERROR(Headworks!G151)=TRUE,\"\",Headworks!G151))))","v":""},null,{"$f":"IF(LU2_GFA<>\"\",\"\",IF(Land_Use_Category_2=\"Primary Industry\",\"\",IF(LU2_SiteArea=\"\",\"\",IF(ISERROR(Headworks!G182)=TRUE,\"\",Headworks!G182))))","v":""},null,{"$f":"IF(LU3_GFA<>\"\",\"\",IF(Land_Use_Category_3=\"Primary Industry\",\"\",IF(LU3_SiteArea=\"\",\"\",IF(ISERROR(Headworks!G213)=TRUE,\"\",Headworks!G213))))","v":""},null,{"$f":"IF(LU4_GFA<>\"\",\"\",IF(Land_Use_Category_4=\"Primary Industry\",\"\",IF(LU4_SiteArea=\"\",\"\",IF(ISERROR(Headworks!G244)=TRUE,\"\",Headworks!G244))))","v":""}]
[]
[null,"Proposed Impervious Surface Area:"]
[null,null,{"$f":"IF(IFERROR(VLOOKUP(Land_Use_Category_1,LUD_Type,5,FALSE),\"\")=\"Unit\",\"\",IF(SUM(LU1_ISA)=0,\"Please enter ISA (if known)\",\"\"))","v":"Please enter ISA (if known)"},null,{"$f":"IF(IFERROR(VLOOKUP(Land_Use_Category_2,LUD_Type,5,FALSE),\"\")=\"Unit\",\"\",IF(SUM(LU2_ISA)=0,\"Please enter ISA (if known)\",\"\"))","v":"Please enter ISA (if known)"},null,{"$f":"IF(IFERROR(VLOOKUP(Land_Use_Category_3,LUD_Type,5,FALSE),\"\")=\"Unit\",\"\",IF(SUM(LU3_ISA)=0,\"Please enter ISA (if known)\",\"\"))","v":"Please enter ISA (if known)"},null,{"$f":"IF(IFERROR(VLOOKUP(Land_Use_Category_4,LUD_Type,5,FALSE),\"\")=\"Unit\",\"\",IF(SUM(LU4_ISA)=0,\"Please enter ISA (if known)\",\"\"))","v":"Please enter ISA (if known)"}]
[]
[null,"Total Land Value:"]
[null,null,{"$f":"IF(Policy_Year_Input=\"0/1\",\"\",IF(VLOOKUP(Policy_Year_Input,ResLand_Input,4,0)=\"set\",\"\",IF(C104=\"\",\"Please enter land value\",\"\")))","v":""},null,{"$f":"IF(Policy_Year_Input=\"0/1\",\"\",IF(VLOOKUP(Policy_Year_Input,ResLand_Input,4,0)=\"set\",\"\",IF(E104=\"\",\"Please enter land value\",\"\")))","v":""},null,{"$f":"IF(Policy_Year_Input=\"0/1\",\"\",IF(VLOOKUP(Policy_Year_Input,ResLand_Input,4,0)=\"set\",\"\",IF(G104=\"\",\"Please enter land value\",\"\")))","v":""},null,{"$f":"IF(Policy_Year_Input=\"0/1\",\"\",IF(VLOOKUP(Policy_Year_Input,ResLand_Input,4,0)=\"set\",\"\",IF(I104=\"\",\"Please enter land value\",\"\")))","v":""}]
[null,"Total Buildable/Site Area:",1]
[null,null,{"$f":"IF(OR(Field_Type=\"Brownfields\",VALUE(LEFT(Policy_Year_Input,4))>=2021),\"\",IF(C106=\"\",\"Please enter buildable or site area\",\"\"))","v":""},null,{"$f":"IF(OR(Field_Type=\"Brownfields\",VALUE(LEFT(Policy_Year_Input,4))>=2021),\"\",IF(E106=\"\",\"Please enter buildable or site area\",\"\"))","v":""},null,{"$f":"IF(OR(Field_Type=\"Brownfields\",VALUE(LEFT(Policy_Year_Input,4))>=2021),\"\",IF(G106=\"\",\"Please enter buildable or site area\",\"\"))","v":""},null,{"$f":"IF(OR(Field_Type=\"Brownfields\",VALUE(LEFT(Policy_Year_Input,4))>=2021),\"\",IF(I106=\"\",\"Please enter buildable or site area\",\"\"))","v":""}]
[]
[null,"GST in Land Value:",0.15]
[null,"Once all details are entered in, go to the Summary page for the results.",null,null,{"$f":"IF(Policy_Year_Input=\"0/1\",\"\",IF(VLOOKUP(Policy_Year_Input,ResLand_Input,4,0)=\"set\",\"\",IF(E109=\"\",\"Please enter GST % in land value\",\"\")))","v":""},null,{"$f":"IF(Policy_Year_Input=\"0/1\",\"\",IF(VLOOKUP(Policy_Year_Input,ResLand_Input,4,0)=\"set\",\"\",IF(G109=\"\",\"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(I109=\"\",\"Please enter GST % in land value\",\"\")))","v":""}]

{"sheet":"Summary","index":4,"n_rows":15,"n_cols":13,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[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:M15),0)=0,\"OK\",\"check\")","v":"OK"}]
[null,"Activity","Demand Post Development (DE)","Credits for Existing Demand  (DE)","Additional Demand (DE)","Development Contribution per DE ($)","Development Contribution (Excl GST)","GST","Development Contribution (Incl GST)"]
[null,"Water Supply",{"$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},{"$f":"IF(E6=0,0,IF(C6-D6=E6,0,1))","v":0}]
[null,"Wastewater",{"$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",{"$f":"+Headworks!B286","v":0},{"$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},{"$f":"+Headworks!D289","v":0},null,0,0,0]
[null,"Reserve Improvements",{"$f":"+Reserves!B364","v":0},{"$f":"+Reserves!B363","v":0},{"$f":"+Reserves!B365","v":0},{"$f":"+Reserves!B366","v":0},{"$f":"+Reserves!B367","v":0},{"$f":"+Reserves!C367","v":0},{"$f":"+Reserves!D367","v":0},null,0,0,0]
[null,{"$f":"IFERROR(IF(VALUE(LEFT(Policy_Year_Input,4))>=2021,\"Community Infrastructure\",\"Community Facilities\"),\"Community Infrastructure\")","v":"Community Infrastructure"},{"$f":"+Reserves!B371","v":0},{"$f":"+Reserves!B370","v":0},{"$f":"+Reserves!B372","v":0},{"$f":"+Reserves!B373","v":0},{"$f":"+Reserves!B374","v":0},{"$f":"+Reserves!C374","v":0},{"$f":"+Reserves!D374","v":0},null,0,0,0]
[null,"Reserve Land",{"$f":"+Reserves!B378","v":0},{"$f":"+Reserves!B377","v":0},{"$f":"+Reserves!B379","v":0},{"$f":"IF(E11=0,0,G11/E11)","v":0},{"$f":"+Reserves!B382","v":0},{"$f":"+Reserves!C382","v":0},{"$f":"G11+H11","v":0},null,0,0,0]
[null,"Premier Sportsground Reserve Land",{"$f":"Reserves!B386","v":0},{"$f":"Reserves!B385","v":0},{"$f":"Reserves!B387","v":0},{"$f":"Reserves!B388","v":0},{"$f":"Reserves!B389","v":0},{"$f":"Reserves!C389","v":0},{"$f":"Reserves!D389","v":0},null,0,0,0]
[null,"Transportation",{"$f":"+Roading!B105","v":0},{"$f":"+Roading!B104","v":0},{"$f":"Roading!B106","v":0},{"$f":"+Roading!B107","v":0},{"$f":"Roading!B108","v":0},{"$f":"+Roading!C108","v":0},{"$f":"+Roading!D108","v":0},null,{"$f":"IFERROR(IF(E13<=0,0,E13*F13),IF(AND(C13=\"Not Required\",E13=\"\",F13=\"\"),0))","v":0},0,0]
[null,"Transportation - EAR",{"$f":"+EAR!B105","v":0},{"$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},{"$f":"+EAR!D108","v":0},null,0,0,0]
[null,"Total Development Contribution",null,null,null,null,{"$f":"SUM(G6:G14)","v":0},{"$f":"SUM(H6:H14)","v":0},{"$f":"SUM(I6:I14)","v":0}]

{"sheet":"Populate DCN","index":5,"n_rows":133,"n_cols":12,"rows_kept":133,"cut":false,"hidden":true,"merged":[]}
["Field","Value","* Make sure Document to Populate is Closed first"]
[null,null,"If the single land use template is chosen, 91 fields will populate and 24 will not"]
[]
["consent_ref",{"$f":"IF(Consent_Number=\"\",\"\",Consent_Number)","v":""},null,{"$f":"IF(ws_Ttl_ex>0,Summary!B6,\"\")","v":""},{"$f":"IF(ww_Ttl_ex>0,Summary!B7,\"\")","v":""},{"$f":"IF(sw_Ttl_ex>0,Summary!B8,\"\")","v":""},{"$f":"IF(resImp_Ttl_ex>0,Summary!B9,\"\")","v":""},{"$f":"IF(comFac_Ttl_ex>0,Summary!B10,\"\")","v":""},{"$f":"IF(resLand_Ttl_ex>0,Summary!B11,\"\")","v":""},{"$f":"IF(RLPS_Ttl_ex>0,Summary!B12,\"\")","v":""},{"$f":"IF(trprt_Ttl_ex>0,Summary!B13,\"\")","v":""},{"$f":"IF(EAR_Ttl_ex>0,Summary!B14,\"\")","v":""}]
["assess_ref",{"$f":"IF(Assessment_Ref=\"\",\"\",Assessment_Ref)","v":""}]
["site_address",{"$f":"IF(Site_Address=\"\",\"\",Site_Address)","v":""}]
["legal_desc",{"$f":"IF(Legal_Desc=\"\",\"\",Legal_Desc)","v":""}]
["DCN_date",{"$f":"IF(DCN_Date=\"\",TODAY(),DCN_Date)","v":"2024-10-11"}]
[]
["PY_Pre",{"$f":"IF(Credits_PolicyYear_Input=\"\",\"\",\"Assessed under \"&Credits_PolicyYear_Input&\" Policy\")","v":""}]
["PY_Post",{"$f":"IF(Policy_Year_Input=\"0/1\",\"\",\"Assessed under \"&Policy_Year_Input&\" Policy\")","v":"Assessed under 2024/25 Policy"}]
[]
["LU1_pre_category",{"$f":"IF(Land_Use_Category_1_Credits=\"\",\"\",Land_Use_Category_1_Credits)","v":""}]
["LU1_pre_units",{"$f":"IF(AND(No_Res_Units_LU1_Credits=\"\",SUM(Cr_LU1_1BedUnits,Cr_LU1_2BedUnits,Cr_LU1_3BedUnits)=0),\"\",MAX(No_Res_Units_LU1_Credits,SUM(Cr_LU1_1BedUnits,Cr_LU1_2BedUnits,Cr_LU1_3BedUnits)))","v":""}]
["LU1_pre_GFA",{"$f":"IF(LU1_GFA_Credits=\"\",\"\",LU1_GFA_Credits)","v":""}]
["LU1_pre_ISA",{"$f":"IF(LU1_ISA_Credits=\"\",\"\",LU1_ISA_Credits)","v":""}]
["LU1_post_category",{"$f":"IF(Land_Use_Category_1=\"\",\"\",Land_Use_Category_1)","v":""}]
["LU1_post_units",{"$f":"IF(AND(No_Res_Units_LU1=\"\",SUM(LU1_1BedUnits,LU1_2BedUnits,LU1_3BedUnits)=0),\"\",MAX(No_Res_Units_LU1,SUM(LU1_1BedUnits,LU1_2BedUnits,LU1_3BedUnits)))","v":""}]
["LU1_post_GFA",{"$f":"IF(LU1_GFA=\"\",\"\",LU1_GFA)","v":""}]
["LU1_post_ISA",{"$f":"IF(LU1_ISA=\"\",\"\",LU1_ISA)","v":""}]
[]
["LU2_pre_category",{"$f":"IF(Land_Use_Category_2_Credits=\"\",\"\",Land_Use_Category_2_Credits)","v":""}]
["LU2_pre_units",{"$f":"IF(AND(No_Res_Units_LU2_Credits=\"\",SUM(Cr_LU2_1BedUnits,Cr_LU2_2BedUnits,Cr_LU2_3BedUnits)=0),\"\",MAX(No_Res_Units_LU2_Credits,SUM(Cr_LU2_1BedUnits,Cr_LU2_2BedUnits,Cr_LU2_3BedUnits)))","v":""}]
["LU2_pre_GFA",{"$f":"IF(LU2_GFA_Credits=\"\",\"\",LU2_GFA_Credits)","v":""}]
["LU2_pre_ISA",{"$f":"IF(LU2_ISA_Credits=\"\",\"\",LU2_ISA_Credits)","v":""}]
["LU2_post_category",{"$f":"IF(Land_Use_Category_2=\"\",\"\",Land_Use_Category_2)","v":""}]
["LU2_post_units",{"$f":"IF(AND(No_Res_Units_LU2=\"\",SUM(LU2_1BedUnits,LU2_2BedUnits,LU2_3BedUnits)=0),\"\",MAX(No_Res_Units_LU2,SUM(LU2_1BedUnits,LU2_2BedUnits,LU2_3BedUnits)))","v":""}]
["LU2_post_GFA",{"$f":"IF(LU2_GFA=\"\",\"\",LU2_GFA)","v":""}]
["LU2_post_ISA",{"$f":"IF(LU2_ISA=\"\",\"\",LU2_ISA)","v":""}]
[]
["LU3_pre_category",{"$f":"IF(Land_Use_Category_3_Credits=\"\",\"\",Land_Use_Category_3_Credits)","v":""}]
["LU3_pre_units",{"$f":"IF(AND(No_Res_Units_LU3_Credits=\"\",SUM(Cr_LU3_1BedUnits,Cr_LU3_2BedUnits,Cr_LU3_3BedUnits)=0),\"\",MAX(No_Res_Units_LU3_Credits,SUM(Cr_LU3_1BedUnits,Cr_LU3_2BedUnits,Cr_LU3_3BedUnits)))","v":""}]
["LU3_pre_GFA",{"$f":"IF(LU3_GFA_Credits=\"\",\"\",LU3_GFA_Credits)","v":""}]
["LU3_pre_ISA",{"$f":"IF(LU3_ISA_Credits=\"\",\"\",LU3_ISA_Credits)","v":""}]
["LU3_post_category",{"$f":"IF(Land_Use_Category_3=\"\",\"\",Land_Use_Category_3)","v":""}]
["LU3_post_units",{"$f":"IF(AND(No_Res_Units_LU3=\"\",SUM(LU3_1BedUnits,LU3_2BedUnits,LU3_3BedUnits)=0),\"\",MAX(No_Res_Units_LU3,SUM(LU3_1BedUnits,LU3_2BedUnits,LU3_3BedUnits)))","v":""}]
["LU3_post_GFA",{"$f":"IF(LU3_GFA=\"\",\"\",LU3_GFA)","v":""}]
["LU3_post_ISA",{"$f":"IF(LU3_ISA=\"\",\"\",LU3_ISA)","v":""}]
[]
["LU4_pre_category",{"$f":"IF(Land_Use_Category_4_Credits=\"\",\"\",Land_Use_Category_4_Credits)","v":""}]
["LU4_pre_units",{"$f":"IF(AND(No_Res_Units_LU4_Credits=\"\",SUM(Cr_LU4_1BedUnits,Cr_LU4_2BedUnits,Cr_LU4_3BedUnits)=0),\"\",MAX(No_Res_Units_LU4_Credits,SUM(Cr_LU4_1BedUnits,Cr_LU4_2BedUnits,Cr_LU4_3BedUnits)))","v":""}]
["LU4_pre_GFA",{"$f":"IF(LU4_GFA_Credits=\"\",\"\",LU4_GFA_Credits)","v":""}]
["LU4_pre_ISA",{"$f":"IF(LU4_ISA_Credits=\"\",\"\",LU4_ISA_Credits)","v":""}]
["LU4_post_category",{"$f":"IF(Land_Use_Category_4=\"\",\"\",Land_Use_Category_4)","v":""}]
["LU4_post_units",{"$f":"IF(AND(No_Res_Units_LU4=\"\",SUM(LU4_1BedUnits,LU4_2BedUnits,LU4_3BedUnits)=0),\"\",MAX(No_Res_Units_LU4,SUM(LU4_1BedUnits,LU4_2BedUnits,LU4_3BedUnits)))","v":""}]
["LU4_post_GFA",{"$f":"IF(LU4_GFA=\"\",\"\",LU4_GFA)","v":""}]
["LU4_post_ISA",{"$f":"IF(LU4_ISA=\"\",\"\",LU4_ISA)","v":""}]
[]
["WS_CA",{"$f":"IF(WS_DE=0,\"\",Location)","v":""},{"$f":"\"CA_\"&SUBSTITUTE(A49,\"_CA\",\"\")","v":"CA_WS"}]
["WW_CA",{"$f":"IF(WW_DE=0,\"\",Location)","v":""},{"$f":"\"CA_\"&SUBSTITUTE(A50,\"_CA\",\"\")","v":"CA_WW"}]
["SW_CA",{"$f":"IF(SW_DE=0,\"\",Location)","v":""},"CA_SW"]
["RI_CA",{"$f":"IF(RI_DE=0,\"\",Reserves!$D$4)","v":""},"CA_RI"]
["CI_CA",{"$f":"IF(CF_DE=0,\"\",Reserves!$D$4)","v":""},"CA_CI"]
["RL_CA",{"$f":"IF(RL_DE=0,\"\",IF('Calculation Links'!N85=\"Input\",IF(RL_Areas_Input=\"\",\"\",RL_Areas_Input),B53))","v":""},"CA_RL"]
["RLPS_CA",{"$f":"IF(RLPS_DE=0,\"\",Reserves!$D$4)","v":""},"CA_RLPS"]
["Tr_CA",{"$f":"IF(R_DE=0,\"\",Roading!$D$4)","v":""},"CA_Tr"]
["EAR_CA",{"$f":"IF(OR(EAR_DE=0,EAR_DE_Cont=0),\"\",\"EAR Contributing Area\")","v":""},"CA_EAR"]
[]
["WS_DE",{"$f":"WS_DE","v":0}]
["WW_DE",{"$f":"WW_DE","v":0}]
["SW_DE",{"$f":"SW_DE","v":0}]
["RI_DE",{"$f":"RI_DE","v":0}]
["CI_DE",{"$f":"CF_DE","v":0}]
["RL_DE",{"$f":"RL_DE","v":0}]
["RLPS_DE",{"$f":"RLPS_DE","v":0}]
["Tr_DE",{"$f":"R_DE","v":0}]
["EAR_DE",{"$f":"IF(EAR_DE_Cont=0,0,EAR_DE)","v":0}]
[]
["WS_Cr",{"$f":"IF(WS_DE=0,0,WS_CR)","v":0}]
["WW_Cr",{"$f":"IF(WW_DE=0,0,WW_CR)","v":0}]
["SW_Cr",{"$f":"IF(SW_DE=0,0,SW_CR)","v":0}]
["RI_Cr",{"$f":"IF(RI_DE=0,0,RI_CR)","v":0}]
["CI_Cr",{"$f":"IF(CF_DE=0,0,CF_CR)","v":0}]
["RL_Cr",{"$f":"IF(RL_DE=0,0,RL_CR)","v":0}]
["RLPS_Cr",{"$f":"IF(RLPS_DE=0,0,RLPS_CR)","v":0}]
["Tr_Cr",{"$f":"IF(R_DE=0,0,R_CR)","v":0}]
["EAR_Cr",{"$f":"IF(B67=0,0,EAR_CR)","v":0}]
[]
["WS_Ad",{"$f":"MAX(0,B59-B69)","v":0}]
["WW_Ad",{"$f":"MAX(0,B60-B70)","v":0}]
["SW_Ad",0]
["RI_Ad",0]
["CI_Ad",0]
["RL_Ad",0]
["RLPS_Ad",0]
["Tr_Ad",0]
["EAR_Ad",0]
[]
["ws_DE_Cont",{"$f":"IF(WS_DE=0,0,ws_DE_Cont)","v":0}]
["ww_DE_Cont",{"$f":"IF(WW_DE=0,0,ww_DE_Cont)","v":0}]
["sw_DE_Cont",{"$f":"IF(SW_DE=0,0,sw_DE_Cont)","v":0}]
["RI_DE_Cont",{"$f":"IF(RI_DE=0,0,resImp_DC_Cont)","v":0}]
["CI_DE_Cont",{"$f":"IF(CF_DE=0,0,comFac_DE_Cont)","v":0}]
["RL_DE_Cont",{"$f":"IF(RL_DE=0,0,res_Land_DE_Cont)","v":0}]
["RLPS_DE_Cont",{"$f":"IF(RLPS_DE=0,0,RLPS_DE_Cont)","v":0}]
["Tr_DE_Cont",{"$f":"IF(R_DE=0,0,trprt_DE_Cont)","v":0}]
["EAR_DE_Cont",{"$f":"IF(B67=0,0,EAR_DE_Cont)","v":0}]
["Total_DE_Cont",{"$f":"SUM(B89:B97)","v":0}]
[]
["ws_Ttl_ex",{"$f":"ws_Ttl_ex","v":0}]
["ww_Ttl_ex",{"$f":"ww_Ttl_ex","v":0}]
["sw_Ttl_ex",{"$f":"sw_Ttl_ex","v":0}]
["RI_Ttl_ex",{"$f":"resImp_Ttl_ex","v":0}]
["CI_Ttl_ex",{"$f":"comFac_Ttl_ex","v":0}]
["RL_Ttl_ex",{"$f":"resLand_Ttl_ex","v":0}]
["RLPS_Ttl_ex",{"$f":"RLPS_Ttl_ex","v":0}]
["Tr_Ttl_ex",{"$f":"trprt_Ttl_ex","v":0}]
["EAR_Ttl_ex",{"$f":"EAR_Ttl_ex","v":0}]
["Total_Ttl_ex",{"$f":"SUM(B100:B108)","v":0}]
[]
["ws_Ttl_inc",{"$f":"Summary!I6","v":0}]
["ww_Ttl_inc",{"$f":"Summary!I7","v":0}]
["sw_Ttl_inc",{"$f":"Summary!I8","v":0}]
["RI_Ttl_inc",{"$f":"Summary!I9","v":0}]
["CI_Ttl_inc",{"$f":"Summary!I10","v":0}]
["RL_Ttl_inc",{"$f":"Summary!I11","v":0}]
["RLPS_Ttl_inc",{"$f":"Summary!I12","v":0}]
["Tr_Ttl_inc",{"$f":"Summary!I13","v":0}]
["EAR_Ttl_inc",{"$f":"Summary!I14","v":0}]
[]
["TOTAL_CONT",{"$f":"Summary!I15","v":0}]
[]
["ws_Ttl_incl",{"$f":"B111","v":0}]
["ww_Ttl_incl",{"$f":"B112","v":0}]
["sw_Ttl_incl",0]
["RI_Ttl_incl",0]
["CI_Ttl_incl",0]
["RL_Ttl_incl",0]
["RLPS_Ttl_incl",0]
["Tr_Ttl_incl",0]
["EAR_Ttl_incl",0]
[]
["TOTAL_CONTR",{"$f":"B121","v":0}]

{"sheet":"Headworks","index":6,"n_rows":289,"n_cols":13,"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":1}]
[null,null,null,null,null,"GFA Estimation Method",{"$f":"VLOOKUP(Credits_PolicyYear_Input,estimation_method,2,0)","v":{"$error":"#N/A"}}]
["Location:",{"$f":"IF(Location=\"\",\"\",Location)","v":""},null,{"$f":"IF($B$4=\"\",\"\",VLOOKUP(B4,Ward,10,0))","v":""}]
[null,null,null,null,null,null,"Standard",null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
[{"$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 Units",{"$f":"IF(No_Res_Units_LU1_Credits=\"\",1,No_Res_Units_LU1_Credits)","v":1},null,null,null,{"$f":"IF(Cr_LU1_1BedUnits=\"\",0,Cr_LU1_1BedUnits)","v":0},{"$f":"IF(Cr_LU1_2BedUnits=\"\",0,Cr_LU1_2BedUnits)","v":0},{"$f":"IF(Cr_LU1_3BedUnits=\"\",0,Cr_LU1_3BedUnits)","v":0}]
["2nd Land Use Category:",{"$f":"IF(Land_Use_Category_2_Credits=\"\",\"\",Land_Use_Category_2_Credits)","v":""},null,null,null,"No. of Units",{"$f":"IF(No_Res_Units_LU2_Credits=\"\",1,No_Res_Units_LU2_Credits)","v":1},null,null,null,{"$f":"IF(Cr_LU2_1BedUnits=\"\",0,Cr_LU2_1BedUnits)","v":0},{"$f":"IF(Cr_LU2_2BedUnits=\"\",0,Cr_LU2_2BedUnits)","v":0},{"$f":"IF(Cr_LU2_3BedUnits=\"\",0,Cr_LU2_3BedUnits)","v":0}]
["3rd Land Use Category:",{"$f":"IF(Land_Use_Category_3_Credits=\"\",\"\",Land_Use_Category_3_Credits)","v":""},null,null,null,"No. of Units",{"$f":"IF(No_Res_Units_LU3_Credits=\"\",1,No_Res_Units_LU3_Credits)","v":1},null,null,null,{"$f":"IF(Cr_LU3_1BedUnits=\"\",0,Cr_LU3_1BedUnits)","v":0},{"$f":"IF(Cr_LU3_2BedUnits=\"\",0,Cr_LU3_2BedUnits)","v":0},{"$f":"IF(Cr_LU3_3BedUnits=\"\",0,Cr_LU3_3BedUnits)","v":0}]
["4th Land Use Category:",{"$f":"IF(Land_Use_Category_4_Credits=\"\",\"\",Land_Use_Category_4_Credits)","v":""},null,null,null,"No. of Units",{"$f":"IF(No_Res_Units_LU4_Credits=\"\",1,No_Res_Units_LU4_Credits)","v":1},null,null,null,{"$f":"IF(Cr_LU4_1BedUnits=\"\",0,Cr_LU4_1BedUnits)","v":0},{"$f":"IF(Cr_LU4_2BedUnits=\"\",0,Cr_LU4_2BedUnits)","v":0},{"$f":"IF(Cr_LU4_3BedUnits=\"\",0,Cr_LU4_3BedUnits)","v":0}]
[]
[{"$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"}},null,null,null,"Gross Floor Area",{"$f":"IF(LU1_GFA_Credits=\"\",\"\",LU1_GFA_Credits)","v":""},"m² (known)"]
["Gross Floor Area (GFA):",{"$f":"IF(B12=\"Unit\",0,IF(G12=\"\",IF(AND($G$3=\"New\",G18=\"Non-Residential\"),G19,G16),G12))","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU1_SiteArea_Credits=\"\",\"\",LU1_SiteArea_Credits)","v":""}]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$6,Credits_Land_Use_Differentials,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$6,Credits_GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"IF(AND(G12=\"\",$G$3=\"New\",G18=\"Residential\"),1,B13/100*B14)","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$6,Credits_GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"$G$6","v":1},null,null,null,"Gross Floor Area",{"$f":"IF(G14=0,Credits_Res_GFA,G13*G14*G15)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Dwelling Equivalents per Unit:",{"$f":"B14","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B12=\"Both (max)\",SUMPRODUCT(K19:M19,K18:M18),IF(B16=\"\",1,B16*B17))","v":{"$error":"#N/A"}},null,null,null,"Land Use Type",{"$f":"VLOOKUP(B6,categorisation,2,0)","v":{"$error":"#N/A"}},"Residential/Non-Residential",null,"LU 1 WS differential",{"$f":"VLOOKUP($B$6&\" \"&K17,Credits_Land_Use_Differentials,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$6&\" \"&L17,Credits_Land_Use_Differentials,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$6&\" \"&M17,Credits_Land_Use_Differentials,2,FALSE)","v":{"$error":"#N/A"}}]
["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,"Non-Res GFA Estimate",{"$f":"IF(G13<=500,50,\nIF(G13<=2000,100,400))","v":400},"m² (estimated)",null,"LU 1 units",{"$f":"INDEX(K$6:K$9,LEFT($A11,1))","v":0},{"$f":"INDEX(L$6:L$9,LEFT($A11,1))","v":0},{"$f":"INDEX(M$6:M$9,LEFT($A11,1))","v":0}]
["Dwelling Equivalents:",{"$f":"IFERROR(IF(B6=\"\",0,IF(LU1_WS_Credit_OR<>\"\",LU1_WS_Credit_OR,IF(B12=\"Both (max)\",MAX(B15,B18)+B19,IF(B12=\"Unit\",B18+B19,IF(G12=\"\",B15*B16+B19,B15+B19))))),0)","v":0}]
[]
[{"$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):",{"$f":"IF(B23=\"Unit\",0,IF(G12=\"\",IF(AND($G$3=\"New\",G18=\"Non-Residential\"),G19,G16),G12))","v":{"$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:",{"$f":"IF(AND(G12=\"\",$G$3=\"New\",G18=\"Residential\"),1,B24/100*B25)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"$G$6","v":1}]
["Dwelling Equivalents per Unit:",{"$f":"B25","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B23=\"Both (max)\",SUMPRODUCT(K30:M30,K29:M29),IF(B27=\"\",1,B27*B28))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"LU 1 WW differential",{"$f":"VLOOKUP($B$6&\" \"&K28,Credits_Land_Use_Differentials,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$6&\" \"&L28,Credits_Land_Use_Differentials,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$6&\" \"&M28,Credits_Land_Use_Differentials,4,FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IFERROR(IF(B6=\"\",0,IF(B23=\"Both (max)\",MAX(B26,B29),IF(B23=\"Unit\",B29,IF(G12=\"\",B26*B27,B26)))),0)","v":0},null,null,null,null,null,null,null,"LU 1 units",{"$f":"INDEX(K$6:K$9,LEFT($A22,1))","v":0},{"$f":"INDEX(L$6:L$9,LEFT($A22,1))","v":0},{"$f":"INDEX(M$6:M$9,LEFT($A22,1))","v":0}]
[]
[{"$f":"IF($G$2=\"1\",\"\",\"1c \")&\"Stormwater Contribution - \"&$B$6&\" Land Use\"","v":"1c Stormwater Contribution -  Land Use"},null,null,null,null,"SITE INFORMATION"]
["Differential Type",{"$f":"VLOOKUP($B$6,Credits_LUD_Type,5,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Impervious Surface Area",{"$f":"IF(LU1_ISA_Credits=\"\",\"\",LU1_ISA_Credits)","v":""},"m² (known)"]
["Impervious Surface Area (ISA):",{"$f":"IF(G33=\"\",IF(AND($G$3=\"New\",G38=\"Non-Residential\"),G39,G36),G33)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU1_SiteArea_Credits=\"\",\"\",LU1_SiteArea_Credits)","v":""}]
["Dwelling Equivalents per 100m² ISA:",{"$f":"VLOOKUP($B$6,Credits_Land_Use_Differentials,5,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$6,Credits_Building_Coverages,2,FALSE)","v":{"$error":"#N/A"}}]
["ISA DE's:",{"$f":"IF(AND(G33=\"\",$G$3=\"New\",G38=\"Residential\"),1,B34/100*B35)","v":{"$error":"#N/A"}},null,null,null,"Impervious Surface Area",{"$f":"IF(G34=\"\",260,G34*G35)","v":260},"m² (estimated)"]
["No. Units:",{"$f":"$G$6","v":1}]
["Dwelling Equivalents per Unit:",{"$f":"B35","v":{"$error":"#N/A"}},null,null,null,"Land Use Type",{"$f":"VLOOKUP(B6,categorisation,2,0)","v":{"$error":"#N/A"}},"Residential/Non-Residential"]
["Unit DE's:",{"$f":"IF(B37=\"\",1,B37*B38)","v":{"$error":"#N/A"}},null,null,null,"Non-Res ISA Estimate",{"$f":"IF(G34<=500,62.5,\nIF(G34<=2000,125,500))","v":500},"m² (estimated)"]
["Dwelling Equivalents:",{"$f":"IF(B6=\"\",0,IF(B33=\"Unit\",B39,IF(G33=\"\",B36*B37,B36)))","v":0}]
[]
[{"$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(B43=\"Unit\",0,IF(G43=\"\",IF(AND($G$3=\"New\",G49=\"Non-Residential\"),G50,G47),G43))","v":{"$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:",{"$f":"IF(AND(G43=\"\",$G$3=\"New\",G49=\"Residential\"),1,B44/100*B45)","v":{"$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$7","v":1},null,null,null,"Gross Floor Area",{"$f":"IF(G45=0,Credits_Res_GFA,G44*G45*G46)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Dwelling Equivalents per Unit:",{"$f":"B45","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B43=\"Both (max)\",SUMPRODUCT(K50:M50,K49:M49),IF(B47=\"\",1,B47*B48))","v":{"$error":"#N/A"}},null,null,null,"Land Use Type",{"$f":"VLOOKUP(B7,categorisation,2,0)","v":{"$error":"#N/A"}},"Residential/Non-Residential",null,"LU 2 WS differential",{"$f":"VLOOKUP($B$7&\" \"&K48,Credits_Land_Use_Differentials,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$7&\" \"&L48,Credits_Land_Use_Differentials,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$7&\" \"&M48,Credits_Land_Use_Differentials,2,FALSE)","v":{"$error":"#N/A"}}]
["Network Factor Dwelling Equivalents:",{"$f":"IF(AND(B44=0,B47=0),0,VLOOKUP($B$7,Credits_Land_Use_Differentials,3,FALSE))","v":{"$error":"#N/A"}},null,null,null,"Non-Res GFA Estimate",{"$f":"IF(G44<=500,50,\nIF(G44<=2000,100,400))","v":400},"m² (estimated)",null,"LU 2 units",{"$f":"INDEX(K$6:K$9,LEFT($A42,1))","v":0},{"$f":"INDEX(L$6:L$9,LEFT($A42,1))","v":0},{"$f":"INDEX(M$6:M$9,LEFT($A42,1))","v":0}]
["Dwelling Equivalents:",{"$f":"IFERROR(IF(B7=\"\",0,IF(LU2_WS_Credit_OR<>\"\",LU2_WS_Credit_OR,IF(B43=\"Both (max)\",MAX(B46,B49)+B50,IF(B43=\"Unit\",B49+B50,IF(G43=\"\",B46*B47+B50,B46+B50))))),0)","v":0}]
[]
[{"$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):",{"$f":"IF(B54=\"Unit\",0,IF(G43=\"\",IF(AND($G$3=\"New\",G49=\"Non-Residential\"),G50,G47),G43))","v":{"$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:",{"$f":"IF(AND(G43=\"\",$G$3=\"New\",G49=\"Residential\"),1,B55/100*B56)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"$G$7","v":1}]
["Dwelling Equivalents per Unit:",{"$f":"B56","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B54=\"Both (max)\",SUMPRODUCT(K61:M61,K60:M60),IF(B58=\"\",1,B58*B59))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"LU 2 WW differential",{"$f":"VLOOKUP($B$7&\" \"&K59,Credits_Land_Use_Differentials,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$7&\" \"&L59,Credits_Land_Use_Differentials,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$7&\" \"&M59,Credits_Land_Use_Differentials,4,FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IFERROR(IF(B7=\"\",0,IF(B54=\"Both (max)\",MAX(B57,B60),IF(B54=\"Unit\",B60,IF(G43=\"\",B57*B58,B57)))),0)","v":0},null,null,null,null,null,null,null,"LU 2 units",{"$f":"INDEX(K$6:K$9,LEFT($A53,1))","v":0},{"$f":"INDEX(L$6:L$9,LEFT($A53,1))","v":0},{"$f":"INDEX(M$6:M$9,LEFT($A53,1))","v":0}]
[]
[{"$f":"\"2c Stormwater Contribution - \"&$B$7&\" Land Use\"","v":"2c Stormwater Contribution -  Land Use"},null,null,null,null,"SITE INFORMATION"]
["Differential Type",{"$f":"VLOOKUP($B$7,Credits_LUD_Type,5,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Impervious Surface Area",{"$f":"IF(LU2_ISA_Credits=\"\",\"\",LU2_ISA_Credits)","v":""},"m² (known)"]
["Impervious Surface Area (ISA):",{"$f":"IF(G64=\"\",IF(AND($G$3=\"New\",G69=\"Non=Residential\"),G70,G67),G64)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU2_SiteArea_Credits=\"\",\"\",LU2_SiteArea_Credits)","v":""}]
["Dwelling Equivalents per 100m² ISA:",{"$f":"VLOOKUP($B$7,Credits_Land_Use_Differentials,5,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$7,Credits_Building_Coverages,2,FALSE)","v":{"$error":"#N/A"}}]
["ISA DE's:",{"$f":"IF(AND(G64=\"\",$G$3=\"New\",G69=\"Residential\"),1,B65/100*B66)","v":{"$error":"#N/A"}},null,null,null,"Impervious Surface Area",{"$f":"IF(G66=0,269,G65*G66)","v":{"$error":"#N/A"}},"m² (estimated)"]
["No. Units:",{"$f":"$G$7","v":1}]
["Dwelling Equivalents per Unit:",{"$f":"B66","v":{"$error":"#N/A"}},null,null,null,"Land Use Type",{"$f":"VLOOKUP(B7,categorisation,2,0)","v":{"$error":"#N/A"}},"Residential/Non-Residential"]
["Unit DE's:",{"$f":"IF(B68=\"\",1,B68*B69)","v":{"$error":"#N/A"}},null,null,null,"Non-Res ISA Estimate",{"$f":"IF(G65<=500,62.5,\nIF(G65<=2000,125,500))","v":500},"m² (estimated)"]
["Dwelling Equivalents:",{"$f":"IF(B7=\"\",0,IF(B64=\"Unit\",B70,IF(G64=\"\",B67*B68,B67)))","v":0}]
[]
[{"$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(B74=\"Unit\",0,IF(G74=\"\",IF(AND($G$3=\"New\",G80=\"Non-Residential\"),G81,G78),G74))","v":{"$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:",{"$f":"IF(AND(G74=\"\",$G$3=\"New\",G80=\"Residential\"),1,B75/100*B76)","v":{"$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$8","v":1},null,null,null,"Gross Floor Area",{"$f":"IF(G76=0,Credits_Res_GFA,G75*G76*G77)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Dwelling Equivalents per Unit:",{"$f":"B76","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B74=\"Both (max)\",SUMPRODUCT(K81:M81,K80:M80),IF(B78=\"\",1,B78*B79))","v":{"$error":"#N/A"}},null,null,null,"Land Use Type",{"$f":"VLOOKUP(B8,categorisation,2,0)","v":{"$error":"#N/A"}},"Residential/Non-Residential",null,"LU 3 WS differential",{"$f":"VLOOKUP($B$8&\" \"&K79,Credits_Land_Use_Differentials,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$8&\" \"&L79,Credits_Land_Use_Differentials,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$8&\" \"&M79,Credits_Land_Use_Differentials,2,FALSE)","v":{"$error":"#N/A"}}]
["Network Factor Dwelling Equivalents:",{"$f":"IF(AND(B75=0,B78=0),0,VLOOKUP($B$8,Credits_Land_Use_Differentials,3,FALSE))","v":{"$error":"#N/A"}},null,null,null,"Non-Res GFA Estimate",{"$f":"IF(G75<=500,50,\nIF(G75<=2000,100,400))","v":400},"m² (estimated)",null,"LU 3 units",{"$f":"INDEX(K$6:K$9,LEFT($A73,1))","v":0},{"$f":"INDEX(L$6:L$9,LEFT($A73,1))","v":0},{"$f":"INDEX(M$6:M$9,LEFT($A73,1))","v":0}]
["Dwelling Equivalents:",{"$f":"IFERROR(IF(B8=\"\",0,IF(LU3_WS_Credit_OR<>\"\",LU3_WS_Credit_OR,IF(B74=\"Both (max)\",MAX(B77,B80)+B81,IF(B74=\"Unit\",B80+B81,IF(G74=\"\",B77*B78+B81,B77+B81))))),0)","v":0}]
[]
[{"$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):",{"$f":"IF(B85=\"Unit\",0,IF(G74=\"\",IF(AND($G$3=\"New\",G80=\"Non-Residential\"),G81,G78),G74))","v":{"$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:",{"$f":"IF(AND(G74=\"\",$G$3=\"New\",G80=\"Residential\"),1,B86/100*B87)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"$G$8","v":1}]
["Dwelling Equivalents per Unit:",{"$f":"B87","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B85=\"Both (max)\",SUMPRODUCT(K92:M92,K91:M91),IF(B89=\"\",1,B89*B90))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"LU 3 WW differential",{"$f":"VLOOKUP($B$8&\" \"&K90,Credits_Land_Use_Differentials,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$8&\" \"&L90,Credits_Land_Use_Differentials,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$8&\" \"&M90,Credits_Land_Use_Differentials,4,FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IFERROR(IF(B8=\"\",0,IF(B85=\"Both (max)\",MAX(B88,B91),IF(B85=\"Unit\",B91,IF(G74=\"\",B88*B89,B88)))),0)","v":0},null,null,null,null,null,null,null,"LU 3 units",{"$f":"INDEX(K$6:K$9,LEFT($A84,1))","v":0},{"$f":"INDEX(L$6:L$9,LEFT($A84,1))","v":0},{"$f":"INDEX(M$6:M$9,LEFT($A84,1))","v":0}]
[]
[{"$f":"\"3c Stormwater Contribution - \"&$B$8&\" Land Use\"","v":"3c Stormwater Contribution -  Land Use"},null,null,null,null,"SITE INFORMATION"]
["Differential Type",{"$f":"VLOOKUP($B$8,Credits_LUD_Type,5,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Impervious Surface Area",{"$f":"IF(LU3_ISA_Credits=\"\",\"\",LU3_ISA_Credits)","v":""},"m² (known)"]
["Impervious Surface Area (ISA):",{"$f":"IF(G95=\"\",IF(AND($G$3=\"New\",G100=\"Non=Residential\"),G101,G98),G95)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU3_SiteArea_Credits=\"\",\"\",LU3_SiteArea_Credits)","v":""}]
["Dwelling Equivalents per 100m² ISA:",{"$f":"VLOOKUP($B$8,Credits_Land_Use_Differentials,5,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$8,Credits_Building_Coverages,2,FALSE)","v":{"$error":"#N/A"}}]
["ISA DE's:",{"$f":"IF(AND(G95=\"\",$G$3=\"New\",G100=\"Residential\"),1,B96/100*B97)","v":{"$error":"#N/A"}},null,null,null,"Impervious Surface Area",{"$f":"IF(G97=0,269,G96*G97)","v":{"$error":"#N/A"}},"m² (estimated)"]
["No. Units:",{"$f":"$G$8","v":1}]
["Dwelling Equivalents per Unit:",{"$f":"B97","v":{"$error":"#N/A"}},null,null,null,"Land Use Type",{"$f":"VLOOKUP(B8,categorisation,2,0)","v":{"$error":"#N/A"}},"Residential/Non-Residential"]
["Unit DE's:",{"$f":"IF(B99=\"\",1,B99*B100)","v":{"$error":"#N/A"}},null,null,null,"Non-Res ISA Estimate",{"$f":"IF(G96<=500,62.5,\nIF(G96<=2000,125,500))","v":500},"m² (estimated)"]
["Dwelling Equivalents:",{"$f":"IF(B8=\"\",0,IF(B95=\"Unit\",B101,IF(G95=\"\",B98*B99,B98)))","v":0}]
[]
[{"$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(B105=\"Unit\",0,IF(G105=\"\",IF(AND($G$3=\"New\",G111=\"Non-Residential\"),G112,G109),G105))","v":{"$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:",{"$f":"IF(AND(G105=\"\",$G$3=\"New\",G111=\"Residential\"),1,B106/100*B107)","v":{"$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$9","v":1},null,null,null,"Gross Floor Area",{"$f":"IF(G107=0,Credits_Res_GFA,G106*G107*G108)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Dwelling Equivalents per Unit:",{"$f":"B107","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B105=\"Both (max)\",SUMPRODUCT(K112:M112,K111:M111),IF(B109=\"\",1,B109*B110))","v":{"$error":"#N/A"}},null,null,null,"Land Use Type",{"$f":"VLOOKUP(B9,categorisation,2,0)","v":{"$error":"#N/A"}},"Residential/Non-Residential",null,"LU 4 WS differential",{"$f":"VLOOKUP($B$9&\" \"&K110,Credits_Land_Use_Differentials,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$9&\" \"&L110,Credits_Land_Use_Differentials,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$9&\" \"&M110,Credits_Land_Use_Differentials,2,FALSE)","v":{"$error":"#N/A"}}]
["Network Factor Dwelling Equivalents:",{"$f":"IF(AND(B106=0,B109=0),0,VLOOKUP($B$9,Credits_Land_Use_Differentials,3,FALSE))","v":{"$error":"#N/A"}},null,null,null,"Non-Res GFA Estimate",{"$f":"IF(G106<=500,50,\nIF(G106<=2000,100,400))","v":400},"m² (estimated)",null,"LU 4 units",{"$f":"INDEX(K$6:K$9,LEFT($A104,1))","v":0},{"$f":"INDEX(L$6:L$9,LEFT($A104,1))","v":0},{"$f":"INDEX(M$6:M$9,LEFT($A104,1))","v":0}]
["Dwelling Equivalents:",{"$f":"IFERROR(IF(B9=\"\",0,IF(LU4_WS_Credit_OR<>\"\",LU4_WS_Credit_OR,IF(B105=\"Both (max)\",MAX(B108,B111)+B112,IF(B105=\"Unit\",B111+B112,IF(G105=\"\",B108*B109+B112,B108+B112))))),0)","v":0}]
[]
[{"$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):",{"$f":"IF(B116=\"Unit\",0,IF(G105=\"\",IF(AND($G$3=\"New\",G111=\"Non-Residential\"),G112,G109),G105))","v":{"$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:",{"$f":"IF(AND(G105=\"\",$G$3=\"New\",G111=\"Residential\"),1,B117/100*B118)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"$G$9","v":1}]
["Dwelling Equivalents per Unit:",{"$f":"B118","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B116=\"Both (max)\",SUMPRODUCT(K123:M123,K122:M122),IF(B120=\"\",1,B120*B121))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"LU 4 WW differential",{"$f":"VLOOKUP($B$9&\" \"&K121,Credits_Land_Use_Differentials,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$9&\" \"&L121,Credits_Land_Use_Differentials,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$9&\" \"&M121,Credits_Land_Use_Differentials,4,FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IFERROR(IF(B9=\"\",0,IF(B116=\"Both (max)\",MAX(B119,B122),IF(B116=\"Unit\",B122,IF(G105=\"\",B119*B120,B119)))),0)","v":0},null,null,null,null,null,null,null,"LU 4 units",{"$f":"INDEX(K$6:K$9,LEFT($A115,1))","v":0},{"$f":"INDEX(L$6:L$9,LEFT($A115,1))","v":0},{"$f":"INDEX(M$6:M$9,LEFT($A115,1))","v":0}]
[]
[{"$f":"\"4c Stormwater Contribution - \"&$B$9&\" Land Use\"","v":"4c Stormwater Contribution -  Land Use"},null,null,null,null,"SITE INFORMATION"]
["Differential Type",{"$f":"VLOOKUP($B$9,Credits_LUD_Type,5,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Impervious Surface Area",{"$f":"IF(LU4_ISA_Credits=\"\",\"\",LU4_ISA_Credits)","v":""},"m² (known)"]
["Impervious Surface Area (ISA):",{"$f":"IF(G126=\"\",IF(AND($G$3=\"New\",G131=\"Non=Residential\"),G132,G129),G126)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU4_SiteArea_Credits=\"\",\"\",LU4_SiteArea_Credits)","v":""}]
["Dwelling Equivalents per 100m² ISA:",{"$f":"VLOOKUP($B$9,Credits_Land_Use_Differentials,5,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$9,Credits_Building_Coverages,2,FALSE)","v":{"$error":"#N/A"}}]
["ISA DE's:",{"$f":"IF(AND(G126=\"\",$G$3=\"New\",G131=\"Residential\"),1,B127/100*B128)","v":{"$error":"#N/A"}},null,null,null,"Impervious Surface Area",{"$f":"IF(G128=0,269,G127*G128)","v":{"$error":"#N/A"}},"m² (estimated)"]
["No. Units:",{"$f":"$G$9","v":1}]
["Dwelling Equivalents per Unit:",{"$f":"B128","v":{"$error":"#N/A"}},null,null,null,"Land Use Type",{"$f":"VLOOKUP(B9,categorisation,2,0)","v":{"$error":"#N/A"}},"Residential/Non-Residential"]
["Unit DE's:",{"$f":"IF(B130=\"\",1,B130*B131)","v":{"$error":"#N/A"}},null,null,null,"Non-Res ISA Estimate",{"$f":"IF(G127<=500,62.5,\nIF(G127<=2000,125,500))","v":500},"m² (estimated)"]
["Dwelling Equivalents:",{"$f":"IF(B9=\"\",0,IF(B126=\"Unit\",B132,IF(G126=\"\",B129*B130,B129)))","v":0}]
[]
["Post Development/Subdivision Demand - WS, WW & SW"]
["For Consent No.",{"$f":"B2","v":""}]
[null,null,null,null,null,"GFA Estimation Method",{"$f":"VLOOKUP(Policy_Year_Input,estimation_method,2,0)","v":"New"}]
["Location:",{"$f":"$B$4","v":""}]
[null,null,null,null,null,null,null,null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
[{"$f":"IF(D135=\"1\",\"Land Use Category:\",\"1st Land Use Category:\")","v":"1st Land Use Category:"},{"$f":"IF(Land_Use_Category_1=\"\",\"\",Land_Use_Category_1)","v":""},null,null,null,"No. of Units",{"$f":"IF(No_Res_Units_LU1=\"\",1,No_Res_Units_LU1)","v":1},null,null,null,{"$f":"IF(LU1_1BedUnits=\"\",0,LU1_1BedUnits)","v":0},{"$f":"IF(LU1_2BedUnits=\"\",0,LU1_2BedUnits)","v":0},{"$f":"IF(LU1_3BedUnits=\"\",0,LU1_3BedUnits)","v":0}]
["2nd Land Use Category:",{"$f":"IF(Land_Use_Category_2=\"\",\"\",Land_Use_Category_2)","v":""},null,null,null,"No. of Units",{"$f":"IF(No_Res_Units_LU2=\"\",1,No_Res_Units_LU2)","v":1},null,null,null,{"$f":"IF(LU2_1BedUnits=\"\",0,LU2_1BedUnits)","v":0},{"$f":"IF(LU2_2BedUnits=\"\",0,LU2_2BedUnits)","v":0},{"$f":"IF(LU2_3BedUnits=\"\",0,LU2_3BedUnits)","v":0}]
["3rd Land Use Category:",{"$f":"IF(Land_Use_Category_3=\"\",\"\",Land_Use_Category_3)","v":""},null,null,null,"No. of Units",{"$f":"IF(No_Res_Units_LU3=\"\",1,No_Res_Units_LU3)","v":1},null,null,null,{"$f":"IF(LU3_1BedUnits=\"\",0,LU3_1BedUnits)","v":0},{"$f":"IF(LU3_2BedUnits=\"\",0,LU3_2BedUnits)","v":0},{"$f":"IF(LU3_3BedUnits=\"\",0,LU3_3BedUnits)","v":0}]
["4th Land Use Category:",{"$f":"IF(Land_Use_Category_4=\"\",\"\",Land_Use_Category_4)","v":""},null,null,null,"No. of Units",{"$f":"IF(No_Res_Units_LU4=\"\",1,No_Res_Units_LU4)","v":1},null,null,null,{"$f":"IF(LU4_1BedUnits=\"\",0,LU4_1BedUnits)","v":0},{"$f":"IF(LU4_2BedUnits=\"\",0,LU4_2BedUnits)","v":0},{"$f":"IF(LU4_3BedUnits=\"\",0,LU4_3BedUnits)","v":0}]
[]
[{"$f":"IF(G2=\"1\",\"\",\"1a \")&\"Water Supply Contribution - \"&$B$140&\" Land Use\"","v":"1a Water Supply Contribution -  Land Use"},null,null,{"$f":"Required_LU1_WS","v":"Required"},null,"SITE INFORMATION"]
["Differential Type",{"$f":"VLOOKUP($B$140,LUD_Type,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Gross Floor Area",{"$f":"IF(LU1_GFA=\"\",\"\",LU1_GFA)","v":""},"m² (known)"]
["Gross Floor Area (GFA):",{"$f":"IF(B146=\"Unit\",0,IF(G146=\"\",IF(AND($G$137=\"New\",G153=\"Non-Residential\"),G154,G151),G146))","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU1_SiteArea=\"\",\"\",LU1_SiteArea)","v":""}]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$140,Land_Use_Differentials,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$140,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"IF(AND(G146=\"\",$G$137=\"New\",G153=\"Residential\"),1,B147/100*B148)","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$140,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"$G$140","v":1},null,null,null,"Gross Floor Area",{"$f":"IF(G148=0,Res_GFA,G147*G148*G149)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Dwelling Equivalents per Unit:",{"$f":"B148","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(G147>0,G150*0.75,G150)","v":{"$error":"#N/A"}},"75% of m² (estimated)",null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B146=\"Both (max)\",SUMPRODUCT(K153:M153,K152:M152),IF(B150=\"\",1,B150*B151))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"LU 1 WS differential",{"$f":"VLOOKUP($B$140&\" \"&K151,Land_Use_Differentials,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$140&\" \"&L151,Land_Use_Differentials,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$140&\" \"&M151,Land_Use_Differentials,2,FALSE)","v":{"$error":"#N/A"}}]
["Network Factor Dwelling Equivalents:",{"$f":"VLOOKUP($B$140,Land_Use_Differentials,3,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Land Use Type",{"$f":"VLOOKUP(B140,categorisation,2,0)","v":{"$error":"#N/A"}},"Residential/Non-Residential",null,"LU 1 units",{"$f":"INDEX(K$140:K$143,LEFT($A145,1))","v":0},{"$f":"INDEX(L$140:L$143,LEFT($A145,1))","v":0},{"$f":"INDEX(M$140:M$143,LEFT($A145,1))","v":0}]
["Dwelling Equivalents:",{"$f":"IF(B140=\"\",0,IF(B146=\"Both (max)\",MAX(B152,B149)+B153,IF(B146=\"Unit\",B152+B153,IF(G146=\"\",B150*B149+B153,B149+B153))))","v":0},null,null,null,"Non-Res GFA Estimate",{"$f":"IF(G147<=500,50,\nIF(G147<=2000,100,400))","v":400},"m² (estimated)"]
[]
[{"$f":"IF(G2=\"1\",\"\",\"1b \")&\"Wastewater Contribution - \"&$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):",{"$f":"IF(B157=\"Unit\",0,IF(G146=\"\",IF(AND($G$137=\"New\",G153=\"Non-Residential\"),G154,G151),G146))","v":{"$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:",{"$f":"IF(AND(G146=\"\",$G$137=\"New\",G153=\"Residential\"),1,B158/100*B159)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"B150","v":1}]
["Dwelling Equivalents per Unit:",{"$f":"B159","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B157=\"Both (max)\",SUMPRODUCT(K164:M164,K163:M163),IF(B161=\"\",1,B161*B162))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"LU 1 WW differential",{"$f":"VLOOKUP($B$140&\" \"&K162,Land_Use_Differentials,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$140&\" \"&L162,Land_Use_Differentials,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$140&\" \"&M162,Land_Use_Differentials,4,FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IF(B140=\"\",0,IF(B157=\"Both (max)\",MAX(B160,B163),IF(B157=\"Unit\",B163,IF(G146=\"\",B160*B161,B160))))","v":0},null,null,null,null,null,null,null,"LU 1 units",{"$f":"INDEX(K$140:K$143,LEFT($A156,1))","v":0},{"$f":"INDEX(L$140:L$143,LEFT($A156,1))","v":0},{"$f":"INDEX(M$140:M$143,LEFT($A156,1))","v":0}]
[]
[{"$f":"IF(G2=\"1\",\"\",\"1c \")&\"Stormwater Contribution - \"&$B$140&\" Land Use\"","v":"1c Stormwater Contribution -  Land Use"},null,null,{"$f":"Required_LU1_SW","v":"Required"},null,"SITE INFORMATION"]
["Differential Type",{"$f":"VLOOKUP($B$140,LUD_Type,5,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Impervious Surface Area",{"$f":"IF(LU1_ISA=\"\",\"\",LU1_ISA)","v":""},"m² (known)"]
["Impermeable Surface Area (ISA):",{"$f":"IF(G167=\"\",IF(AND($G$137=\"New\",G173=\"Non-Residential\"),G174,G171),G167)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU1_SiteArea=\"\",\"\",LU1_SiteArea)","v":""}]
["Dwelling Equivalents per 100m² ISA:",{"$f":"VLOOKUP($B$140,Land_Use_Differentials,5,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$140,Building_Coverages,2,FALSE)","v":{"$error":"#N/A"}}]
["ISA DE's:",{"$f":"IF(AND(G167=\"\",$G$137=\"New\",G173=\"Residential\"),1,B168/100*B169)","v":{"$error":"#N/A"}},null,null,null,"Impervious Surface Area",{"$f":"IF(G169=0,269,G168*G169)","v":{"$error":"#N/A"}},"m² (estimated)"]
["No. Units:",{"$f":"B150","v":1},null,null,null,null,{"$f":"IF(G168>0,G170*0.75,G170)","v":{"$error":"#N/A"}},"75% of m² (estimated)"]
["Dwelling Equivalents per Unit:",{"$f":"B169","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"IF(B171=\"\",1,B171*B172)","v":{"$error":"#N/A"}},null,null,null,"Land Use Type",{"$f":"VLOOKUP(B140,categorisation,2,0)","v":{"$error":"#N/A"}},"Residential/Non-Residential"]
["Dwelling Equivalents:",{"$f":"IF(B140=\"\",0,IF(B167=\"Unit\",B173,IF(G167=\"\",B170*B171,B170)))","v":0},null,null,null,"Non-Res ISA Estimate",{"$f":"IF(G168<=500,62.5,\nIF(G168<=2000,125,500))","v":500},"m² (estimated)"]
[]
[{"$f":"\"2a Water Supply Contribution - \"&$B$141&\" Land Use\"","v":"2a Water Supply Contribution -  Land Use"},null,null,{"$f":"Required_LU2_WS","v":0},null,"SITE INFORMATION"]
["Differential Type",{"$f":"VLOOKUP($B$141,LUD_Type,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Gross Floor Area",{"$f":"IF(LU2_GFA=\"\",\"\",LU2_GFA)","v":""},"m² (known)"]
["Gross Floor Area (GFA):",{"$f":"IF(B177=\"Unit\",0,IF(G177=\"\",IF(AND($G$137=\"New\",G184=\"Non-Residential\"),G185,G182),G177))","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU2_SiteArea=\"\",\"\",LU2_SiteArea)","v":""}]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$141,Land_Use_Differentials,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$141,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"IF(AND(G177=\"\",$G$137=\"New\",G184=\"Residential\"),1,B178/100*B179)","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$141,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"$G$141","v":1},null,null,null,"Gross Floor Area",{"$f":"IF(G179=0,Res_GFA,G178*G179*G180)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Dwelling Equivalents per Unit:",{"$f":"B179","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(G178>0,G181*0.75,G181)","v":{"$error":"#N/A"}},"75% of m² (estimated)",null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B177=\"Both (max)\",SUMPRODUCT(K184:M184,K183:M183),IF(B181=\"\",1,B181*B182))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"LU 2 WS differential",{"$f":"VLOOKUP($B$141&\" \"&K182,Land_Use_Differentials,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$141&\" \"&L182,Land_Use_Differentials,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$141&\" \"&M182,Land_Use_Differentials,2,FALSE)","v":{"$error":"#N/A"}}]
["Network Factor Dwelling Equivalents:",{"$f":"VLOOKUP($B$141,Land_Use_Differentials,3,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Land Use Type",{"$f":"VLOOKUP(B141,categorisation,2,0)","v":{"$error":"#N/A"}},"Residential/Non-Residential",null,"LU 2 units",{"$f":"INDEX(K$140:K$143,LEFT($A176,1))","v":0},{"$f":"INDEX(L$140:L$143,LEFT($A176,1))","v":0},{"$f":"INDEX(M$140:M$143,LEFT($A176,1))","v":0}]
["Dwelling Equivalents:",{"$f":"IF(B141=\"\",0,IF(B177=\"Both (max)\",MAX(B183,B180)+B184,IF(B177=\"Unit\",B183+B184,IF(G177=\"\",B181*B180+B184,B180+B184))))","v":0},null,null,null,"Non-Res GFA Estimate",{"$f":"IF(G178<=500,50,\nIF(G178<=2000,100,400))","v":400},"m² (estimated)"]
[]
[{"$f":"\"2b Wastewater Contribution - \"&$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):",{"$f":"IF(B188=\"Unit\",0,IF(G177=\"\",IF(AND($G$137=\"New\",G184=\"Non-Residential\"),G185,G182),G177))","v":{"$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:",{"$f":"IF(AND(G177=\"\",$G$137=\"New\",G184=\"Residential\"),1,B189/100*B190)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"B181","v":1}]
["Dwelling Equivalents per Unit:",{"$f":"B190","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B188=\"Both (max)\",SUMPRODUCT(K195:M195,K194:M194),IF(B192=\"\",1,B192*B193))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"LU 2 WW differential",{"$f":"VLOOKUP($B$141&\" \"&K193,Land_Use_Differentials,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$141&\" \"&L193,Land_Use_Differentials,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$141&\" \"&M193,Land_Use_Differentials,4,FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IF(B141=\"\",0,IF(B188=\"Both (max)\",MAX(B191,B194),IF(B188=\"Unit\",B194,IF(G177=\"\",B191*B192,B191))))","v":0},null,null,null,null,null,null,null,"LU 2 units",{"$f":"INDEX(K$140:K$143,LEFT($A187,1))","v":0},{"$f":"INDEX(L$140:L$143,LEFT($A187,1))","v":0},{"$f":"INDEX(M$140:M$143,LEFT($A187,1))","v":0}]
[]
[{"$f":"\"2c Stormwater Contribution - \"&$B$141&\" Land Use\"","v":"2c Stormwater Contribution -  Land Use"},null,null,{"$f":"Required_LU2_SW","v":0},null,"SITE INFORMATION"]
["Differential Type",{"$f":"VLOOKUP($B$141,LUD_Type,5,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Impervious Surface Area",{"$f":"IF(LU2_ISA=\"\",\"\",LU2_ISA)","v":""},"m² (known)"]
["Impermeable Surface Area (ISA):",{"$f":"IF(G198=\"\",IF(AND($G$137=\"New\",G204=\"Non-Residential\"),G205,G202),G198)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU2_SiteArea=\"\",\"\",LU2_SiteArea)","v":""}]
["Dwelling Equivalents per 100m² ISA:",{"$f":"VLOOKUP($B$141,Land_Use_Differentials,5,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$141,Building_Coverages,2,FALSE)","v":{"$error":"#N/A"}}]
["ISA DE's:",{"$f":"IF(AND(G198=\"\",$G$137=\"New\",G204=\"Residential\"),1,B199/100*B200)","v":{"$error":"#N/A"}},null,null,null,"Impervious Surface Area",{"$f":"IF(G200=0,269,G199*G200)","v":{"$error":"#N/A"}},"m² (estimated)"]
["No. Units:",{"$f":"B181","v":1},null,null,null,null,{"$f":"IF(G199>0,G201*0.75,G201)","v":{"$error":"#N/A"}},"75% of m² (estimated)"]
["Dwelling Equivalents per Unit:",{"$f":"B200","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"IF(B202=\"\",1,B202*B203)","v":{"$error":"#N/A"}},null,null,null,"Land Use Type",{"$f":"VLOOKUP(B141,categorisation,2,0)","v":{"$error":"#N/A"}},"Residential/Non-Residential"]
["Dwelling Equivalents:",{"$f":"IF(B141=\"\",0,IF(B198=\"Unit\",B204,IF(G198=\"\",B201*B202,B201)))","v":0},null,null,null,"Non-Res ISA Estimate",{"$f":"IF(G199<=500,62.5,\nIF(G199<=2000,125,500))","v":500},"m² (estimated)"]
[]
[{"$f":"\"3a Water Supply Contribution - \"&$B$142&\" Land Use\"","v":"3a Water Supply Contribution -  Land Use"},null,null,{"$f":"Required_LU3_WS","v":0},null,"SITE INFORMATION"]
["Differential Type",{"$f":"VLOOKUP($B$142,LUD_Type,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Gross Floor Area",{"$f":"IF(LU3_GFA=\"\",\"\",LU3_GFA)","v":""},"m² (known)"]
["Gross Floor Area (GFA):",{"$f":"IF(B208=\"Unit\",0,IF(G208=\"\",IF(AND($G$137=\"New\",G215=\"Non-Residential\"),G216,G213),G208))","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU3_SiteArea=\"\",\"\",LU3_SiteArea)","v":""}]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$142,Land_Use_Differentials,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$142,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"IF(AND(G208=\"\",$G$137=\"New\",G215=\"Residential\"),1,B209/100*B210)","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$142,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"$G$142","v":1},null,null,null,"Gross Floor Area",{"$f":"IF(G210=0,Res_GFA,G209*G210*G211)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Dwelling Equivalents per Unit:",{"$f":"B210","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(G209>0,G212*0.75,G212)","v":{"$error":"#N/A"}},"75% of m² (estimated)",null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B208=\"Both (max)\",SUMPRODUCT(K215:M215,K214:M214),IF(B212=\"\",1,B212*B213))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"LU 3 WS differential",{"$f":"VLOOKUP($B$142&\" \"&K213,Land_Use_Differentials,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$142&\" \"&L213,Land_Use_Differentials,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$142&\" \"&M213,Land_Use_Differentials,2,FALSE)","v":{"$error":"#N/A"}}]
["Network Factor Dwelling Equivalents:",{"$f":"VLOOKUP($B$142,Land_Use_Differentials,3,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Land Use Type",{"$f":"VLOOKUP(B142,categorisation,2,0)","v":{"$error":"#N/A"}},"Residential/Non-Residential",null,"LU 3 units",{"$f":"INDEX(K$140:K$143,LEFT($A207,1))","v":0},{"$f":"INDEX(L$140:L$143,LEFT($A207,1))","v":0},{"$f":"INDEX(M$140:M$143,LEFT($A207,1))","v":0}]
["Dwelling Equivalents:",{"$f":"IF(B142=\"\",0,IF(B208=\"Both (max)\",MAX(B214,B211)+B215,IF(B208=\"Unit\",B214+B215,IF(G208=\"\",B212*B211+B215,B211+B215))))","v":0},null,null,null,"Non-Res GFA Estimate",{"$f":"IF(G209<=500,50,\nIF(G209<=2000,100,400))","v":400},"m² (estimated)"]
[]
[{"$f":"\"3b Wastewater Contribution - \"&$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):",{"$f":"IF(B219=\"Unit\",0,IF(G208=\"\",IF(AND($G$137=\"New\",G215=\"Non-Residential\"),G216,G213),G208))","v":{"$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:",{"$f":"IF(AND(G208=\"\",$G$137=\"New\",G215=\"Residential\"),1,B220/100*B221)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"B212","v":1}]
["Dwelling Equivalents per Unit:",{"$f":"B221","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B219=\"Both (max)\",SUMPRODUCT(K226:M226,K225:M225),IF(B223=\"\",1,B223*B224))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"LU 3 WW differential",{"$f":"VLOOKUP($B$142&\" \"&K224,Land_Use_Differentials,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$142&\" \"&L224,Land_Use_Differentials,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$142&\" \"&M224,Land_Use_Differentials,4,FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IF(B142=\"\",0,IF(B219=\"Both (max)\",MAX(B222,B225),IF(B219=\"Unit\",B225,IF(G208=\"\",B222*B223,B222))))","v":0},null,null,null,null,null,null,null,"LU 3 units",{"$f":"INDEX(K$140:K$143,LEFT($A218,1))","v":0},{"$f":"INDEX(L$140:L$143,LEFT($A218,1))","v":0},{"$f":"INDEX(M$140:M$143,LEFT($A218,1))","v":0}]
[]
[{"$f":"\"3c Stormwater Contribution - \"&$B$142&\" Land Use\"","v":"3c Stormwater Contribution -  Land Use"},null,null,{"$f":"Required_LU3_SW","v":0},null,"SITE INFORMATION"]
["Differential Type",{"$f":"VLOOKUP($B$142,LUD_Type,5,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Impervious Surface Area",{"$f":"IF(LU3_ISA=\"\",\"\",LU3_ISA)","v":""},"m² (known)"]
["Impermeable Surface Area (ISA):",{"$f":"IF(G229=\"\",IF(AND($G$137=\"New\",G235=\"Non-Residential\"),G236,G233),G229)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU3_SiteArea=\"\",\"\",LU3_SiteArea)","v":""}]
["Dwelling Equivalents per 100m² ISA:",{"$f":"VLOOKUP($B$142,Land_Use_Differentials,5,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$142,Building_Coverages,2,FALSE)","v":{"$error":"#N/A"}}]
["ISA DE's:",{"$f":"IF(AND(G229=\"\",$G$137=\"New\",G235=\"Residential\"),1,B230/100*B231)","v":{"$error":"#N/A"}},null,null,null,"Impervious Surface Area",{"$f":"IF(G231=0,269,G230*G231)","v":{"$error":"#N/A"}},"m² (estimated)"]
["No. Units:",{"$f":"B212","v":1},null,null,null,null,{"$f":"IF(G230>0,G232*0.75,G232)","v":{"$error":"#N/A"}},"75% of m² (estimated)"]
["Dwelling Equivalents per Unit:",{"$f":"B231","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"IF(B233=\"\",1,B233*B234)","v":{"$error":"#N/A"}},null,null,null,"Land Use Type",{"$f":"VLOOKUP(B142,categorisation,2,0)","v":{"$error":"#N/A"}},"Residential/Non-Residential"]
["Dwelling Equivalents:",{"$f":"IF(B142=\"\",0,IF(B229=\"Unit\",B235,IF(G229=\"\",B232*B233,B232)))","v":0},null,null,null,"Non-Res ISA Estimate",{"$f":"IF(G230<=500,62.5,\nIF(G230<=2000,125,500))","v":500},"m² (estimated)"]
[]
[{"$f":"\"4a Water Supply Contribution - \"&$B$143&\" Land Use\"","v":"4a Water Supply Contribution -  Land Use"},null,null,{"$f":"Required_LU4_WS","v":0},null,"SITE INFORMATION"]
["Differential Type",{"$f":"VLOOKUP($B$143,LUD_Type,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Gross Floor Area",{"$f":"IF(LU4_GFA=\"\",\"\",LU4_GFA)","v":""},"m² (known)"]
["Gross Floor Area (GFA):",{"$f":"IF(B239=\"Unit\",0,IF(G239=\"\",IF(AND($G$137=\"New\",G246=\"Non-Residential\"),G247,G244),G239))","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU4_SiteArea=\"\",\"\",LU4_SiteArea)","v":""}]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$143,Land_Use_Differentials,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$143,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"IF(AND(G239=\"\",$G$137=\"New\",G246=\"Residential\"),1,B240/100*B241)","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$143,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"$G$143","v":1},null,null,null,"Gross Floor Area",{"$f":"IF(G241=0,Res_GFA,G240*G241*G242)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Dwelling Equivalents per Unit:",{"$f":"B241","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(G240>0,G243*0.75,G243)","v":{"$error":"#N/A"}},"75% of m² (estimated)",null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B239=\"Both (max)\",SUMPRODUCT(K245:M245,K246:M246),IF(B243=\"\",1,B243*B244))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"LU 4 WS differential",{"$f":"VLOOKUP($B$143&\" \"&K244,Land_Use_Differentials,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$143&\" \"&L244,Land_Use_Differentials,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$143&\" \"&M244,Land_Use_Differentials,2,FALSE)","v":{"$error":"#N/A"}}]
["Network Factor Dwelling Equivalents:",{"$f":"VLOOKUP($B$143,Land_Use_Differentials,3,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Land Use Type",{"$f":"VLOOKUP(B143,categorisation,2,0)","v":{"$error":"#N/A"}},"Residential/Non-Residential",null,"LU 4 units",{"$f":"INDEX(K$140:K$143,LEFT($A238,1))","v":0},{"$f":"INDEX(L$140:L$143,LEFT($A238,1))","v":0},{"$f":"INDEX(M$140:M$143,LEFT($A238,1))","v":0}]
["Dwelling Equivalents:",{"$f":"IF(B143=\"\",0,IF(B239=\"Both (max)\",MAX(B245,B242)+B246,IF(B239=\"Unit\",B245+B246,IF(G239=\"\",B243*B242+B246,B242+B246))))","v":0},null,null,null,"Non-Res GFA Estimate",{"$f":"IF(G240<=500,50,\nIF(G240<=2000,100,400))","v":400},"m² (estimated)"]
[]
[{"$f":"\"4b Wastewater Contribution - \"&$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):",{"$f":"IF(B250=\"Unit\",0,IF(G239=\"\",IF(AND($G$137=\"New\",G246=\"Non-Residential\"),G247,G244),G239))","v":{"$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:",{"$f":"IF(AND(G239=\"\",$G$137=\"New\",G246=\"Residential\"),1,B251/100*B252)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"B243","v":1}]
["Dwelling Equivalents per Unit:",{"$f":"B252","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B250=\"Both (max)\",SUMPRODUCT(K257:M257,K256:M256),IF(B254=\"\",1,B254*B255))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"LU 4 WW differential",{"$f":"VLOOKUP($B$143&\" \"&K255,Land_Use_Differentials,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$143&\" \"&L255,Land_Use_Differentials,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$143&\" \"&M255,Land_Use_Differentials,4,FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IF(B143=\"\",0,IF(B250=\"Both (max)\",MAX(B253,B256),IF(B250=\"Unit\",B256,IF(G239=\"\",B253*B254,B253))))","v":0},null,null,null,null,null,null,null,"LU 4 units",{"$f":"INDEX(K$140:K$143,LEFT($A249,1))","v":0},{"$f":"INDEX(L$140:L$143,LEFT($A249,1))","v":0},{"$f":"INDEX(M$140:M$143,LEFT($A249,1))","v":0}]
[]
[{"$f":"\"4c Stormwater Contribution - \"&$B$143&\" Land Use\"","v":"4c Stormwater Contribution -  Land Use"},null,null,{"$f":"Required_LU4_SW","v":0},null,"SITE INFORMATION"]
["Differential Type",{"$f":"VLOOKUP($B$143,LUD_Type,5,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Impervious Surface Area",{"$f":"IF(LU4_ISA=\"\",\"\",LU4_ISA)","v":""},"m² (known)"]
["Impermeable Surface Area (ISA):",{"$f":"IF(G260=\"\",IF(AND($G$137=\"New\",G266=\"Non-Residential\"),G267,G264),G260)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU4_SiteArea=\"\",\"\",LU4_SiteArea)","v":""}]
["Dwelling Equivalents per 100m² ISA:",{"$f":"VLOOKUP($B$143,Land_Use_Differentials,5,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$143,Building_Coverages,2,FALSE)","v":{"$error":"#N/A"}}]
["ISA DE's:",{"$f":"IF(AND(G260=\"\",$G$137=\"New\",G266=\"Residential\"),1,B261/100*B262)","v":{"$error":"#N/A"}},null,null,null,"Impervious Surface Area",{"$f":"IF(G262=0,269,G261*G262)","v":{"$error":"#N/A"}},"m² (estimated)"]
["No. Units:",{"$f":"B243","v":1},null,null,null,null,{"$f":"IF(G261>0,G263*0.75,G263)","v":{"$error":"#N/A"}},"75% of m² (estimated)"]
["Dwelling Equivalents per Unit:",{"$f":"B262","v":{"$error":"#N/A"}}]
["Unit DE's:",{"$f":"IF(B264=\"\",1,B264*B265)","v":{"$error":"#N/A"}},null,null,null,"Land Use Type",{"$f":"VLOOKUP(B143,categorisation,2,0)","v":{"$error":"#N/A"}},"Residential/Non-Residential"]
["Dwelling Equivalents:",{"$f":"IF(B143=\"\",0,IF(B260=\"Unit\",B266,IF(G260=\"\",B263*B264,B263)))","v":0},null,null,null,"Non-Res ISA Estimate",{"$f":"IF(G261<=500,62.5,\nIF(G261<=2000,125,500))","v":500},"m² (estimated)"]
[]
["Summary Outputs"]
[{"$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(IF(WW_Credit_OR<>\"\",WW_Credit_OR,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(IF(SW_Credit_OR<>\"\",SW_Credit_OR,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":7,"n_rows":389,"n_cols":13,"rows_kept":389,"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":1}]
[null,null,null,null,null,"GFA Estimation Method",{"$f":"VLOOKUP(Credits_PolicyYear_Input,estimation_method,2,0)","v":{"$error":"#N/A"}}]
["Location:",{"$f":"IF(Location=\"\",\"\",Location)","v":""},null,{"$f":"IF($B$4=\"\",\"\",VLOOKUP(B4,Ward,10,0))","v":""}]
[null,null,null,null,null,null,null,null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
[{"$f":"IF(F2=\"1\",\"Land Use Category:\",\"1st Land Use Category:\")","v":"1st Land Use Category:"},{"$f":"IF(Land_Use_Category_1_Credits=\"\",\"\",Land_Use_Category_1_Credits)","v":""},null,"Policy Year:",null,"No. of Units",{"$f":"IF(No_Res_Units_LU1_Credits=\"\",1,No_Res_Units_LU1_Credits)","v":1},null,null,null,{"$f":"IF(Cr_LU1_1BedUnits=\"\",0,Cr_LU1_1BedUnits)","v":0},{"$f":"IF(Cr_LU1_2BedUnits=\"\",0,Cr_LU1_2BedUnits)","v":0},{"$f":"IF(Cr_LU1_3BedUnits=\"\",0,Cr_LU1_3BedUnits)","v":0}]
["2nd Land Use Category:",{"$f":"IF(Land_Use_Category_2_Credits=\"\",\"\",Land_Use_Category_2_Credits)","v":""},null,{"$f":"Policy_Year_Input","v":"2024/25"},null,"No. of Units",{"$f":"IF(No_Res_Units_LU2_Credits=\"\",1,No_Res_Units_LU2_Credits)","v":1},null,null,null,{"$f":"IF(Cr_LU2_1BedUnits=\"\",0,Cr_LU2_1BedUnits)","v":0},{"$f":"IF(Cr_LU2_2BedUnits=\"\",0,Cr_LU2_2BedUnits)","v":0},{"$f":"IF(Cr_LU2_3BedUnits=\"\",0,Cr_LU2_3BedUnits)","v":0}]
["3rd Land Use Category:",{"$f":"IF(Land_Use_Category_3_Credits=\"\",\"\",Land_Use_Category_3_Credits)","v":""},null,"Policy Year (Credits):",null,"No. of Units",{"$f":"IF(No_Res_Units_LU3_Credits=\"\",1,No_Res_Units_LU3_Credits)","v":1},null,null,null,{"$f":"IF(Cr_LU3_1BedUnits=\"\",0,Cr_LU3_1BedUnits)","v":0},{"$f":"IF(Cr_LU3_2BedUnits=\"\",0,Cr_LU3_2BedUnits)","v":0},{"$f":"IF(Cr_LU3_3BedUnits=\"\",0,Cr_LU3_3BedUnits)","v":0}]
["4th Land Use Category:",{"$f":"IF(Land_Use_Category_4_Credits=\"\",\"\",Land_Use_Category_4_Credits)","v":""},null,{"$f":"Credits_PolicyYear_Input","v":0},null,"No. of Units",{"$f":"IF(No_Res_Units_LU4_Credits=\"\",1,No_Res_Units_LU4_Credits)","v":1},null,null,null,{"$f":"IF(Cr_LU4_1BedUnits=\"\",0,Cr_LU4_1BedUnits)","v":0},{"$f":"IF(Cr_LU4_2BedUnits=\"\",0,Cr_LU4_2BedUnits)","v":0},{"$f":"IF(Cr_LU4_3BedUnits=\"\",0,Cr_LU4_3BedUnits)","v":0}]
[null,null,null,"Reserve Land PS Credit:"]
[{"$f":"IF(F2=\"1\",\"\",\"1a \")&\"Reserve Improvements Contribution - \"&$B$6&\" Land Use\"","v":"1a Reserve Improvements Contribution -  Land Use"},null,null,{"$f":"IF(AND(VALUE(LEFT(D7,4))>=2021,D9<>D7),\"Reserve Land\",\"Standard\")","v":"Reserve Land"},null,"SITE INFORMATION"]
["Differential Type",{"$f":"VLOOKUP($B$6,Credits_LUD_Type,IF($D$4=\"Wakatipu\",8,9),FALSE)","v":{"$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=\"\",IF(AND($G$3=\"New\",G18=\"Non-Residential\"),G19,G16),G12)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU1_SiteArea_Credits=\"\",\"\",LU1_SiteArea_Credits)","v":""}]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$6,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$6,Credits_GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"IF(AND(G12=\"\",$G$3=\"New\",G18=\"Residential\"),1,B13/100*B14)","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$6,Credits_GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"$G$6","v":1},null,null,null,"Gross Floor Area",{"$f":"IF(G14=0,Credits_Res_GFA,G13*G14*G15)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Dwelling Equivalents per Unit:",{"$f":"B14","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B12=\"Both (max)\",SUMPRODUCT(K19:M19,K18:M18),IF(B16=\"\",1,B16*B17))","v":{"$error":"#N/A"}},null,null,null,"Land Use Type",{"$f":"VLOOKUP(B6,categorisation,2,0)","v":{"$error":"#N/A"}},"Residential/Non-Residential",null,"LU 1 differential",{"$f":"VLOOKUP($B$6&\" \"&K17,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$6&\" \"&L17,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$6&\" \"&M17,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IFERROR(IF(B6=\"\",0,IF(B12=\"Both (max)\",MAX(IF(G12=\"\",B15*B16,B15),B18),IF(B12=\"Unit\",B18,IF(G12=\"\",B15*B16,B15)))),0)","v":0},null,null,null,"Non-Res GFA Estimate",{"$f":"IF(G13<=500,50,\nIF(G13<=2000,100,400))","v":400},"m² (estimated)",null,"LU 1 units",{"$f":"INDEX(K$6:K$9,LEFT($A11,1))","v":0},{"$f":"INDEX(L$6:L$9,LEFT($A11,1))","v":0},{"$f":"INDEX(M$6:M$9,LEFT($A11,1))","v":0}]
[]
[{"$f":"IF(F2=\"1\",\"\",\"1b \")&\"Community Facilities Contribution - \"&$B$6&\" Land Use\"","v":"1b Community Facilities Contribution -  Land Use"}]
["Differential Type",{"$f":"VLOOKUP($B$6,Credits_LUD_Type,IF($D$4=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}}]
["Gross Floor Area (GFA):",{"$f":"IF(G12=\"\",IF(AND($G$3=\"New\",G18=\"Non-Residential\"),G19,G16),G12)","v":{"$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:",{"$f":"IF(AND(G12=\"\",$G$3=\"New\",G18=\"Residential\"),1,B23/100*B24)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"$G$6","v":1}]
["Dwelling Equivalents per Unit:",{"$f":"B24","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B22=\"Both (max)\",SUMPRODUCT(K29:M29,K28:M28),IF(B26=\"\",1,B26*B27))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"LU 1 differential",{"$f":"VLOOKUP($B$6&\" \"&K27,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$6&\" \"&L27,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$6&\" \"&M27,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IFERROR(IF(B6=\"\",0,IF(B22=\"Both (max)\",MAX(IF(G12=\"\",B25*B26,B25),B28),IF(B22=\"Unit\",B28,IF(G12=\"\",B25*B26,B25)))),0)","v":0},null,null,null,null,null,null,null,"LU 1 units",{"$f":"INDEX(K$6:K$9,LEFT($A21,1))","v":0},{"$f":"INDEX(L$6:L$9,LEFT($A21,1))","v":0},{"$f":"INDEX(M$6:M$9,LEFT($A21,1))","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$4=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}}]
["Gross Floor Area (GFA):",{"$f":"B23","v":{"$error":"#N/A"}},"m²"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$6,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"IF(AND(G12=\"\",$G$3=\"New\",G18=\"Residential\"),1,B33/100*B34)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"G6","v":1}]
["Dwelling Equivalents per Unit:",{"$f":"B34","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B32=\"Both (max)\",SUMPRODUCT(K39:M39,K38:M38),IF(B36=\"\",1,B36*B37))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"LU 1 differential",{"$f":"VLOOKUP($B$6&\" \"&K37,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$6&\" \"&L37,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$6&\" \"&M37,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}}]
["Total DE's",{"$f":"IFERROR(IF(B6=\"\",0,IF(B32=\"Both (max)\",MAX(IF(G12=\"\",B36*B35,B35),B38),IF(B32=\"Unit\",B38,IF(G12=\"\",B36*B35,B35)))),0)","v":0},null,null,null,null,null,null,null,"LU 1 units",{"$f":"INDEX(K$6:K$9,LEFT($A31,1))","v":0},{"$f":"INDEX(L$6:L$9,LEFT($A31,1))","v":0},{"$f":"INDEX(M$6:M$9,LEFT($A31,1))","v":0}]
["Res Land Payable",{"$f":"IFERROR(VLOOKUP(Credits_PolicyYear_Input,PolicyYear_Field,3,0),0)","v":0}]
["Dwelling Equivalents:",{"$f":"B39*B40","v":0}]
[]
[{"$f":"\"1d Reserve Land - Premier Sportsfield Contribution - \"&$B$6&\" Land Use\"","v":"1d Reserve Land - Premier Sportsfield Contribution -  Land Use"}]
["Differential Type",{"$f":"VLOOKUP($B$6,Credits_LUD_Type,12,FALSE)","v":{"$error":"#N/A"}}]
["Gross Floor Area (GFA):",{"$f":"LU1_GFA_Credits","v":0},"m²"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$6,Credits_Land_Use_Differentials,12,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"IF(AND(G12=\"\",$G$3=\"New\",G18=\"Residential\"),1,B45/100*B46)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"$G$6","v":1}]
["Dwelling Equivalents per Unit:",{"$f":"B46","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B44=\"Both (max)\",SUMPRODUCT(K51:M51,K50:M50),IF(B48=\"\",1,B48*B49))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"LU 1 differential",{"$f":"VLOOKUP($B$6&\" \"&K49,Credits_Land_Use_Differentials,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$6&\" \"&L49,Credits_Land_Use_Differentials,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$6&\" \"&M49,Credits_Land_Use_Differentials,12,FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IF($D$11=\"Reserve Land\",B41,IFERROR(IF(OR(B$6=\"\",B44=0),0,IF(B44=\"Both (max)\",MAX(IF(G12=\"\",B47*B48,B47),B50),IF(B44=\"Unit\",B50,IF(G12=\"\",B47*B48,B47)))),0))","v":0},null,null,null,null,null,null,null,"LU 1 units",{"$f":"INDEX(K$6:K$9,LEFT($A43,1))","v":0},{"$f":"INDEX(L$6:L$9,LEFT($A43,1))","v":0},{"$f":"INDEX(M$6:M$9,LEFT($A43,1))","v":0}]
[]
[{"$f":"IF(F2=\"2\",\"\",\"2a \")&\"Reserve Improvements Contribution - \"&$B$7&\" Land Use\"","v":"2a Reserve Improvements Contribution -  Land Use"},null,null,null,null,"SITE INFORMATION"]
["Differential Type",{"$f":"VLOOKUP($B$7,Credits_LUD_Type,IF($D$4=\"Wakatipu\",8,9),FALSE)","v":{"$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(G54=\"\",IF(AND($G$3=\"New\",G60=\"Non-Residential\"),G61,G58),G54)","v":{"$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$7,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$7,Credits_GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"IF(AND(G54=\"\",$G$3=\"New\",G60=\"Residential\"),1,B55/100*B56)","v":{"$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$7","v":1},null,null,null,"Gross Floor Area",{"$f":"IF(G56=0,Credits_Res_GFA,G55*G56*G57)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Dwelling Equivalents per Unit:",{"$f":"B56","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B54=\"Both (max)\",SUMPRODUCT(K61:M61,K60:M60),IF(B58=\"\",1,B58*B59))","v":{"$error":"#N/A"}},null,null,null,"Land Use Type",{"$f":"VLOOKUP(B7,categorisation,2,0)","v":{"$error":"#N/A"}},"Residential/Non-Residential",null,"LU 2 differential",{"$f":"VLOOKUP($B$7&\" \"&K59,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$7&\" \"&L59,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$7&\" \"&M59,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IFERROR(IF(B7=\"\",0,IF(B54=\"Both (max)\",MAX(IF(G54=\"\",B57*B58,B57),B60),IF(B54=\"Unit\",B60,IF(G54=\"\",B57*B58,B57)))),0)","v":0},null,null,null,"Non-Res GFA Estimate",{"$f":"IF(G55<=500,50,\nIF(G55<=2000,100,400))","v":400},"m² (estimated)",null,"LU 2 units",{"$f":"INDEX(K$6:K$9,LEFT($A53,1))","v":0},{"$f":"INDEX(L$6:L$9,LEFT($A53,1))","v":0},{"$f":"INDEX(M$6:M$9,LEFT($A53,1))","v":0}]
[]
[{"$f":"IF(F2=\"2\",\"\",\"2b \")&\"Community Facilities Contribution - \"&$B$7&\" Land Use\"","v":"2b Community Facilities Contribution -  Land Use"}]
["Differential Type",{"$f":"VLOOKUP($B$7,Credits_LUD_Type,IF($D$4=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}}]
["Gross Floor Area (GFA):",{"$f":"IF(G54=\"\",IF(AND($G$3=\"New\",G60=\"Non-Residential\"),G61,G58),G54)","v":{"$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:",{"$f":"IF(AND(G54=\"\",$G$3=\"New\",G60=\"Residential\"),1,B65/100*B66)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"$G$7","v":1}]
["Dwelling Equivalents per Unit:",{"$f":"B66","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B64=\"Both (max)\",SUMPRODUCT(K71:M71,K70:M70),IF(B68=\"\",1,B68*B69))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"LU 2 differential",{"$f":"VLOOKUP($B$7&\" \"&K69,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$7&\" \"&L69,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$7&\" \"&M69,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IFERROR(IF(B7=\"\",0,IF(B64=\"Both (max)\",MAX(IF(G54=\"\",B67*B68,B67),B70),IF(B64=\"Unit\",B70,IF(G54=\"\",B67*B68,B67)))),0)","v":0},null,null,null,null,null,null,null,"LU 2 units",{"$f":"INDEX(K$6:K$9,LEFT($A63,1))","v":0},{"$f":"INDEX(L$6:L$9,LEFT($A63,1))","v":0},{"$f":"INDEX(M$6:M$9,LEFT($A63,1))","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$4=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}}]
["Gross Floor Area (GFA):",{"$f":"B65","v":{"$error":"#N/A"}},"m²"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$7,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"IF(AND(G54=\"\",$G$3=\"New\",G60=\"Residential\"),1,B75/100*B76)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"G7","v":1}]
["Dwelling Equivalents per Unit:",{"$f":"B76","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B74=\"Both (max)\",SUMPRODUCT(K81:M81,K80:M80),IF(B78=\"\",1,B78*B79))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"LU 2 differential",{"$f":"VLOOKUP($B$7&\" \"&K79,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$7&\" \"&L79,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$7&\" \"&M79,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}}]
["Total DE's",{"$f":"IFERROR(IF(B7=\"\",0,IF(B74=\"Both (max)\",MAX(IF(G54=\"\",B78*B77,B77),B80),IF(B74=\"Unit\",B80,IF(G54=\"\",B78*B77,B77)))),0)","v":0},null,null,null,null,null,null,null,"LU 2 units",{"$f":"INDEX(K$6:K$9,LEFT($A73,1))","v":0},{"$f":"INDEX(L$6:L$9,LEFT($A73,1))","v":0},{"$f":"INDEX(M$6:M$9,LEFT($A73,1))","v":0}]
["Res Land Payable",{"$f":"IFERROR(VLOOKUP(Credits_PolicyYear_Input,PolicyYear_Field,3,0),0)","v":0}]
["Dwelling Equivalents:",{"$f":"B81*B82","v":0}]
[]
[{"$f":"\"2d Reserve Land - Premier Sportsfield Contribution - \"&$B$7&\" Land Use\"","v":"2d Reserve Land - Premier Sportsfield Contribution -  Land Use"}]
["Differential Type",{"$f":"VLOOKUP($B$7,Credits_LUD_Type,12,FALSE)","v":{"$error":"#N/A"}}]
["Gross Floor Area (GFA):",{"$f":"LU2_GFA_Credits","v":0},"m²"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$7,Credits_Land_Use_Differentials,12,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"IF(AND(G54=\"\",$G$3=\"New\",G60=\"Residential\"),1,B87/100*B88)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"$G$7","v":1}]
["Dwelling Equivalents per Unit:",{"$f":"B88","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B86=\"Both (max)\",SUMPRODUCT(K93:M93,K92:M92),IF(B90=\"\",1,B90*B91))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"LU 2 differential",{"$f":"VLOOKUP($B$7&\" \"&K91,Credits_Land_Use_Differentials,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$7&\" \"&L91,Credits_Land_Use_Differentials,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$7&\" \"&M91,Credits_Land_Use_Differentials,12,FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IF($D$11=\"Reserve Land\",B83,IFERROR(IF(OR(B$7=\"\",B86=0),0,IF(B86=\"Both (max)\",MAX(IF(G54=\"\",B89*B90,B89),B92),IF(B86=\"Unit\",B92,IF(G54=\"\",B89*B90,B89)))),0))","v":0},null,null,null,null,null,null,null,"LU 2 units",{"$f":"INDEX(K$6:K$9,LEFT($A85,1))","v":0},{"$f":"INDEX(L$6:L$9,LEFT($A85,1))","v":0},{"$f":"INDEX(M$6:M$9,LEFT($A85,1))","v":0}]
[]
[{"$f":"IF(F2=\"3\",\"\",\"3a \")&\"Reserve Improvements Contribution - \"&$B$8&\" Land Use\"","v":"3a Reserve Improvements Contribution -  Land Use"},null,null,null,null,"SITE INFORMATION"]
["Differential Type",{"$f":"VLOOKUP($B$8,Credits_LUD_Type,IF($D$4=\"Wakatipu\",8,9),FALSE)","v":{"$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(G96=\"\",IF(AND($G$3=\"New\",G102=\"Non-Residential\"),G103,G100),G96)","v":{"$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$8,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$8,Credits_GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"IF(AND(G96=\"\",$G$3=\"New\",G102=\"Residential\"),1,B97/100*B98)","v":{"$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$8","v":1},null,null,null,"Gross Floor Area",{"$f":"IF(G98=0,Credits_Res_GFA,G97*G98*G99)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Dwelling Equivalents per Unit:",{"$f":"B98","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B96=\"Both (max)\",SUMPRODUCT(K103:M103,K102:M102),IF(B100=\"\",1,B100*B101))","v":{"$error":"#N/A"}},null,null,null,"Land Use Type",{"$f":"VLOOKUP(B8,categorisation,2,0)","v":{"$error":"#N/A"}},"Residential/Non-Residential",null,"LU 3 differential",{"$f":"VLOOKUP($B$8&\" \"&K101,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$8&\" \"&L101,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$8&\" \"&M101,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IFERROR(IF(B8=\"\",0,IF(B96=\"Both (max)\",MAX(IF(G96=\"\",B99*B100,B99),B102),IF(B96=\"Unit\",B102,IF(G96=\"\",B99*B100,B99)))),0)","v":0},null,null,null,"Non-Res GFA Estimate",{"$f":"IF(G97<=500,50,\nIF(G97<=2000,100,400))","v":400},"m² (estimated)",null,"LU 3 units",{"$f":"INDEX(K$6:K$9,LEFT($A95,1))","v":0},{"$f":"INDEX(L$6:L$9,LEFT($A95,1))","v":0},{"$f":"INDEX(M$6:M$9,LEFT($A95,1))","v":0}]
[]
[{"$f":"IF(F2=\"3\",\"\",\"3b \")&\"Community Facilities Contribution - \"&$B$8&\" Land Use\"","v":"3b Community Facilities Contribution -  Land Use"}]
["Differential Type",{"$f":"VLOOKUP($B$8,Credits_LUD_Type,IF($D$4=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}}]
["Gross Floor Area (GFA):",{"$f":"IF(G96=\"\",IF(AND($G$3=\"New\",G102=\"Non-Residential\"),G103,G100),G96)","v":{"$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:",{"$f":"IF(AND(G96=\"\",$G$3=\"New\",G102=\"Residential\"),1,B107/100*B108)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"$G$8","v":1}]
["Dwelling Equivalents per Unit:",{"$f":"B108","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B106=\"Both (max)\",SUMPRODUCT(K113:M113,K112:M112),IF(B110=\"\",1,B110*B111))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"LU 3 differential",{"$f":"VLOOKUP($B$8&\" \"&K111,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$8&\" \"&L111,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$8&\" \"&M111,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IFERROR(IF(B8=\"\",0,IF(B106=\"Both (max)\",MAX(IF(G96=\"\",B109*B110,B109),B112),IF(B106=\"Unit\",B112,IF(G96=\"\",B109*B110,B109)))),0)","v":0},null,null,null,null,null,null,null,"LU 3 units",{"$f":"INDEX(K$6:K$9,LEFT($A105,1))","v":0},{"$f":"INDEX(L$6:L$9,LEFT($A105,1))","v":0},{"$f":"INDEX(M$6:M$9,LEFT($A105,1))","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$4=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}}]
["Gross Floor Area (GFA):",{"$f":"B107","v":{"$error":"#N/A"}},"m²"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$8,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"IF(AND(G96=\"\",$G$3=\"New\",G102=\"Residential\"),1,B117/100*B118)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"G8","v":1}]
["Dwelling Equivalents per Unit:",{"$f":"B118","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B116=\"Both (max)\",SUMPRODUCT(K123:M123,K122:M122),IF(B120=\"\",1,B120*B121))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"LU 3 differential",{"$f":"VLOOKUP($B$8&\" \"&K121,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$8&\" \"&L121,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$8&\" \"&M121,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}}]
["Total DE's",{"$f":"IFERROR(IF(B8=\"\",0,IF(B116=\"Both (max)\",MAX(IF(G96=\"\",B120*B119,B119),B122),IF(B116=\"Unit\",B122,IF(G96=\"\",B120*B119,B119)))),0)","v":0},null,null,null,null,null,null,null,"LU 3 units",{"$f":"INDEX(K$6:K$9,LEFT($A115,1))","v":0},{"$f":"INDEX(L$6:L$9,LEFT($A115,1))","v":0},{"$f":"INDEX(M$6:M$9,LEFT($A115,1))","v":0}]
["Res Land Payable",{"$f":"IFERROR(VLOOKUP(Credits_PolicyYear_Input,PolicyYear_Field,3,0),0)","v":0}]
["Dwelling Equivalents:",{"$f":"B123*B124","v":0}]
[]
[{"$f":"\"3d Reserve Land - Premier Sportsfield Contribution - \"&$B$8&\" Land Use\"","v":"3d Reserve Land - Premier Sportsfield Contribution -  Land Use"}]
["Differential Type",{"$f":"VLOOKUP($B$8,Credits_LUD_Type,12,FALSE)","v":{"$error":"#N/A"}}]
["Gross Floor Area (GFA):",{"$f":"LU3_GFA_Credits","v":0},"m²"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$8,Credits_Land_Use_Differentials,12,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"IF(AND(G96=\"\",$G$3=\"New\",G102=\"Residential\"),1,B129/100*B130)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"$G$8","v":1}]
["Dwelling Equivalents per Unit:",{"$f":"B130","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B128=\"Both (max)\",SUMPRODUCT(K135:M135,K134:M134),IF(B132=\"\",1,B132*B133))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"LU 3 differential",{"$f":"VLOOKUP($B$8&\" \"&K133,Credits_Land_Use_Differentials,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$8&\" \"&L133,Credits_Land_Use_Differentials,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$8&\" \"&M133,Credits_Land_Use_Differentials,12,FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IF($D$11=\"Reserve Land\",B125,IFERROR(IF(OR(B$8=\"\",B128=0),0,IF(B128=\"Both (max)\",MAX(IF(G96=\"\",B131*B132,B131),B134),IF(B128=\"Unit\",B134,IF(G96=\"\",B131*B132,B131)))),0))","v":0},null,null,null,null,null,null,null,"LU 3 units",{"$f":"INDEX(K$6:K$9,LEFT($A127,1))","v":0},{"$f":"INDEX(L$6:L$9,LEFT($A127,1))","v":0},{"$f":"INDEX(M$6:M$9,LEFT($A127,1))","v":0}]
[]
[{"$f":"IF(F2=\"4\",\"\",\"4a \")&\"Reserve Improvements Contribution - \"&$B$9&\" Land Use\"","v":"4a Reserve Improvements Contribution -  Land Use"},null,null,null,null,"SITE INFORMATION"]
["Differential Type",{"$f":"VLOOKUP($B$9,Credits_LUD_Type,IF($D$4=\"Wakatipu\",8,9),FALSE)","v":{"$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(G138=\"\",IF(AND($G$3=\"New\",G144=\"Non-Residential\"),G145,G142),G138)","v":{"$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$9,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$9,Credits_GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"IF(AND(G138=\"\",$G$3=\"New\",G144=\"Residential\"),1,B139/100*B140)","v":{"$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$9","v":1},null,null,null,"Gross Floor Area",{"$f":"IF(G140=0,Credits_Res_GFA,G139*G140*G141)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Dwelling Equivalents per Unit:",{"$f":"B140","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B138=\"Both (max)\",SUMPRODUCT(K145:M145,K144:M144),IF(B142=\"\",1,B142*B143))","v":{"$error":"#N/A"}},null,null,null,"Land Use Type",{"$f":"VLOOKUP(B9,categorisation,2,0)","v":{"$error":"#N/A"}},"Residential/Non-Residential",null,"LU 4 differential",{"$f":"VLOOKUP($B$9&\" \"&K143,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$9&\" \"&L143,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$9&\" \"&M143,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IFERROR(IF(B9=\"\",0,IF(B138=\"Both (max)\",MAX(IF(G138=\"\",B141*B142,B141),B144),IF(B138=\"Unit\",B144,IF(G138=\"\",B141*B142,B141)))),0)","v":0},null,null,null,"Non-Res GFA Estimate",{"$f":"IF(G139<=500,50,\nIF(G139<=2000,100,400))","v":400},"m² (estimated)",null,"LU 4 units",{"$f":"INDEX(K$6:K$9,LEFT($A137,1))","v":0},{"$f":"INDEX(L$6:L$9,LEFT($A137,1))","v":0},{"$f":"INDEX(M$6:M$9,LEFT($A137,1))","v":0}]
[]
[{"$f":"IF(F2=\"4\",\"\",\"4b \")&\"Community Facilities Contribution - \"&$B$9&\" Land Use\"","v":"4b Community Facilities Contribution -  Land Use"}]
["Differential Type",{"$f":"VLOOKUP($B$9,Credits_LUD_Type,IF($D$4=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}}]
["Gross Floor Area (GFA):",{"$f":"IF(G138=\"\",IF(AND($G$3=\"New\",G144=\"Non-Residential\"),G145,G142),G138)","v":{"$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:",{"$f":"IF(AND(G138=\"\",$G$3=\"New\",G144=\"Residential\"),1,B149/100*B150)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"$G$9","v":1}]
["Dwelling Equivalents per Unit:",{"$f":"B150","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B148=\"Both (max)\",SUMPRODUCT(K155:M155,K154:M154),IF(B152=\"\",1,B152*B153))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"LU 4 differential",{"$f":"VLOOKUP($B$9&\" \"&K153,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$9&\" \"&L153,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$9&\" \"&M153,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IFERROR(IF(B9=\"\",0,IF(B148=\"Both (max)\",MAX(IF(G138=\"\",B151*B152,B151),B154),IF(B148=\"Unit\",B154,IF(G138=\"\",B151*B152,B151)))),0)","v":0},null,null,null,null,null,null,null,"LU 4 units",{"$f":"INDEX(K$6:K$9,LEFT($A147,1))","v":0},{"$f":"INDEX(L$6:L$9,LEFT($A147,1))","v":0},{"$f":"INDEX(M$6:M$9,LEFT($A147,1))","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$4=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}}]
["Gross Floor Area (GFA):",{"$f":"B149","v":{"$error":"#N/A"}},"m²"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$9,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"IF(AND(G138=\"\",$G$3=\"New\",G144=\"Residential\"),1,B159/100*B160)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"G9","v":1}]
["Dwelling Equivalents per Unit:",{"$f":"B160","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B158=\"Both (max)\",SUMPRODUCT(K165:M165,K164:M164),IF(B162=\"\",1,B162*B163))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"LU 4 differential",{"$f":"VLOOKUP($B$9&\" \"&K163,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$9&\" \"&L163,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$9&\" \"&M163,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}}]
["Total DE's",{"$f":"IFERROR(IF(B9=\"\",0,IF(B158=\"Both (max)\",MAX(IF(G138=\"\",B162*B161,B161),B164),IF(B158=\"Unit\",B164,IF(G138=\"\",B162*B161,B161)))),0)","v":0},null,null,null,null,null,null,null,"LU 4 units",{"$f":"INDEX(K$6:K$9,LEFT($A157,1))","v":0},{"$f":"INDEX(L$6:L$9,LEFT($A157,1))","v":0},{"$f":"INDEX(M$6:M$9,LEFT($A157,1))","v":0}]
["Res Land Payable",{"$f":"IFERROR(VLOOKUP(Credits_PolicyYear_Input,PolicyYear_Field,3,0),0)","v":0}]
["Dwelling Equivalents:",{"$f":"B165*B166","v":0}]
[]
[{"$f":"\"4d Reserve Land - Premier Sportsfield Contribution - \"&$B$9&\" Land Use\"","v":"4d Reserve Land - Premier Sportsfield Contribution -  Land Use"}]
["Differential Type",{"$f":"VLOOKUP($B$9,Credits_LUD_Type,12,FALSE)","v":{"$error":"#N/A"}}]
["Gross Floor Area (GFA):",{"$f":"LU4_GFA_Credits","v":0},"m²"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$9,Credits_Land_Use_Differentials,12,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"IF(AND(G138=\"\",$G$3=\"New\",G144=\"Residential\"),1,B171/100*B172)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"$G$9","v":1}]
["Dwelling Equivalents per Unit:",{"$f":"B172","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B170=\"Both (max)\",SUMPRODUCT(K177:M177,K176:M176),IF(B174=\"\",1,B174*B175))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"LU 4 differential",{"$f":"VLOOKUP($B$9&\" \"&K175,Credits_Land_Use_Differentials,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$9&\" \"&L175,Credits_Land_Use_Differentials,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$9&\" \"&M175,Credits_Land_Use_Differentials,12,FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IF($D$11=\"Reserve Land\",B167,IFERROR(IF(OR(B$9=\"\",B170=0),0,IF(B170=\"Both (max)\",MAX(IF(G138=\"\",B173*B174,B173),B176),IF(B170=\"Unit\",B176,IF(G138=\"\",B173*B174,B173)))),0))","v":0},null,null,null,null,null,null,null,"LU 4 units",{"$f":"INDEX(K$6:K$9,LEFT($A169,1))","v":0},{"$f":"INDEX(L$6:L$9,LEFT($A169,1))","v":0},{"$f":"INDEX(M$6:M$9,LEFT($A169,1))","v":0}]
[]
[]
["Post Development/Subdivision Demand - Reserves"]
["For Consent No.",{"$f":"Headworks!$B$2","v":""}]
[null,null,null,null,null,"GFA Estimation Method",{"$f":"VLOOKUP(Policy_Year_Input,estimation_method,2,0)","v":"New"}]
["Location:",{"$f":"$B$4","v":""},null,{"$f":"$D$4","v":""}]
[]
["Subdivision or Development:",{"$f":"Subdivision_Development","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
[{"$f":"IF(D180=\"1\",\"Land Use Category:\",\"1st Land Use Category:\")","v":"1st Land Use Category:"},{"$f":"IF(Land_Use_Category_1=\"\",\"\",Land_Use_Category_1)","v":""},null,null,null,"No. of Units",{"$f":"IF(No_Res_Units_LU1=\"\",1,No_Res_Units_LU1)","v":1},null,null,null,{"$f":"IF(LU1_1BedUnits=\"\",0,LU1_1BedUnits)","v":0},{"$f":"IF(LU1_2BedUnits=\"\",0,LU1_2BedUnits)","v":0},{"$f":"IF(LU1_3BedUnits=\"\",0,LU1_3BedUnits)","v":0}]
["2nd Land Use Category:",{"$f":"IF(Land_Use_Category_2=\"\",\"\",Land_Use_Category_2)","v":""},null,null,null,"No. of Units",{"$f":"IF(No_Res_Units_LU2=\"\",1,No_Res_Units_LU2)","v":1},null,null,null,{"$f":"IF(LU2_1BedUnits=\"\",0,LU2_1BedUnits)","v":0},{"$f":"IF(LU2_2BedUnits=\"\",0,LU2_2BedUnits)","v":0},{"$f":"IF(LU2_3BedUnits=\"\",0,LU2_3BedUnits)","v":0}]
["3rd Land Use Category:",{"$f":"IF(Land_Use_Category_3=\"\",\"\",Land_Use_Category_3)","v":""},null,null,null,"No. of Units",{"$f":"IF(No_Res_Units_LU3=\"\",1,No_Res_Units_LU3)","v":1},null,null,null,{"$f":"IF(LU3_1BedUnits=\"\",0,LU3_1BedUnits)","v":0},{"$f":"IF(LU3_2BedUnits=\"\",0,LU3_2BedUnits)","v":0},{"$f":"IF(LU3_3BedUnits=\"\",0,LU3_3BedUnits)","v":0}]
["4th Land Use Category:",{"$f":"IF(Land_Use_Category_4=\"\",\"\",Land_Use_Category_4)","v":""},null,null,null,"No. of Units",{"$f":"IF(No_Res_Units_LU4=\"\",1,No_Res_Units_LU4)","v":1},null,null,null,{"$f":"IF(LU4_1BedUnits=\"\",0,LU4_1BedUnits)","v":0},{"$f":"IF(LU4_2BedUnits=\"\",0,LU4_2BedUnits)","v":0},{"$f":"IF(LU4_3BedUnits=\"\",0,LU4_3BedUnits)","v":0}]
[]
[{"$f":"IF(D180=\"1\",\"\",\"1a \")&\"Reserve Improvements Contribution - \"&$B$188&\" Land Use\"","v":"1a Reserve Improvements Contribution -  Land Use"},null,null,null,null,"SITE INFORMATION"]
["Differential Type",{"$f":"VLOOKUP($B$188,LUD_Type,IF($D$183=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}},null,{"$f":"Required_LU1_RI","v":"Required"},null,"Gross Floor Area",{"$f":"IF(LU1_GFA=\"\",\"\",LU1_GFA)","v":""},"m² (known)"]
["Gross Floor Area (GFA):",{"$f":"IF(G194=\"\",IF(AND($G$182=\"New\",G201=\"Non-Residential\"),G202,G199),G194)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU1_SiteArea=\"\",\"\",LU1_SiteArea)","v":""}]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$188,Land_Use_Differentials,IF($D$183=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$188,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"IF(AND(G194=\"\",$G$182=\"New\",G201=\"Residential\"),1,B195/100*B196)","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$188,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"$G$188","v":1},null,null,null,"Gross Floor Area",{"$f":"IF(G196=0,Res_GFA,G195*G196*G197)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Dwelling Equivalents per Unit:",{"$f":"B196","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(G195>0,G198*0.75,G198)","v":{"$error":"#N/A"}},"75% of m² (estimated)",null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B194=\"Both (max)\",SUMPRODUCT(K201:M201,K200:M200),IF(B198=\"\",1,B198*B199))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"LU 1 differential",{"$f":"VLOOKUP($B$188&\" \"&K199,Land_Use_Differentials,IF($D$183=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$188&\" \"&L199,Land_Use_Differentials,IF($D$183=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$188&\" \"&M199,Land_Use_Differentials,IF($D$183=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IF($B$188=\"\",0,IF(B194=\"Both (max)\",MAX(IF(G194=\"\",B197*B198,B197),B200),IF(B194=\"Unit\",B200,IF(G194=\"\",B197*B198,B197))))","v":0},null,null,null,"Land Use Type",{"$f":"VLOOKUP(B188,categorisation,2,0)","v":{"$error":"#N/A"}},"Residential/Non-Residential",null,"LU 1 units",{"$f":"INDEX(K$188:K$191,LEFT($A193,1))","v":0},{"$f":"INDEX(L$188:L$191,LEFT($A193,1))","v":0},{"$f":"INDEX(M$188:M$191,LEFT($A193,1))","v":0}]
[null,null,null,null,null,"Non-Res GFA Estimate",{"$f":"IF(G195<=500,50,\nIF(G195<=2000,100,400))","v":400},"m² (estimated)"]
[{"$f":"IF(D180=\"1\",\"\",\"1b \")&\"Community Facilities Contribution - \"&$B$188&\" Land Use\"","v":"1b Community Facilities Contribution -  Land Use"}]
["Differential Type",{"$f":"VLOOKUP($B$188,LUD_Type,IF($D$183=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}},null,{"$f":"Required_LU1_CF","v":"Required"}]
["Gross Floor Area (GFA):",{"$f":"IF(G194=\"\",IF(AND($G$182=\"New\",G201=\"Non-Residential\"),G202,G199),G194)","v":{"$error":"#N/A"}},"m²"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$188,Land_Use_Differentials,IF($D$183=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"IF(AND(G194=\"\",$G$182=\"New\",G201=\"Residential\"),1,B205/100*B206)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"G188","v":1}]
["Dwelling Equivalents per Unit:",{"$f":"B206","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B204=\"Both (max)\",SUMPRODUCT(K211:M211,K210:M210),IF(B208=\"\",1,B208*B209))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"LU 1 differential",{"$f":"VLOOKUP($B$188&\" \"&K209,Land_Use_Differentials,IF($D$183=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$188&\" \"&L209,Land_Use_Differentials,IF($D$183=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$188&\" \"&M209,Land_Use_Differentials,IF($D$183=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IF(B$188=\"\",0,IF(B204=\"Both (max)\",MAX(IF(G194=\"\",B207*B208,B207),B210),IF(B204=\"Unit\",B210,IF(G194=\"\",B207*B208,B207))))","v":0},null,null,null,null,null,null,null,"LU 1 units",{"$f":"INDEX(K$188:K$191,LEFT($A203,1))","v":0},{"$f":"INDEX(L$188:L$191,LEFT($A203,1))","v":0},{"$f":"INDEX(M$188:M$191,LEFT($A203,1))","v":0}]
[]
[{"$f":"IF(F189=\"1\",\"\",\"1c \")&\"Reserve Land Contribution - \"&$B$188&\" Land Use\"","v":"1c Reserve Land Contribution -  Land Use"},null,null,null,null,"LAND VALUE"]
["Differential Type",{"$f":"VLOOKUP($B$188,LUD_Type,IF($D$183=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}},null,{"$f":"Required_LU1_RL","v":"Required"},null,"Total Land Value",{"$f":"IF(VLOOKUP(Policy_Year_Input,ResLand_Input,4,0)=\"set\",IF(G221=\"input\",G222,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)"]
["Gross Floor Area (GFA):",{"$f":"B205","v":{"$error":"#N/A"}},"m²",null,null,"GST in Land Value",{"$f":"IF(VLOOKUP(Policy_Year_Input,ResLand_Input,4,0)=\"set\",0.15,IF(LU1_GST_LandValue=\"\",\"\",LU1_GST_LandValue))","v":0.15}]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$188,Land_Use_Differentials,IF($D$4=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}},null,null,null,"Total Buildable or Site Area",{"$f":"IF(LU1_Buildable_Area=\"\",0,LU1_Buildable_Area)","v":1},"m²"]
["GFA DE's:",{"$f":"IF(AND(G194=\"\",$G$182=\"New\",G201=\"Residential\"),1,B215/100*B216)","v":{"$error":"#N/A"}},null,null,null,"Value per m²",{"$f":"IF(G214=\"\",\"\",G214/G216)","v":{"$error":"#N/A"}},"$/m²"]
["No. Units:",{"$f":"B208","v":1},null,null,null,"Capped Value per m²",{"$f":"IF(G217>1500,1500,G217)","v":{"$error":"#N/A"}},"$/m²"]
["Dwelling Equivalents per Unit:",{"$f":"B216","v":{"$error":"#N/A"}},null,null,null,"7.5% Check",{"$f":"IF($B$185=\"Development\",\"\",0.075*G214/(1+G215))","v":{"$error":"#N/A"}},null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B214=\"Both (max)\",SUMPRODUCT(K221:M221,K220:M220),IF(B218=\"\",1,B218*B219))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"LU 1 differential",{"$f":"VLOOKUP($B$188&\" \"&K219,Land_Use_Differentials,IF($D$183=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$188&\" \"&L219,Land_Use_Differentials,IF($D$183=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$188&\" \"&M219,Land_Use_Differentials,IF($D$183=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}}]
["Total DE's",{"$f":"IF(B$188=\"\",0,IF(B214=\"Both (max)\",MAX(IF(G194=\"\",B217*B218,B217),B220),IF(B214=\"Unit\",B220,IF(G194=\"\",B217*B218,B217))))","v":0},null,null,null,"Land Value - old method",{"$f":"VLOOKUP($D$4,ResLandAvg,2,0)","v":{"$error":"#N/A"}},null,null,"LU 1 units",{"$f":"INDEX(K$188:K$191,LEFT($A213,1))","v":0},{"$f":"INDEX(L$188:L$191,LEFT($A213,1))","v":0},{"$f":"INDEX(M$188:M$191,LEFT($A213,1))","v":0}]
["Res Land Payable",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input,PolicyYear_Field,3,0),0)","v":1},null,null,null,"Land Value - 2021/22 method",{"$f":"VLOOKUP(RL_Areas_Input,'Calculation Links'!$M$91:$O$116,3,FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"B221*B222","v":0}]
[]
[{"$f":"\"1d Reserve Land - Premier Sportsfield Contribution - \"&$B$188&\" Land Use\"","v":"1d Reserve Land - Premier Sportsfield Contribution -  Land Use"}]
["Differential Type",{"$f":"VLOOKUP($B$188,LUD_Type,12,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"Required_LU1_PSRL","v":"Required"}]
["Gross Floor Area (GFA):",{"$f":"LU1_GFA","v":0},"m²"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$188,Land_Use_Differentials,12,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"IF(AND(G194=\"\",$G$182=\"New\",G201=\"Residential\"),1,B227/100*B228)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"No_Res_Units_LU1","v":0}]
["Dwelling Equivalents per Unit:",{"$f":"B228","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B226=\"Both (max)\",SUMPRODUCT(K233:M233,K232:M232),IF(B230=\"\",1,B230*B231))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"LU 1 differential",{"$f":"VLOOKUP($B$188&\" \"&K231,Land_Use_Differentials,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$188&\" \"&L231,Land_Use_Differentials,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$188&\" \"&M231,Land_Use_Differentials,12,FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IFERROR(IF(OR(B$188=\"\",B226=0),0,IF(B226=\"Both (max)\",MAX(IF(G194=\"\",B229*B230,B229),B232),IF(B226=\"Unit\",B232,IF(G194=\"\",B229*B230,B229)))),0)","v":0},null,null,null,null,null,null,null,"LU 1 units",{"$f":"INDEX(K$188:K$191,LEFT($A225,1))","v":0},{"$f":"INDEX(L$188:L$191,LEFT($A225,1))","v":0},{"$f":"INDEX(M$188:M$191,LEFT($A225,1))","v":0}]
[]
[{"$f":"\"2a \"&\"Reserve Improvements Contribution - \"&$B$189&\" Land Use\"","v":"2a Reserve Improvements Contribution -  Land Use"},null,null,null,null,"SITE INFORMATION"]
["Differential Type",{"$f":"VLOOKUP($B$189,LUD_Type,IF($D$183=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}},null,{"$f":"Required_LU2_RI","v":0},null,"Gross Floor Area",{"$f":"IF(LU2_GFA=\"\",\"\",LU2_GFA)","v":""},"m² (known)"]
["Gross Floor Area (GFA):",{"$f":"IF(G236=\"\",IF(AND($G$182=\"New\",G243=\"Non-Residential\"),G244,G241),G236)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU2_SiteArea=\"\",\"\",LU2_SiteArea)","v":""}]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$189,Land_Use_Differentials,IF($D$183=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$189,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"IF(AND(G236=\"\",$G$182=\"New\",G243=\"Residential\"),1,B237/100*B238)","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$189,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"$G$189","v":1},null,null,null,"Gross Floor Area",{"$f":"IF(G238=0,Res_GFA,G237*G238*G239)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Dwelling Equivalents per Unit:",{"$f":"B238","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(G237>0,G240*0.75,G240)","v":{"$error":"#N/A"}},"75% of m² (estimated)",null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B236=\"Both (max)\",SUMPRODUCT(K243:M243,K242:M242),IF(B240=\"\",1,B240*B241))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"LU 2 differential",{"$f":"VLOOKUP($B$189&\" \"&K241,Land_Use_Differentials,IF($D$183=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$189&\" \"&L241,Land_Use_Differentials,IF($D$183=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$189&\" \"&M241,Land_Use_Differentials,IF($D$183=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IF($B$189=\"\",0,IF(B236=\"Both (max)\",MAX(IF(G236=\"\",B239*B240,B239),B242),IF(B236=\"Unit\",B242,IF(G236=\"\",B239*B240,B239))))","v":0},null,null,null,"Land Use Type",{"$f":"VLOOKUP(B189,categorisation,2,0)","v":{"$error":"#N/A"}},"Residential/Non-Residential",null,"LU 2 units",{"$f":"INDEX(K$188:K$191,LEFT($A235,1))","v":0},{"$f":"INDEX(L$188:L$191,LEFT($A235,1))","v":0},{"$f":"INDEX(M$188:M$191,LEFT($A235,1))","v":0}]
[null,null,null,null,null,"Non-Res GFA Estimate",{"$f":"IF(G237<=500,50,\nIF(G237<=2000,100,400))","v":400},"m² (estimated)"]
[{"$f":"\"2b \"&\"Community Facilities Contribution - \"&$B$189&\" Land Use\"","v":"2b Community Facilities Contribution -  Land Use"}]
["Differential Type",{"$f":"VLOOKUP($B$189,LUD_Type,IF($D$183=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}},null,{"$f":"Required_LU2_CF","v":0}]
["Gross Floor Area (GFA):",{"$f":"IF(G236=\"\",IF(AND($G$182=\"New\",G243=\"Non-Residential\"),G244,G241),G236)","v":{"$error":"#N/A"}},"m²"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$189,Land_Use_Differentials,IF($D$183=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"IF(AND(G236=\"\",$G$182=\"New\",G243=\"Residential\"),1,B247/100*B248)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"G189","v":1}]
["Dwelling Equivalents per Unit:",{"$f":"B248","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B246=\"Both (max)\",SUMPRODUCT(K253:M253,K252:M252),IF(B250=\"\",1,B250*B251))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"LU 2 differential",{"$f":"VLOOKUP($B$189&\" \"&K251,Land_Use_Differentials,IF($D$183=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$189&\" \"&L251,Land_Use_Differentials,IF($D$183=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$189&\" \"&M251,Land_Use_Differentials,IF($D$183=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IF(B$189=\"\",0,IF(B246=\"Both (max)\",MAX(IF(G236=\"\",B249*B250,B249),B252),IF(B246=\"Unit\",B252,IF(G236=\"\",B249*B250,B249))))","v":0},null,null,null,null,null,null,null,"LU 2 units",{"$f":"INDEX(K$188:K$191,LEFT($A245,1))","v":0},{"$f":"INDEX(L$188:L$191,LEFT($A245,1))","v":0},{"$f":"INDEX(M$188:M$191,LEFT($A245,1))","v":0}]
[]
[{"$f":"\"2c \"&\"Reserve Land Contribution - \"&$B$189&\" Land Use\"","v":"2c Reserve Land Contribution -  Land Use"},null,null,null,null,"LAND VALUE"]
["Differential Type",{"$f":"VLOOKUP($B$189,LUD_Type,IF($D$183=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}},null,{"$f":"Required_LU2_RL","v":0},null,"Total Land Value",{"$f":"IF(VLOOKUP(Policy_Year_Input,ResLand_Input,4,0)=\"set\",IF(G263=\"input\",G264,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)"]
["Gross Floor Area (GFA):",{"$f":"B247","v":{"$error":"#N/A"}},"m²",null,null,"GST in Land Value",{"$f":"IF(VLOOKUP(Policy_Year_Input,ResLand_Input,4,0)=\"set\",0.15,IF(LU2_GST_LandValue=\"\",\"\",LU2_GST_LandValue))","v":0.15}]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$189,Land_Use_Differentials,IF($D$4=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}},null,null,null,"Total Buildable or Site Area",{"$f":"IF(LU2_Buildable_Area=\"\",0,LU2_Buildable_Area)","v":0},"m²"]
["GFA DE's:",{"$f":"IF(AND(G236=\"\",$G$182=\"New\",G243=\"Residential\"),1,B257/100*B258)","v":{"$error":"#N/A"}},null,null,null,"Value per m²",{"$f":"IF(G256=\"\",\"\",G256/G258)","v":{"$error":"#N/A"}},"$/m²"]
["No. Units:",{"$f":"B250","v":1},null,null,null,"Capped Value per m²",{"$f":"IF(G259>1500,1500,G259)","v":{"$error":"#N/A"}},"$/m²"]
["Dwelling Equivalents per Unit:",{"$f":"B258","v":{"$error":"#N/A"}},null,null,null,"7.5% Check",{"$f":"IF($B$185=\"Development\",\"\",0.075*G256/(1+G257))","v":{"$error":"#N/A"}},null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B256=\"Both (max)\",SUMPRODUCT(K263:M263,K262:M262),IF(B260=\"\",1,B260*B261))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"LU 2 differential",{"$f":"VLOOKUP($B$189&\" \"&K261,Land_Use_Differentials,IF($D$183=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$189&\" \"&L261,Land_Use_Differentials,IF($D$183=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$189&\" \"&M261,Land_Use_Differentials,IF($D$183=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}}]
["Total DE's",{"$f":"IF(B$189=\"\",0,IF(B256=\"Both (max)\",MAX(IF(G236=\"\",B259*B260,B259),B262),IF(B256=\"Unit\",B262,IF(G236=\"\",B259*B260,B259))))","v":0},null,null,null,"Land Value - old method",{"$f":"VLOOKUP($D$4,ResLandAvg,2,0)","v":{"$error":"#N/A"}},null,null,"LU 2 units",{"$f":"INDEX(K$188:K$191,LEFT($A255,1))","v":0},{"$f":"INDEX(L$188:L$191,LEFT($A255,1))","v":0},{"$f":"INDEX(M$188:M$191,LEFT($A255,1))","v":0}]
["Res Land Payable",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input,PolicyYear_Field,3,0),0)","v":1},null,null,null,"Land Value - 2021/22 method",{"$f":"VLOOKUP(RL_Areas_Input,'Calculation Links'!$M$91:$O$116,3,FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"B263*B264","v":0}]
[]
[{"$f":"\"2d Reserve Land - Premier Sportsfield Contribution - \"&$B$189&\" Land Use\"","v":"2d Reserve Land - Premier Sportsfield Contribution -  Land Use"}]
["Differential Type",{"$f":"VLOOKUP($B$189,LUD_Type,12,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"Required_LU2_PSRL","v":0}]
["Gross Floor Area (GFA):",{"$f":"LU2_GFA","v":0},"m²"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$189,Land_Use_Differentials,12,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"IF(AND(G236=\"\",$G$182=\"New\",G243=\"Residential\"),1,B269/100*B270)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"No_Res_Units_LU2","v":0}]
["Dwelling Equivalents per Unit:",{"$f":"B270","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B268=\"Both (max)\",SUMPRODUCT(K275:M275,K274:M274),IF(B272=\"\",1,B272*B273))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"LU 2 differential",{"$f":"VLOOKUP($B$189&\" \"&K273,Land_Use_Differentials,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$189&\" \"&L273,Land_Use_Differentials,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$189&\" \"&M273,Land_Use_Differentials,12,FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IFERROR(IF(OR(B$189=\"\",B268=0),0,IF(B268=\"Both (max)\",MAX(IF(G236=\"\",B271*B272,B271),B274),IF(B268=\"Unit\",B274,IF(G236=\"\",B271*B272,B271)))),0)","v":0},null,null,null,null,null,null,null,"LU 2 units",{"$f":"INDEX(K$188:K$191,LEFT($A267,1))","v":0},{"$f":"INDEX(L$188:L$191,LEFT($A267,1))","v":0},{"$f":"INDEX(M$188:M$191,LEFT($A267,1))","v":0}]
[]
[{"$f":"\"3a \"&\"Reserve Improvements Contribution - \"&$B$190&\" Land Use\"","v":"3a Reserve Improvements Contribution -  Land Use"},null,null,null,null,"SITE INFORMATION"]
["Differential Type",{"$f":"VLOOKUP($B$190,LUD_Type,IF($D$183=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}},null,{"$f":"Required_LU3_RI","v":0},null,"Gross Floor Area",{"$f":"IF(LU3_GFA=\"\",\"\",LU3_GFA)","v":""},"m² (known)"]
["Gross Floor Area (GFA):",{"$f":"IF(G278=\"\",IF(AND($G$182=\"New\",G285=\"Non-Residential\"),G286,G283),G278)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU3_SiteArea=\"\",\"\",LU3_SiteArea)","v":""}]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$190,Land_Use_Differentials,IF($D$183=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$190,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"IF(AND(G278=\"\",$G$182=\"New\",G285=\"Residential\"),1,B279/100*B280)","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$190,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"$G$190","v":1},null,null,null,"Gross Floor Area",{"$f":"IF(G280=0,Res_GFA,G279*G280*G281)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Dwelling Equivalents per Unit:",{"$f":"B280","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(G279>0,G282*0.75,G282)","v":{"$error":"#N/A"}},"75% of m² (estimated)",null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B278=\"Both (max)\",SUMPRODUCT(K285:M285,K284:M284),IF(B282=\"\",1,B282*B283))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"LU 3 differential",{"$f":"VLOOKUP($B$190&\" \"&K283,Land_Use_Differentials,IF($D$183=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$190&\" \"&L283,Land_Use_Differentials,IF($D$183=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$190&\" \"&M283,Land_Use_Differentials,IF($D$183=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IF($B$190=\"\",0,IF(B278=\"Both (max)\",MAX(IF(G278=\"\",B281*B282,B281),B284),IF(B278=\"Unit\",B284,IF(G278=\"\",B281*B282,B281))))","v":0},null,null,null,"Land Use Type",{"$f":"VLOOKUP(B190,categorisation,2,0)","v":{"$error":"#N/A"}},"Residential/Non-Residential",null,"LU 3 units",{"$f":"INDEX(K$188:K$191,LEFT($A277,1))","v":0},{"$f":"INDEX(L$188:L$191,LEFT($A277,1))","v":0},{"$f":"INDEX(M$188:M$191,LEFT($A277,1))","v":0}]
[null,null,null,null,null,"Non-Res GFA Estimate",{"$f":"IF(G279<=500,50,\nIF(G279<=2000,100,400))","v":400},"m² (estimated)"]
[{"$f":"\"3b \"&\"Community Facilities Contribution - \"&$B$190&\" Land Use\"","v":"3b Community Facilities Contribution -  Land Use"}]
["Differential Type",{"$f":"VLOOKUP($B$190,LUD_Type,IF($D$183=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}},null,{"$f":"Required_LU3_CF","v":0}]
["Gross Floor Area (GFA):",{"$f":"IF(G278=\"\",IF(AND($G$182=\"New\",G285=\"Non-Residential\"),G286,G283),G278)","v":{"$error":"#N/A"}},"m²"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$190,Land_Use_Differentials,IF($D$183=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"IF(AND(G278=\"\",$G$182=\"New\",G285=\"Residential\"),1,B289/100*B290)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"G190","v":1}]
["Dwelling Equivalents per Unit:",{"$f":"B290","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B288=\"Both (max)\",SUMPRODUCT(K295:M295,K294:M294),IF(B292=\"\",1,B292*B293))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"LU 3 differential",{"$f":"VLOOKUP($B$190&\" \"&K293,Land_Use_Differentials,IF($D$183=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$190&\" \"&L293,Land_Use_Differentials,IF($D$183=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$190&\" \"&M293,Land_Use_Differentials,IF($D$183=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IF(B$190=\"\",0,IF(B288=\"Both (max)\",MAX(IF(G278=\"\",B291*B292,B291),B294),IF(B288=\"Unit\",B294,IF(G278=\"\",B291*B292,B291))))","v":0},null,null,null,null,null,"(Incl GST)",null,"LU 3 units",{"$f":"INDEX(K$188:K$191,LEFT($A287,1))","v":0},{"$f":"INDEX(L$188:L$191,LEFT($A287,1))","v":0},{"$f":"INDEX(M$188:M$191,LEFT($A287,1))","v":0}]
[]
[{"$f":"\"3c \"&\"Reserve Land Contribution - \"&$B$190&\" Land Use\"","v":"3c Reserve Land Contribution -  Land Use"},null,null,null,null,"LAND VALUE",null,"m²"]
["Differential Type",{"$f":"VLOOKUP($B$190,LUD_Type,IF($D$183=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}},null,{"$f":"Required_LU3_RL","v":0},null,"Total Land Value",{"$f":"IF(VLOOKUP(Policy_Year_Input,ResLand_Input,4,0)=\"set\",IF(G305=\"input\",G306,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"}},"$/m²"]
["Gross Floor Area (GFA):",{"$f":"B289","v":{"$error":"#N/A"}},"m²",null,null,"GST in Land Value",{"$f":"IF(VLOOKUP(Policy_Year_Input,ResLand_Input,4,0)=\"set\",0.15,IF(LU3_GST_LandValue=\"\",\"\",LU3_GST_LandValue))","v":0.15},"$/m²"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$190,Land_Use_Differentials,IF($D$4=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}},null,null,null,"Total Buildable or Site Area",{"$f":"IF(LU3_Buildable_Area=\"\",0,LU3_Buildable_Area)","v":0}]
["GFA DE's:",{"$f":"IF(AND(G278=\"\",$G$182=\"New\",G285=\"Residential\"),1,B299/100*B300)","v":{"$error":"#N/A"}},null,null,null,"Value per m²",{"$f":"IF(G298=\"\",\"\",G298/G300)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"B292","v":1},null,null,null,"Capped Value per m²",{"$f":"IF(G301>1500,1500,G301)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents per Unit:",{"$f":"B300","v":{"$error":"#N/A"}},null,null,null,"7.5% Check",{"$f":"IF($B$185=\"Development\",\"\",0.075*G298/(1+G299))","v":{"$error":"#N/A"}},null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B298=\"Both (max)\",SUMPRODUCT(K305:M305,K304:M304),IF(B302=\"\",1,B302*B303))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"LU 3 differential",{"$f":"VLOOKUP($B$190&\" \"&K303,Land_Use_Differentials,IF($D$183=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$190&\" \"&L303,Land_Use_Differentials,IF($D$183=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$190&\" \"&M303,Land_Use_Differentials,IF($D$183=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}}]
["Total DE's",{"$f":"IF(B$190=\"\",0,IF(B298=\"Both (max)\",MAX(IF(G278=\"\",B301*B302,B301),B304),IF(B298=\"Unit\",B304,IF(G278=\"\",B301*B302,B301))))","v":0},null,null,null,"Land Value - old method",{"$f":"VLOOKUP($D$4,ResLandAvg,2,0)","v":{"$error":"#N/A"}},null,null,"LU 3 units",{"$f":"INDEX(K$188:K$191,LEFT($A297,1))","v":0},{"$f":"INDEX(L$188:L$191,LEFT($A297,1))","v":0},{"$f":"INDEX(M$188:M$191,LEFT($A297,1))","v":0}]
["Res Land Payable",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input,PolicyYear_Field,3,0),0)","v":1},null,null,null,"Land Value - 2021/22 method",{"$f":"VLOOKUP(RL_Areas_Input,'Calculation Links'!$M$91:$O$116,3,FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"B305*B306","v":0}]
[]
[{"$f":"\"3d Reserve Land - Premier Sportsfield Contribution - \"&$B$190&\" Land Use\"","v":"3d Reserve Land - Premier Sportsfield Contribution -  Land Use"}]
["Differential Type",{"$f":"VLOOKUP($B$190,LUD_Type,12,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"Required_LU3_PSRL","v":0}]
["Gross Floor Area (GFA):",{"$f":"LU3_GFA","v":0},"m²"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$190,Land_Use_Differentials,12,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"IF(AND(G278=\"\",$G$182=\"New\",G285=\"Residential\"),1,B311/100*B312)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"No_Res_Units_LU3","v":0}]
["Dwelling Equivalents per Unit:",{"$f":"B312","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B310=\"Both (max)\",SUMPRODUCT(K317:M317,K316:M316),IF(B314=\"\",1,B314*B315))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"LU 3 differential",{"$f":"VLOOKUP($B$191&\" \"&K315,Land_Use_Differentials,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$191&\" \"&L315,Land_Use_Differentials,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$191&\" \"&M315,Land_Use_Differentials,12,FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IFERROR(IF(OR(B$190=\"\",B310=0),0,IF(B310=\"Both (max)\",MAX(IF(G278=\"\",B313*B314,B313),B316),IF(B310=\"Unit\",B316,IF(G278=\"\",B313*B314,B313)))),0)","v":0},null,null,null,null,null,null,null,"LU 3 units",{"$f":"INDEX(K$188:K$191,LEFT($A309,1))","v":0},{"$f":"INDEX(L$188:L$191,LEFT($A309,1))","v":0},{"$f":"INDEX(M$188:M$191,LEFT($A309,1))","v":0}]
[]
[{"$f":"\"4a \"&\"Reserve Improvements Contribution - \"&$B$191&\" Land Use\"","v":"4a Reserve Improvements Contribution -  Land Use"},null,null,null,null,"SITE INFORMATION"]
["Differential Type",{"$f":"VLOOKUP($B$191,LUD_Type,IF($D$183=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}},null,{"$f":"Required_LU4_RI","v":0},null,"Gross Floor Area",{"$f":"IF(LU4_GFA=\"\",\"\",LU4_GFA)","v":""},"m² (known)"]
["Gross Floor Area (GFA):",{"$f":"IF(G320=\"\",IF(AND($G$182=\"New\",G327=\"Non-Residential\"),G328,G325),G320)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU4_SiteArea=\"\",\"\",LU4_SiteArea)","v":""}]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$191,Land_Use_Differentials,IF($D$183=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$191,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"IF(AND(G320=\"\",$G$182=\"New\",G327=\"Residential\"),1,B321/100*B322)","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$191,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"$G$191","v":1},null,null,null,"Gross Floor Area",{"$f":"IF(G322=0,Res_GFA,G321*G322*G323)","v":{"$error":"#N/A"}},"m² (estimated)"]
["Dwelling Equivalents per Unit:",{"$f":"B322","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(G321>0,G324*0.75,G324)","v":{"$error":"#N/A"}},"75% of m² (estimated)",null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B320=\"Both (max)\",SUMPRODUCT(K327:M327,K326:M326),IF(B324=\"\",1,B324*B325))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"LU 4 differential",{"$f":"VLOOKUP($B$191&\" \"&K325,Land_Use_Differentials,IF($D$183=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$191&\" \"&L325,Land_Use_Differentials,IF($D$183=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$191&\" \"&M325,Land_Use_Differentials,IF($D$183=\"Wakatipu\",8,9),FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IF($B$191=\"\",0,IF(B320=\"Both (max)\",MAX(IF(G320=\"\",B323*B324,B323),B326),IF(B320=\"Unit\",B326,IF(G320=\"\",B323*B324,B323))))","v":0},null,null,null,"Land Use Type",{"$f":"VLOOKUP(B191,categorisation,2,0)","v":{"$error":"#N/A"}},"Residential/Non-Residential",null,"LU 4 units",{"$f":"INDEX(K$188:K$191,LEFT($A319,1))","v":0},{"$f":"INDEX(L$188:L$191,LEFT($A319,1))","v":0},{"$f":"INDEX(M$188:M$191,LEFT($A319,1))","v":0}]
[null,null,null,null,null,"Non-Res GFA Estimate",{"$f":"IF(G321<=500,50,\nIF(G321<=2000,100,400))","v":400},"m² (estimated)"]
[{"$f":"\"4b \"&\"Community Facilities Contribution - \"&$B$191&\" Land Use\"","v":"4b Community Facilities Contribution -  Land Use"}]
["Differential Type",{"$f":"VLOOKUP($B$191,LUD_Type,IF($D$183=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}},null,{"$f":"Required_LU4_CF","v":0}]
["Gross Floor Area (GFA):",{"$f":"IF(G320=\"\",IF(AND($G$182=\"New\",G327=\"Non-Residential\"),G328,G325),G320)","v":{"$error":"#N/A"}},"m²"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$191,Land_Use_Differentials,IF($D$183=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"IF(AND(G320=\"\",$G$182=\"New\",G327=\"Residential\"),1,B331/100*B332)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"G191","v":1}]
["Dwelling Equivalents per Unit:",{"$f":"B332","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B330=\"Both (max)\",SUMPRODUCT(K337:M337,K336:M336),IF(B334=\"\",1,B334*B335))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"LU 4 differential",{"$f":"VLOOKUP($B$191&\" \"&K335,Land_Use_Differentials,IF($D$183=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$191&\" \"&L335,Land_Use_Differentials,IF($D$183=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$191&\" \"&M335,Land_Use_Differentials,IF($D$183=\"Wakatipu\",6,7),FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IF(B$191=\"\",0,IF(B330=\"Both (max)\",MAX(IF(G320=\"\",B333*B334,B333),B336),IF(B330=\"Unit\",B336,IF(G320=\"\",B333*B334,B333))))","v":0},null,null,null,null,null,null,null,"LU 4 units",{"$f":"INDEX(K$188:K$191,LEFT($A329,1))","v":0},{"$f":"INDEX(L$188:L$191,LEFT($A329,1))","v":0},{"$f":"INDEX(M$188:M$191,LEFT($A329,1))","v":0}]
[]
[{"$f":"\"4c \"&\"Reserve Land Contribution - \"&$B$191&\" Land Use\"","v":"4c Reserve Land Contribution -  Land Use"}]
["Differential Type",{"$f":"VLOOKUP($B$191,LUD_Type,IF($D$183=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}},null,{"$f":"Required_LU4_RL","v":0},null,"LAND VALUE"]
["Gross Floor Area (GFA):",{"$f":"B331","v":{"$error":"#N/A"}},"m²",null,null,"Total Land Value",{"$f":"IF(VLOOKUP(Policy_Year_Input,ResLand_Input,4,0)=\"set\",IF(G348=\"input\",G349,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)"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$191,Land_Use_Differentials,IF($D$4=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}},null,null,null,"GST in Land Value",{"$f":"IF(VLOOKUP(Policy_Year_Input,ResLand_Input,4,0)=\"set\",0.15,IF(LU4_GST_LandValue=\"\",\"\",LU4_GST_LandValue))","v":0.15}]
["GFA DE's:",{"$f":"IF(AND(G320=\"\",$G$182=\"New\",G327=\"Residential\"),1,B341/100*B342)","v":{"$error":"#N/A"}},null,null,null,"Total Buildable or Site Area",{"$f":"IF(LU4_Buildable_Area=\"\",0,LU4_Buildable_Area)","v":0},"m²"]
["No. Units:",{"$f":"B334","v":1},null,null,null,"Value per m²",{"$f":"IF(G341=\"\",\"\",G341/G343)","v":{"$error":"#N/A"}},"$/m²"]
["Dwelling Equivalents per Unit:",{"$f":"B342","v":{"$error":"#N/A"}},null,null,null,"Capped Value per m²",{"$f":"IF(G344>1500,1500,G344)","v":{"$error":"#N/A"}},"$/m²",null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B340=\"Both (max)\",SUMPRODUCT(K347:M347,K346:M346),IF(B344=\"\",1,B344*B345))","v":{"$error":"#N/A"}},null,null,null,"7.5% Check",{"$f":"IF($B$185=\"Development\",\"\",0.075*G341/(1+G342))","v":{"$error":"#N/A"}},null,null,"LU 4 differential",{"$f":"VLOOKUP($B$191&\" \"&K345,Land_Use_Differentials,IF($D$183=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$191&\" \"&L345,Land_Use_Differentials,IF($D$183=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$191&\" \"&M345,Land_Use_Differentials,IF($D$183=\"Wakatipu\",10,11),FALSE)","v":{"$error":"#N/A"}}]
["Total DE's",{"$f":"IF(B$191=\"\",0,IF(B340=\"Both (max)\",MAX(IF(G320=\"\",B343*B344,B343),B346),IF(B340=\"Unit\",B346,IF(G320=\"\",B343*B344,B343))))","v":0},null,null,null,null,null,null,null,"LU 4 units",{"$f":"INDEX(K$188:K$191,LEFT($A339,1))","v":0},{"$f":"INDEX(L$188:L$191,LEFT($A339,1))","v":0},{"$f":"INDEX(M$188:M$191,LEFT($A339,1))","v":0}]
["Res Land Payable",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input,PolicyYear_Field,3,0),0)","v":1},null,null,null,"Land Value - old method",{"$f":"VLOOKUP($D$4,ResLandAvg,2,0)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"B347*B348","v":0},null,null,null,"Land Value - 2021/22 method",{"$f":"VLOOKUP(RL_Areas_Input,'Calculation Links'!$M$91:$O$116,3,FALSE)","v":{"$error":"#N/A"}}]
[]
[{"$f":"\"4d Reserve Land - Premier Sportsfield Contribution - \"&$B$191&\" Land Use\"","v":"4d Reserve Land - Premier Sportsfield Contribution -  Land Use"}]
["Differential Type",{"$f":"VLOOKUP($B$191,LUD_Type,12,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"Required_LU4_PSRL","v":0}]
["Gross Floor Area (GFA):",{"$f":"LU4_GFA","v":0},"m²"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$191,Land_Use_Differentials,12,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"IF(AND(G320=\"\",$G$182=\"New\",G327=\"Residential\"),1,B353/100*B354)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"No_Res_Units_LU4","v":0}]
["Dwelling Equivalents per Unit:",{"$f":"B354","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B352=\"Both (max)\",SUMPRODUCT(K359:M359,K358:M358),IF(B356=\"\",1,B356*B357))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"LU 4 differential",{"$f":"VLOOKUP($B$191&\" \"&K357,Land_Use_Differentials,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$191&\" \"&L357,Land_Use_Differentials,12,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$191&\" \"&M357,Land_Use_Differentials,12,FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IFERROR(IF(OR(B$191=\"\",B352=0),0,IF(B352=\"Both (max)\",MAX(IF(G320=\"\",B355*B356,B355),B358),IF(B352=\"Unit\",B358,IF(G320=\"\",B355*B356,B355)))),0)","v":0},null,null,null,null,null,null,null,"LU 4 units",{"$f":"INDEX(K$188:K$191,LEFT($A351,1))","v":0},{"$f":"INDEX(L$188:L$191,LEFT($A351,1))","v":0},{"$f":"INDEX(M$188:M$191,LEFT($A351,1))","v":0}]
[]
["Summary Outputs"]
["Total Reserve Improvements Contribution"]
["Pre Demand:",{"$f":"ROUND(IF(RI_Credit_OR<>\"\",RI_Credit_OR,SUM(B19,B61,B103,B145)),2)","v":0}]
["Post Demand:",{"$f":"ROUND(SUM(IF(D194=\"required\",B201,0),IF(D236=\"required\",B243,0),IF(D278=\"required\",B285,0),IF(D320=\"required\",B327,0)),2)","v":0}]
["Additional Demand (DEs):",{"$f":"ROUND(MAX(B364-B363,0),2)","v":0}]
["Standard Contribution:",{"$f":"IF($B$183=\"\",0,VLOOKUP($B$183,Std_Contributions,5,FALSE))","v":0},"GST","Incl GST"]
["Reserve Improvements Contribution:",{"$f":"+B365*B366","v":0},{"$f":"B367*GST","v":0},{"$f":"B367+C367","v":0}]
[]
["Total Community Facilities Contribution"]
["Pre Demand:",{"$f":"ROUND(IF(CF_Credit_OR<>\"\",CF_Credit_OR,SUM(B29,B71,B113,B155)),2)","v":0}]
["Post Demand:",{"$f":"ROUND(SUM(IF(D204=\"required\",B211,0),IF(D246=\"required\",B253,0),IF(D288=\"required\",B295,0),IF(D330=\"required\",B337,0)),2)","v":0},null,null,null,"Reserve Land Contribution? (1 = Yes)"]
["Additional Demand (DEs):",{"$f":"ROUND(MAX(B371-B370,0),2)","v":0},null,null,null,{"$f":"Land_Use_Category_1","v":0},{"$f":"IF(B223=0,0,1)","v":0}]
["Standard Contribution:",{"$f":"IF($B$183=\"\",0,VLOOKUP($B$183,Std_Contributions,6,FALSE))","v":0},"GST","Incl GST",null,{"$f":"Land_Use_Category_2","v":0},{"$f":"IF(B265=0,0,1)","v":0}]
["Community Facilities Contribution:",{"$f":"+B372*B373","v":0},{"$f":"B374*GST","v":0},{"$f":"B374+C374","v":0},null,{"$f":"Land_Use_Category_3","v":0},{"$f":"IF(B307=0,0,1)","v":0}]
[null,null,null,null,null,{"$f":"Land_Use_Category_4","v":0},{"$f":"IF(B349=0,0,1)","v":0}]
["Total Reserve Land Contribution"]
["Pre Demand:",{"$f":"ROUND(IF(RL_Credit_OR<>\"\",RL_Credit_OR,SUM(B41,B83,B125,B167)),2)","v":0},null,null,null,"LAND VALUE"]
["Post Demand:",{"$f":"ROUND(SUM(IF(D214=\"required\",B223,0),IF(D256=\"required\",B265,0),IF(D298=\"required\",B307,0),IF(D340=\"required\",B349,0)),2)","v":0},null,null,null,"Total Land Value",{"$f":"+SUM(IFERROR(G214*G372,0),IFERROR(G256*G373,0),IFERROR(G298*G374,0),IFERROR(G341*G375,0))","v":0},"(Incl GST)"]
["Additional Demand (DEs):",{"$f":"ROUND(MAX(B378-B377,0),2)","v":0},null,null,null,"Total Land Value",{"$f":"+SUM(IFERROR((G214*G372)/(1+G215),0),IFERROR((G256*G373)/(1+G257),0),IFERROR((G298*G374)/(1+G299),0),IFERROR((G341*G375)/(1+G342),0))","v":0},"(Excl GST)"]
["Standard Contribution:",{"$f":"IF($B$185=\"Subdivision\",'Calculation Links'!$R$85,IF($B$185=\"Development\",'Calculation Links'!$S$85,'Calculation Links'!$T$85))","v":17.5},null,null,null,"Total Buildable or Site Area",{"$f":"+SUM(G216*G372,G258*G373,G300*G374,G343*G375)","v":0},"m²"]
["Reserve Land Contribution:",{"$f":"IF(B379<=0,0,B380*G382*B379)","v":0},"GST","Incl GST",null,"Value per m²",{"$f":"IF(G379=\"\",\"\",IF(VALUE(LEFT(Policy_Year_Input,4))>=2021,G387,G379/G380))","v":{"$error":"#N/A"}},"$/m² (Excl GST)"]
["Reserve Land Contribution:",{"$f":"ROUND(IF($B$185=\"Subdivision\",IF(B381<G383,B381,G383),B381),2)","v":0},{"$f":"B382*GST","v":0},{"$f":"B382+C382","v":0},null,"Capped Value per m²",{"$f":"IF(G381>1500,1500,G381)","v":{"$error":"#N/A"}},"$/m² (Excl GST)"]
[null,null,null,null,null,"7.5% Check",{"$f":"IF($B$185=\"Development\",\"\",0.075*G379)","v":0}]
["Total Premier Sportsfield Reserve Land Contribution"]
["Pre Demand:",{"$f":"ROUND(IF(RLPS_Credit_OR<>\"\",RLPS_Credit_OR,SUM(B51,B93,B135,B177)),2)","v":0},null,null,null,"Land Value - old method",{"$f":"VLOOKUP($D$4,ResLandAvg,2,0)","v":{"$error":"#N/A"}}]
["Post Demand:",{"$f":"ROUND(SUM(IF(D226=\"required\",B233,0),IF(D268=\"required\",B275,0),IF(D310=\"required\",B317,0),IF(D352=\"required\",B359,0)),2)","v":0},null,null,null,"Land Value - 2021/22 method",{"$f":"VLOOKUP(RL_Areas_Input,'Calculation Links'!$M$91:$O$116,3,FALSE)","v":{"$error":"#N/A"}}]
["Additional Demand (DEs):",{"$f":"ROUND(MAX(B386-B385,0),2)","v":0},null,null,null,null,{"$f":"G386/1.15","v":{"$error":"#N/A"}},"$/m² (Excl GST)"]
["Standard Contribution:",{"$f":"IF($B$183=\"\",0,VLOOKUP($B$183,Std_Contributions,7,FALSE))","v":0},"GST","Incl GST"]
["Premier Sportsfield Reserve Land Contribution:",{"$f":"+B387*B388","v":0},{"$f":"B389*GST","v":0},{"$f":"B389+C389","v":0}]

{"sheet":"Roading","index":8,"n_rows":108,"n_cols":13,"rows_kept":108,"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":1}]
[null,null,null,null,null,"GFA Estimation Method",{"$f":"VLOOKUP(Credits_PolicyYear_Input,estimation_method,2,0)","v":{"$error":"#N/A"}}]
["Location:",{"$f":"IF(Location=\"\",\"\",Location)","v":""},null,{"$f":"IF($B$4=\"\",\"\",VLOOKUP(B4,Ward,10,0))","v":""}]
[null,null,null,null,null,null,null,null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
[{"$f":"IF(F2=\"1\",\"Land Use Category:\",\"1st Land Use Category:\")","v":"1st Land Use Category:"},{"$f":"IF(Land_Use_Category_1_Credits=\"\",\"\",Land_Use_Category_1_Credits)","v":""},null,null,null,"No. of  Units",{"$f":"IF(No_Res_Units_LU1_Credits=\"\",1,No_Res_Units_LU1_Credits)","v":1},null,null,null,{"$f":"IF(Cr_LU1_1BedUnits=\"\",0,Cr_LU1_1BedUnits)","v":0},{"$f":"IF(Cr_LU1_2BedUnits=\"\",0,Cr_LU1_2BedUnits)","v":0},{"$f":"IF(Cr_LU1_3BedUnits=\"\",0,Cr_LU1_3BedUnits)","v":0}]
["2nd Land Use Category:",{"$f":"IF(Land_Use_Category_2_Credits=\"\",\"\",Land_Use_Category_2_Credits)","v":""},null,null,null,"No. of  Units",{"$f":"IF(No_Res_Units_LU2_Credits=\"\",1,No_Res_Units_LU2_Credits)","v":1},null,null,null,{"$f":"IF(Cr_LU2_1BedUnits=\"\",0,Cr_LU2_1BedUnits)","v":0},{"$f":"IF(Cr_LU2_2BedUnits=\"\",0,Cr_LU2_2BedUnits)","v":0},{"$f":"IF(Cr_LU2_3BedUnits=\"\",0,Cr_LU2_3BedUnits)","v":0}]
["3rd Land Use Category:",{"$f":"IF(Land_Use_Category_3_Credits=\"\",\"\",Land_Use_Category_3_Credits)","v":""},null,null,null,"No. of  Units",{"$f":"IF(No_Res_Units_LU3_Credits=\"\",1,No_Res_Units_LU3_Credits)","v":1},null,null,null,{"$f":"IF(Cr_LU3_1BedUnits=\"\",0,Cr_LU3_1BedUnits)","v":0},{"$f":"IF(Cr_LU3_2BedUnits=\"\",0,Cr_LU3_2BedUnits)","v":0},{"$f":"IF(Cr_LU3_3BedUnits=\"\",0,Cr_LU3_3BedUnits)","v":0}]
["4th Land Use Category:",{"$f":"IF(Land_Use_Category_4_Credits=\"\",\"\",Land_Use_Category_4_Credits)","v":""},null,null,null,"No. of  Units",{"$f":"IF(No_Res_Units_LU4_Credits=\"\",1,No_Res_Units_LU4_Credits)","v":1},null,null,null,{"$f":"IF(Cr_LU4_1BedUnits=\"\",0,Cr_LU4_1BedUnits)","v":0},{"$f":"IF(Cr_LU4_2BedUnits=\"\",0,Cr_LU4_2BedUnits)","v":0},{"$f":"IF(Cr_LU4_3BedUnits=\"\",0,Cr_LU4_3BedUnits)","v":0}]
[]
[{"$f":"IF(F2=\"1\",\"\",\"1 \")&\"Roading Contribution - \"&$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$4=\"Wakatipu\",13,14),FALSE)","v":{"$error":"#N/A"}},null,null,null,"Gross Floor Area",{"$f":"IF(LU1_GFA_Credits=\"\",\"\",LU1_GFA_Credits)","v":""},"m² (known)",null,null,"Land Use Type",{"$f":"VLOOKUP(B6,categorisation,2,0)","v":{"$error":"#N/A"}},"Residential/Non-Residential"]
["Gross Floor Area (GFA):",{"$f":"IF(G12=\"\",IF(AND($G$3=\"New\",L12=\"Non-Residential\"),L13,G16),G12)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU1_SiteArea_Credits=\"\",\"\",LU1_SiteArea_Credits)","v":""},"m² (known)",null,null,"Non-Res GFA Estimate",{"$f":"IF(G13<=500,50,\nIF(G13<=2000,100,400))","v":400},"m² (estimated)"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$6,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",13,14),FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$6,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"IF(AND(G12=\"\",$G$3=\"New\",L12=\"Residential\"),1,B13/100*B14)","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$6,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"IF(B6=\"Primary Industry\",G18,G6)","v":1},null,null,null,"Gross Floor Area",{"$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"}},null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B12=\"Both (max)\",SUMPRODUCT(K19:M19,K18:M18),IF(B16=\"\",1,B16*B17))","v":{"$error":"#N/A"}},null,null,null,"Primary Industry Unit Equivalents",{"$f":"G13/G17","v":{"$error":"#VALUE!"}},"m² (known)",null,"LU 1 differential",{"$f":"VLOOKUP($B$6&\" \"&K17,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",13,14),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$6&\" \"&L17,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",13,14),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$6&\" \"&M17,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",13,14),FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IFERROR(IF($B$6=\"\",0,IF(B12=\"Both (max)\",MAX(B15,B18),IF(B12=\"Unit\",B18,IF(G12=\"\",B15*B16,B15)))),0)","v":0},null,null,null,null,null,null,null,"LU 1 units",{"$f":"INDEX(K$6:K$9,LEFT($A11,1))","v":0},{"$f":"INDEX(L$6:L$9,LEFT($A11,1))","v":0},{"$f":"INDEX(M$6:M$9,LEFT($A11,1))","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$4=\"Wakatipu\",13,14),FALSE)","v":{"$error":"#N/A"}},null,null,null,"Gross Floor Area",{"$f":"IF(LU2_GFA_Credits=\"\",\"\",LU2_GFA_Credits)","v":""},"m² (known)",null,null,"Land Use Type",{"$f":"VLOOKUP(B7,categorisation,2,0)","v":{"$error":"#N/A"}},"Residential/Non-Residential"]
["Gross Floor Area (GFA):",{"$f":"IF(G22=\"\",IF(AND($G$3=\"New\",L22=\"Non-Residential\"),L23,G26),G22)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU2_SiteArea_Credits=\"\",\"\",LU2_SiteArea_Credits)","v":""},"m² (known)",null,null,"Non-Res GFA Estimate",{"$f":"IF(G23<=500,50,\nIF(G23<=2000,100,400))","v":400},"m² (estimated)"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$7,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",13,14),FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$7,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"IF(AND(G22=\"\",$G$3=\"New\",L22=\"Residential\"),1,B23/100*B24)","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$7,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"IF(B7=\"Primary Industry\",G28,G7)","v":1},null,null,null,"Gross Floor Area",{"$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"}},null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B22=\"Both (max)\",SUMPRODUCT(K29:M29,K28:M28),IF(B26=\"\",1,B26*B27))","v":{"$error":"#N/A"}},null,null,null,"Primary Industry GFA Equivalent",{"$f":"G23/G27","v":{"$error":"#VALUE!"}},"m² (known)",null,"LU 2 differential",{"$f":"VLOOKUP($B$7&\" \"&K27,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",13,14),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$7&\" \"&L27,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",13,14),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$7&\" \"&M27,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",13,14),FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IFERROR(IF($B$7=\"\",0,IF(B22=\"Both (max)\",MAX(B25,B28),IF(B22=\"Unit\",B28,IF(G22=\"\",B25*B26,B25)))),0)","v":0},null,null,null,null,null,null,null,"LU 2 units",{"$f":"INDEX(K$6:K$9,LEFT($A21,1))","v":0},{"$f":"INDEX(L$6:L$9,LEFT($A21,1))","v":0},{"$f":"INDEX(M$6:M$9,LEFT($A21,1))","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$4=\"Wakatipu\",13,14),FALSE)","v":{"$error":"#N/A"}},null,null,null,"Gross Floor Area",{"$f":"IF(LU3_GFA_Credits=\"\",\"\",LU3_GFA_Credits)","v":""},"m² (known)",null,null,"Land Use Type",{"$f":"VLOOKUP(B8,categorisation,2,0)","v":{"$error":"#N/A"}},"Residential/Non-Residential"]
["Gross Floor Area (GFA):",{"$f":"IF(G32=\"\",IF(AND($G$3=\"New\",L32=\"Non-Residential\"),L33,G36),G32)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU3_SiteArea_Credits=\"\",\"\",LU3_SiteArea_Credits)","v":""},"m² (known)",null,null,"Non-Res GFA Estimate",{"$f":"IF(G33<=500,50,\nIF(G33<=2000,100,400))","v":400},"m² (estimated)"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$8,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",13,14),FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$8,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"IF(AND(G32=\"\",$G$3=\"New\",L32=\"Residential\"),1,B33/100*B34)","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$8,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"IF(B8=\"Primary Industry\",G38,G8)","v":1},null,null,null,"Gross Floor Area",{"$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"}},null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B32=\"Both (max)\",SUMPRODUCT(K39:M39,K38:M38),IF(B36=\"\",1,B36*B37))","v":{"$error":"#N/A"}},null,null,null,"Primary Industry GFA Equivalent",{"$f":"G33/G37","v":{"$error":"#VALUE!"}},"m² (known)",null,"LU 3 differential",{"$f":"VLOOKUP($B$8&\" \"&K37,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",13,14),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$8&\" \"&L37,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",13,14),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$8&\" \"&M37,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",13,14),FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IFERROR(IF($B$8=\"\",0,IF(B32=\"Both (max)\",MAX(B35,B38),IF(B32=\"Unit\",B38,IF(G32=\"\",B35*B36,B35)))),0)","v":0},null,null,null,null,null,null,null,"LU 3 units",{"$f":"INDEX(K$6:K$9,LEFT($A31,1))","v":0},{"$f":"INDEX(L$6:L$9,LEFT($A31,1))","v":0},{"$f":"INDEX(M$6:M$9,LEFT($A31,1))","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$4=\"Wakatipu\",13,14),FALSE)","v":{"$error":"#N/A"}},null,null,null,"Gross Floor Area",{"$f":"IF(LU4_GFA_Credits=\"\",\"\",LU4_GFA_Credits)","v":""},"m² (known)",null,null,"Land Use Type",{"$f":"VLOOKUP(B9,categorisation,2,0)","v":{"$error":"#N/A"}},"Residential/Non-Residential"]
["Gross Floor Area (GFA):",{"$f":"IF(G42=\"\",IF(AND($G$3=\"New\",L42=\"Non-Residential\"),L43,G46),G42)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU4_SiteArea_Credits=\"\",\"\",LU4_SiteArea_Credits)","v":""},"m² (known)",null,null,"Non-Res GFA Estimate",{"$f":"IF(G43<=500,50,\nIF(G43<=2000,100,400))","v":400},"m² (estimated)"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$9,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",13,14),FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$9,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"IF(AND(G42=\"\",$G$3=\"New\",L42=\"Residential\"),1,B43/100*B44)","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$9,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"IF(B9=\"Primary Industry\",G48,G9)","v":1},null,null,null,"Gross Floor Area",{"$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"}},null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B42=\"Both (max)\",SUMPRODUCT(K49:M49,K48:M48),IF(B46=\"\",1,B46*B47))","v":{"$error":"#N/A"}},null,null,null,"Primary Industry GFA Equivalent",{"$f":"G43/G47","v":{"$error":"#VALUE!"}},"m² (known)",null,"LU 4 differential",{"$f":"VLOOKUP($B$9&\" \"&K47,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",13,14),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$9&\" \"&L47,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",13,14),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$9&\" \"&M47,Credits_Land_Use_Differentials,IF($D$4=\"Wakatipu\",13,14),FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IFERROR(IF($B$9=\"\",0,IF(B42=\"Both (max)\",MAX(B45,B48),IF(B42=\"Unit\",B48,IF(G42=\"\",B45*B46,B45)))),0)","v":0},null,null,null,null,null,null,null,"LU 4 units",{"$f":"INDEX(K$6:K$9,LEFT($A41,1))","v":0},{"$f":"INDEX(L$6:L$9,LEFT($A41,1))","v":0},{"$f":"INDEX(M$6:M$9,LEFT($A41,1))","v":0}]
[]
["Post Development/Subdivision Demand - Roading"]
["For Consent No.",{"$f":"Consent_Number","v":0}]
[null,null,null,null,null,"GFA Estimation Method",{"$f":"VLOOKUP(Policy_Year_Input,estimation_method,2,0)","v":"New"}]
["Location:",{"$f":"B4","v":""},null,{"$f":"D4","v":""}]
[null,null,null,null,null,null,null,null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
[{"$f":"IF(D51=\"1\",\"Land Use Category:\",\"1st Land Use Category:\")","v":"1st Land Use Category:"},{"$f":"IF(Land_Use_Category_1=\"\",\"\",Land_Use_Category_1)","v":""},null,null,null,"No. of  Units",{"$f":"IF(No_Res_Units_LU1=\"\",1,No_Res_Units_LU1)","v":1},null,null,null,{"$f":"IF(LU1_1BedUnits=\"\",0,LU1_1BedUnits)","v":0},{"$f":"IF(LU1_2BedUnits=\"\",0,LU1_2BedUnits)","v":0},{"$f":"IF(LU1_3BedUnits=\"\",0,LU1_3BedUnits)","v":0}]
["2nd Land Use Category:",{"$f":"IF(Land_Use_Category_2=\"\",\"\",Land_Use_Category_2)","v":""},null,null,null,"No. of  Units",{"$f":"IF(No_Res_Units_LU2=\"\",1,No_Res_Units_LU2)","v":1},null,null,null,{"$f":"IF(LU2_1BedUnits=\"\",0,LU2_1BedUnits)","v":0},{"$f":"IF(LU2_2BedUnits=\"\",0,LU2_2BedUnits)","v":0},{"$f":"IF(LU2_3BedUnits=\"\",0,LU2_3BedUnits)","v":0}]
["3rd Land Use Category:",{"$f":"IF(Land_Use_Category_3=\"\",\"\",Land_Use_Category_3)","v":""},null,null,null,"No. of  Units",{"$f":"IF(No_Res_Units_LU3=\"\",1,No_Res_Units_LU3)","v":1},null,null,null,{"$f":"IF(LU3_1BedUnits=\"\",0,LU3_1BedUnits)","v":0},{"$f":"IF(LU3_2BedUnits=\"\",0,LU3_2BedUnits)","v":0},{"$f":"IF(LU3_3BedUnits=\"\",0,LU3_3BedUnits)","v":0}]
["4th Land Use Category:",{"$f":"IF(Land_Use_Category_4=\"\",\"\",Land_Use_Category_4)","v":""},null,null,null,"No. of  Units",{"$f":"IF(No_Res_Units_LU4=\"\",1,No_Res_Units_LU4)","v":1},null,null,null,{"$f":"IF(LU4_1BedUnits=\"\",0,LU4_1BedUnits)","v":0},{"$f":"IF(LU4_2BedUnits=\"\",0,LU4_2BedUnits)","v":0},{"$f":"IF(LU4_3BedUnits=\"\",0,LU4_3BedUnits)","v":0}]
[]
[{"$f":"IF(D51=\"1\",\"\",\"1 \")&\"Roading Contribution - \"&$B$56&\" Land Use\"","v":"1 Roading Contribution -  Land Use"},null,null,null,null,"SITE INFORMATION"]
["Differential Type",{"$f":"VLOOKUP($B$56,LUD_Type,IF($D$54=\"Wakatipu\",13,14),FALSE)","v":{"$error":"#N/A"}},null,{"$f":"Required_LU1_Rdg","v":"Required"},null,"Gross Floor Area",{"$f":"IF(LU1_GFA=\"\",\"\",LU1_GFA)","v":""},"m² (known)",null,null,"Land Use Type",{"$f":"VLOOKUP(B56,categorisation,2,0)","v":{"$error":"#N/A"}},"Residential/Non-Residential"]
["Gross Floor Area (GFA):",{"$f":"IF(G62=\"\",IF(AND($G$53=\"New\",L62=\"Non-Residential\"),L63,G67),G62)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU1_SiteArea=\"\",\"\",LU1_SiteArea)","v":""},"m² (known)",null,null,"Non-Res GFA Estimate",{"$f":"IF(G63<=500,50,\nIF(G63<=2000,100,400))","v":400},"m² (estimated)"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$56,Land_Use_Differentials,IF($D$54=\"Wakatipu\",13,14),FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$56,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"IF(AND(G62=\"\",$G$53=\"New\",L62=\"Residential\"),1,B63/100*B64)","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$56,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"IF(B56=\"Primary Industry\",G69,G56)","v":1},null,null,null,"Gross Floor Area",{"$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":{"$error":"#N/A"}},"75% of m² (estimated)",null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B62=\"Both (max)\",SUMPRODUCT(K69:M69,K68:M68),IF(B66=\"\",1,B66*B67))","v":{"$error":"#N/A"}},null,null,null,"Primary Industry Site Area/DE",{"$f":"VLOOKUP($D$54,Roading_PI,2,FALSE)","v":{"$error":"#N/A"}},null,null,"LU 1 differential",{"$f":"VLOOKUP($B$56&\" \"&K67,Land_Use_Differentials,IF($D$54=\"Wakatipu\",13,14),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$56&\" \"&L67,Land_Use_Differentials,IF($D$54=\"Wakatipu\",13,14),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$56&\" \"&M67,Land_Use_Differentials,IF($D$54=\"Wakatipu\",13,14),FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IF($B$56=\"\",0,IF(B62=\"Both (max)\",MAX(B65,B68),IF(B62=\"Unit\",B68,IF(G62=\"\",B66*B65,B65))))","v":0},null,null,null,"Primary Industry GFA Equivalent",{"$f":"G63/G68","v":{"$error":"#VALUE!"}},"m² (known)",null,"LU 1 units",{"$f":"INDEX(K$56:K$59,LEFT($A61,1))","v":0},{"$f":"INDEX(L$56:L$59,LEFT($A61,1))","v":0},{"$f":"INDEX(M$56:M$59,LEFT($A61,1))","v":0}]
[]
[{"$f":"\"2 \"&\"Roading Contribution - \"&$B$57&\" Land Use\"","v":"2 Roading Contribution -  Land Use"},null,null,null,null,"SITE INFORMATION"]
["Differential Type",{"$f":"VLOOKUP($B$57,LUD_Type,IF($D$54=\"Wakatipu\",13,14),FALSE)","v":{"$error":"#N/A"}},null,{"$f":"Required_LU2_Rdg","v":0},null,"Gross Floor Area",{"$f":"IF(LU2_GFA=\"\",\"\",LU2_GFA)","v":""},"m² (known)",null,null,"Land Use Type",{"$f":"VLOOKUP(B57,categorisation,2,0)","v":{"$error":"#N/A"}},"Residential/Non-Residential"]
["Gross Floor Area (GFA):",{"$f":"IF(G72=\"\",IF(AND($G$53=\"New\",L72=\"Non-Residential\"),L73,G77),G72)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU2_SiteArea=\"\",\"\",LU2_SiteArea)","v":""},"m² (known)",null,null,"Non-Res GFA Estimate",{"$f":"IF(G73<=500,50,\nIF(G73<=2000,100,400))","v":400},"m² (estimated)"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$57,Land_Use_Differentials,IF($D$54=\"Wakatipu\",13,14),FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$57,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"IF(AND(G72=\"\",$G$53=\"New\",L72=\"Residential\"),1,B73/100*B74)","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$57,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"IF(B57=\"Primary Industry\",G79,G57)","v":1},null,null,null,"Gross Floor Area",{"$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":{"$error":"#N/A"}},"75% of m² (estimated)",null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B72=\"Both (max)\",SUMPRODUCT(K79:M79,K78:M78),IF(B76=\"\",1,B76*B77))","v":{"$error":"#N/A"}},null,null,null,"Primary Industry Site Area/DE",{"$f":"VLOOKUP($D$54,Roading_PI,2,FALSE)","v":{"$error":"#N/A"}},null,null,"LU 2 differential",{"$f":"VLOOKUP($B$57&\" \"&K77,Land_Use_Differentials,IF($D$54=\"Wakatipu\",13,14),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$57&\" \"&L77,Land_Use_Differentials,IF($D$54=\"Wakatipu\",13,14),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$57&\" \"&M77,Land_Use_Differentials,IF($D$54=\"Wakatipu\",13,14),FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IF($B$57=\"\",0,IF(B72=\"Both (max)\",MAX(B75,B78),IF(B72=\"Unit\",B78,IF(G72=\"\",B76*B75,B75))))","v":0},null,null,null,"Primary Industry GFA Equivalent",{"$f":"G73/G78","v":{"$error":"#VALUE!"}},"m² (known)",null,"LU 2 units",{"$f":"INDEX(K$56:K$59,LEFT($A71,1))","v":0},{"$f":"INDEX(L$56:L$59,LEFT($A71,1))","v":0},{"$f":"INDEX(M$56:M$59,LEFT($A71,1))","v":0}]
[]
[{"$f":"\"3 \"&\"Roading Contribution - \"&$B$58&\" Land Use\"","v":"3 Roading Contribution -  Land Use"},null,null,null,null,"SITE INFORMATION"]
["Differential Type",{"$f":"VLOOKUP($B$58,LUD_Type,IF($D$54=\"Wakatipu\",13,14),FALSE)","v":{"$error":"#N/A"}},null,{"$f":"Required_LU3_Rdg","v":0},null,"Gross Floor Area",{"$f":"IF(LU3_GFA=\"\",\"\",LU3_GFA)","v":""},"m² (known)",null,null,"Land Use Type",{"$f":"VLOOKUP(B58,categorisation,2,0)","v":{"$error":"#N/A"}},"Residential/Non-Residential"]
["Gross Floor Area (GFA):",{"$f":"IF(G82=\"\",IF(AND($G$53=\"New\",L82=\"Non-Residential\"),L83,G87),G82)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU3_SiteArea=\"\",\"\",LU3_SiteArea)","v":""},"m² (known)",null,null,"Non-Res GFA Estimate",{"$f":"IF(G83<=500,50,\nIF(G83<=2000,100,400))","v":400},"m² (estimated)"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$58,Land_Use_Differentials,IF($D$54=\"Wakatipu\",13,14),FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$58,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"IF(AND(G82=\"\",$G$53=\"New\",L82=\"Residential\"),1,B83/100*B84)","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$58,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"IF(B58=\"Primary Industry\",G89,G58)","v":1},null,null,null,"Gross Floor Area",{"$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":{"$error":"#N/A"}},"75% of m² (estimated)",null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B82=\"Both (max)\",SUMPRODUCT(K89:M89,K88:M88),IF(B86=\"\",1,B86*B87))","v":{"$error":"#N/A"}},null,null,null,"Primary Industry Site Area/DE",{"$f":"VLOOKUP($D$54,Roading_PI,2,FALSE)","v":{"$error":"#N/A"}},null,null,"LU 3 differential",{"$f":"VLOOKUP($B$58&\" \"&K87,Land_Use_Differentials,IF($D$54=\"Wakatipu\",13,14),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$58&\" \"&L87,Land_Use_Differentials,IF($D$54=\"Wakatipu\",13,14),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$58&\" \"&M87,Land_Use_Differentials,IF($D$54=\"Wakatipu\",13,14),FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IF($B$58=\"\",0,IF(B82=\"Both (max)\",MAX(B85,B88),IF(B82=\"Unit\",B88,IF(G82=\"\",B86*B85,B85))))","v":0},null,null,null,"Primary Industry GFA Equivalent",{"$f":"G83/G88","v":{"$error":"#VALUE!"}},"m² (known)",null,"LU 3 units",{"$f":"INDEX(K$56:K$59,LEFT($A81,1))","v":0},{"$f":"INDEX(L$56:L$59,LEFT($A81,1))","v":0},{"$f":"INDEX(M$56:M$59,LEFT($A81,1))","v":0}]
[]
[{"$f":"\"4 \"&\"Roading Contribution - \"&$B$59&\" Land Use\"","v":"4 Roading Contribution -  Land Use"},null,null,null,null,"SITE INFORMATION"]
["Differential Type",{"$f":"VLOOKUP($B$59,LUD_Type,IF($D$54=\"Wakatipu\",13,14),FALSE)","v":{"$error":"#N/A"}},null,{"$f":"Required_LU4_Rdg","v":0},null,"Gross Floor Area",{"$f":"IF(LU4_GFA=\"\",\"\",LU4_GFA)","v":""},"m² (known)",null,null,"Land Use Type",{"$f":"VLOOKUP(B59,categorisation,2,0)","v":{"$error":"#N/A"}},"Residential/Non-Residential"]
["Gross Floor Area (GFA):",{"$f":"IF(G92=\"\",IF(AND($G$53=\"New\",L92=\"Non-Residential\"),L93,G97),G92)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU4_SiteArea=\"\",\"\",LU4_SiteArea)","v":""},"m² (known)",null,null,"Non-Res GFA Estimate",{"$f":"IF(G93<=500,50,\nIF(G93<=2000,100,400))","v":400},"m² (estimated)"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$59,Land_Use_Differentials,IF($D$54=\"Wakatipu\",13,14),FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$59,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"IF(AND(G92=\"\",$G$53=\"New\",L92=\"Residential\"),1,B93/100*B94)","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$59,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"IF(B59=\"Primary Industry\",G99,G59)","v":1},null,null,null,"Gross Floor Area",{"$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":{"$error":"#N/A"}},"75% of m² (estimated)",null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B92=\"Both (max)\",SUMPRODUCT(K99:M99,K98:M98),IF(B96=\"\",1,B96*B97))","v":{"$error":"#N/A"}},null,null,null,"Primary Industry Site Area/DE",{"$f":"VLOOKUP($D$54,Roading_PI,2,FALSE)","v":{"$error":"#N/A"}},null,null,"LU 4 differential",{"$f":"VLOOKUP($B$59&\" \"&K97,Land_Use_Differentials,IF($D$54=\"Wakatipu\",13,14),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$59&\" \"&L97,Land_Use_Differentials,IF($D$54=\"Wakatipu\",13,14),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$59&\" \"&M97,Land_Use_Differentials,IF($D$54=\"Wakatipu\",13,14),FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IF($B$59=\"\",0,IF(B92=\"Both (max)\",MAX(B95,B98),IF(B92=\"Unit\",B98,IF(G92=\"\",B96*B95,B95))))","v":0},null,null,null,"Primary Industry GFA Equivalent",{"$f":"G93/G98","v":{"$error":"#VALUE!"}},"m² (known)",null,"LU 4 units",{"$f":"INDEX(K$56:K$59,LEFT($A91,1))","v":0},{"$f":"INDEX(L$56:L$59,LEFT($A91,1))","v":0},{"$f":"INDEX(M$56:M$59,LEFT($A91,1))","v":0}]
[]
[]
["Summary Outputs"]
["Total Roading Contribution"]
["Pre Demand:",{"$f":"ROUND(IF(Rdg_Credit_OR<>\"\",Rdg_Credit_OR,SUM(B19,B29,B39,B49)),2)","v":0}]
["Post Demand:",{"$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$54,Std_Contributions,8,FALSE))","v":0},"GST","Incl GST"]
["Roading Contribution:",{"$f":"+B106*B107","v":0},{"$f":"B108*GST","v":0},{"$f":"B108+C108","v":0}]

{"sheet":"EAR","index":9,"n_rows":108,"n_cols":13,"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":1}]
[null,null,null,null,null,"GFA Estimation Method",{"$f":"VLOOKUP(Credits_PolicyYear_Input,estimation_method,2,0)","v":{"$error":"#N/A"}}]
["Location:",{"$f":"IF(Location=\"\",\"\",Location)","v":""},null,{"$f":"IF($B$4=\"\",\"\",VLOOKUP(B4,Ward,10,0))","v":""}]
[null,null,null,null,null,null,null,null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
[{"$f":"IF(F2=\"1\",\"Land Use Category:\",\"1st Land Use Category:\")","v":"1st Land Use Category:"},{"$f":"IF(Land_Use_Category_1_Credits=\"\",\"\",Land_Use_Category_1_Credits)","v":""},null,null,null,"No. of  Units",{"$f":"IF(No_Res_Units_LU1_Credits=\"\",1,No_Res_Units_LU1_Credits)","v":1},null,null,null,{"$f":"IF(Cr_LU1_1BedUnits=\"\",0,Cr_LU1_1BedUnits)","v":0},{"$f":"IF(Cr_LU1_2BedUnits=\"\",0,Cr_LU1_2BedUnits)","v":0},{"$f":"IF(Cr_LU1_3BedUnits=\"\",0,Cr_LU1_3BedUnits)","v":0}]
["2nd Land Use Category:",{"$f":"IF(Land_Use_Category_2_Credits=\"\",\"\",Land_Use_Category_2_Credits)","v":""},null,null,null,"No. of  Units",{"$f":"IF(No_Res_Units_LU2_Credits=\"\",1,No_Res_Units_LU2_Credits)","v":1},null,null,null,{"$f":"IF(Cr_LU2_1BedUnits=\"\",0,Cr_LU2_1BedUnits)","v":0},{"$f":"IF(Cr_LU2_2BedUnits=\"\",0,Cr_LU2_2BedUnits)","v":0},{"$f":"IF(Cr_LU2_3BedUnits=\"\",0,Cr_LU2_3BedUnits)","v":0}]
["3rd Land Use Category:",{"$f":"IF(Land_Use_Category_3_Credits=\"\",\"\",Land_Use_Category_3_Credits)","v":""},null,null,null,"No. of  Units",{"$f":"IF(No_Res_Units_LU3_Credits=\"\",1,No_Res_Units_LU3_Credits)","v":1},null,null,null,{"$f":"IF(Cr_LU3_1BedUnits=\"\",0,Cr_LU3_1BedUnits)","v":0},{"$f":"IF(Cr_LU3_2BedUnits=\"\",0,Cr_LU3_2BedUnits)","v":0},{"$f":"IF(Cr_LU3_3BedUnits=\"\",0,Cr_LU3_3BedUnits)","v":0}]
["4th Land Use Category:",{"$f":"IF(Land_Use_Category_4_Credits=\"\",\"\",Land_Use_Category_4_Credits)","v":""},null,null,null,"No. of  Units",{"$f":"IF(No_Res_Units_LU4_Credits=\"\",1,No_Res_Units_LU4_Credits)","v":1},null,null,null,{"$f":"IF(Cr_LU4_1BedUnits=\"\",0,Cr_LU4_1BedUnits)","v":0},{"$f":"IF(Cr_LU4_2BedUnits=\"\",0,Cr_LU4_2BedUnits)","v":0},{"$f":"IF(Cr_LU4_3BedUnits=\"\",0,Cr_LU4_3BedUnits)","v":0}]
[]
[{"$f":"IF($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$6,Credits_LUD_Type,15,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Gross Floor Area",{"$f":"IF(LU1_GFA_Credits=\"\",\"\",LU1_GFA_Credits)","v":""},"m² (known)",null,null,"Land Use Type",{"$f":"VLOOKUP(B6,categorisation,2,0)","v":{"$error":"#N/A"}},"Residential/Non-Residential"]
["Gross Floor Area (GFA):",{"$f":"IF(G12=\"\",IF(AND($G$3=\"New\",L12=\"Non-Residential\"),L13,G16),G12)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU1_SiteArea_Credits=\"\",\"\",LU1_SiteArea_Credits)","v":""},"m² (known)",null,null,"Non-Res GFA Estimate",{"$f":"IF(G13<=500,50,\nIF(G13<=2000,100,400))","v":400},"m² (estimated)"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$6,Credits_Land_Use_Differentials,15,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$6,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"IF(AND(G12=\"\",$G$3=\"New\",L12=\"Residential\"),1,B13/100*B14)","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$6,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"IF(B6=\"Primary Industry\",G18,G6)","v":1},null,null,null,"Gross Floor Area",{"$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"}},null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B12=\"Both (max)\",SUMPRODUCT(K19:M19,K18:M18),IF(B16=\"\",1,B16*B17))","v":{"$error":"#N/A"}},null,null,null,"Primary Industry Unit Equivalents",{"$f":"G13/G17","v":{"$error":"#VALUE!"}},"m² (known)",null,"LU 1 differential",{"$f":"VLOOKUP($B$6&\" \"&K17,Credits_Land_Use_Differentials,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$6&\" \"&L17,Credits_Land_Use_Differentials,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$6&\" \"&M17,Credits_Land_Use_Differentials,15,FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IFERROR(IF($B$6=\"\",0,IF(B12=\"Both (max)\",MAX(B15,B18),IF(B12=\"Unit\",B18,IF(G12=\"\",B15*B16,B15)))),0)","v":0},null,null,null,null,null,null,null,"LU 1 units",{"$f":"INDEX(K$6:K$9,LEFT($A11,1))","v":0},{"$f":"INDEX(L$6:L$9,LEFT($A11,1))","v":0},{"$f":"INDEX(M$6:M$9,LEFT($A11,1))","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$7,Credits_LUD_Type,15,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Gross Floor Area",{"$f":"IF(LU2_GFA_Credits=\"\",\"\",LU2_GFA_Credits)","v":""},"m² (known)",null,null,"Land Use Type",{"$f":"VLOOKUP(B7,categorisation,2,0)","v":{"$error":"#N/A"}},"Residential/Non-Residential"]
["Gross Floor Area (GFA):",{"$f":"IF(G22=\"\",IF(AND($G$3=\"New\",L22=\"Non-Residential\"),L23,G26),G22)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU2_SiteArea_Credits=\"\",\"\",LU2_SiteArea_Credits)","v":""},"m² (known)",null,null,"Non-Res GFA Estimate",{"$f":"IF(G23<=500,50,\nIF(G23<=2000,100,400))","v":400},"m² (estimated)"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$7,Credits_Land_Use_Differentials,15,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$7,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"IF(AND(G22=\"\",$G$3=\"New\",L22=\"Residential\"),1,B23/100*B24)","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$7,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"IF(B7=\"Primary Industry\",G28,G7)","v":1},null,null,null,"Gross Floor Area",{"$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"}},null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B22=\"Both (max)\",SUMPRODUCT(K29:M29,K28:M28),IF(B26=\"\",1,B26*B27))","v":{"$error":"#N/A"}},null,null,null,"Primary Industry GFA Equivalent",{"$f":"G23/G27","v":{"$error":"#VALUE!"}},"m² (known)",null,"LU 2 differential",{"$f":"VLOOKUP($B$7&\" \"&K27,Credits_Land_Use_Differentials,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$7&\" \"&L27,Credits_Land_Use_Differentials,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$7&\" \"&M27,Credits_Land_Use_Differentials,15,FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IFERROR(IF($B$7=\"\",0,IF(B22=\"Both (max)\",MAX(B25,B28),IF(B22=\"Unit\",B28,IF(G22=\"\",B25*B26,B25)))),0)","v":0},null,null,null,null,null,null,null,"LU 2 units",{"$f":"INDEX(K$6:K$9,LEFT($A21,1))","v":0},{"$f":"INDEX(L$6:L$9,LEFT($A21,1))","v":0},{"$f":"INDEX(M$6:M$9,LEFT($A21,1))","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$8,Credits_LUD_Type,15,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Gross Floor Area",{"$f":"IF(LU3_GFA_Credits=\"\",\"\",LU3_GFA_Credits)","v":""},"m² (known)",null,null,"Land Use Type",{"$f":"VLOOKUP(B8,categorisation,2,0)","v":{"$error":"#N/A"}},"Residential/Non-Residential"]
["Gross Floor Area (GFA):",{"$f":"IF(G32=\"\",IF(AND($G$3=\"New\",L32=\"Non-Residential\"),L33,G36),G32)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU3_SiteArea_Credits=\"\",\"\",LU3_SiteArea_Credits)","v":""},"m² (known)",null,null,"Non-Res GFA Estimate",{"$f":"IF(G33<=500,50,\nIF(G33<=2000,100,400))","v":400},"m² (estimated)"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$8,Credits_Land_Use_Differentials,15,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$8,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"IF(AND(G32=\"\",$G$3=\"New\",L32=\"Residential\"),1,B33/100*B34)","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$8,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"IF(B8=\"Primary Industry\",G38,G8)","v":1},null,null,null,"Gross Floor Area",{"$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"}},null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B32=\"Both (max)\",SUMPRODUCT(K39:M39,K38:M38),IF(B36=\"\",1,B36*B37))","v":{"$error":"#N/A"}},null,null,null,"Primary Industry GFA Equivalent",{"$f":"G33/G37","v":{"$error":"#VALUE!"}},"m² (known)",null,"LU 3 differential",{"$f":"VLOOKUP($B$8&\" \"&K37,Credits_Land_Use_Differentials,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$8&\" \"&L37,Credits_Land_Use_Differentials,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$8&\" \"&M37,Credits_Land_Use_Differentials,15,FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IFERROR(IF($B$8=\"\",0,IF(B32=\"Both (max)\",MAX(B35,B38),IF(B32=\"Unit\",B38,IF(G32=\"\",B35*B36,B35)))),0)","v":0},null,null,null,null,null,null,null,"LU 3 units",{"$f":"INDEX(K$6:K$9,LEFT($A31,1))","v":0},{"$f":"INDEX(L$6:L$9,LEFT($A31,1))","v":0},{"$f":"INDEX(M$6:M$9,LEFT($A31,1))","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$9,Credits_LUD_Type,15,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Gross Floor Area",{"$f":"IF(LU4_GFA_Credits=\"\",\"\",LU4_GFA_Credits)","v":""},"m² (known)",null,null,"Land Use Type",{"$f":"VLOOKUP(B9,categorisation,2,0)","v":{"$error":"#N/A"}},"Residential/Non-Residential"]
["Gross Floor Area (GFA):",{"$f":"IF(G42=\"\",IF(AND($G$3=\"New\",L42=\"Non-Residential\"),L43,G46),G42)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU4_SiteArea_Credits=\"\",\"\",LU4_SiteArea_Credits)","v":""},"m² (known)",null,null,"Non-Res GFA Estimate",{"$f":"IF(G43<=500,50,\nIF(G43<=2000,100,400))","v":400},"m² (estimated)"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$9,Credits_Land_Use_Differentials,15,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$9,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"IF(AND(G42=\"\",$G$3=\"New\",L42=\"Residential\"),1,B43/100*B44)","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$9,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"IF(B9=\"Primary Industry\",G48,G9)","v":1},null,null,null,"Gross Floor Area",{"$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"}},null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B42=\"Both (max)\",SUMPRODUCT(K49:M49,K48:M48),IF(B46=\"\",1,B46*B47))","v":{"$error":"#N/A"}},null,null,null,"Primary Industry GFA Equivalent",{"$f":"G43/G47","v":{"$error":"#VALUE!"}},"m² (known)",null,"LU 4 differential",{"$f":"VLOOKUP($B$9&\" \"&K47,Credits_Land_Use_Differentials,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$9&\" \"&L47,Credits_Land_Use_Differentials,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$9&\" \"&M47,Credits_Land_Use_Differentials,15,FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IFERROR(IF($B$9=\"\",0,IF(B42=\"Both (max)\",MAX(B45,B48),IF(B42=\"Unit\",B48,IF(G42=\"\",B45*B46,B45)))),0)","v":0},null,null,null,null,null,null,null,"LU 4 units",{"$f":"INDEX(K$6:K$9,LEFT($A41,1))","v":0},{"$f":"INDEX(L$6:L$9,LEFT($A41,1))","v":0},{"$f":"INDEX(M$6:M$9,LEFT($A41,1))","v":0}]
[]
["Post Development/Subdivision Demand - Roading - EAR"]
["For Consent No.",{"$f":"Consent_Number","v":0}]
[null,null,null,null,null,"GFA Estimation Method",{"$f":"VLOOKUP(Policy_Year_Input,estimation_method,2,0)","v":"New"}]
["Location:",{"$f":"B4","v":""},null,{"$f":"D4","v":""}]
[null,null,null,null,null,null,null,null,null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
[{"$f":"IF(D51=\"1\",\"Land Use Category:\",\"1st Land Use Category:\")","v":"1st Land Use Category:"},{"$f":"IF(Land_Use_Category_1=\"\",\"\",Land_Use_Category_1)","v":""},null,null,null,"No. of  Units",{"$f":"IF(No_Res_Units_LU1=\"\",1,No_Res_Units_LU1)","v":1},null,null,null,{"$f":"IF(LU1_1BedUnits=\"\",0,LU1_1BedUnits)","v":0},{"$f":"IF(LU1_2BedUnits=\"\",0,LU1_2BedUnits)","v":0},{"$f":"IF(LU1_3BedUnits=\"\",0,LU1_3BedUnits)","v":0}]
["2nd Land Use Category:",{"$f":"IF(Land_Use_Category_2=\"\",\"\",Land_Use_Category_2)","v":""},null,null,null,"No. of  Units",{"$f":"IF(No_Res_Units_LU2=\"\",1,No_Res_Units_LU2)","v":1},null,null,null,{"$f":"IF(LU2_1BedUnits=\"\",0,LU2_1BedUnits)","v":0},{"$f":"IF(LU2_2BedUnits=\"\",0,LU2_2BedUnits)","v":0},{"$f":"IF(LU2_3BedUnits=\"\",0,LU2_3BedUnits)","v":0}]
["3rd Land Use Category:",{"$f":"IF(Land_Use_Category_3=\"\",\"\",Land_Use_Category_3)","v":""},null,null,null,"No. of  Units",{"$f":"IF(No_Res_Units_LU3=\"\",1,No_Res_Units_LU3)","v":1},null,null,null,{"$f":"IF(LU3_1BedUnits=\"\",0,LU3_1BedUnits)","v":0},{"$f":"IF(LU3_2BedUnits=\"\",0,LU3_2BedUnits)","v":0},{"$f":"IF(LU3_3BedUnits=\"\",0,LU3_3BedUnits)","v":0}]
["4th Land Use Category:",{"$f":"IF(Land_Use_Category_4=\"\",\"\",Land_Use_Category_4)","v":""},null,null,null,"No. of  Units",{"$f":"IF(No_Res_Units_LU4=\"\",1,No_Res_Units_LU4)","v":1},null,null,null,{"$f":"IF(LU4_1BedUnits=\"\",0,LU4_1BedUnits)","v":0},{"$f":"IF(LU4_2BedUnits=\"\",0,LU4_2BedUnits)","v":0},{"$f":"IF(LU4_3BedUnits=\"\",0,LU4_3BedUnits)","v":0}]
[]
[{"$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$56,LUD_Type,15,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"Required_LU1_EAR","v":0},null,"Gross Floor Area",{"$f":"IF(LU1_GFA=\"\",\"\",LU1_GFA)","v":""},"m² (known)",null,null,"Land Use Type",{"$f":"VLOOKUP(B56,categorisation,2,0)","v":{"$error":"#N/A"}},"Residential/Non-Residential"]
["Gross Floor Area (GFA):",{"$f":"IF(G62=\"\",IF(AND($G$53=\"New\",L62=\"Non-Residential\"),L63,G67),G62)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU1_SiteArea=\"\",\"\",LU1_SiteArea)","v":""},"m² (known)",null,null,"Non-Res GFA Estimate",{"$f":"IF(G63<=500,50,\nIF(G63<=2000,100,400))","v":400},"m² (estimated)"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$56,Land_Use_Differentials,15,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$56,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"IF(AND(G62=\"\",$G$53=\"New\",L62=\"Residential\"),1,B63/100*B64)","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$56,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"IF(B56=\"Primary Industry\",G69,G56)","v":1},null,null,null,"Gross Floor Area",{"$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":{"$error":"#N/A"}},"75% of m² (estimated)",null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B62=\"Both (max)\",SUMPRODUCT(K69:M69,K68:M68),IF(B66=\"\",1,B66*B67))","v":{"$error":"#N/A"}},null,null,null,"Primary Industry Site Area/DE",{"$f":"VLOOKUP($D$54,Roading_PI,2,FALSE)","v":{"$error":"#N/A"}},null,null,"LU 1 differential",{"$f":"VLOOKUP($B$56&\" \"&K67,Land_Use_Differentials,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$56&\" \"&L67,Land_Use_Differentials,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$56&\" \"&M67,Land_Use_Differentials,15,FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IF($B$56=\"\",0,IF(B62=\"Both (max)\",MAX(B65,B68),IF(B62=\"Unit\",B68,IF(G62=\"\",B66*B65,B65))))","v":0},null,null,null,"Primary Industry GFA Equivalent",{"$f":"G63/G68","v":{"$error":"#VALUE!"}},"m² (known)",null,"LU 1 units",{"$f":"INDEX(K$56:K$59,LEFT($A61,1))","v":0},{"$f":"INDEX(L$56:L$59,LEFT($A61,1))","v":0},{"$f":"INDEX(M$56:M$59,LEFT($A61,1))","v":0}]
[]
[{"$f":"IF($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$57,LUD_Type,15,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"Required_LU2_EAR","v":0},null,"Gross Floor Area",{"$f":"IF(LU2_GFA=\"\",\"\",LU2_GFA)","v":""},"m² (known)",null,null,"Land Use Type",{"$f":"VLOOKUP(B57,categorisation,2,0)","v":{"$error":"#N/A"}},"Residential/Non-Residential"]
["Gross Floor Area (GFA):",{"$f":"IF(G72=\"\",IF(AND($G$53=\"New\",L72=\"Non-Residential\"),L73,G76),G72)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU2_SiteArea=\"\",\"\",LU2_SiteArea)","v":""},"m² (known)",null,null,"Non-Res GFA Estimate",{"$f":"IF(G73<=500,50,\nIF(G73<=2000,100,400))","v":400},"m² (estimated)"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$57,Land_Use_Differentials,15,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$57,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"IF(AND(G72=\"\",$G$53=\"New\",L72=\"Residential\"),1,B73/100*B74)","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$57,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"IF(B57=\"Primary Industry\",G79,G57)","v":1},null,null,null,"Gross Floor Area",{"$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":{"$error":"#N/A"}},"75% of m² (estimated)",null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B72=\"Both (max)\",SUMPRODUCT(K79:M79,K78:M78),IF(B76=\"\",1,B76*B77))","v":{"$error":"#N/A"}},null,null,null,"Primary Industry Site Area/DE",{"$f":"VLOOKUP($D$54,Roading_PI,2,FALSE)","v":{"$error":"#N/A"}},null,null,"LU 2 differential",{"$f":"VLOOKUP($B$57&\" \"&K77,Land_Use_Differentials,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$57&\" \"&L77,Land_Use_Differentials,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$57&\" \"&M77,Land_Use_Differentials,15,FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IF($B$57=\"\",0,IF(B72=\"Both (max)\",MAX(B75,B78),IF(B72=\"Unit\",B78,IF(G72=\"\",B76*B75,B75))))","v":0},null,null,null,"Primary Industry GFA Equivalent",{"$f":"G73/G78","v":{"$error":"#VALUE!"}},"m² (known)",null,"LU 2 units",{"$f":"INDEX(K$56:K$59,LEFT($A71,1))","v":0},{"$f":"INDEX(L$56:L$59,LEFT($A71,1))","v":0},{"$f":"INDEX(M$56:M$59,LEFT($A71,1))","v":0}]
[]
[{"$f":"IF($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$58,LUD_Type,15,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"Required_LU3_EAR","v":0},null,"Gross Floor Area",{"$f":"IF(LU3_GFA=\"\",\"\",LU3_GFA)","v":""},"m² (known)",null,null,"Land Use Type",{"$f":"VLOOKUP(B58,categorisation,2,0)","v":{"$error":"#N/A"}},"Residential/Non-Residential"]
["Gross Floor Area (GFA):",{"$f":"IF(G82=\"\",IF(AND($G$53=\"New\",L82=\"Non-Residential\"),L83,G86),G82)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU3_SiteArea=\"\",\"\",LU3_SiteArea)","v":""},"m² (known)",null,null,"Non-Res GFA Estimate",{"$f":"IF(G83<=500,50,\nIF(G83<=2000,100,400))","v":400},"m² (estimated)"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$58,Land_Use_Differentials,15,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$58,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"IF(AND(G82=\"\",$G$53=\"New\",L82=\"Residential\"),1,B83/100*B84)","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$58,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"IF(B58=\"Primary Industry\",G89,G58)","v":1},null,null,null,"Gross Floor Area",{"$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":{"$error":"#N/A"}},"75% of m² (estimated)",null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B82=\"Both (max)\",SUMPRODUCT(K89:M89,K88:M88),IF(B86=\"\",1,B86*B87))","v":{"$error":"#N/A"}},null,null,null,"Primary Industry Site Area/DE",{"$f":"VLOOKUP($D$54,Roading_PI,2,FALSE)","v":{"$error":"#N/A"}},null,null,"LU 3 differential",{"$f":"VLOOKUP($B$58&\" \"&K87,Land_Use_Differentials,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$58&\" \"&L87,Land_Use_Differentials,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$58&\" \"&M87,Land_Use_Differentials,15,FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IF($B$58=\"\",0,IF(B82=\"Both (max)\",MAX(B85,B88),IF(B82=\"Unit\",B88,IF(G82=\"\",B86*B85,B85))))","v":0},null,null,null,"Primary Industry GFA Equivalent",{"$f":"G83/G88","v":{"$error":"#VALUE!"}},"m² (known)",null,"LU 3 units",{"$f":"INDEX(K$56:K$59,LEFT($A81,1))","v":0},{"$f":"INDEX(L$56:L$59,LEFT($A81,1))","v":0},{"$f":"INDEX(M$56:M$59,LEFT($A81,1))","v":0}]
[]
[{"$f":"IF($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$59,LUD_Type,15,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"Required_LU4_EAR","v":0},null,"Gross Floor Area",{"$f":"IF(LU4_GFA=\"\",\"\",LU4_GFA)","v":""},"m² (known)",null,null,"Land Use Type",{"$f":"VLOOKUP(B59,categorisation,2,0)","v":{"$error":"#N/A"}},"Residential/Non-Residential"]
["Gross Floor Area (GFA):",{"$f":"IF(G92=\"\",IF(AND($G$53=\"New\",L92=\"Non-Residential\"),L93,G96),G92)","v":{"$error":"#N/A"}},"m²",null,null,"Site Area",{"$f":"IF(LU4_SiteArea=\"\",\"\",LU4_SiteArea)","v":""},"m² (known)",null,null,"Non-Res GFA Estimate",{"$f":"IF(G93<=500,50,\nIF(G93<=2000,100,400))","v":400},"m² (estimated)"]
["Dwelling Equivalents per 100m² GFA:",{"$f":"VLOOKUP($B$59,Land_Use_Differentials,15,FALSE)","v":{"$error":"#N/A"}},null,null,null,"Building Coverage",{"$f":"VLOOKUP($B$59,GFA_Estimates,2,FALSE)","v":{"$error":"#N/A"}}]
["GFA DE's:",{"$f":"IF(AND(G92=\"\",$G$53=\"New\",L92=\"Residential\"),1,B93/100*B94)","v":{"$error":"#N/A"}},null,null,null,"No. of Floors",{"$f":"VLOOKUP($B$59,GFA_Estimates,3,FALSE)","v":{"$error":"#N/A"}}]
["No. Units:",{"$f":"IF(B59=\"Primary Industry\",G99,G59)","v":1},null,null,null,"Gross Floor Area",{"$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":{"$error":"#N/A"}},"75% of m² (estimated)",null,null,"(1 b/r)","(2 b/r)","(3+ b/r)"]
["Unit DE's:",{"$f":"IF(B92=\"Both (max)\",SUMPRODUCT(K99:M99,K98:M98),IF(B96=\"\",1,B96*B97))","v":{"$error":"#N/A"}},null,null,null,"Primary Industry Site Area/DE",{"$f":"VLOOKUP($D$54,Roading_PI,2,FALSE)","v":{"$error":"#N/A"}},null,null,"LU 4 differential",{"$f":"VLOOKUP($B$59&\" \"&K97,Land_Use_Differentials,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$59&\" \"&L97,Land_Use_Differentials,15,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$59&\" \"&M97,Land_Use_Differentials,15,FALSE)","v":{"$error":"#N/A"}}]
["Dwelling Equivalents:",{"$f":"IF($B$59=\"\",0,IF(B92=\"Both (max)\",MAX(B95,B98),IF(B92=\"Unit\",B98,IF(G92=\"\",B96*B95,B95))))","v":0},null,null,null,"Primary Industry GFA Equivalent",{"$f":"G93/G98","v":{"$error":"#VALUE!"}},"m² (known)",null,"LU 4 units",{"$f":"INDEX(K$56:K$59,LEFT($A91,1))","v":0},{"$f":"INDEX(L$56:L$59,LEFT($A91,1))","v":0},{"$f":"INDEX(M$56:M$59,LEFT($A91,1))","v":0}]
[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:",{"$f":"ROUND(IF(EAR_Credit_OR<>\"\",EAR_Credit_OR,SUM(B19,B29,B39,B49)),2)*IF(Consent_Lodged_Date>=EAREffectiveDate,1,0)","v":0}]
["Post Demand:",{"$f":"ROUND(SUM(IF(D62=\"required\",B69,0),IF(D72=\"required\",B79,0),IF(D82=\"required\",B89,0),IF(D92=\"required\",B99,0)),2)*IF(Consent_Lodged_Date>=EAREffectiveDate,1,0)","v":0}]
["Additional Demand (DEs):",{"$f":"ROUND(MAX(B105-B104,0),2)","v":0}]
["Standard Contribution:",{"$f":"IF($B$54=\"\",0,VLOOKUP($B$54,Std_Contributions,9,FALSE))*IF(Consent_Lodged_Date>=EAREffectiveDate,1,0)","v":0},"GST","Incl GST"]
["Roading - EAR Contribution:",{"$f":"+B106*B107","v":0},{"$f":"B108*GST","v":0},{"$f":"B108+C108","v":0}]

{"sheet":"Calculation Links","index":10,"n_rows":104,"n_cols":45,"rows_kept":104,"cut":false,"hidden":true,"merged":[[2,40,2,41],[2,33,2,34],[2,37,2,38],[2,12,2,13],[2,16,2,17],[2,20,2,21],[2,29,2,30],[2,23,2,24],[2,18,2,19],[2,35,2,36]]}
["Standard Contributions",null,null,null,null,null,null,null,null,null,null,"Land Use Differentials","Use for post development",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+HLOOKUP(Z$41,Differentials,2,FALSE)","v":15},null,null,"Land Use Differentials","Use for pre development (credits)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Water Supply",null,"Wastewater","Stormwater","Community Facilities",null,"Reserve Improvements",null,"Reserve Land",null,"Reserve Land - premier sportsfield","Roading",null,"Roading - EAR",null,null,null,"Water Supply",null,"Wastewater","Stormwater","Community Facilities",null,"Reserve Improvements",null,"Reserve Land",null,"Reserve Land - premier sportsfield","Roading",null,"Roading - EAR"]
[null,"Water Supply","Wastewater","Stormwater","Reserve Improvements","Community Facilities","Premier Sportsfields - Reserve Land","Transportation","Transportation - EAR",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","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","Dwelling Equivalents per 100m² GFA for Wakatipu","Dwelling Equivalents per 100m² GFA for Wanaka","Dwelling Equivalents per 100m² GFA for Wakatipu"]
[{"$f":"'Validation Lists'!AD2","v":"Queenstown"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A5,Standard_Contributions,HLOOKUP(B$4,Standard_Contributions,2,FALSE),FALSE)","v":5192},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A5,Standard_Contributions,HLOOKUP(C$4,Standard_Contributions,2,FALSE),FALSE)","v":12326},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A5,Standard_Contributions,HLOOKUP(D$4,Standard_Contributions,2,FALSE),FALSE)","v":4808},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A5,Standard_Contributions,HLOOKUP(E$4,Standard_Contributions,2,FALSE),FALSE)","v":1182},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A5,Standard_Contributions,HLOOKUP(F$4,Standard_Contributions,2,FALSE),FALSE)","v":3604},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A5,Standard_Contributions,HLOOKUP(G$4,Standard_Contributions,2,FALSE),FALSE)","v":500},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A5,Standard_Contributions,HLOOKUP(H$4,Standard_Contributions,2,FALSE),FALSE)","v":5339},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A5,Standard_Contributions,HLOOKUP(I$4,Standard_Contributions,2,FALSE),FALSE)","v":960},{"$f":"'Validation Lists'!AE2","v":"Wakatipu"},null,"Residential",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L5,Differentials,HLOOKUP(M$41,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L5,Differentials,HLOOKUP(N$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L5,Differentials,HLOOKUP(O$41,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L5,Differentials,HLOOKUP(P$41,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L5,Differentials,HLOOKUP(Q$41,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L5,Differentials,HLOOKUP(R$41,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L5,Differentials,HLOOKUP(S$41,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L5,Differentials,HLOOKUP(T$41,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L5,Differentials,HLOOKUP(U$41,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L5,Differentials,HLOOKUP(V$41,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L5,Differentials,HLOOKUP(W$41,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L5,Differentials,HLOOKUP(X$41,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L5,Differentials,HLOOKUP(Y$41,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L5,Differentials,HLOOKUP(Z$41,Differentials,2,FALSE),FALSE)","v":1},{"$f":"IF(LEFT(Policy_Year_Input,7)=\"2018/19\",\"NR\",AB5)","v":"R"},"R","Residential",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L5,Differentials,HLOOKUP(AD$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L5,Differentials,HLOOKUP(AE$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L5,Differentials,HLOOKUP(AF$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L5,Differentials,HLOOKUP(AG$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L5,Differentials,HLOOKUP(AH$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L5,Differentials,HLOOKUP(AI$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L5,Differentials,HLOOKUP(AJ$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L5,Differentials,HLOOKUP(AK$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L5,Differentials,HLOOKUP(AL$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L5,Differentials,HLOOKUP(AM$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L5,Differentials,HLOOKUP(AN$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L5,Differentials,HLOOKUP(AO$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L5,Differentials,HLOOKUP(AP$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L5,Differentials,HLOOKUP(AQ$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"IF(LEFT(Credits_PolicyYear_Input,7)=\"2018/19\",\"NR\",AS5)","v":"R"},"R"]
[{"$f":"'Validation Lists'!AD3","v":"Arrowtown"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A6,Standard_Contributions,HLOOKUP(B$4,Standard_Contributions,2,FALSE),FALSE)","v":6303},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A6,Standard_Contributions,HLOOKUP(C$4,Standard_Contributions,2,FALSE),FALSE)","v":5930},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A6,Standard_Contributions,HLOOKUP(D$4,Standard_Contributions,2,FALSE),FALSE)","v":266},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A6,Standard_Contributions,HLOOKUP(E$4,Standard_Contributions,2,FALSE),FALSE)","v":1182},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A6,Standard_Contributions,HLOOKUP(F$4,Standard_Contributions,2,FALSE),FALSE)","v":3604},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A6,Standard_Contributions,HLOOKUP(G$4,Standard_Contributions,2,FALSE),FALSE)","v":500},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A6,Standard_Contributions,HLOOKUP(H$4,Standard_Contributions,2,FALSE),FALSE)","v":5339},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A6,Standard_Contributions,HLOOKUP(I$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"'Validation Lists'!AE3","v":"Wakatipu"},null,"Residential Flat",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L6,Differentials,HLOOKUP(M$41,Differentials,2,FALSE),FALSE)","v":0.56000000000000005},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L6,Differentials,HLOOKUP(N$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L6,Differentials,HLOOKUP(O$41,Differentials,2,FALSE),FALSE)","v":0.56000000000000005},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L6,Differentials,HLOOKUP(P$41,Differentials,2,FALSE),FALSE)","v":0.38},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L6,Differentials,HLOOKUP(Q$41,Differentials,2,FALSE),FALSE)","v":0.56000000000000005},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L6,Differentials,HLOOKUP(R$41,Differentials,2,FALSE),FALSE)","v":0.56000000000000005},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L6,Differentials,HLOOKUP(S$41,Differentials,2,FALSE),FALSE)","v":0.56000000000000005},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L6,Differentials,HLOOKUP(T$41,Differentials,2,FALSE),FALSE)","v":0.56000000000000005},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L6,Differentials,HLOOKUP(U$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L6,Differentials,HLOOKUP(V$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L6,Differentials,HLOOKUP(W$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L6,Differentials,HLOOKUP(X$41,Differentials,2,FALSE),FALSE)","v":0.56000000000000005},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L6,Differentials,HLOOKUP(Y$41,Differentials,2,FALSE),FALSE)","v":0.56000000000000005},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L6,Differentials,HLOOKUP(Z$41,Differentials,2,FALSE),FALSE)","v":0.56000000000000005},"R","R","Residential Flat",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L6,Differentials,HLOOKUP(AD$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L6,Differentials,HLOOKUP(AE$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L6,Differentials,HLOOKUP(AF$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L6,Differentials,HLOOKUP(AG$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L6,Differentials,HLOOKUP(AH$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L6,Differentials,HLOOKUP(AI$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L6,Differentials,HLOOKUP(AJ$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L6,Differentials,HLOOKUP(AK$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L6,Differentials,HLOOKUP(AL$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L6,Differentials,HLOOKUP(AM$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L6,Differentials,HLOOKUP(AN$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L6,Differentials,HLOOKUP(AO$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L6,Differentials,HLOOKUP(AP$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L6,Differentials,HLOOKUP(AQ$41,Differentials,2,FALSE),FALSE)","v":0},"R","R"]
[{"$f":"'Validation Lists'!AD4","v":"Glenorchy"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A7,Standard_Contributions,HLOOKUP(B$4,Standard_Contributions,2,FALSE),FALSE)","v":14494},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A7,Standard_Contributions,HLOOKUP(C$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A7,Standard_Contributions,HLOOKUP(D$4,Standard_Contributions,2,FALSE),FALSE)","v":258},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A7,Standard_Contributions,HLOOKUP(E$4,Standard_Contributions,2,FALSE),FALSE)","v":1182},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A7,Standard_Contributions,HLOOKUP(F$4,Standard_Contributions,2,FALSE),FALSE)","v":3604},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A7,Standard_Contributions,HLOOKUP(G$4,Standard_Contributions,2,FALSE),FALSE)","v":500},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A7,Standard_Contributions,HLOOKUP(H$4,Standard_Contributions,2,FALSE),FALSE)","v":5339},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A7,Standard_Contributions,HLOOKUP(I$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"'Validation Lists'!AE4","v":"Wakatipu"},null,"Multi-unit Residential",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L7,Differentials,HLOOKUP(M$41,Differentials,2,FALSE),FALSE)","v":0.56000000000000005},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L7,Differentials,HLOOKUP(N$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L7,Differentials,HLOOKUP(O$41,Differentials,2,FALSE),FALSE)","v":0.56000000000000005},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L7,Differentials,HLOOKUP(P$41,Differentials,2,FALSE),FALSE)","v":0.38},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L7,Differentials,HLOOKUP(Q$41,Differentials,2,FALSE),FALSE)","v":0.56000000000000005},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L7,Differentials,HLOOKUP(R$41,Differentials,2,FALSE),FALSE)","v":0.56000000000000005},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L7,Differentials,HLOOKUP(S$41,Differentials,2,FALSE),FALSE)","v":0.56000000000000005},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L7,Differentials,HLOOKUP(T$41,Differentials,2,FALSE),FALSE)","v":0.56000000000000005},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L7,Differentials,HLOOKUP(U$41,Differentials,2,FALSE),FALSE)","v":0.56000000000000005},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L7,Differentials,HLOOKUP(V$41,Differentials,2,FALSE),FALSE)","v":0.56000000000000005},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L7,Differentials,HLOOKUP(W$41,Differentials,2,FALSE),FALSE)","v":0.56000000000000005},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L7,Differentials,HLOOKUP(X$41,Differentials,2,FALSE),FALSE)","v":0.56000000000000005},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L7,Differentials,HLOOKUP(Y$41,Differentials,2,FALSE),FALSE)","v":0.56000000000000005},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L7,Differentials,HLOOKUP(Z$41,Differentials,2,FALSE),FALSE)","v":0.56000000000000005},"R","R","Multi-unit Residential",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L7,Differentials,HLOOKUP(AD$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L7,Differentials,HLOOKUP(AE$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L7,Differentials,HLOOKUP(AF$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L7,Differentials,HLOOKUP(AG$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L7,Differentials,HLOOKUP(AH$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L7,Differentials,HLOOKUP(AI$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L7,Differentials,HLOOKUP(AJ$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L7,Differentials,HLOOKUP(AK$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L7,Differentials,HLOOKUP(AL$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L7,Differentials,HLOOKUP(AM$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L7,Differentials,HLOOKUP(AN$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L7,Differentials,HLOOKUP(AO$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L7,Differentials,HLOOKUP(AP$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L7,Differentials,HLOOKUP(AQ$41,Differentials,2,FALSE),FALSE)","v":0},"R","R"]
[{"$f":"'Validation Lists'!AD5","v":"Lake Hayes"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A8,Standard_Contributions,HLOOKUP(B$4,Standard_Contributions,2,FALSE),FALSE)","v":5192},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A8,Standard_Contributions,HLOOKUP(C$4,Standard_Contributions,2,FALSE),FALSE)","v":7252},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A8,Standard_Contributions,HLOOKUP(D$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A8,Standard_Contributions,HLOOKUP(E$4,Standard_Contributions,2,FALSE),FALSE)","v":1182},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A8,Standard_Contributions,HLOOKUP(F$4,Standard_Contributions,2,FALSE),FALSE)","v":3604},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A8,Standard_Contributions,HLOOKUP(G$4,Standard_Contributions,2,FALSE),FALSE)","v":500},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A8,Standard_Contributions,HLOOKUP(H$4,Standard_Contributions,2,FALSE),FALSE)","v":5339},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A8,Standard_Contributions,HLOOKUP(I$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"'Validation Lists'!AE5","v":"Wakatipu"},null,"Retirement units",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L8,Differentials,HLOOKUP(M$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L8,Differentials,HLOOKUP(N$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L8,Differentials,HLOOKUP(O$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L8,Differentials,HLOOKUP(P$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L8,Differentials,HLOOKUP(Q$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L8,Differentials,HLOOKUP(R$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L8,Differentials,HLOOKUP(S$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L8,Differentials,HLOOKUP(T$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L8,Differentials,HLOOKUP(U$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L8,Differentials,HLOOKUP(V$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L8,Differentials,HLOOKUP(W$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L8,Differentials,HLOOKUP(X$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L8,Differentials,HLOOKUP(Y$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L8,Differentials,HLOOKUP(Z$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},"R","R","Retirement units",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L8,Differentials,HLOOKUP(AD$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L8,Differentials,HLOOKUP(AE$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L8,Differentials,HLOOKUP(AF$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L8,Differentials,HLOOKUP(AG$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L8,Differentials,HLOOKUP(AH$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L8,Differentials,HLOOKUP(AI$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L8,Differentials,HLOOKUP(AJ$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L8,Differentials,HLOOKUP(AK$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L8,Differentials,HLOOKUP(AL$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L8,Differentials,HLOOKUP(AM$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L8,Differentials,HLOOKUP(AN$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L8,Differentials,HLOOKUP(AO$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L8,Differentials,HLOOKUP(AP$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L8,Differentials,HLOOKUP(AQ$41,Differentials,2,FALSE),FALSE)","v":0},"R","R"]
[{"$f":"'Validation Lists'!AD6","v":"Arthurs Point"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A9,Standard_Contributions,HLOOKUP(B$4,Standard_Contributions,2,FALSE),FALSE)","v":3568},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A9,Standard_Contributions,HLOOKUP(C$4,Standard_Contributions,2,FALSE),FALSE)","v":12326},{"$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$4,Standard_Contributions,2,FALSE),FALSE)","v":1182},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A9,Standard_Contributions,HLOOKUP(F$4,Standard_Contributions,2,FALSE),FALSE)","v":3604},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A9,Standard_Contributions,HLOOKUP(G$4,Standard_Contributions,2,FALSE),FALSE)","v":500},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A9,Standard_Contributions,HLOOKUP(H$4,Standard_Contributions,2,FALSE),FALSE)","v":5339},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A9,Standard_Contributions,HLOOKUP(I$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"'Validation Lists'!AE6","v":"Wakatipu"},null,"Accommodation",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L9,Differentials,HLOOKUP(M$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L9,Differentials,HLOOKUP(N$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L9,Differentials,HLOOKUP(O$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L9,Differentials,HLOOKUP(P$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L9,Differentials,HLOOKUP(Q$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L9,Differentials,HLOOKUP(R$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L9,Differentials,HLOOKUP(S$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L9,Differentials,HLOOKUP(T$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L9,Differentials,HLOOKUP(U$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L9,Differentials,HLOOKUP(V$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L9,Differentials,HLOOKUP(W$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L9,Differentials,HLOOKUP(X$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L9,Differentials,HLOOKUP(Y$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L9,Differentials,HLOOKUP(Z$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},"R","R","Accommodation",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L9,Differentials,HLOOKUP(AD$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L9,Differentials,HLOOKUP(AE$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L9,Differentials,HLOOKUP(AF$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L9,Differentials,HLOOKUP(AG$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L9,Differentials,HLOOKUP(AH$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L9,Differentials,HLOOKUP(AI$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L9,Differentials,HLOOKUP(AJ$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L9,Differentials,HLOOKUP(AK$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L9,Differentials,HLOOKUP(AL$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L9,Differentials,HLOOKUP(AM$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L9,Differentials,HLOOKUP(AN$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L9,Differentials,HLOOKUP(AO$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L9,Differentials,HLOOKUP(AP$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L9,Differentials,HLOOKUP(AQ$41,Differentials,2,FALSE),FALSE)","v":0},"R","R"]
[{"$f":"'Validation Lists'!AD7","v":"Frankton Flats"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A10,Standard_Contributions,HLOOKUP(B$4,Standard_Contributions,2,FALSE),FALSE)","v":5192},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A10,Standard_Contributions,HLOOKUP(C$4,Standard_Contributions,2,FALSE),FALSE)","v":12326},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A10,Standard_Contributions,HLOOKUP(D$4,Standard_Contributions,2,FALSE),FALSE)","v":5130},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A10,Standard_Contributions,HLOOKUP(E$4,Standard_Contributions,2,FALSE),FALSE)","v":1182},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A10,Standard_Contributions,HLOOKUP(F$4,Standard_Contributions,2,FALSE),FALSE)","v":3604},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A10,Standard_Contributions,HLOOKUP(G$4,Standard_Contributions,2,FALSE),FALSE)","v":500},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A10,Standard_Contributions,HLOOKUP(H$4,Standard_Contributions,2,FALSE),FALSE)","v":5339},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A10,Standard_Contributions,HLOOKUP(I$4,Standard_Contributions,2,FALSE),FALSE)","v":960},{"$f":"'Validation Lists'!AE7","v":"Wakatipu"},null,"Commercial",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L10,Differentials,HLOOKUP(M$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L10,Differentials,HLOOKUP(N$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L10,Differentials,HLOOKUP(O$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L10,Differentials,HLOOKUP(P$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L10,Differentials,HLOOKUP(Q$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L10,Differentials,HLOOKUP(R$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L10,Differentials,HLOOKUP(S$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L10,Differentials,HLOOKUP(T$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L10,Differentials,HLOOKUP(U$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L10,Differentials,HLOOKUP(V$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L10,Differentials,HLOOKUP(W$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L10,Differentials,HLOOKUP(X$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L10,Differentials,HLOOKUP(Y$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L10,Differentials,HLOOKUP(Z$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},"NR","NR","Commercial",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L10,Differentials,HLOOKUP(AD$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L10,Differentials,HLOOKUP(AE$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L10,Differentials,HLOOKUP(AF$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L10,Differentials,HLOOKUP(AG$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L10,Differentials,HLOOKUP(AH$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L10,Differentials,HLOOKUP(AI$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L10,Differentials,HLOOKUP(AJ$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L10,Differentials,HLOOKUP(AK$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L10,Differentials,HLOOKUP(AL$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L10,Differentials,HLOOKUP(AM$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L10,Differentials,HLOOKUP(AN$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L10,Differentials,HLOOKUP(AO$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L10,Differentials,HLOOKUP(AP$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L10,Differentials,HLOOKUP(AQ$41,Differentials,2,FALSE),FALSE)","v":0},"NR","NR"]
[{"$f":"'Validation Lists'!AD8","v":"Shotover Country"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A11,Standard_Contributions,HLOOKUP(B$4,Standard_Contributions,2,FALSE),FALSE)","v":5192},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A11,Standard_Contributions,HLOOKUP(C$4,Standard_Contributions,2,FALSE),FALSE)","v":5468},{"$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$4,Standard_Contributions,2,FALSE),FALSE)","v":1182},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A11,Standard_Contributions,HLOOKUP(F$4,Standard_Contributions,2,FALSE),FALSE)","v":3604},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A11,Standard_Contributions,HLOOKUP(G$4,Standard_Contributions,2,FALSE),FALSE)","v":500},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A11,Standard_Contributions,HLOOKUP(H$4,Standard_Contributions,2,FALSE),FALSE)","v":5339},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A11,Standard_Contributions,HLOOKUP(I$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"'Validation Lists'!AE8","v":"Wakatipu"},null,"Childcare Centre",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L11,Differentials,HLOOKUP(M$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L11,Differentials,HLOOKUP(N$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L11,Differentials,HLOOKUP(O$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L11,Differentials,HLOOKUP(P$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L11,Differentials,HLOOKUP(Q$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L11,Differentials,HLOOKUP(R$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L11,Differentials,HLOOKUP(S$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L11,Differentials,HLOOKUP(T$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L11,Differentials,HLOOKUP(U$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L11,Differentials,HLOOKUP(V$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L11,Differentials,HLOOKUP(W$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L11,Differentials,HLOOKUP(X$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L11,Differentials,HLOOKUP(Y$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L11,Differentials,HLOOKUP(Z$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},"NR","NR","Childcare Centre",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L11,Differentials,HLOOKUP(AD$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L11,Differentials,HLOOKUP(AE$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L11,Differentials,HLOOKUP(AF$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L11,Differentials,HLOOKUP(AG$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L11,Differentials,HLOOKUP(AH$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L11,Differentials,HLOOKUP(AI$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L11,Differentials,HLOOKUP(AJ$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L11,Differentials,HLOOKUP(AK$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L11,Differentials,HLOOKUP(AL$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L11,Differentials,HLOOKUP(AM$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L11,Differentials,HLOOKUP(AN$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L11,Differentials,HLOOKUP(AO$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L11,Differentials,HLOOKUP(AP$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L11,Differentials,HLOOKUP(AQ$41,Differentials,2,FALSE),FALSE)","v":0},"NR","NR"]
[{"$f":"'Validation Lists'!AD9","v":"Quail Rise"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A12,Standard_Contributions,HLOOKUP(B$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A12,Standard_Contributions,HLOOKUP(C$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A12,Standard_Contributions,HLOOKUP(D$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A12,Standard_Contributions,HLOOKUP(E$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A12,Standard_Contributions,HLOOKUP(F$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A12,Standard_Contributions,HLOOKUP(G$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A12,Standard_Contributions,HLOOKUP(H$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A12,Standard_Contributions,HLOOKUP(I$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"'Validation Lists'!AE9","v":"Wakatipu"},null,"Industrial",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L12,Differentials,HLOOKUP(M$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L12,Differentials,HLOOKUP(N$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L12,Differentials,HLOOKUP(O$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L12,Differentials,HLOOKUP(P$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L12,Differentials,HLOOKUP(Q$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L12,Differentials,HLOOKUP(R$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L12,Differentials,HLOOKUP(S$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L12,Differentials,HLOOKUP(T$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L12,Differentials,HLOOKUP(U$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L12,Differentials,HLOOKUP(V$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L12,Differentials,HLOOKUP(W$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L12,Differentials,HLOOKUP(X$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L12,Differentials,HLOOKUP(Y$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L12,Differentials,HLOOKUP(Z$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},"NR","NR","Industrial",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L12,Differentials,HLOOKUP(AD$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L12,Differentials,HLOOKUP(AE$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L12,Differentials,HLOOKUP(AF$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L12,Differentials,HLOOKUP(AG$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L12,Differentials,HLOOKUP(AH$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L12,Differentials,HLOOKUP(AI$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L12,Differentials,HLOOKUP(AJ$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L12,Differentials,HLOOKUP(AK$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L12,Differentials,HLOOKUP(AL$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L12,Differentials,HLOOKUP(AM$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L12,Differentials,HLOOKUP(AN$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L12,Differentials,HLOOKUP(AO$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L12,Differentials,HLOOKUP(AP$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L12,Differentials,HLOOKUP(AQ$41,Differentials,2,FALSE),FALSE)","v":0},"NR","NR"]
[{"$f":"'Validation Lists'!AD10","v":"Ladies Mile"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A13,Standard_Contributions,HLOOKUP(B$4,Standard_Contributions,2,FALSE),FALSE)","v":10958},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A13,Standard_Contributions,HLOOKUP(C$4,Standard_Contributions,2,FALSE),FALSE)","v":13323},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A13,Standard_Contributions,HLOOKUP(D$4,Standard_Contributions,2,FALSE),FALSE)","v":15642},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A13,Standard_Contributions,HLOOKUP(E$4,Standard_Contributions,2,FALSE),FALSE)","v":1182},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A13,Standard_Contributions,HLOOKUP(F$4,Standard_Contributions,2,FALSE),FALSE)","v":3604},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A13,Standard_Contributions,HLOOKUP(G$4,Standard_Contributions,2,FALSE),FALSE)","v":500},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A13,Standard_Contributions,HLOOKUP(H$4,Standard_Contributions,2,FALSE),FALSE)","v":5339},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A13,Standard_Contributions,HLOOKUP(I$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"'Validation Lists'!AE10","v":"Wakatipu"},null,"Country Dwelling",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L13,Differentials,HLOOKUP(M$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L13,Differentials,HLOOKUP(N$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L13,Differentials,HLOOKUP(O$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L13,Differentials,HLOOKUP(P$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L13,Differentials,HLOOKUP(Q$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L13,Differentials,HLOOKUP(R$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L13,Differentials,HLOOKUP(S$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L13,Differentials,HLOOKUP(T$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L13,Differentials,HLOOKUP(U$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L13,Differentials,HLOOKUP(V$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L13,Differentials,HLOOKUP(W$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L13,Differentials,HLOOKUP(X$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L13,Differentials,HLOOKUP(Y$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L13,Differentials,HLOOKUP(Z$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},"R","R","Country Dwelling",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L13,Differentials,HLOOKUP(AD$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L13,Differentials,HLOOKUP(AE$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L13,Differentials,HLOOKUP(AF$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L13,Differentials,HLOOKUP(AG$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L13,Differentials,HLOOKUP(AH$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L13,Differentials,HLOOKUP(AI$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L13,Differentials,HLOOKUP(AJ$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L13,Differentials,HLOOKUP(AK$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L13,Differentials,HLOOKUP(AL$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L13,Differentials,HLOOKUP(AM$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L13,Differentials,HLOOKUP(AN$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L13,Differentials,HLOOKUP(AO$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L13,Differentials,HLOOKUP(AP$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L13,Differentials,HLOOKUP(AQ$41,Differentials,2,FALSE),FALSE)","v":0},"R","R"]
[{"$f":"'Validation Lists'!AD11","v":"Kingston"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A14,Standard_Contributions,HLOOKUP(B$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A14,Standard_Contributions,HLOOKUP(C$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A14,Standard_Contributions,HLOOKUP(D$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A14,Standard_Contributions,HLOOKUP(E$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A14,Standard_Contributions,HLOOKUP(F$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A14,Standard_Contributions,HLOOKUP(G$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A14,Standard_Contributions,HLOOKUP(H$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A14,Standard_Contributions,HLOOKUP(I$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"'Validation Lists'!AE11","v":"Wakatipu"},null,"Country Dwelling Flat",{"$f":"ROUND(M6*M13,2)","v":{"$error":"#N/A"}},{"$f":"ROUND(N6*M13,2)","v":{"$error":"#N/A"}},{"$f":"ROUND(O6*O13,2)","v":{"$error":"#N/A"}},{"$f":"ROUND(P6*P13,2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"ROUND(R6*R13,2)","v":{"$error":"#N/A"}},{"$f":"ROUND(S6*S13,2)","v":{"$error":"#N/A"}},{"$f":"ROUND(T6*T13,2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND(W6*W13,2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"R","R","Country Dwelling Flat",{"$f":"ROUND(AD6*AD13,2)","v":0},{"$f":"ROUND(AE6*AD13,2)","v":0},{"$f":"ROUND(AF6*AF13,2)","v":0},0,0,0,{"$f":"ROUND(AJ6*AJ13,2)","v":0},{"$f":"ROUND(AK6*AK13,2)","v":0},0,0,{"$f":"ROUND(AN6*AN13,2)","v":0},0,{"$f":"ROUND(AP6*AP13,2)","v":0},{"$f":"ROUND(AQ6*AQ13,2)","v":0},"R","R"]
[{"$f":"'Validation Lists'!AD12","v":"Kingston Township"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A15,Standard_Contributions,HLOOKUP(B$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A15,Standard_Contributions,HLOOKUP(C$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A15,Standard_Contributions,HLOOKUP(D$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A15,Standard_Contributions,HLOOKUP(E$4,Standard_Contributions,2,FALSE),FALSE)","v":1182},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A15,Standard_Contributions,HLOOKUP(F$4,Standard_Contributions,2,FALSE),FALSE)","v":3604},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A15,Standard_Contributions,HLOOKUP(G$4,Standard_Contributions,2,FALSE),FALSE)","v":500},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A15,Standard_Contributions,HLOOKUP(H$4,Standard_Contributions,2,FALSE),FALSE)","v":5339},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A15,Standard_Contributions,HLOOKUP(I$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"'Validation Lists'!AE12","v":"Wakatipu"},null,"Other",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L15,Differentials,HLOOKUP(M$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L15,Differentials,HLOOKUP(N$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L15,Differentials,HLOOKUP(O$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L15,Differentials,HLOOKUP(P$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L15,Differentials,HLOOKUP(Q$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L15,Differentials,HLOOKUP(R$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L15,Differentials,HLOOKUP(S$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L15,Differentials,HLOOKUP(T$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L15,Differentials,HLOOKUP(U$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L15,Differentials,HLOOKUP(V$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L15,Differentials,HLOOKUP(W$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L15,Differentials,HLOOKUP(X$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L15,Differentials,HLOOKUP(Y$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L15,Differentials,HLOOKUP(Z$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},"R","R","Other",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L15,Differentials,HLOOKUP(AD$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L15,Differentials,HLOOKUP(AE$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L15,Differentials,HLOOKUP(AF$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L15,Differentials,HLOOKUP(AG$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L15,Differentials,HLOOKUP(AH$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L15,Differentials,HLOOKUP(AI$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L15,Differentials,HLOOKUP(AJ$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L15,Differentials,HLOOKUP(AK$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L15,Differentials,HLOOKUP(AL$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L15,Differentials,HLOOKUP(AM$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L15,Differentials,HLOOKUP(AN$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L15,Differentials,HLOOKUP(AO$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L15,Differentials,HLOOKUP(AP$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L15,Differentials,HLOOKUP(AQ$41,Differentials,2,FALSE),FALSE)","v":0},"R","R"]
[{"$f":"'Validation Lists'!AD13","v":"Kingston  - KVL zone"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A16,Standard_Contributions,HLOOKUP(B$4,Standard_Contributions,2,FALSE),FALSE)","v":2265},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A16,Standard_Contributions,HLOOKUP(C$4,Standard_Contributions,2,FALSE),FALSE)","v":3115},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A16,Standard_Contributions,HLOOKUP(D$4,Standard_Contributions,2,FALSE),FALSE)","v":1590},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A16,Standard_Contributions,HLOOKUP(E$4,Standard_Contributions,2,FALSE),FALSE)","v":1182},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A16,Standard_Contributions,HLOOKUP(F$4,Standard_Contributions,2,FALSE),FALSE)","v":3604},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A16,Standard_Contributions,HLOOKUP(G$4,Standard_Contributions,2,FALSE),FALSE)","v":500},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A16,Standard_Contributions,HLOOKUP(H$4,Standard_Contributions,2,FALSE),FALSE)","v":5339},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A16,Standard_Contributions,HLOOKUP(I$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"'Validation Lists'!AE13","v":"Wakatipu"},null,"CBD Accommodation",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L16,Differentials,HLOOKUP(M$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L16,Differentials,HLOOKUP(N$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L16,Differentials,HLOOKUP(O$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L16,Differentials,HLOOKUP(P$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L16,Differentials,HLOOKUP(Q$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L16,Differentials,HLOOKUP(R$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L16,Differentials,HLOOKUP(S$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L16,Differentials,HLOOKUP(T$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L16,Differentials,HLOOKUP(U$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L16,Differentials,HLOOKUP(V$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L16,Differentials,HLOOKUP(W$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L16,Differentials,HLOOKUP(X$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L16,Differentials,HLOOKUP(Y$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L16,Differentials,HLOOKUP(Z$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},"R","R","CBD Accommodation",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L16,Differentials,HLOOKUP(AD$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L16,Differentials,HLOOKUP(AE$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L16,Differentials,HLOOKUP(AF$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L16,Differentials,HLOOKUP(AG$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L16,Differentials,HLOOKUP(AH$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L16,Differentials,HLOOKUP(AI$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L16,Differentials,HLOOKUP(AJ$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L16,Differentials,HLOOKUP(AK$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L16,Differentials,HLOOKUP(AL$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L16,Differentials,HLOOKUP(AM$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L16,Differentials,HLOOKUP(AN$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L16,Differentials,HLOOKUP(AO$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L16,Differentials,HLOOKUP(AP$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L16,Differentials,HLOOKUP(AQ$41,Differentials,2,FALSE),FALSE)","v":0},"R","R"]
[{"$f":"'Validation Lists'!AD14","v":"Southern Corridor"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A17,Standard_Contributions,HLOOKUP(B$4,Standard_Contributions,2,FALSE),FALSE)","v":9539},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A17,Standard_Contributions,HLOOKUP(C$4,Standard_Contributions,2,FALSE),FALSE)","v":9721},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A17,Standard_Contributions,HLOOKUP(D$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A17,Standard_Contributions,HLOOKUP(E$4,Standard_Contributions,2,FALSE),FALSE)","v":1182},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A17,Standard_Contributions,HLOOKUP(F$4,Standard_Contributions,2,FALSE),FALSE)","v":3604},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A17,Standard_Contributions,HLOOKUP(G$4,Standard_Contributions,2,FALSE),FALSE)","v":500},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A17,Standard_Contributions,HLOOKUP(H$4,Standard_Contributions,2,FALSE),FALSE)","v":5339},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A17,Standard_Contributions,HLOOKUP(I$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"'Validation Lists'!AE14","v":"Wakatipu"},null,"CBD Commercial",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L17,Differentials,HLOOKUP(M$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L17,Differentials,HLOOKUP(N$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L17,Differentials,HLOOKUP(O$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L17,Differentials,HLOOKUP(P$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L17,Differentials,HLOOKUP(Q$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L17,Differentials,HLOOKUP(R$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L17,Differentials,HLOOKUP(S$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L17,Differentials,HLOOKUP(T$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L17,Differentials,HLOOKUP(U$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L17,Differentials,HLOOKUP(V$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L17,Differentials,HLOOKUP(W$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L17,Differentials,HLOOKUP(X$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L17,Differentials,HLOOKUP(Y$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L17,Differentials,HLOOKUP(Z$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},"NR","NR","CBD Commercial",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L17,Differentials,HLOOKUP(AD$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L17,Differentials,HLOOKUP(AE$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L17,Differentials,HLOOKUP(AF$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L17,Differentials,HLOOKUP(AG$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L17,Differentials,HLOOKUP(AH$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L17,Differentials,HLOOKUP(AI$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L17,Differentials,HLOOKUP(AJ$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L17,Differentials,HLOOKUP(AK$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L17,Differentials,HLOOKUP(AL$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L17,Differentials,HLOOKUP(AM$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L17,Differentials,HLOOKUP(AN$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L17,Differentials,HLOOKUP(AO$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L17,Differentials,HLOOKUP(AP$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L17,Differentials,HLOOKUP(AQ$41,Differentials,2,FALSE),FALSE)","v":0},"NR","NR"]
[{"$f":"'Validation Lists'!AD15","v":"Wanaka"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A18,Standard_Contributions,HLOOKUP(B$4,Standard_Contributions,2,FALSE),FALSE)","v":8425},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A18,Standard_Contributions,HLOOKUP(C$4,Standard_Contributions,2,FALSE),FALSE)","v":13047},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A18,Standard_Contributions,HLOOKUP(D$4,Standard_Contributions,2,FALSE),FALSE)","v":5641},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A18,Standard_Contributions,HLOOKUP(E$4,Standard_Contributions,2,FALSE),FALSE)","v":2232},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A18,Standard_Contributions,HLOOKUP(F$4,Standard_Contributions,2,FALSE),FALSE)","v":3106},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A18,Standard_Contributions,HLOOKUP(G$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A18,Standard_Contributions,HLOOKUP(H$4,Standard_Contributions,2,FALSE),FALSE)","v":2444},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A18,Standard_Contributions,HLOOKUP(I$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"'Validation Lists'!AE15","v":"Wanaka"},null,"Mixed Use Accommodation",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L18,Differentials,HLOOKUP(M$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L18,Differentials,HLOOKUP(N$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L18,Differentials,HLOOKUP(O$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L18,Differentials,HLOOKUP(P$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L18,Differentials,HLOOKUP(Q$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L18,Differentials,HLOOKUP(R$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L18,Differentials,HLOOKUP(S$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L18,Differentials,HLOOKUP(T$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L18,Differentials,HLOOKUP(U$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L18,Differentials,HLOOKUP(V$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L18,Differentials,HLOOKUP(W$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L18,Differentials,HLOOKUP(X$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L18,Differentials,HLOOKUP(Y$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L18,Differentials,HLOOKUP(Z$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},"R","R","Mixed Use Accommodation",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L18,Differentials,HLOOKUP(AD$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L18,Differentials,HLOOKUP(AE$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L18,Differentials,HLOOKUP(AF$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L18,Differentials,HLOOKUP(AG$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L18,Differentials,HLOOKUP(AH$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L18,Differentials,HLOOKUP(AI$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L18,Differentials,HLOOKUP(AJ$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L18,Differentials,HLOOKUP(AK$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L18,Differentials,HLOOKUP(AL$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L18,Differentials,HLOOKUP(AM$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L18,Differentials,HLOOKUP(AN$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L18,Differentials,HLOOKUP(AO$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L18,Differentials,HLOOKUP(AP$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L18,Differentials,HLOOKUP(AQ$41,Differentials,2,FALSE),FALSE)","v":0},"R","R"]
[{"$f":"'Validation Lists'!AD16","v":"Hawea"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A19,Standard_Contributions,HLOOKUP(B$4,Standard_Contributions,2,FALSE),FALSE)","v":12992},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A19,Standard_Contributions,HLOOKUP(C$4,Standard_Contributions,2,FALSE),FALSE)","v":20395},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A19,Standard_Contributions,HLOOKUP(D$4,Standard_Contributions,2,FALSE),FALSE)","v":238},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A19,Standard_Contributions,HLOOKUP(E$4,Standard_Contributions,2,FALSE),FALSE)","v":2232},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A19,Standard_Contributions,HLOOKUP(F$4,Standard_Contributions,2,FALSE),FALSE)","v":3106},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A19,Standard_Contributions,HLOOKUP(G$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A19,Standard_Contributions,HLOOKUP(H$4,Standard_Contributions,2,FALSE),FALSE)","v":2444},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A19,Standard_Contributions,HLOOKUP(I$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"'Validation Lists'!AE16","v":"Wanaka"},null,"Mixed Use Commercial",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L19,Differentials,HLOOKUP(M$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L19,Differentials,HLOOKUP(N$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L19,Differentials,HLOOKUP(O$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L19,Differentials,HLOOKUP(P$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L19,Differentials,HLOOKUP(Q$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L19,Differentials,HLOOKUP(R$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L19,Differentials,HLOOKUP(S$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L19,Differentials,HLOOKUP(T$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L19,Differentials,HLOOKUP(U$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L19,Differentials,HLOOKUP(V$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L19,Differentials,HLOOKUP(W$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L19,Differentials,HLOOKUP(X$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L19,Differentials,HLOOKUP(Y$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L19,Differentials,HLOOKUP(Z$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},"NR","NR","Mixed Use Commercial",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L19,Differentials,HLOOKUP(AD$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L19,Differentials,HLOOKUP(AE$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L19,Differentials,HLOOKUP(AF$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L19,Differentials,HLOOKUP(AG$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L19,Differentials,HLOOKUP(AH$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L19,Differentials,HLOOKUP(AI$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L19,Differentials,HLOOKUP(AJ$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L19,Differentials,HLOOKUP(AK$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L19,Differentials,HLOOKUP(AL$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L19,Differentials,HLOOKUP(AM$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L19,Differentials,HLOOKUP(AN$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L19,Differentials,HLOOKUP(AO$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L19,Differentials,HLOOKUP(AP$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L19,Differentials,HLOOKUP(AQ$41,Differentials,2,FALSE),FALSE)","v":0},"NR","NR"]
[{"$f":"'Validation Lists'!AD17","v":"Albert Town"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A20,Standard_Contributions,HLOOKUP(B$4,Standard_Contributions,2,FALSE),FALSE)","v":8425},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A20,Standard_Contributions,HLOOKUP(C$4,Standard_Contributions,2,FALSE),FALSE)","v":13047},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A20,Standard_Contributions,HLOOKUP(D$4,Standard_Contributions,2,FALSE),FALSE)","v":236},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A20,Standard_Contributions,HLOOKUP(E$4,Standard_Contributions,2,FALSE),FALSE)","v":2232},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A20,Standard_Contributions,HLOOKUP(F$4,Standard_Contributions,2,FALSE),FALSE)","v":3106},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A20,Standard_Contributions,HLOOKUP(G$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A20,Standard_Contributions,HLOOKUP(H$4,Standard_Contributions,2,FALSE),FALSE)","v":2444},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A20,Standard_Contributions,HLOOKUP(I$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"'Validation Lists'!AE17","v":"Wanaka"},null,"Primary Industry",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L20,Differentials,HLOOKUP(M$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L20,Differentials,HLOOKUP(N$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L20,Differentials,HLOOKUP(O$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L20,Differentials,HLOOKUP(P$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L20,Differentials,HLOOKUP(Q$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L20,Differentials,HLOOKUP(R$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L20,Differentials,HLOOKUP(S$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L20,Differentials,HLOOKUP(T$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L20,Differentials,HLOOKUP(U$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L20,Differentials,HLOOKUP(V$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L20,Differentials,HLOOKUP(W$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L20,Differentials,HLOOKUP(X$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L20,Differentials,HLOOKUP(Y$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L20,Differentials,HLOOKUP(Z$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},"R","R","Primary Industry",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L20,Differentials,HLOOKUP(AD$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L20,Differentials,HLOOKUP(AE$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L20,Differentials,HLOOKUP(AF$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L20,Differentials,HLOOKUP(AG$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L20,Differentials,HLOOKUP(AH$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L20,Differentials,HLOOKUP(AI$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L20,Differentials,HLOOKUP(AJ$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L20,Differentials,HLOOKUP(AK$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L20,Differentials,HLOOKUP(AL$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L20,Differentials,HLOOKUP(AM$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L20,Differentials,HLOOKUP(AN$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L20,Differentials,HLOOKUP(AO$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L20,Differentials,HLOOKUP(AP$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L20,Differentials,HLOOKUP(AQ$41,Differentials,2,FALSE),FALSE)","v":0},"R","R"]
[{"$f":"'Validation Lists'!AD18","v":"Luggate"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A21,Standard_Contributions,HLOOKUP(B$4,Standard_Contributions,2,FALSE),FALSE)","v":14476},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A21,Standard_Contributions,HLOOKUP(C$4,Standard_Contributions,2,FALSE),FALSE)","v":13047},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A21,Standard_Contributions,HLOOKUP(D$4,Standard_Contributions,2,FALSE),FALSE)","v":224},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A21,Standard_Contributions,HLOOKUP(E$4,Standard_Contributions,2,FALSE),FALSE)","v":2232},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A21,Standard_Contributions,HLOOKUP(F$4,Standard_Contributions,2,FALSE),FALSE)","v":3106},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A21,Standard_Contributions,HLOOKUP(G$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A21,Standard_Contributions,HLOOKUP(H$4,Standard_Contributions,2,FALSE),FALSE)","v":2444},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A21,Standard_Contributions,HLOOKUP(I$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"'Validation Lists'!AE18","v":"Wanaka"},null,"Accommodation - Rural",{"$f":"+M9","v":{"$error":"#N/A"}},{"$f":"+N9","v":{"$error":"#N/A"}},{"$f":"+O9","v":{"$error":"#N/A"}},{"$f":"+P9","v":{"$error":"#N/A"}},{"$f":"ROUND(Q9*Q13,2)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+X9","v":{"$error":"#N/A"}},{"$f":"+Y9","v":{"$error":"#N/A"}},{"$f":"+Z9","v":{"$error":"#N/A"}},"R","R","Accommodation - Rural",{"$f":"+AD9","v":0},{"$f":"+AE9","v":0},{"$f":"+AF9","v":0},{"$f":"+AG9","v":0},{"$f":"ROUND(AH9*AH13,2)","v":0},0,0,0,0,0,0,{"$f":"+AO9","v":0},{"$f":"+AP9","v":0},{"$f":"+AQ9","v":0},"R","R"]
[{"$f":"'Validation Lists'!AD19","v":"Cardrona"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A22,Standard_Contributions,HLOOKUP(B$4,Standard_Contributions,2,FALSE),FALSE)","v":17486},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A22,Standard_Contributions,HLOOKUP(C$4,Standard_Contributions,2,FALSE),FALSE)","v":16820},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A22,Standard_Contributions,HLOOKUP(D$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A22,Standard_Contributions,HLOOKUP(E$4,Standard_Contributions,2,FALSE),FALSE)","v":2232},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A22,Standard_Contributions,HLOOKUP(F$4,Standard_Contributions,2,FALSE),FALSE)","v":3106},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A22,Standard_Contributions,HLOOKUP(G$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A22,Standard_Contributions,HLOOKUP(H$4,Standard_Contributions,2,FALSE),FALSE)","v":2444},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A22,Standard_Contributions,HLOOKUP(I$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"'Validation Lists'!AE19","v":"Wanaka"},null,{"$f":"+L7&\" (MUA)\"","v":"Multi-unit Residential (MUA)"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L22,Differentials,HLOOKUP(M$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L22,Differentials,HLOOKUP(N$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L22,Differentials,HLOOKUP(O$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L22,Differentials,HLOOKUP(P$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L22,Differentials,HLOOKUP(Q$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L22,Differentials,HLOOKUP(R$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L22,Differentials,HLOOKUP(S$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L22,Differentials,HLOOKUP(T$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L22,Differentials,HLOOKUP(U$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L22,Differentials,HLOOKUP(V$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L22,Differentials,HLOOKUP(W$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L22,Differentials,HLOOKUP(X$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L22,Differentials,HLOOKUP(Y$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L22,Differentials,HLOOKUP(Z$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(Policy_Year_Input,7)=\"2018/19\",\"NR\",AB22)","v":"R"},"R",{"$f":"+L22","v":"Multi-unit Residential (MUA)"},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L22,Differentials,HLOOKUP(AD$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L22,Differentials,HLOOKUP(AE$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L22,Differentials,HLOOKUP(AF$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L22,Differentials,HLOOKUP(AG$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L22,Differentials,HLOOKUP(AH$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L22,Differentials,HLOOKUP(AI$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L22,Differentials,HLOOKUP(AJ$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L22,Differentials,HLOOKUP(AK$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L22,Differentials,HLOOKUP(AL$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L22,Differentials,HLOOKUP(AM$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L22,Differentials,HLOOKUP(AN$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L22,Differentials,HLOOKUP(AO$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L22,Differentials,HLOOKUP(AP$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L22,Differentials,HLOOKUP(AQ$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"IF(LEFT(Credits_PolicyYear_Input,7)=\"2018/19\",\"NR\",AS22)","v":"R"},"R"]
[{"$f":"'Validation Lists'!AD20","v":"Cardrona – MCS zone"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A23,Standard_Contributions,HLOOKUP(B$4,Standard_Contributions,2,FALSE),FALSE)","v":24990},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A23,Standard_Contributions,HLOOKUP(C$4,Standard_Contributions,2,FALSE),FALSE)","v":13180},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A23,Standard_Contributions,HLOOKUP(D$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A23,Standard_Contributions,HLOOKUP(E$4,Standard_Contributions,2,FALSE),FALSE)","v":2232},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A23,Standard_Contributions,HLOOKUP(F$4,Standard_Contributions,2,FALSE),FALSE)","v":3106},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A23,Standard_Contributions,HLOOKUP(G$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A23,Standard_Contributions,HLOOKUP(H$4,Standard_Contributions,2,FALSE),FALSE)","v":2444},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A23,Standard_Contributions,HLOOKUP(I$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"'Validation Lists'!AE20","v":"Wanaka"},null,"Residential Flat (MUA)",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L23,Differentials,HLOOKUP(M$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L23,Differentials,HLOOKUP(N$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L23,Differentials,HLOOKUP(O$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L23,Differentials,HLOOKUP(P$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L23,Differentials,HLOOKUP(Q$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L23,Differentials,HLOOKUP(R$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L23,Differentials,HLOOKUP(S$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L23,Differentials,HLOOKUP(T$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L23,Differentials,HLOOKUP(U$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L23,Differentials,HLOOKUP(V$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L23,Differentials,HLOOKUP(W$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L23,Differentials,HLOOKUP(X$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L23,Differentials,HLOOKUP(Y$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L23,Differentials,HLOOKUP(Z$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(Policy_Year_Input,7)=\"2018/19\",\"NR\",AB23)","v":"R"},"R",{"$f":"+L23","v":"Residential Flat (MUA)"},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L23,Differentials,HLOOKUP(AD$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L23,Differentials,HLOOKUP(AE$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L23,Differentials,HLOOKUP(AF$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L23,Differentials,HLOOKUP(AG$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L23,Differentials,HLOOKUP(AH$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L23,Differentials,HLOOKUP(AI$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L23,Differentials,HLOOKUP(AJ$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L23,Differentials,HLOOKUP(AK$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L23,Differentials,HLOOKUP(AL$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L23,Differentials,HLOOKUP(AM$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L23,Differentials,HLOOKUP(AN$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L23,Differentials,HLOOKUP(AO$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L23,Differentials,HLOOKUP(AP$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L23,Differentials,HLOOKUP(AQ$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"IF(LEFT(Credits_PolicyYear_Input,7)=\"2018/19\",\"NR\",AS23)","v":"R"},"R"]
[{"$f":"'Validation Lists'!AD21","v":"Other Wakatipu"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A24,Standard_Contributions,HLOOKUP(B$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A24,Standard_Contributions,HLOOKUP(C$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A24,Standard_Contributions,HLOOKUP(D$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A24,Standard_Contributions,HLOOKUP(E$4,Standard_Contributions,2,FALSE),FALSE)","v":1182},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A24,Standard_Contributions,HLOOKUP(F$4,Standard_Contributions,2,FALSE),FALSE)","v":3604},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A24,Standard_Contributions,HLOOKUP(G$4,Standard_Contributions,2,FALSE),FALSE)","v":500},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A24,Standard_Contributions,HLOOKUP(H$4,Standard_Contributions,2,FALSE),FALSE)","v":5339},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A24,Standard_Contributions,HLOOKUP(I$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"'Validation Lists'!AE21","v":"Wakatipu"},null,"Visitor accommodation",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L24,Differentials,HLOOKUP(M$41,Differentials,2,FALSE),FALSE)","v":0.33},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L24,Differentials,HLOOKUP(N$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L24,Differentials,HLOOKUP(O$41,Differentials,2,FALSE),FALSE)","v":0.5},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L24,Differentials,HLOOKUP(P$41,Differentials,2,FALSE),FALSE)","v":0.38},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L24,Differentials,HLOOKUP(Q$41,Differentials,2,FALSE),FALSE)","v":0.33},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L24,Differentials,HLOOKUP(R$41,Differentials,2,FALSE),FALSE)","v":0.33},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L24,Differentials,HLOOKUP(S$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L24,Differentials,HLOOKUP(T$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L24,Differentials,HLOOKUP(U$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L24,Differentials,HLOOKUP(V$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L24,Differentials,HLOOKUP(W$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L24,Differentials,HLOOKUP(X$41,Differentials,2,FALSE),FALSE)","v":0.33},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L24,Differentials,HLOOKUP(Y$41,Differentials,2,FALSE),FALSE)","v":0.33},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L24,Differentials,HLOOKUP(Z$41,Differentials,2,FALSE),FALSE)","v":0.33},{"$f":"IF(LEFT(Policy_Year_Input,7)=\"2018/19\",\"NR\",AB24)","v":"R"},"R","Visitor accommodation",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L24,Differentials,HLOOKUP(AD$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L24,Differentials,HLOOKUP(AE$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L24,Differentials,HLOOKUP(AF$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L24,Differentials,HLOOKUP(AG$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L24,Differentials,HLOOKUP(AH$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L24,Differentials,HLOOKUP(AI$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L24,Differentials,HLOOKUP(AJ$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L24,Differentials,HLOOKUP(AK$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L24,Differentials,HLOOKUP(AL$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L24,Differentials,HLOOKUP(AM$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L24,Differentials,HLOOKUP(AN$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L24,Differentials,HLOOKUP(AO$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L24,Differentials,HLOOKUP(AP$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L24,Differentials,HLOOKUP(AQ$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(Credits_PolicyYear_Input,7)=\"2018/19\",\"NR\",AS24)","v":"R"},"R"]
[{"$f":"'Validation Lists'!AD22","v":"Other Wanaka"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A25,Standard_Contributions,HLOOKUP(B$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A25,Standard_Contributions,HLOOKUP(C$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A25,Standard_Contributions,HLOOKUP(D$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A25,Standard_Contributions,HLOOKUP(E$4,Standard_Contributions,2,FALSE),FALSE)","v":2232},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A25,Standard_Contributions,HLOOKUP(F$4,Standard_Contributions,2,FALSE),FALSE)","v":3106},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A25,Standard_Contributions,HLOOKUP(G$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A25,Standard_Contributions,HLOOKUP(H$4,Standard_Contributions,2,FALSE),FALSE)","v":2444},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A25,Standard_Contributions,HLOOKUP(I$4,Standard_Contributions,2,FALSE),FALSE)","v":0},{"$f":"'Validation Lists'!AE22","v":"Wanaka"},null,"Retirement Units (2b/r or more)",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L25,Differentials,HLOOKUP(M$41,Differentials,2,FALSE),FALSE)","v":0.6},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L25,Differentials,HLOOKUP(N$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L25,Differentials,HLOOKUP(O$41,Differentials,2,FALSE),FALSE)","v":0.57999999999999996},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L25,Differentials,HLOOKUP(P$41,Differentials,2,FALSE),FALSE)","v":0.38},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L25,Differentials,HLOOKUP(Q$41,Differentials,2,FALSE),FALSE)","v":0.65},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L25,Differentials,HLOOKUP(R$41,Differentials,2,FALSE),FALSE)","v":0.65},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L25,Differentials,HLOOKUP(S$41,Differentials,2,FALSE),FALSE)","v":0.41},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L25,Differentials,HLOOKUP(T$41,Differentials,2,FALSE),FALSE)","v":0.41},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L25,Differentials,HLOOKUP(U$41,Differentials,2,FALSE),FALSE)","v":0.41},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L25,Differentials,HLOOKUP(V$41,Differentials,2,FALSE),FALSE)","v":0.41},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L25,Differentials,HLOOKUP(W$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L25,Differentials,HLOOKUP(X$41,Differentials,2,FALSE),FALSE)","v":0.28999999999999998},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L25,Differentials,HLOOKUP(Y$41,Differentials,2,FALSE),FALSE)","v":0.28999999999999998},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L25,Differentials,HLOOKUP(Z$41,Differentials,2,FALSE),FALSE)","v":0.28999999999999998},"R","R","Retirement Units (2b/r or more)",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L25,Differentials,HLOOKUP(AD$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L25,Differentials,HLOOKUP(AE$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L25,Differentials,HLOOKUP(AF$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L25,Differentials,HLOOKUP(AG$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L25,Differentials,HLOOKUP(AH$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L25,Differentials,HLOOKUP(AI$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L25,Differentials,HLOOKUP(AJ$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L25,Differentials,HLOOKUP(AK$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L25,Differentials,HLOOKUP(AL$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L25,Differentials,HLOOKUP(AM$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L25,Differentials,HLOOKUP(AN$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L25,Differentials,HLOOKUP(AO$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L25,Differentials,HLOOKUP(AP$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L25,Differentials,HLOOKUP(AQ$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},"R","R"]
[{"$f":"'Validation Lists'!AD23","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A26,Standard_Contributions,HLOOKUP(B$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A26,Standard_Contributions,HLOOKUP(C$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A26,Standard_Contributions,HLOOKUP(D$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A26,Standard_Contributions,HLOOKUP(E$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A26,Standard_Contributions,HLOOKUP(F$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A26,Standard_Contributions,HLOOKUP(G$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A26,Standard_Contributions,HLOOKUP(H$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A26,Standard_Contributions,HLOOKUP(I$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"'Validation Lists'!AE23","v":0},null,"Retirement Units (1 b/r)",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L26,Differentials,HLOOKUP(M$41,Differentials,2,FALSE),FALSE)","v":0.4},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L26,Differentials,HLOOKUP(N$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L26,Differentials,HLOOKUP(O$41,Differentials,2,FALSE),FALSE)","v":0.38},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L26,Differentials,HLOOKUP(P$41,Differentials,2,FALSE),FALSE)","v":0.38},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L26,Differentials,HLOOKUP(Q$41,Differentials,2,FALSE),FALSE)","v":0.43},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L26,Differentials,HLOOKUP(R$41,Differentials,2,FALSE),FALSE)","v":0.43},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L26,Differentials,HLOOKUP(S$41,Differentials,2,FALSE),FALSE)","v":0.27},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L26,Differentials,HLOOKUP(T$41,Differentials,2,FALSE),FALSE)","v":0.27},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L26,Differentials,HLOOKUP(U$41,Differentials,2,FALSE),FALSE)","v":0.27},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L26,Differentials,HLOOKUP(V$41,Differentials,2,FALSE),FALSE)","v":0.27},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L26,Differentials,HLOOKUP(W$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L26,Differentials,HLOOKUP(X$41,Differentials,2,FALSE),FALSE)","v":0.19},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L26,Differentials,HLOOKUP(Y$41,Differentials,2,FALSE),FALSE)","v":0.19},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L26,Differentials,HLOOKUP(Z$41,Differentials,2,FALSE),FALSE)","v":0.19},"R","R","Retirement Units (1 b/r)",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L26,Differentials,HLOOKUP(AD$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L26,Differentials,HLOOKUP(AE$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L26,Differentials,HLOOKUP(AF$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L26,Differentials,HLOOKUP(AG$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L26,Differentials,HLOOKUP(AH$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L26,Differentials,HLOOKUP(AI$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L26,Differentials,HLOOKUP(AJ$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L26,Differentials,HLOOKUP(AK$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L26,Differentials,HLOOKUP(AL$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L26,Differentials,HLOOKUP(AM$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L26,Differentials,HLOOKUP(AN$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L26,Differentials,HLOOKUP(AO$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L26,Differentials,HLOOKUP(AP$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L26,Differentials,HLOOKUP(AQ$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},"R","R"]
[{"$f":"'Validation Lists'!AD24","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A27,Standard_Contributions,HLOOKUP(B$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A27,Standard_Contributions,HLOOKUP(C$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A27,Standard_Contributions,HLOOKUP(D$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A27,Standard_Contributions,HLOOKUP(E$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A27,Standard_Contributions,HLOOKUP(F$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A27,Standard_Contributions,HLOOKUP(G$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A27,Standard_Contributions,HLOOKUP(H$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A27,Standard_Contributions,HLOOKUP(I$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"'Validation Lists'!AE24","v":0},null,"MU-Visitor accommodation",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L27,Differentials,HLOOKUP(M$41,Differentials,2,FALSE),FALSE)","v":0.62},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L27,Differentials,HLOOKUP(N$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L27,Differentials,HLOOKUP(O$41,Differentials,2,FALSE),FALSE)","v":0.73},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L27,Differentials,HLOOKUP(P$41,Differentials,2,FALSE),FALSE)","v":0.38},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L27,Differentials,HLOOKUP(Q$41,Differentials,2,FALSE),FALSE)","v":0.62},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L27,Differentials,HLOOKUP(R$41,Differentials,2,FALSE),FALSE)","v":0.62},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L27,Differentials,HLOOKUP(S$41,Differentials,2,FALSE),FALSE)","v":0.56000000000000005},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L27,Differentials,HLOOKUP(T$41,Differentials,2,FALSE),FALSE)","v":0.56000000000000005},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L27,Differentials,HLOOKUP(U$41,Differentials,2,FALSE),FALSE)","v":0.56000000000000005},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L27,Differentials,HLOOKUP(V$41,Differentials,2,FALSE),FALSE)","v":0.56000000000000005},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L27,Differentials,HLOOKUP(W$41,Differentials,2,FALSE),FALSE)","v":0.56000000000000005},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L27,Differentials,HLOOKUP(X$41,Differentials,2,FALSE),FALSE)","v":0.62},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L27,Differentials,HLOOKUP(Y$41,Differentials,2,FALSE),FALSE)","v":0.62},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L27,Differentials,HLOOKUP(Z$41,Differentials,2,FALSE),FALSE)","v":0.62},"R","R","MU-Visitor accommodation",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L27,Differentials,HLOOKUP(AD$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L27,Differentials,HLOOKUP(AE$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L27,Differentials,HLOOKUP(AF$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L27,Differentials,HLOOKUP(AG$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L27,Differentials,HLOOKUP(AH$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L27,Differentials,HLOOKUP(AI$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L27,Differentials,HLOOKUP(AJ$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L27,Differentials,HLOOKUP(AK$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L27,Differentials,HLOOKUP(AL$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L27,Differentials,HLOOKUP(AM$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L27,Differentials,HLOOKUP(AN$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L27,Differentials,HLOOKUP(AO$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L27,Differentials,HLOOKUP(AP$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L27,Differentials,HLOOKUP(AQ$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},"R","R"]
[{"$f":"'Validation Lists'!AD25","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A28,Standard_Contributions,HLOOKUP(B$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A28,Standard_Contributions,HLOOKUP(C$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A28,Standard_Contributions,HLOOKUP(D$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A28,Standard_Contributions,HLOOKUP(E$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A28,Standard_Contributions,HLOOKUP(F$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A28,Standard_Contributions,HLOOKUP(G$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A28,Standard_Contributions,HLOOKUP(H$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A28,Standard_Contributions,HLOOKUP(I$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"'Validation Lists'!AE25","v":0},null,"MU-Commercial",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L28,Differentials,HLOOKUP(M$41,Differentials,2,FALSE),FALSE)","v":0.46},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L28,Differentials,HLOOKUP(N$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L28,Differentials,HLOOKUP(O$41,Differentials,2,FALSE),FALSE)","v":0.47},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L28,Differentials,HLOOKUP(P$41,Differentials,2,FALSE),FALSE)","v":0.38},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L28,Differentials,HLOOKUP(Q$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L28,Differentials,HLOOKUP(R$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L28,Differentials,HLOOKUP(S$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L28,Differentials,HLOOKUP(T$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L28,Differentials,HLOOKUP(U$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L28,Differentials,HLOOKUP(V$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L28,Differentials,HLOOKUP(W$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L28,Differentials,HLOOKUP(X$41,Differentials,2,FALSE),FALSE)","v":0.92},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L28,Differentials,HLOOKUP(Y$41,Differentials,2,FALSE),FALSE)","v":0.92},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L28,Differentials,HLOOKUP(Z$41,Differentials,2,FALSE),FALSE)","v":0.92},"NR","NR","MU-Commercial",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L28,Differentials,HLOOKUP(AD$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L28,Differentials,HLOOKUP(AE$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L28,Differentials,HLOOKUP(AF$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L28,Differentials,HLOOKUP(AG$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L28,Differentials,HLOOKUP(AH$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L28,Differentials,HLOOKUP(AI$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L28,Differentials,HLOOKUP(AJ$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L28,Differentials,HLOOKUP(AK$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L28,Differentials,HLOOKUP(AL$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L28,Differentials,HLOOKUP(AM$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L28,Differentials,HLOOKUP(AN$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L28,Differentials,HLOOKUP(AO$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L28,Differentials,HLOOKUP(AP$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L28,Differentials,HLOOKUP(AQ$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},"NR","NR"]
[{"$f":"'Validation Lists'!AD26","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A29,Standard_Contributions,HLOOKUP(B$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A29,Standard_Contributions,HLOOKUP(C$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A29,Standard_Contributions,HLOOKUP(D$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A29,Standard_Contributions,HLOOKUP(E$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A29,Standard_Contributions,HLOOKUP(F$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A29,Standard_Contributions,HLOOKUP(G$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A29,Standard_Contributions,HLOOKUP(H$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$A29,Standard_Contributions,HLOOKUP(I$4,Standard_Contributions,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"'Validation Lists'!AE26","v":0},null,"Industrial - dry",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L29,Differentials,HLOOKUP(M$41,Differentials,2,FALSE),FALSE)","v":0.09},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L29,Differentials,HLOOKUP(N$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L29,Differentials,HLOOKUP(O$41,Differentials,2,FALSE),FALSE)","v":0.13},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L29,Differentials,HLOOKUP(P$41,Differentials,2,FALSE),FALSE)","v":0.38},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L29,Differentials,HLOOKUP(Q$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L29,Differentials,HLOOKUP(R$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L29,Differentials,HLOOKUP(S$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L29,Differentials,HLOOKUP(T$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L29,Differentials,HLOOKUP(U$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L29,Differentials,HLOOKUP(V$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L29,Differentials,HLOOKUP(W$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L29,Differentials,HLOOKUP(X$41,Differentials,2,FALSE),FALSE)","v":0.44},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L29,Differentials,HLOOKUP(Y$41,Differentials,2,FALSE),FALSE)","v":0.44},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L29,Differentials,HLOOKUP(Z$41,Differentials,2,FALSE),FALSE)","v":0.44},"NR","NR","Industrial - dry",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L29,Differentials,HLOOKUP(AD$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L29,Differentials,HLOOKUP(AE$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L29,Differentials,HLOOKUP(AF$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L29,Differentials,HLOOKUP(AG$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L29,Differentials,HLOOKUP(AH$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L29,Differentials,HLOOKUP(AI$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L29,Differentials,HLOOKUP(AJ$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L29,Differentials,HLOOKUP(AK$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L29,Differentials,HLOOKUP(AL$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L29,Differentials,HLOOKUP(AM$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L29,Differentials,HLOOKUP(AN$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L29,Differentials,HLOOKUP(AO$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L29,Differentials,HLOOKUP(AP$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L29,Differentials,HLOOKUP(AQ$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},"NR","NR"]
[null,null,null,null,null,null,null,null,null,null,null,"Industrial - wet",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L30,Differentials,HLOOKUP(M$41,Differentials,2,FALSE),FALSE)","v":0.3},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L30,Differentials,HLOOKUP(N$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L30,Differentials,HLOOKUP(O$41,Differentials,2,FALSE),FALSE)","v":0.41},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L30,Differentials,HLOOKUP(P$41,Differentials,2,FALSE),FALSE)","v":0.38},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L30,Differentials,HLOOKUP(Q$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L30,Differentials,HLOOKUP(R$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L30,Differentials,HLOOKUP(S$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L30,Differentials,HLOOKUP(T$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L30,Differentials,HLOOKUP(U$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L30,Differentials,HLOOKUP(V$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L30,Differentials,HLOOKUP(W$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L30,Differentials,HLOOKUP(X$41,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L30,Differentials,HLOOKUP(Y$41,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L30,Differentials,HLOOKUP(Z$41,Differentials,2,FALSE),FALSE)","v":1},"NR","NR","Industrial - wet",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L30,Differentials,HLOOKUP(AD$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L30,Differentials,HLOOKUP(AE$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L30,Differentials,HLOOKUP(AF$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L30,Differentials,HLOOKUP(AG$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L30,Differentials,HLOOKUP(AH$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L30,Differentials,HLOOKUP(AI$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L30,Differentials,HLOOKUP(AJ$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L30,Differentials,HLOOKUP(AK$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L30,Differentials,HLOOKUP(AL$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L30,Differentials,HLOOKUP(AM$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L30,Differentials,HLOOKUP(AN$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L30,Differentials,HLOOKUP(AO$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L30,Differentials,HLOOKUP(AP$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L30,Differentials,HLOOKUP(AQ$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},"NR","NR"]
[null,null,null,null,null,null,null,null,null,null,null,"General Commercial",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L31,Differentials,HLOOKUP(M$41,Differentials,2,FALSE),FALSE)","v":0.16},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L31,Differentials,HLOOKUP(N$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L31,Differentials,HLOOKUP(O$41,Differentials,2,FALSE),FALSE)","v":0.22},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L31,Differentials,HLOOKUP(P$41,Differentials,2,FALSE),FALSE)","v":0.38},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L31,Differentials,HLOOKUP(Q$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L31,Differentials,HLOOKUP(R$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L31,Differentials,HLOOKUP(S$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L31,Differentials,HLOOKUP(T$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L31,Differentials,HLOOKUP(U$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L31,Differentials,HLOOKUP(V$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L31,Differentials,HLOOKUP(W$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L31,Differentials,HLOOKUP(X$41,Differentials,2,FALSE),FALSE)","v":2},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L31,Differentials,HLOOKUP(Y$41,Differentials,2,FALSE),FALSE)","v":2},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L31,Differentials,HLOOKUP(Z$41,Differentials,2,FALSE),FALSE)","v":2},"NR","NR","General Commercial",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L31,Differentials,HLOOKUP(AD$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L31,Differentials,HLOOKUP(AE$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L31,Differentials,HLOOKUP(AF$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L31,Differentials,HLOOKUP(AG$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L31,Differentials,HLOOKUP(AH$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L31,Differentials,HLOOKUP(AI$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L31,Differentials,HLOOKUP(AJ$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L31,Differentials,HLOOKUP(AK$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L31,Differentials,HLOOKUP(AL$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L31,Differentials,HLOOKUP(AM$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L31,Differentials,HLOOKUP(AN$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L31,Differentials,HLOOKUP(AO$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L31,Differentials,HLOOKUP(AP$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L31,Differentials,HLOOKUP(AQ$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},"NR","NR"]
[null,null,null,null,null,null,null,null,null,null,null,"Large format Retail",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L32,Differentials,HLOOKUP(M$41,Differentials,2,FALSE),FALSE)","v":0.09},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L32,Differentials,HLOOKUP(N$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L32,Differentials,HLOOKUP(O$41,Differentials,2,FALSE),FALSE)","v":0.13},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L32,Differentials,HLOOKUP(P$41,Differentials,2,FALSE),FALSE)","v":0.38},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L32,Differentials,HLOOKUP(Q$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L32,Differentials,HLOOKUP(R$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L32,Differentials,HLOOKUP(S$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L32,Differentials,HLOOKUP(T$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L32,Differentials,HLOOKUP(U$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L32,Differentials,HLOOKUP(V$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L32,Differentials,HLOOKUP(W$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L32,Differentials,HLOOKUP(X$41,Differentials,2,FALSE),FALSE)","v":1.33},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L32,Differentials,HLOOKUP(Y$41,Differentials,2,FALSE),FALSE)","v":1.33},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L32,Differentials,HLOOKUP(Z$41,Differentials,2,FALSE),FALSE)","v":1.33},"NR","NR","Large format Retail",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L32,Differentials,HLOOKUP(AD$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L32,Differentials,HLOOKUP(AE$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L32,Differentials,HLOOKUP(AF$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L32,Differentials,HLOOKUP(AG$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L32,Differentials,HLOOKUP(AH$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L32,Differentials,HLOOKUP(AI$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L32,Differentials,HLOOKUP(AJ$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L32,Differentials,HLOOKUP(AK$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L32,Differentials,HLOOKUP(AL$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L32,Differentials,HLOOKUP(AM$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L32,Differentials,HLOOKUP(AN$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L32,Differentials,HLOOKUP(AO$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L32,Differentials,HLOOKUP(AP$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L32,Differentials,HLOOKUP(AQ$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},"NR","NR"]
[null,null,null,null,null,null,null,null,null,null,null,"Child-care centres",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L33,Differentials,HLOOKUP(M$41,Differentials,2,FALSE),FALSE)","v":0.55000000000000004},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L33,Differentials,HLOOKUP(N$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L33,Differentials,HLOOKUP(O$41,Differentials,2,FALSE),FALSE)","v":0.74},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L33,Differentials,HLOOKUP(P$41,Differentials,2,FALSE),FALSE)","v":0.38},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L33,Differentials,HLOOKUP(Q$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L33,Differentials,HLOOKUP(R$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L33,Differentials,HLOOKUP(S$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L33,Differentials,HLOOKUP(T$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L33,Differentials,HLOOKUP(U$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L33,Differentials,HLOOKUP(V$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L33,Differentials,HLOOKUP(W$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L33,Differentials,HLOOKUP(X$41,Differentials,2,FALSE),FALSE)","v":3.58},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L33,Differentials,HLOOKUP(Y$41,Differentials,2,FALSE),FALSE)","v":3.58},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L33,Differentials,HLOOKUP(Z$41,Differentials,2,FALSE),FALSE)","v":3.58},"NR","NR","Child-care centres",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L33,Differentials,HLOOKUP(AD$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L33,Differentials,HLOOKUP(AE$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L33,Differentials,HLOOKUP(AF$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L33,Differentials,HLOOKUP(AG$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L33,Differentials,HLOOKUP(AH$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L33,Differentials,HLOOKUP(AI$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L33,Differentials,HLOOKUP(AJ$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L33,Differentials,HLOOKUP(AK$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L33,Differentials,HLOOKUP(AL$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L33,Differentials,HLOOKUP(AM$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L33,Differentials,HLOOKUP(AN$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L33,Differentials,HLOOKUP(AO$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L33,Differentials,HLOOKUP(AP$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L33,Differentials,HLOOKUP(AQ$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},"NR","NR"]
[null,null,null,null,null,null,null,null,null,null,null,"Restaurant/Bar",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L34,Differentials,HLOOKUP(M$41,Differentials,2,FALSE),FALSE)","v":1.49},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L34,Differentials,HLOOKUP(N$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L34,Differentials,HLOOKUP(O$41,Differentials,2,FALSE),FALSE)","v":2.0299999999999998},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L34,Differentials,HLOOKUP(P$41,Differentials,2,FALSE),FALSE)","v":0.38},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L34,Differentials,HLOOKUP(Q$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L34,Differentials,HLOOKUP(R$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L34,Differentials,HLOOKUP(S$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L34,Differentials,HLOOKUP(T$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L34,Differentials,HLOOKUP(U$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L34,Differentials,HLOOKUP(V$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L34,Differentials,HLOOKUP(W$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L34,Differentials,HLOOKUP(X$41,Differentials,2,FALSE),FALSE)","v":2},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L34,Differentials,HLOOKUP(Y$41,Differentials,2,FALSE),FALSE)","v":2},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L34,Differentials,HLOOKUP(Z$41,Differentials,2,FALSE),FALSE)","v":2},"NR","NR","Restaurant/Bar",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L34,Differentials,HLOOKUP(AD$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L34,Differentials,HLOOKUP(AE$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L34,Differentials,HLOOKUP(AF$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L34,Differentials,HLOOKUP(AG$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L34,Differentials,HLOOKUP(AH$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L34,Differentials,HLOOKUP(AI$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L34,Differentials,HLOOKUP(AJ$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L34,Differentials,HLOOKUP(AK$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L34,Differentials,HLOOKUP(AL$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L34,Differentials,HLOOKUP(AM$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L34,Differentials,HLOOKUP(AN$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L34,Differentials,HLOOKUP(AO$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L34,Differentials,HLOOKUP(AP$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L34,Differentials,HLOOKUP(AQ$41,Differentials,2,FALSE),FALSE)","v":0},"NR","NR"]
[null,null,null,null,null,null,null,null,null,null,null,"Multi-Unit Residential (1 b/r)",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L35,Differentials,HLOOKUP(M$41,Differentials,2,FALSE),FALSE)","v":0.5},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L35,Differentials,HLOOKUP(N$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L35,Differentials,HLOOKUP(O$41,Differentials,2,FALSE),FALSE)","v":0.5},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L35,Differentials,HLOOKUP(P$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L35,Differentials,HLOOKUP(Q$41,Differentials,2,FALSE),FALSE)","v":0.5},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L35,Differentials,HLOOKUP(R$41,Differentials,2,FALSE),FALSE)","v":0.5},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L35,Differentials,HLOOKUP(S$41,Differentials,2,FALSE),FALSE)","v":0.5},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L35,Differentials,HLOOKUP(T$41,Differentials,2,FALSE),FALSE)","v":0.5},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L35,Differentials,HLOOKUP(U$41,Differentials,2,FALSE),FALSE)","v":0.5},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L35,Differentials,HLOOKUP(V$41,Differentials,2,FALSE),FALSE)","v":0.5},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L35,Differentials,HLOOKUP(W$41,Differentials,2,FALSE),FALSE)","v":0.5},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L35,Differentials,HLOOKUP(X$41,Differentials,2,FALSE),FALSE)","v":0.5},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L35,Differentials,HLOOKUP(Y$41,Differentials,2,FALSE),FALSE)","v":0.5},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L35,Differentials,HLOOKUP(Z$41,Differentials,2,FALSE),FALSE)","v":0.5},{"$f":"IF(LEFT(Policy_Year_Input,7)=\"2018/19\",\"NR\",AB35)","v":"R"},"R","Multi-Unit Residential (1 b/r)",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L35,Differentials,HLOOKUP(AD$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L35,Differentials,HLOOKUP(AE$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L35,Differentials,HLOOKUP(AF$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L35,Differentials,HLOOKUP(AG$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L35,Differentials,HLOOKUP(AH$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L35,Differentials,HLOOKUP(AI$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L35,Differentials,HLOOKUP(AJ$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L35,Differentials,HLOOKUP(AK$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L35,Differentials,HLOOKUP(AL$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L35,Differentials,HLOOKUP(AM$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L35,Differentials,HLOOKUP(AN$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L35,Differentials,HLOOKUP(AO$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L35,Differentials,HLOOKUP(AP$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L35,Differentials,HLOOKUP(AQ$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(Credits_PolicyYear_Input,7)=\"2018/19\",\"NR\",AS35)","v":"R"},"R"]
[null,null,null,null,null,null,null,null,null,null,null,"Multi-Unit Residential (2 b/r)",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L36,Differentials,HLOOKUP(M$41,Differentials,2,FALSE),FALSE)","v":0.75},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L36,Differentials,HLOOKUP(N$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L36,Differentials,HLOOKUP(O$41,Differentials,2,FALSE),FALSE)","v":0.75},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L36,Differentials,HLOOKUP(P$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L36,Differentials,HLOOKUP(Q$41,Differentials,2,FALSE),FALSE)","v":0.75},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L36,Differentials,HLOOKUP(R$41,Differentials,2,FALSE),FALSE)","v":0.75},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L36,Differentials,HLOOKUP(S$41,Differentials,2,FALSE),FALSE)","v":0.75},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L36,Differentials,HLOOKUP(T$41,Differentials,2,FALSE),FALSE)","v":0.75},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L36,Differentials,HLOOKUP(U$41,Differentials,2,FALSE),FALSE)","v":0.75},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L36,Differentials,HLOOKUP(V$41,Differentials,2,FALSE),FALSE)","v":0.75},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L36,Differentials,HLOOKUP(W$41,Differentials,2,FALSE),FALSE)","v":0.75},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L36,Differentials,HLOOKUP(X$41,Differentials,2,FALSE),FALSE)","v":0.75},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L36,Differentials,HLOOKUP(Y$41,Differentials,2,FALSE),FALSE)","v":0.75},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L36,Differentials,HLOOKUP(Z$41,Differentials,2,FALSE),FALSE)","v":0.75},"R","R","Multi-Unit Residential (2 b/r)",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L36,Differentials,HLOOKUP(AD$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L36,Differentials,HLOOKUP(AE$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L36,Differentials,HLOOKUP(AF$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L36,Differentials,HLOOKUP(AG$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L36,Differentials,HLOOKUP(AH$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L36,Differentials,HLOOKUP(AI$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L36,Differentials,HLOOKUP(AJ$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L36,Differentials,HLOOKUP(AK$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L36,Differentials,HLOOKUP(AL$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L36,Differentials,HLOOKUP(AM$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L36,Differentials,HLOOKUP(AN$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L36,Differentials,HLOOKUP(AO$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L36,Differentials,HLOOKUP(AP$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L36,Differentials,HLOOKUP(AQ$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},"R","R"]
[null,null,null,null,null,null,null,null,null,null,null,"Multi-Unit Residential (3+ b/r)",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L37,Differentials,HLOOKUP(M$41,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L37,Differentials,HLOOKUP(N$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L37,Differentials,HLOOKUP(O$41,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L37,Differentials,HLOOKUP(P$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L37,Differentials,HLOOKUP(Q$41,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L37,Differentials,HLOOKUP(R$41,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L37,Differentials,HLOOKUP(S$41,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L37,Differentials,HLOOKUP(T$41,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L37,Differentials,HLOOKUP(U$41,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L37,Differentials,HLOOKUP(V$41,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L37,Differentials,HLOOKUP(W$41,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L37,Differentials,HLOOKUP(X$41,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L37,Differentials,HLOOKUP(Y$41,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L37,Differentials,HLOOKUP(Z$41,Differentials,2,FALSE),FALSE)","v":1},"R","R","Multi-Unit Residential (3+ b/r)",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L37,Differentials,HLOOKUP(AD$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L37,Differentials,HLOOKUP(AE$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L37,Differentials,HLOOKUP(AF$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L37,Differentials,HLOOKUP(AG$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L37,Differentials,HLOOKUP(AH$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L37,Differentials,HLOOKUP(AI$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L37,Differentials,HLOOKUP(AJ$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L37,Differentials,HLOOKUP(AK$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L37,Differentials,HLOOKUP(AL$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L37,Differentials,HLOOKUP(AM$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L37,Differentials,HLOOKUP(AN$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L37,Differentials,HLOOKUP(AO$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L37,Differentials,HLOOKUP(AP$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L37,Differentials,HLOOKUP(AQ$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},"R","R"]
[null,null,null,null,null,null,null,null,null,null,null,"Residential Flat (1 b/r)",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L38,Differentials,HLOOKUP(M$41,Differentials,2,FALSE),FALSE)","v":0.5},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L38,Differentials,HLOOKUP(N$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L38,Differentials,HLOOKUP(O$41,Differentials,2,FALSE),FALSE)","v":0.5},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L38,Differentials,HLOOKUP(P$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L38,Differentials,HLOOKUP(Q$41,Differentials,2,FALSE),FALSE)","v":0.5},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L38,Differentials,HLOOKUP(R$41,Differentials,2,FALSE),FALSE)","v":0.5},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L38,Differentials,HLOOKUP(S$41,Differentials,2,FALSE),FALSE)","v":0.5},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L38,Differentials,HLOOKUP(T$41,Differentials,2,FALSE),FALSE)","v":0.5},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L38,Differentials,HLOOKUP(U$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L38,Differentials,HLOOKUP(V$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L38,Differentials,HLOOKUP(W$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L38,Differentials,HLOOKUP(X$41,Differentials,2,FALSE),FALSE)","v":0.5},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L38,Differentials,HLOOKUP(Y$41,Differentials,2,FALSE),FALSE)","v":0.5},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L38,Differentials,HLOOKUP(Z$41,Differentials,2,FALSE),FALSE)","v":0.5},"R","R","Residential Flat (1 b/r)",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L38,Differentials,HLOOKUP(AD$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L38,Differentials,HLOOKUP(AE$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L38,Differentials,HLOOKUP(AF$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L38,Differentials,HLOOKUP(AG$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L38,Differentials,HLOOKUP(AH$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L38,Differentials,HLOOKUP(AI$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L38,Differentials,HLOOKUP(AJ$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L38,Differentials,HLOOKUP(AK$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L38,Differentials,HLOOKUP(AL$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L38,Differentials,HLOOKUP(AM$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L38,Differentials,HLOOKUP(AN$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L38,Differentials,HLOOKUP(AO$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L38,Differentials,HLOOKUP(AP$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L38,Differentials,HLOOKUP(AQ$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},"R","R"]
[null,null,null,null,null,null,null,null,null,null,null,"Residential Flat (2 b/r)",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L39,Differentials,HLOOKUP(M$41,Differentials,2,FALSE),FALSE)","v":0.75},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L39,Differentials,HLOOKUP(N$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L39,Differentials,HLOOKUP(O$41,Differentials,2,FALSE),FALSE)","v":0.75},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L39,Differentials,HLOOKUP(P$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L39,Differentials,HLOOKUP(Q$41,Differentials,2,FALSE),FALSE)","v":0.75},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L39,Differentials,HLOOKUP(R$41,Differentials,2,FALSE),FALSE)","v":0.75},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L39,Differentials,HLOOKUP(S$41,Differentials,2,FALSE),FALSE)","v":0.75},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L39,Differentials,HLOOKUP(T$41,Differentials,2,FALSE),FALSE)","v":0.75},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L39,Differentials,HLOOKUP(U$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L39,Differentials,HLOOKUP(V$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L39,Differentials,HLOOKUP(W$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L39,Differentials,HLOOKUP(X$41,Differentials,2,FALSE),FALSE)","v":0.75},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L39,Differentials,HLOOKUP(Y$41,Differentials,2,FALSE),FALSE)","v":0.75},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L39,Differentials,HLOOKUP(Z$41,Differentials,2,FALSE),FALSE)","v":0.75},"R","R","Residential Flat (2 b/r)",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L39,Differentials,HLOOKUP(AD$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L39,Differentials,HLOOKUP(AE$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L39,Differentials,HLOOKUP(AF$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L39,Differentials,HLOOKUP(AG$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L39,Differentials,HLOOKUP(AH$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L39,Differentials,HLOOKUP(AI$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L39,Differentials,HLOOKUP(AJ$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L39,Differentials,HLOOKUP(AK$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L39,Differentials,HLOOKUP(AL$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L39,Differentials,HLOOKUP(AM$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L39,Differentials,HLOOKUP(AN$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L39,Differentials,HLOOKUP(AO$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L39,Differentials,HLOOKUP(AP$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L39,Differentials,HLOOKUP(AQ$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},"R","R"]
[null,null,null,null,null,null,null,null,null,null,null,"Residential Flat (3+ b/r)",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L40,Differentials,HLOOKUP(M$41,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L40,Differentials,HLOOKUP(N$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L40,Differentials,HLOOKUP(O$41,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L40,Differentials,HLOOKUP(P$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L40,Differentials,HLOOKUP(Q$41,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L40,Differentials,HLOOKUP(R$41,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L40,Differentials,HLOOKUP(S$41,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L40,Differentials,HLOOKUP(T$41,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L40,Differentials,HLOOKUP(U$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L40,Differentials,HLOOKUP(V$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L40,Differentials,HLOOKUP(W$41,Differentials,2,FALSE),FALSE)","v":0},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L40,Differentials,HLOOKUP(X$41,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L40,Differentials,HLOOKUP(Y$41,Differentials,2,FALSE),FALSE)","v":1},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L40,Differentials,HLOOKUP(Z$41,Differentials,2,FALSE),FALSE)","v":1},"R","R","Residential Flat (3+ b/r)",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L40,Differentials,HLOOKUP(AD$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L40,Differentials,HLOOKUP(AE$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L40,Differentials,HLOOKUP(AF$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L40,Differentials,HLOOKUP(AG$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L40,Differentials,HLOOKUP(AH$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L40,Differentials,HLOOKUP(AI$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L40,Differentials,HLOOKUP(AJ$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L40,Differentials,HLOOKUP(AK$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L40,Differentials,HLOOKUP(AL$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L40,Differentials,HLOOKUP(AM$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L40,Differentials,HLOOKUP(AN$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L40,Differentials,HLOOKUP(AO$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L40,Differentials,HLOOKUP(AP$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L40,Differentials,HLOOKUP(AQ$41,Differentials,2,FALSE),FALSE)","v":{"$error":"#N/A"}},"R","R"]
[null,null,null,null,null,null,null,null,null,null,null,"Land Use Differential Type",{"$f":"M3&M4","v":"Water SupplyDwelling Equivalents per 100m² GFA"},{"$f":"M3&N4","v":"Water SupplyPlus Network Factor Dwelling Equivalents"},{"$f":"O3&O4","v":"WastewaterDwelling Equivalents per 100m² GFA"},{"$f":"P3&P4","v":"StormwaterDwelling Equivalents per 100m² Impervious Surface Area"},{"$f":"Q3&Q4","v":"Community FacilitiesDwelling Equivalents per 100m² GFA for Wakatipu"},{"$f":"Q3&R4","v":"Community FacilitiesDwelling Equivalents per 100m² GFA for Wanaka"},{"$f":"S3&S4","v":"Reserve ImprovementsDwelling Equivalents per 100m² GFA for Wakatipu"},{"$f":"S3&T4","v":"Reserve ImprovementsDwelling Equivalents per 100m² GFA for Wanaka"},{"$f":"U3&U4","v":"Reserve LandDwelling Equivalents per 100m² GFA for Wakatipu"},{"$f":"U3&V4","v":"Reserve LandDwelling Equivalents per 100m² GFA for Wanaka"},{"$f":"W3&W4","v":"Reserve Land - premier sportsfieldDwelling Equivalents per 100m² GFA"},{"$f":"X3&X4","v":"RoadingDwelling Equivalents per 100m² GFA for Wakatipu"},{"$f":"X3&Y4","v":"RoadingDwelling Equivalents per 100m² GFA for Wanaka"},{"$f":"Z3&Z4","v":"Roading - EARDwelling Equivalents per 100m² GFA for Wakatipu"},null,null,"Land Use Differential Type",{"$f":"AD3&AD4","v":"Water SupplyDwelling Equivalents per 100m² GFA"},{"$f":"AD3&AE4","v":"Water SupplyPlus Network Factor Dwelling Equivalents"},{"$f":"AF3&AF4","v":"WastewaterDwelling Equivalents per 100m² GFA"},{"$f":"AG3&AG4","v":"StormwaterDwelling Equivalents per 100m² Impervious Surface Area"},{"$f":"AH3&AH4","v":"Community FacilitiesDwelling Equivalents per 100m² GFA for Wakatipu"},{"$f":"AH3&AI4","v":"Community FacilitiesDwelling Equivalents per 100m² GFA for Wanaka"},{"$f":"AJ3&AJ4","v":"Reserve ImprovementsDwelling Equivalents per 100m² GFA for Wakatipu"},{"$f":"AJ3&AK4","v":"Reserve ImprovementsDwelling Equivalents per 100m² GFA for Wanaka"},{"$f":"AL3&AL4","v":"Reserve LandDwelling Equivalents per 100m² GFA for Wakatipu"},{"$f":"AL3&AM4","v":"Reserve LandDwelling Equivalents per 100m² GFA for Wanaka"},{"$f":"AN3&AN4","v":"Reserve Land - premier sportsfieldDwelling Equivalents per 100m² GFA"},{"$f":"AO3&AO4","v":"RoadingDwelling Equivalents per 100m² GFA for Wakatipu"},{"$f":"AO3&AP4","v":"RoadingDwelling Equivalents per 100m² GFA for Wanaka"},{"$f":"AQ3&AQ4","v":"Roading - EARDwelling Equivalents per 100m² GFA for Wakatipu"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L5","v":"Residential"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L42,Differential_Type,HLOOKUP(M$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L42,Differential_Type,HLOOKUP(N$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L42,Differential_Type,HLOOKUP(O$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L42,Differential_Type,HLOOKUP(P$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L42,Differential_Type,HLOOKUP(Q$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L42,Differential_Type,HLOOKUP(R$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L42,Differential_Type,HLOOKUP(S$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L42,Differential_Type,HLOOKUP(T$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L42,Differential_Type,HLOOKUP(U$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L42,Differential_Type,HLOOKUP(V$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L42,Differential_Type,HLOOKUP(W$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L42,Differential_Type,HLOOKUP(X$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L42,Differential_Type,HLOOKUP(Y$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L42,Differential_Type,HLOOKUP(Z$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},null,null,{"$f":"L42","v":"Residential"},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L42,Differential_Type,HLOOKUP(AD$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L42,Differential_Type,HLOOKUP(AE$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L42,Differential_Type,HLOOKUP(AF$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L42,Differential_Type,HLOOKUP(AG$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L42,Differential_Type,HLOOKUP(AH$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L42,Differential_Type,HLOOKUP(AI$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L42,Differential_Type,HLOOKUP(AJ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L42,Differential_Type,HLOOKUP(AK$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L42,Differential_Type,HLOOKUP(AL$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L42,Differential_Type,HLOOKUP(AM$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L42,Differential_Type,HLOOKUP(AN$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L42,Differential_Type,HLOOKUP(AO$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L42,Differential_Type,HLOOKUP(AP$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L42,Differential_Type,HLOOKUP(AQ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Residential Flat",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L43,Differential_Type,HLOOKUP(M$41,Differential_Type,2,FALSE),FALSE)","v":"Both (max)"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L43,Differential_Type,HLOOKUP(N$41,Differential_Type,2,FALSE),FALSE)","v":"Both (max)"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L43,Differential_Type,HLOOKUP(O$41,Differential_Type,2,FALSE),FALSE)","v":"Both (max)"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L43,Differential_Type,HLOOKUP(P$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L43,Differential_Type,HLOOKUP(Q$41,Differential_Type,2,FALSE),FALSE)","v":"Both (max)"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L43,Differential_Type,HLOOKUP(R$41,Differential_Type,2,FALSE),FALSE)","v":"Both (max)"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L43,Differential_Type,HLOOKUP(S$41,Differential_Type,2,FALSE),FALSE)","v":"Both (max)"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L43,Differential_Type,HLOOKUP(T$41,Differential_Type,2,FALSE),FALSE)","v":"Both (max)"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L43,Differential_Type,HLOOKUP(U$41,Differential_Type,2,FALSE),FALSE)","v":"Both (max)"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L43,Differential_Type,HLOOKUP(V$41,Differential_Type,2,FALSE),FALSE)","v":"Both (max)"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L43,Differential_Type,HLOOKUP(W$41,Differential_Type,2,FALSE),FALSE)","v":"Both (max)"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L43,Differential_Type,HLOOKUP(X$41,Differential_Type,2,FALSE),FALSE)","v":"Both (max)"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L43,Differential_Type,HLOOKUP(Y$41,Differential_Type,2,FALSE),FALSE)","v":"Both (max)"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L43,Differential_Type,HLOOKUP(Z$41,Differential_Type,2,FALSE),FALSE)","v":"Both (max)"},null,null,{"$f":"L43","v":"Residential Flat"},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L43,Differential_Type,HLOOKUP(AD$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L43,Differential_Type,HLOOKUP(AE$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L43,Differential_Type,HLOOKUP(AF$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L43,Differential_Type,HLOOKUP(AG$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L43,Differential_Type,HLOOKUP(AH$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L43,Differential_Type,HLOOKUP(AI$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L43,Differential_Type,HLOOKUP(AJ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L43,Differential_Type,HLOOKUP(AK$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L43,Differential_Type,HLOOKUP(AL$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L43,Differential_Type,HLOOKUP(AM$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L43,Differential_Type,HLOOKUP(AN$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L43,Differential_Type,HLOOKUP(AO$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L43,Differential_Type,HLOOKUP(AP$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L43,Differential_Type,HLOOKUP(AQ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Multi-unit Residential",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L44,Differential_Type,HLOOKUP(M$41,Differential_Type,2,FALSE),FALSE)","v":"Both (max)"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L44,Differential_Type,HLOOKUP(N$41,Differential_Type,2,FALSE),FALSE)","v":"Both (max)"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L44,Differential_Type,HLOOKUP(O$41,Differential_Type,2,FALSE),FALSE)","v":"Both (max)"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L44,Differential_Type,HLOOKUP(P$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L44,Differential_Type,HLOOKUP(Q$41,Differential_Type,2,FALSE),FALSE)","v":"Both (max)"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L44,Differential_Type,HLOOKUP(R$41,Differential_Type,2,FALSE),FALSE)","v":"Both (max)"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L44,Differential_Type,HLOOKUP(S$41,Differential_Type,2,FALSE),FALSE)","v":"Both (max)"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L44,Differential_Type,HLOOKUP(T$41,Differential_Type,2,FALSE),FALSE)","v":"Both (max)"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L44,Differential_Type,HLOOKUP(U$41,Differential_Type,2,FALSE),FALSE)","v":"Both (max)"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L44,Differential_Type,HLOOKUP(V$41,Differential_Type,2,FALSE),FALSE)","v":"Both (max)"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L44,Differential_Type,HLOOKUP(W$41,Differential_Type,2,FALSE),FALSE)","v":"Both (max)"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L44,Differential_Type,HLOOKUP(X$41,Differential_Type,2,FALSE),FALSE)","v":"Both (max)"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L44,Differential_Type,HLOOKUP(Y$41,Differential_Type,2,FALSE),FALSE)","v":"Both (max)"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L44,Differential_Type,HLOOKUP(Z$41,Differential_Type,2,FALSE),FALSE)","v":"Both (max)"},null,null,"Multi-unit Residential",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L44,Differential_Type,HLOOKUP(AD$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L44,Differential_Type,HLOOKUP(AE$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L44,Differential_Type,HLOOKUP(AF$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L44,Differential_Type,HLOOKUP(AG$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L44,Differential_Type,HLOOKUP(AH$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L44,Differential_Type,HLOOKUP(AI$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L44,Differential_Type,HLOOKUP(AJ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L44,Differential_Type,HLOOKUP(AK$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L44,Differential_Type,HLOOKUP(AL$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L44,Differential_Type,HLOOKUP(AM$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L44,Differential_Type,HLOOKUP(AN$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L44,Differential_Type,HLOOKUP(AO$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L44,Differential_Type,HLOOKUP(AP$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L44,Differential_Type,HLOOKUP(AQ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Retirement units",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L45,Differential_Type,HLOOKUP(M$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L45,Differential_Type,HLOOKUP(N$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L45,Differential_Type,HLOOKUP(O$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L45,Differential_Type,HLOOKUP(P$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L45,Differential_Type,HLOOKUP(Q$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L45,Differential_Type,HLOOKUP(R$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L45,Differential_Type,HLOOKUP(S$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L45,Differential_Type,HLOOKUP(T$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L45,Differential_Type,HLOOKUP(U$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L45,Differential_Type,HLOOKUP(V$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L45,Differential_Type,HLOOKUP(W$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L45,Differential_Type,HLOOKUP(X$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L45,Differential_Type,HLOOKUP(Y$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L45,Differential_Type,HLOOKUP(Z$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,"Retirement units",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L45,Differential_Type,HLOOKUP(AD$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L45,Differential_Type,HLOOKUP(AE$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L45,Differential_Type,HLOOKUP(AF$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L45,Differential_Type,HLOOKUP(AG$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L45,Differential_Type,HLOOKUP(AH$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L45,Differential_Type,HLOOKUP(AI$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L45,Differential_Type,HLOOKUP(AJ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L45,Differential_Type,HLOOKUP(AK$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L45,Differential_Type,HLOOKUP(AL$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L45,Differential_Type,HLOOKUP(AM$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L45,Differential_Type,HLOOKUP(AN$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L45,Differential_Type,HLOOKUP(AO$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L45,Differential_Type,HLOOKUP(AP$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L45,Differential_Type,HLOOKUP(AQ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Accommodation",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L46,Differential_Type,HLOOKUP(M$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L46,Differential_Type,HLOOKUP(N$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L46,Differential_Type,HLOOKUP(O$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L46,Differential_Type,HLOOKUP(P$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L46,Differential_Type,HLOOKUP(Q$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L46,Differential_Type,HLOOKUP(R$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L46,Differential_Type,HLOOKUP(S$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L46,Differential_Type,HLOOKUP(T$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L46,Differential_Type,HLOOKUP(U$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L46,Differential_Type,HLOOKUP(V$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L46,Differential_Type,HLOOKUP(W$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L46,Differential_Type,HLOOKUP(X$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L46,Differential_Type,HLOOKUP(Y$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L46,Differential_Type,HLOOKUP(Z$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,"Accommodation",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L46,Differential_Type,HLOOKUP(AD$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L46,Differential_Type,HLOOKUP(AE$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L46,Differential_Type,HLOOKUP(AF$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L46,Differential_Type,HLOOKUP(AG$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L46,Differential_Type,HLOOKUP(AH$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L46,Differential_Type,HLOOKUP(AI$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L46,Differential_Type,HLOOKUP(AJ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L46,Differential_Type,HLOOKUP(AK$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L46,Differential_Type,HLOOKUP(AL$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L46,Differential_Type,HLOOKUP(AM$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L46,Differential_Type,HLOOKUP(AN$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L46,Differential_Type,HLOOKUP(AO$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L46,Differential_Type,HLOOKUP(AP$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L46,Differential_Type,HLOOKUP(AQ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Commercial",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L47,Differential_Type,HLOOKUP(M$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L47,Differential_Type,HLOOKUP(N$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L47,Differential_Type,HLOOKUP(O$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L47,Differential_Type,HLOOKUP(P$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L47,Differential_Type,HLOOKUP(Q$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L47,Differential_Type,HLOOKUP(R$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L47,Differential_Type,HLOOKUP(S$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L47,Differential_Type,HLOOKUP(T$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L47,Differential_Type,HLOOKUP(U$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L47,Differential_Type,HLOOKUP(V$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L47,Differential_Type,HLOOKUP(W$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L47,Differential_Type,HLOOKUP(X$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L47,Differential_Type,HLOOKUP(Y$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L47,Differential_Type,HLOOKUP(Z$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,"Commercial",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L47,Differential_Type,HLOOKUP(AD$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L47,Differential_Type,HLOOKUP(AE$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L47,Differential_Type,HLOOKUP(AF$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L47,Differential_Type,HLOOKUP(AG$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L47,Differential_Type,HLOOKUP(AH$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L47,Differential_Type,HLOOKUP(AI$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L47,Differential_Type,HLOOKUP(AJ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L47,Differential_Type,HLOOKUP(AK$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L47,Differential_Type,HLOOKUP(AL$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L47,Differential_Type,HLOOKUP(AM$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L47,Differential_Type,HLOOKUP(AN$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L47,Differential_Type,HLOOKUP(AO$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L47,Differential_Type,HLOOKUP(AP$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L47,Differential_Type,HLOOKUP(AQ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Childcare Centre",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L48,Differential_Type,HLOOKUP(M$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L48,Differential_Type,HLOOKUP(N$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L48,Differential_Type,HLOOKUP(O$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L48,Differential_Type,HLOOKUP(P$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L48,Differential_Type,HLOOKUP(Q$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L48,Differential_Type,HLOOKUP(R$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L48,Differential_Type,HLOOKUP(S$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L48,Differential_Type,HLOOKUP(T$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L48,Differential_Type,HLOOKUP(U$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L48,Differential_Type,HLOOKUP(V$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L48,Differential_Type,HLOOKUP(W$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L48,Differential_Type,HLOOKUP(X$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L48,Differential_Type,HLOOKUP(Y$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L48,Differential_Type,HLOOKUP(Z$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,"Childcare Centre",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L48,Differential_Type,HLOOKUP(AD$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L48,Differential_Type,HLOOKUP(AE$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L48,Differential_Type,HLOOKUP(AF$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L48,Differential_Type,HLOOKUP(AG$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L48,Differential_Type,HLOOKUP(AH$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L48,Differential_Type,HLOOKUP(AI$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L48,Differential_Type,HLOOKUP(AJ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L48,Differential_Type,HLOOKUP(AK$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L48,Differential_Type,HLOOKUP(AL$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L48,Differential_Type,HLOOKUP(AM$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L48,Differential_Type,HLOOKUP(AN$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L48,Differential_Type,HLOOKUP(AO$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L48,Differential_Type,HLOOKUP(AP$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L48,Differential_Type,HLOOKUP(AQ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Industrial",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L49,Differential_Type,HLOOKUP(M$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L49,Differential_Type,HLOOKUP(N$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L49,Differential_Type,HLOOKUP(O$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L49,Differential_Type,HLOOKUP(P$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L49,Differential_Type,HLOOKUP(Q$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L49,Differential_Type,HLOOKUP(R$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L49,Differential_Type,HLOOKUP(S$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L49,Differential_Type,HLOOKUP(T$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L49,Differential_Type,HLOOKUP(U$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L49,Differential_Type,HLOOKUP(V$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L49,Differential_Type,HLOOKUP(W$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L49,Differential_Type,HLOOKUP(X$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L49,Differential_Type,HLOOKUP(Y$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L49,Differential_Type,HLOOKUP(Z$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,"Industrial",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L49,Differential_Type,HLOOKUP(AD$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L49,Differential_Type,HLOOKUP(AE$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L49,Differential_Type,HLOOKUP(AF$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L49,Differential_Type,HLOOKUP(AG$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L49,Differential_Type,HLOOKUP(AH$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L49,Differential_Type,HLOOKUP(AI$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L49,Differential_Type,HLOOKUP(AJ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L49,Differential_Type,HLOOKUP(AK$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L49,Differential_Type,HLOOKUP(AL$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L49,Differential_Type,HLOOKUP(AM$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L49,Differential_Type,HLOOKUP(AN$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L49,Differential_Type,HLOOKUP(AO$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L49,Differential_Type,HLOOKUP(AP$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L49,Differential_Type,HLOOKUP(AQ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Country Dwelling",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L50,Differential_Type,HLOOKUP(M$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L50,Differential_Type,HLOOKUP(N$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L50,Differential_Type,HLOOKUP(O$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L50,Differential_Type,HLOOKUP(P$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L50,Differential_Type,HLOOKUP(Q$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L50,Differential_Type,HLOOKUP(R$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L50,Differential_Type,HLOOKUP(S$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L50,Differential_Type,HLOOKUP(T$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L50,Differential_Type,HLOOKUP(U$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L50,Differential_Type,HLOOKUP(V$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L50,Differential_Type,HLOOKUP(W$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L50,Differential_Type,HLOOKUP(X$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L50,Differential_Type,HLOOKUP(Y$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L50,Differential_Type,HLOOKUP(Z$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,"Country Dwelling",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L50,Differential_Type,HLOOKUP(AD$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L50,Differential_Type,HLOOKUP(AE$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L50,Differential_Type,HLOOKUP(AF$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L50,Differential_Type,HLOOKUP(AG$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L50,Differential_Type,HLOOKUP(AH$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L50,Differential_Type,HLOOKUP(AI$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L50,Differential_Type,HLOOKUP(AJ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L50,Differential_Type,HLOOKUP(AK$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L50,Differential_Type,HLOOKUP(AL$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L50,Differential_Type,HLOOKUP(AM$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L50,Differential_Type,HLOOKUP(AN$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L50,Differential_Type,HLOOKUP(AO$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L50,Differential_Type,HLOOKUP(AP$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L50,Differential_Type,HLOOKUP(AQ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Country Dwelling Flat","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,null,"Country Dwelling Flat","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA"]
[null,null,null,null,null,null,null,null,null,null,null,"Other",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L52,Differential_Type,HLOOKUP(M$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L52,Differential_Type,HLOOKUP(N$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L52,Differential_Type,HLOOKUP(O$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L52,Differential_Type,HLOOKUP(P$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L52,Differential_Type,HLOOKUP(Q$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L52,Differential_Type,HLOOKUP(R$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L52,Differential_Type,HLOOKUP(S$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L52,Differential_Type,HLOOKUP(T$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L52,Differential_Type,HLOOKUP(U$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L52,Differential_Type,HLOOKUP(V$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L52,Differential_Type,HLOOKUP(W$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L52,Differential_Type,HLOOKUP(X$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L52,Differential_Type,HLOOKUP(Y$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L52,Differential_Type,HLOOKUP(Z$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,"Other",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L52,Differential_Type,HLOOKUP(AD$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L52,Differential_Type,HLOOKUP(AE$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L52,Differential_Type,HLOOKUP(AF$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L52,Differential_Type,HLOOKUP(AG$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L52,Differential_Type,HLOOKUP(AH$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L52,Differential_Type,HLOOKUP(AI$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L52,Differential_Type,HLOOKUP(AJ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L52,Differential_Type,HLOOKUP(AK$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L52,Differential_Type,HLOOKUP(AL$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L52,Differential_Type,HLOOKUP(AM$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L52,Differential_Type,HLOOKUP(AN$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L52,Differential_Type,HLOOKUP(AO$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L52,Differential_Type,HLOOKUP(AP$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L52,Differential_Type,HLOOKUP(AQ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"CBD Accommodation",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L53,Differential_Type,HLOOKUP(M$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L53,Differential_Type,HLOOKUP(N$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L53,Differential_Type,HLOOKUP(O$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L53,Differential_Type,HLOOKUP(P$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L53,Differential_Type,HLOOKUP(Q$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L53,Differential_Type,HLOOKUP(R$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L53,Differential_Type,HLOOKUP(S$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L53,Differential_Type,HLOOKUP(T$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L53,Differential_Type,HLOOKUP(U$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L53,Differential_Type,HLOOKUP(V$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L53,Differential_Type,HLOOKUP(W$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L53,Differential_Type,HLOOKUP(X$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L53,Differential_Type,HLOOKUP(Y$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L53,Differential_Type,HLOOKUP(Z$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,"CBD Accommodation",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L53,Differential_Type,HLOOKUP(AD$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L53,Differential_Type,HLOOKUP(AE$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L53,Differential_Type,HLOOKUP(AF$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L53,Differential_Type,HLOOKUP(AG$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L53,Differential_Type,HLOOKUP(AH$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L53,Differential_Type,HLOOKUP(AI$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L53,Differential_Type,HLOOKUP(AJ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L53,Differential_Type,HLOOKUP(AK$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L53,Differential_Type,HLOOKUP(AL$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L53,Differential_Type,HLOOKUP(AM$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L53,Differential_Type,HLOOKUP(AN$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L53,Differential_Type,HLOOKUP(AO$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L53,Differential_Type,HLOOKUP(AP$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L53,Differential_Type,HLOOKUP(AQ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"CBD Commercial",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L54,Differential_Type,HLOOKUP(M$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L54,Differential_Type,HLOOKUP(N$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L54,Differential_Type,HLOOKUP(O$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L54,Differential_Type,HLOOKUP(P$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L54,Differential_Type,HLOOKUP(Q$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L54,Differential_Type,HLOOKUP(R$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L54,Differential_Type,HLOOKUP(S$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L54,Differential_Type,HLOOKUP(T$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L54,Differential_Type,HLOOKUP(U$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L54,Differential_Type,HLOOKUP(V$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L54,Differential_Type,HLOOKUP(W$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L54,Differential_Type,HLOOKUP(X$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L54,Differential_Type,HLOOKUP(Y$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L54,Differential_Type,HLOOKUP(Z$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,"CBD Commercial",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L54,Differential_Type,HLOOKUP(AD$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L54,Differential_Type,HLOOKUP(AE$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L54,Differential_Type,HLOOKUP(AF$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L54,Differential_Type,HLOOKUP(AG$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L54,Differential_Type,HLOOKUP(AH$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L54,Differential_Type,HLOOKUP(AI$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L54,Differential_Type,HLOOKUP(AJ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L54,Differential_Type,HLOOKUP(AK$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L54,Differential_Type,HLOOKUP(AL$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L54,Differential_Type,HLOOKUP(AM$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L54,Differential_Type,HLOOKUP(AN$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L54,Differential_Type,HLOOKUP(AO$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L54,Differential_Type,HLOOKUP(AP$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L54,Differential_Type,HLOOKUP(AQ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Mixed Use Accommodation",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L55,Differential_Type,HLOOKUP(M$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L55,Differential_Type,HLOOKUP(N$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L55,Differential_Type,HLOOKUP(O$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L55,Differential_Type,HLOOKUP(P$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L55,Differential_Type,HLOOKUP(Q$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L55,Differential_Type,HLOOKUP(R$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L55,Differential_Type,HLOOKUP(S$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L55,Differential_Type,HLOOKUP(T$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L55,Differential_Type,HLOOKUP(U$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L55,Differential_Type,HLOOKUP(V$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L55,Differential_Type,HLOOKUP(W$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L55,Differential_Type,HLOOKUP(X$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L55,Differential_Type,HLOOKUP(Y$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L55,Differential_Type,HLOOKUP(Z$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,"Mixed Use Accommodation",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L55,Differential_Type,HLOOKUP(AD$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L55,Differential_Type,HLOOKUP(AE$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L55,Differential_Type,HLOOKUP(AF$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L55,Differential_Type,HLOOKUP(AG$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L55,Differential_Type,HLOOKUP(AH$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L55,Differential_Type,HLOOKUP(AI$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L55,Differential_Type,HLOOKUP(AJ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L55,Differential_Type,HLOOKUP(AK$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L55,Differential_Type,HLOOKUP(AL$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L55,Differential_Type,HLOOKUP(AM$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L55,Differential_Type,HLOOKUP(AN$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L55,Differential_Type,HLOOKUP(AO$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L55,Differential_Type,HLOOKUP(AP$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L55,Differential_Type,HLOOKUP(AQ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Mixed Use Commercial",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L56,Differential_Type,HLOOKUP(M$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L56,Differential_Type,HLOOKUP(N$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L56,Differential_Type,HLOOKUP(O$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L56,Differential_Type,HLOOKUP(P$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L56,Differential_Type,HLOOKUP(Q$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L56,Differential_Type,HLOOKUP(R$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L56,Differential_Type,HLOOKUP(S$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L56,Differential_Type,HLOOKUP(T$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L56,Differential_Type,HLOOKUP(U$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L56,Differential_Type,HLOOKUP(V$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L56,Differential_Type,HLOOKUP(W$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L56,Differential_Type,HLOOKUP(X$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L56,Differential_Type,HLOOKUP(Y$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L56,Differential_Type,HLOOKUP(Z$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,"Mixed Use Commercial",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L56,Differential_Type,HLOOKUP(AD$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L56,Differential_Type,HLOOKUP(AE$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L56,Differential_Type,HLOOKUP(AF$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L56,Differential_Type,HLOOKUP(AG$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L56,Differential_Type,HLOOKUP(AH$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L56,Differential_Type,HLOOKUP(AI$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L56,Differential_Type,HLOOKUP(AJ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L56,Differential_Type,HLOOKUP(AK$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L56,Differential_Type,HLOOKUP(AL$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L56,Differential_Type,HLOOKUP(AM$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L56,Differential_Type,HLOOKUP(AN$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L56,Differential_Type,HLOOKUP(AO$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L56,Differential_Type,HLOOKUP(AP$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L56,Differential_Type,HLOOKUP(AQ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Primary Industry",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L57,Differential_Type,HLOOKUP(M$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L57,Differential_Type,HLOOKUP(N$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L57,Differential_Type,HLOOKUP(O$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L57,Differential_Type,HLOOKUP(P$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L57,Differential_Type,HLOOKUP(Q$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L57,Differential_Type,HLOOKUP(R$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L57,Differential_Type,HLOOKUP(S$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L57,Differential_Type,HLOOKUP(T$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L57,Differential_Type,HLOOKUP(U$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L57,Differential_Type,HLOOKUP(V$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L57,Differential_Type,HLOOKUP(W$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L57,Differential_Type,HLOOKUP(X$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L57,Differential_Type,HLOOKUP(Y$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L57,Differential_Type,HLOOKUP(Z$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,"Primary Industry",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L57,Differential_Type,HLOOKUP(AD$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L57,Differential_Type,HLOOKUP(AE$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L57,Differential_Type,HLOOKUP(AF$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L57,Differential_Type,HLOOKUP(AG$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L57,Differential_Type,HLOOKUP(AH$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L57,Differential_Type,HLOOKUP(AI$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L57,Differential_Type,HLOOKUP(AJ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L57,Differential_Type,HLOOKUP(AK$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L57,Differential_Type,HLOOKUP(AL$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L57,Differential_Type,HLOOKUP(AM$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L57,Differential_Type,HLOOKUP(AN$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L57,Differential_Type,HLOOKUP(AO$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L57,Differential_Type,HLOOKUP(AP$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L57,Differential_Type,HLOOKUP(AQ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Accommodation - Rural",{"$f":"M46","v":{"$error":"#N/A"}},{"$f":"N46","v":{"$error":"#N/A"}},{"$f":"O46","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"S46","v":{"$error":"#N/A"}},{"$f":"T46","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"W46","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,"Accommodation - Rural",{"$f":"AD46","v":{"$error":"#N/A"}},{"$f":"AE46","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AJ46","v":{"$error":"#N/A"}},{"$f":"AK46","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AN46","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,"Multi-unit Residential (MUA)",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L59,Differential_Type,HLOOKUP(M$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L59,Differential_Type,HLOOKUP(N$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L59,Differential_Type,HLOOKUP(O$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L59,Differential_Type,HLOOKUP(P$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L59,Differential_Type,HLOOKUP(Q$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L59,Differential_Type,HLOOKUP(R$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L59,Differential_Type,HLOOKUP(S$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L59,Differential_Type,HLOOKUP(T$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L59,Differential_Type,HLOOKUP(U$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L59,Differential_Type,HLOOKUP(V$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L59,Differential_Type,HLOOKUP(W$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L59,Differential_Type,HLOOKUP(X$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L59,Differential_Type,HLOOKUP(Y$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L59,Differential_Type,HLOOKUP(Z$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,"Multi-unit Residential (MUA)",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L59,Differential_Type,HLOOKUP(AD$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L59,Differential_Type,HLOOKUP(AE$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L59,Differential_Type,HLOOKUP(AF$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L59,Differential_Type,HLOOKUP(AG$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L59,Differential_Type,HLOOKUP(AH$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L59,Differential_Type,HLOOKUP(AI$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L59,Differential_Type,HLOOKUP(AJ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L59,Differential_Type,HLOOKUP(AK$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L59,Differential_Type,HLOOKUP(AL$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L59,Differential_Type,HLOOKUP(AM$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L59,Differential_Type,HLOOKUP(AN$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L59,Differential_Type,HLOOKUP(AO$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L59,Differential_Type,HLOOKUP(AP$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L59,Differential_Type,HLOOKUP(AQ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
["Use for post development",null,null,null,null,null,null,null,null,null,null,"Residential Flat (MUA)",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L60,Differential_Type,HLOOKUP(M$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L60,Differential_Type,HLOOKUP(N$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L60,Differential_Type,HLOOKUP(O$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L60,Differential_Type,HLOOKUP(P$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L60,Differential_Type,HLOOKUP(Q$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L60,Differential_Type,HLOOKUP(R$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L60,Differential_Type,HLOOKUP(S$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L60,Differential_Type,HLOOKUP(T$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L60,Differential_Type,HLOOKUP(U$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L60,Differential_Type,HLOOKUP(V$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L60,Differential_Type,HLOOKUP(W$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L60,Differential_Type,HLOOKUP(X$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L60,Differential_Type,HLOOKUP(Y$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L60,Differential_Type,HLOOKUP(Z$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,"Residential Flat (MUA)",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L60,Differential_Type,HLOOKUP(AD$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L60,Differential_Type,HLOOKUP(AE$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L60,Differential_Type,HLOOKUP(AF$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L60,Differential_Type,HLOOKUP(AG$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L60,Differential_Type,HLOOKUP(AH$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L60,Differential_Type,HLOOKUP(AI$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L60,Differential_Type,HLOOKUP(AJ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L60,Differential_Type,HLOOKUP(AK$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L60,Differential_Type,HLOOKUP(AL$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L60,Differential_Type,HLOOKUP(AM$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L60,Differential_Type,HLOOKUP(AN$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L60,Differential_Type,HLOOKUP(AO$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L60,Differential_Type,HLOOKUP(AP$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L60,Differential_Type,HLOOKUP(AQ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
["Impermeable Surface Area (ISA) Estimates",null,null,"Roading - Primary Industry Area",null,null,null,"Estimating GFA Table",null,null,null,"Visitor accommodation",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L61,Differential_Type,HLOOKUP(M$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L61,Differential_Type,HLOOKUP(N$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L61,Differential_Type,HLOOKUP(O$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L61,Differential_Type,HLOOKUP(P$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L61,Differential_Type,HLOOKUP(Q$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L61,Differential_Type,HLOOKUP(R$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L61,Differential_Type,HLOOKUP(S$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L61,Differential_Type,HLOOKUP(T$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L61,Differential_Type,HLOOKUP(U$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L61,Differential_Type,HLOOKUP(V$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L61,Differential_Type,HLOOKUP(W$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L61,Differential_Type,HLOOKUP(X$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L61,Differential_Type,HLOOKUP(Y$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L61,Differential_Type,HLOOKUP(Z$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},null,null,"Visitor accommodation",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L61,Differential_Type,HLOOKUP(AD$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L61,Differential_Type,HLOOKUP(AE$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L61,Differential_Type,HLOOKUP(AF$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L61,Differential_Type,HLOOKUP(AG$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L61,Differential_Type,HLOOKUP(AH$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L61,Differential_Type,HLOOKUP(AI$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L61,Differential_Type,HLOOKUP(AJ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L61,Differential_Type,HLOOKUP(AK$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L61,Differential_Type,HLOOKUP(AL$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L61,Differential_Type,HLOOKUP(AM$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L61,Differential_Type,HLOOKUP(AN$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L61,Differential_Type,HLOOKUP(AO$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L61,Differential_Type,HLOOKUP(AP$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L61,Differential_Type,HLOOKUP(AQ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Retirement Units (2b/r or more)",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L62,Differential_Type,HLOOKUP(M$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L62,Differential_Type,HLOOKUP(N$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L62,Differential_Type,HLOOKUP(O$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L62,Differential_Type,HLOOKUP(P$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L62,Differential_Type,HLOOKUP(Q$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L62,Differential_Type,HLOOKUP(R$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L62,Differential_Type,HLOOKUP(S$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L62,Differential_Type,HLOOKUP(T$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L62,Differential_Type,HLOOKUP(U$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L62,Differential_Type,HLOOKUP(V$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L62,Differential_Type,HLOOKUP(W$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L62,Differential_Type,HLOOKUP(X$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L62,Differential_Type,HLOOKUP(Y$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L62,Differential_Type,HLOOKUP(Z$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},null,null,"Retirement Units (2b/r or more)",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L62,Differential_Type,HLOOKUP(AD$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L62,Differential_Type,HLOOKUP(AE$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L62,Differential_Type,HLOOKUP(AF$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L62,Differential_Type,HLOOKUP(AG$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L62,Differential_Type,HLOOKUP(AH$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L62,Differential_Type,HLOOKUP(AI$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L62,Differential_Type,HLOOKUP(AJ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L62,Differential_Type,HLOOKUP(AK$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L62,Differential_Type,HLOOKUP(AL$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L62,Differential_Type,HLOOKUP(AM$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L62,Differential_Type,HLOOKUP(AN$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L62,Differential_Type,HLOOKUP(AO$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L62,Differential_Type,HLOOKUP(AP$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L62,Differential_Type,HLOOKUP(AQ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,"Building Coverage",null,null,"Area per 1.3 DE's (m2)",null,null,null,"Building Coverage","No. of Floors",null,"Retirement Units (1 b/r)",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L63,Differential_Type,HLOOKUP(M$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L63,Differential_Type,HLOOKUP(N$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L63,Differential_Type,HLOOKUP(O$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L63,Differential_Type,HLOOKUP(P$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L63,Differential_Type,HLOOKUP(Q$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L63,Differential_Type,HLOOKUP(R$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L63,Differential_Type,HLOOKUP(S$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L63,Differential_Type,HLOOKUP(T$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L63,Differential_Type,HLOOKUP(U$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L63,Differential_Type,HLOOKUP(V$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L63,Differential_Type,HLOOKUP(W$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L63,Differential_Type,HLOOKUP(X$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L63,Differential_Type,HLOOKUP(Y$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L63,Differential_Type,HLOOKUP(Z$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},null,null,"Retirement Units (1 b/r)",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L63,Differential_Type,HLOOKUP(AD$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L63,Differential_Type,HLOOKUP(AE$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L63,Differential_Type,HLOOKUP(AF$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L63,Differential_Type,HLOOKUP(AG$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L63,Differential_Type,HLOOKUP(AH$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L63,Differential_Type,HLOOKUP(AI$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L63,Differential_Type,HLOOKUP(AJ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L63,Differential_Type,HLOOKUP(AK$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L63,Differential_Type,HLOOKUP(AL$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L63,Differential_Type,HLOOKUP(AM$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L63,Differential_Type,HLOOKUP(AN$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L63,Differential_Type,HLOOKUP(AO$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L63,Differential_Type,HLOOKUP(AP$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L63,Differential_Type,HLOOKUP(AQ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
["Residential",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$A64,ISA_Estimate,HLOOKUP(B$63,ISA_Estimate,2,FALSE),FALSE),0)","v":0},null,"Wakatipu",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$D64,Roading_Primary_Industry_Area,HLOOKUP(E$63,Roading_Primary_Industry_Area,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,"Residential",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$H64,Estimating_GFA,HLOOKUP(I$63,Estimating_GFA,2,FALSE),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$H64,Estimating_GFA,HLOOKUP(J$63,Estimating_GFA,2,FALSE),FALSE),0)","v":0},null,"MU-Visitor accommodation",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L64,Differential_Type,HLOOKUP(M$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L64,Differential_Type,HLOOKUP(N$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L64,Differential_Type,HLOOKUP(O$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L64,Differential_Type,HLOOKUP(P$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L64,Differential_Type,HLOOKUP(Q$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L64,Differential_Type,HLOOKUP(R$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L64,Differential_Type,HLOOKUP(S$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L64,Differential_Type,HLOOKUP(T$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L64,Differential_Type,HLOOKUP(U$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L64,Differential_Type,HLOOKUP(V$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L64,Differential_Type,HLOOKUP(W$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L64,Differential_Type,HLOOKUP(X$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L64,Differential_Type,HLOOKUP(Y$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L64,Differential_Type,HLOOKUP(Z$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},null,null,"MU-Visitor accommodation",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L64,Differential_Type,HLOOKUP(AD$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L64,Differential_Type,HLOOKUP(AE$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L64,Differential_Type,HLOOKUP(AF$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L64,Differential_Type,HLOOKUP(AG$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L64,Differential_Type,HLOOKUP(AH$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L64,Differential_Type,HLOOKUP(AI$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L64,Differential_Type,HLOOKUP(AJ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L64,Differential_Type,HLOOKUP(AK$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L64,Differential_Type,HLOOKUP(AL$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L64,Differential_Type,HLOOKUP(AM$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L64,Differential_Type,HLOOKUP(AN$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L64,Differential_Type,HLOOKUP(AO$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L64,Differential_Type,HLOOKUP(AP$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L64,Differential_Type,HLOOKUP(AQ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
["Residential Flat",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$A65,ISA_Estimate,HLOOKUP(B$63,ISA_Estimate,2,FALSE),FALSE),0)","v":0},null,"Wanaka",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$D65,Roading_Primary_Industry_Area,HLOOKUP(E$63,Roading_Primary_Industry_Area,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,"Residential Flat",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$H65,Estimating_GFA,HLOOKUP(I$63,Estimating_GFA,2,FALSE),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$H65,Estimating_GFA,HLOOKUP(J$63,Estimating_GFA,2,FALSE),FALSE),0)","v":0},null,"MU-Commercial",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L65,Differential_Type,HLOOKUP(M$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L65,Differential_Type,HLOOKUP(N$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L65,Differential_Type,HLOOKUP(O$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L65,Differential_Type,HLOOKUP(P$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L65,Differential_Type,HLOOKUP(Q$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L65,Differential_Type,HLOOKUP(R$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L65,Differential_Type,HLOOKUP(S$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L65,Differential_Type,HLOOKUP(T$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L65,Differential_Type,HLOOKUP(U$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L65,Differential_Type,HLOOKUP(V$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L65,Differential_Type,HLOOKUP(W$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L65,Differential_Type,HLOOKUP(X$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L65,Differential_Type,HLOOKUP(Y$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L65,Differential_Type,HLOOKUP(Z$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},null,null,"MU-Commercial",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L65,Differential_Type,HLOOKUP(AD$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L65,Differential_Type,HLOOKUP(AE$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L65,Differential_Type,HLOOKUP(AF$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L65,Differential_Type,HLOOKUP(AG$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L65,Differential_Type,HLOOKUP(AH$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L65,Differential_Type,HLOOKUP(AI$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L65,Differential_Type,HLOOKUP(AJ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L65,Differential_Type,HLOOKUP(AK$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L65,Differential_Type,HLOOKUP(AL$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L65,Differential_Type,HLOOKUP(AM$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L65,Differential_Type,HLOOKUP(AN$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L65,Differential_Type,HLOOKUP(AO$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L65,Differential_Type,HLOOKUP(AP$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L65,Differential_Type,HLOOKUP(AQ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
["Residential Flat (MUA)",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$A66,ISA_Estimate,HLOOKUP(B$63,ISA_Estimate,2,FALSE),FALSE),0)","v":0},null,null,null,null,null,{"$f":"+$A66","v":"Residential Flat (MUA)"},{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$H66,Estimating_GFA,HLOOKUP(I$63,Estimating_GFA,2,FALSE),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$H66,Estimating_GFA,HLOOKUP(J$63,Estimating_GFA,2,FALSE),FALSE),0)","v":0},null,"Industrial - dry",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L66,Differential_Type,HLOOKUP(M$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L66,Differential_Type,HLOOKUP(N$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L66,Differential_Type,HLOOKUP(O$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L66,Differential_Type,HLOOKUP(P$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L66,Differential_Type,HLOOKUP(Q$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L66,Differential_Type,HLOOKUP(R$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L66,Differential_Type,HLOOKUP(S$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L66,Differential_Type,HLOOKUP(T$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L66,Differential_Type,HLOOKUP(U$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L66,Differential_Type,HLOOKUP(V$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L66,Differential_Type,HLOOKUP(W$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L66,Differential_Type,HLOOKUP(X$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L66,Differential_Type,HLOOKUP(Y$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L66,Differential_Type,HLOOKUP(Z$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},null,null,"Industrial - dry",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L66,Differential_Type,HLOOKUP(AD$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L66,Differential_Type,HLOOKUP(AE$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L66,Differential_Type,HLOOKUP(AF$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L66,Differential_Type,HLOOKUP(AG$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L66,Differential_Type,HLOOKUP(AH$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L66,Differential_Type,HLOOKUP(AI$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L66,Differential_Type,HLOOKUP(AJ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L66,Differential_Type,HLOOKUP(AK$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L66,Differential_Type,HLOOKUP(AL$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L66,Differential_Type,HLOOKUP(AM$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L66,Differential_Type,HLOOKUP(AN$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L66,Differential_Type,HLOOKUP(AO$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L66,Differential_Type,HLOOKUP(AP$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L66,Differential_Type,HLOOKUP(AQ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
["Multi-unit Residential",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$A67,ISA_Estimate,HLOOKUP(B$63,ISA_Estimate,2,FALSE),FALSE),0)","v":0},null,null,null,null,null,"Multi-unit Residential",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$H67,Estimating_GFA,HLOOKUP(I$63,Estimating_GFA,2,FALSE),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$H67,Estimating_GFA,HLOOKUP(J$63,Estimating_GFA,2,FALSE),FALSE),0)","v":0},null,"Industrial - wet",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L67,Differential_Type,HLOOKUP(M$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L67,Differential_Type,HLOOKUP(N$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L67,Differential_Type,HLOOKUP(O$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L67,Differential_Type,HLOOKUP(P$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L67,Differential_Type,HLOOKUP(Q$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L67,Differential_Type,HLOOKUP(R$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L67,Differential_Type,HLOOKUP(S$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L67,Differential_Type,HLOOKUP(T$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L67,Differential_Type,HLOOKUP(U$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L67,Differential_Type,HLOOKUP(V$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L67,Differential_Type,HLOOKUP(W$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L67,Differential_Type,HLOOKUP(X$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L67,Differential_Type,HLOOKUP(Y$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L67,Differential_Type,HLOOKUP(Z$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},null,null,"Industrial - wet",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L67,Differential_Type,HLOOKUP(AD$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L67,Differential_Type,HLOOKUP(AE$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L67,Differential_Type,HLOOKUP(AF$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L67,Differential_Type,HLOOKUP(AG$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L67,Differential_Type,HLOOKUP(AH$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L67,Differential_Type,HLOOKUP(AI$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L67,Differential_Type,HLOOKUP(AJ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L67,Differential_Type,HLOOKUP(AK$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L67,Differential_Type,HLOOKUP(AL$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L67,Differential_Type,HLOOKUP(AM$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L67,Differential_Type,HLOOKUP(AN$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L67,Differential_Type,HLOOKUP(AO$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L67,Differential_Type,HLOOKUP(AP$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L67,Differential_Type,HLOOKUP(AQ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
["Multi-unit Residential (MUA)",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$A68,ISA_Estimate,HLOOKUP(B$63,ISA_Estimate,2,FALSE),FALSE),0)","v":0},null,null,null,null,null,"Multi-unit Residential (MUA)",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$H68,Estimating_GFA,HLOOKUP(I$63,Estimating_GFA,2,FALSE),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$H68,Estimating_GFA,HLOOKUP(J$63,Estimating_GFA,2,FALSE),FALSE),0)","v":0},null,"General Commercial",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L68,Differential_Type,HLOOKUP(M$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L68,Differential_Type,HLOOKUP(N$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L68,Differential_Type,HLOOKUP(O$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L68,Differential_Type,HLOOKUP(P$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L68,Differential_Type,HLOOKUP(Q$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L68,Differential_Type,HLOOKUP(R$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L68,Differential_Type,HLOOKUP(S$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L68,Differential_Type,HLOOKUP(T$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L68,Differential_Type,HLOOKUP(U$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L68,Differential_Type,HLOOKUP(V$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L68,Differential_Type,HLOOKUP(W$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L68,Differential_Type,HLOOKUP(X$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L68,Differential_Type,HLOOKUP(Y$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L68,Differential_Type,HLOOKUP(Z$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},null,null,"General Commercial",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L68,Differential_Type,HLOOKUP(AD$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L68,Differential_Type,HLOOKUP(AE$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L68,Differential_Type,HLOOKUP(AF$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L68,Differential_Type,HLOOKUP(AG$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L68,Differential_Type,HLOOKUP(AH$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L68,Differential_Type,HLOOKUP(AI$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L68,Differential_Type,HLOOKUP(AJ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L68,Differential_Type,HLOOKUP(AK$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L68,Differential_Type,HLOOKUP(AL$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L68,Differential_Type,HLOOKUP(AM$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L68,Differential_Type,HLOOKUP(AN$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L68,Differential_Type,HLOOKUP(AO$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L68,Differential_Type,HLOOKUP(AP$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L68,Differential_Type,HLOOKUP(AQ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
["Retirement units",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$A69,ISA_Estimate,HLOOKUP(B$63,ISA_Estimate,2,FALSE),FALSE),0)","v":0},null,null,null,null,null,"Retirement units",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$H69,Estimating_GFA,HLOOKUP(I$63,Estimating_GFA,2,FALSE),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$H69,Estimating_GFA,HLOOKUP(J$63,Estimating_GFA,2,FALSE),FALSE),0)","v":0},null,"Large format Retail",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L69,Differential_Type,HLOOKUP(M$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L69,Differential_Type,HLOOKUP(N$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L69,Differential_Type,HLOOKUP(O$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L69,Differential_Type,HLOOKUP(P$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L69,Differential_Type,HLOOKUP(Q$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L69,Differential_Type,HLOOKUP(R$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L69,Differential_Type,HLOOKUP(S$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L69,Differential_Type,HLOOKUP(T$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L69,Differential_Type,HLOOKUP(U$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L69,Differential_Type,HLOOKUP(V$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L69,Differential_Type,HLOOKUP(W$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L69,Differential_Type,HLOOKUP(X$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L69,Differential_Type,HLOOKUP(Y$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L69,Differential_Type,HLOOKUP(Z$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},null,null,"Large format Retail",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L69,Differential_Type,HLOOKUP(AD$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L69,Differential_Type,HLOOKUP(AE$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L69,Differential_Type,HLOOKUP(AF$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L69,Differential_Type,HLOOKUP(AG$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L69,Differential_Type,HLOOKUP(AH$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L69,Differential_Type,HLOOKUP(AI$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L69,Differential_Type,HLOOKUP(AJ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L69,Differential_Type,HLOOKUP(AK$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L69,Differential_Type,HLOOKUP(AL$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L69,Differential_Type,HLOOKUP(AM$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L69,Differential_Type,HLOOKUP(AN$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L69,Differential_Type,HLOOKUP(AO$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L69,Differential_Type,HLOOKUP(AP$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L69,Differential_Type,HLOOKUP(AQ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
["Accommodation",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$A70,ISA_Estimate,HLOOKUP(B$63,ISA_Estimate,2,FALSE),FALSE),0)","v":0},null,null,null,null,null,"Accommodation",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$H70,Estimating_GFA,HLOOKUP(I$63,Estimating_GFA,2,FALSE),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$H70,Estimating_GFA,HLOOKUP(J$63,Estimating_GFA,2,FALSE),FALSE),0)","v":0},null,"Child-care centres",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L70,Differential_Type,HLOOKUP(M$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L70,Differential_Type,HLOOKUP(N$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L70,Differential_Type,HLOOKUP(O$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L70,Differential_Type,HLOOKUP(P$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L70,Differential_Type,HLOOKUP(Q$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L70,Differential_Type,HLOOKUP(R$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L70,Differential_Type,HLOOKUP(S$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L70,Differential_Type,HLOOKUP(T$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L70,Differential_Type,HLOOKUP(U$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L70,Differential_Type,HLOOKUP(V$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L70,Differential_Type,HLOOKUP(W$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L70,Differential_Type,HLOOKUP(X$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L70,Differential_Type,HLOOKUP(Y$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L70,Differential_Type,HLOOKUP(Z$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},null,null,"Child-care centres",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L70,Differential_Type,HLOOKUP(AD$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L70,Differential_Type,HLOOKUP(AE$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L70,Differential_Type,HLOOKUP(AF$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L70,Differential_Type,HLOOKUP(AG$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L70,Differential_Type,HLOOKUP(AH$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L70,Differential_Type,HLOOKUP(AI$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L70,Differential_Type,HLOOKUP(AJ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L70,Differential_Type,HLOOKUP(AK$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L70,Differential_Type,HLOOKUP(AL$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L70,Differential_Type,HLOOKUP(AM$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L70,Differential_Type,HLOOKUP(AN$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L70,Differential_Type,HLOOKUP(AO$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L70,Differential_Type,HLOOKUP(AP$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L70,Differential_Type,HLOOKUP(AQ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
["Commercial",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$A71,ISA_Estimate,HLOOKUP(B$63,ISA_Estimate,2,FALSE),FALSE),0)","v":0},null,null,null,null,null,"Commercial",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$H71,Estimating_GFA,HLOOKUP(I$63,Estimating_GFA,2,FALSE),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$H71,Estimating_GFA,HLOOKUP(J$63,Estimating_GFA,2,FALSE),FALSE),0)","v":0},null,"Restaurant/Bar",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L71,Differential_Type,HLOOKUP(M$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L71,Differential_Type,HLOOKUP(N$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L71,Differential_Type,HLOOKUP(O$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L71,Differential_Type,HLOOKUP(P$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L71,Differential_Type,HLOOKUP(Q$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L71,Differential_Type,HLOOKUP(R$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L71,Differential_Type,HLOOKUP(S$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L71,Differential_Type,HLOOKUP(T$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L71,Differential_Type,HLOOKUP(U$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L71,Differential_Type,HLOOKUP(V$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L71,Differential_Type,HLOOKUP(W$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L71,Differential_Type,HLOOKUP(X$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L71,Differential_Type,HLOOKUP(Y$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L71,Differential_Type,HLOOKUP(Z$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},null,null,"Restaurant/Bar",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L71,Differential_Type,HLOOKUP(AD$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L71,Differential_Type,HLOOKUP(AE$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L71,Differential_Type,HLOOKUP(AF$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L71,Differential_Type,HLOOKUP(AG$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L71,Differential_Type,HLOOKUP(AH$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L71,Differential_Type,HLOOKUP(AI$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L71,Differential_Type,HLOOKUP(AJ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L71,Differential_Type,HLOOKUP(AK$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L71,Differential_Type,HLOOKUP(AL$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L71,Differential_Type,HLOOKUP(AM$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L71,Differential_Type,HLOOKUP(AN$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L71,Differential_Type,HLOOKUP(AO$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L71,Differential_Type,HLOOKUP(AP$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L71,Differential_Type,HLOOKUP(AQ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
["Childcare Centre",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$A72,ISA_Estimate,HLOOKUP(B$63,ISA_Estimate,2,FALSE),FALSE),0)","v":0},null,null,null,null,null,"Childcare Centre",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$H72,Estimating_GFA,HLOOKUP(I$63,Estimating_GFA,2,FALSE),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$H72,Estimating_GFA,HLOOKUP(J$63,Estimating_GFA,2,FALSE),FALSE),0)","v":0},null,{"$f":"L35","v":"Multi-Unit Residential (1 b/r)"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L72,Differential_Type,HLOOKUP(M$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L72,Differential_Type,HLOOKUP(N$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L72,Differential_Type,HLOOKUP(O$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L72,Differential_Type,HLOOKUP(P$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L72,Differential_Type,HLOOKUP(Q$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L72,Differential_Type,HLOOKUP(R$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L72,Differential_Type,HLOOKUP(S$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L72,Differential_Type,HLOOKUP(T$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L72,Differential_Type,HLOOKUP(U$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L72,Differential_Type,HLOOKUP(V$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L72,Differential_Type,HLOOKUP(W$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L72,Differential_Type,HLOOKUP(X$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L72,Differential_Type,HLOOKUP(Y$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L72,Differential_Type,HLOOKUP(Z$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},null,null,{"$f":"L72","v":"Multi-Unit Residential (1 b/r)"},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L72,Differential_Type,HLOOKUP(AD$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L72,Differential_Type,HLOOKUP(AE$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L72,Differential_Type,HLOOKUP(AF$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L72,Differential_Type,HLOOKUP(AG$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L72,Differential_Type,HLOOKUP(AH$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L72,Differential_Type,HLOOKUP(AI$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L72,Differential_Type,HLOOKUP(AJ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L72,Differential_Type,HLOOKUP(AK$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L72,Differential_Type,HLOOKUP(AL$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L72,Differential_Type,HLOOKUP(AM$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L72,Differential_Type,HLOOKUP(AN$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L72,Differential_Type,HLOOKUP(AO$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L72,Differential_Type,HLOOKUP(AP$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L72,Differential_Type,HLOOKUP(AQ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
["Industrial",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$A73,ISA_Estimate,HLOOKUP(B$63,ISA_Estimate,2,FALSE),FALSE),0)","v":0},null,null,null,null,null,"Industrial",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$H73,Estimating_GFA,HLOOKUP(I$63,Estimating_GFA,2,FALSE),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$H73,Estimating_GFA,HLOOKUP(J$63,Estimating_GFA,2,FALSE),FALSE),0)","v":0},null,"Multi-Unit Residential (2 b/r)",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L73,Differential_Type,HLOOKUP(M$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L73,Differential_Type,HLOOKUP(N$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L73,Differential_Type,HLOOKUP(O$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L73,Differential_Type,HLOOKUP(P$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L73,Differential_Type,HLOOKUP(Q$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L73,Differential_Type,HLOOKUP(R$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L73,Differential_Type,HLOOKUP(S$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L73,Differential_Type,HLOOKUP(T$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L73,Differential_Type,HLOOKUP(U$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L73,Differential_Type,HLOOKUP(V$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L73,Differential_Type,HLOOKUP(W$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L73,Differential_Type,HLOOKUP(X$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L73,Differential_Type,HLOOKUP(Y$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L73,Differential_Type,HLOOKUP(Z$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},null,null,"Multi-Unit Residential (2 b/r)",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L73,Differential_Type,HLOOKUP(AD$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L73,Differential_Type,HLOOKUP(AE$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L73,Differential_Type,HLOOKUP(AF$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L73,Differential_Type,HLOOKUP(AG$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L73,Differential_Type,HLOOKUP(AH$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L73,Differential_Type,HLOOKUP(AI$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L73,Differential_Type,HLOOKUP(AJ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L73,Differential_Type,HLOOKUP(AK$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L73,Differential_Type,HLOOKUP(AL$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L73,Differential_Type,HLOOKUP(AM$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L73,Differential_Type,HLOOKUP(AN$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L73,Differential_Type,HLOOKUP(AO$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L73,Differential_Type,HLOOKUP(AP$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L73,Differential_Type,HLOOKUP(AQ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
["Country Dwelling",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$A74,ISA_Estimate,HLOOKUP(B$63,ISA_Estimate,2,FALSE),FALSE),0)","v":0},null,"Base GFA",null,null,null,"Country Dwelling",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$H74,Estimating_GFA,HLOOKUP(I$63,Estimating_GFA,2,FALSE),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$H74,Estimating_GFA,HLOOKUP(J$63,Estimating_GFA,2,FALSE),FALSE),0)","v":0},null,"Multi-Unit Residential (3+ b/r)",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L74,Differential_Type,HLOOKUP(M$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L74,Differential_Type,HLOOKUP(N$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L74,Differential_Type,HLOOKUP(O$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L74,Differential_Type,HLOOKUP(P$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L74,Differential_Type,HLOOKUP(Q$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L74,Differential_Type,HLOOKUP(R$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L74,Differential_Type,HLOOKUP(S$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L74,Differential_Type,HLOOKUP(T$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L74,Differential_Type,HLOOKUP(U$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L74,Differential_Type,HLOOKUP(V$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L74,Differential_Type,HLOOKUP(W$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L74,Differential_Type,HLOOKUP(X$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L74,Differential_Type,HLOOKUP(Y$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L74,Differential_Type,HLOOKUP(Z$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},null,null,"Multi-Unit Residential (3+ b/r)",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L74,Differential_Type,HLOOKUP(AD$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L74,Differential_Type,HLOOKUP(AE$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L74,Differential_Type,HLOOKUP(AF$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L74,Differential_Type,HLOOKUP(AG$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L74,Differential_Type,HLOOKUP(AH$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L74,Differential_Type,HLOOKUP(AI$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L74,Differential_Type,HLOOKUP(AJ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L74,Differential_Type,HLOOKUP(AK$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L74,Differential_Type,HLOOKUP(AL$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L74,Differential_Type,HLOOKUP(AM$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L74,Differential_Type,HLOOKUP(AN$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L74,Differential_Type,HLOOKUP(AO$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L74,Differential_Type,HLOOKUP(AP$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L74,Differential_Type,HLOOKUP(AQ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
["Country Dwelling Flat",{"$f":"B74","v":0},null,null,null,null,null,"Country Dwelling Flat",{"$f":"I61","v":0},{"$f":"J61","v":0},null,"Residential Flat (1 b/r)",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L75,Differential_Type,HLOOKUP(M$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L75,Differential_Type,HLOOKUP(N$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L75,Differential_Type,HLOOKUP(O$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L75,Differential_Type,HLOOKUP(P$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L75,Differential_Type,HLOOKUP(Q$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L75,Differential_Type,HLOOKUP(R$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L75,Differential_Type,HLOOKUP(S$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L75,Differential_Type,HLOOKUP(T$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L75,Differential_Type,HLOOKUP(U$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L75,Differential_Type,HLOOKUP(V$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L75,Differential_Type,HLOOKUP(W$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L75,Differential_Type,HLOOKUP(X$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L75,Differential_Type,HLOOKUP(Y$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L75,Differential_Type,HLOOKUP(Z$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},null,null,"Residential Flat (1 b/r)",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L75,Differential_Type,HLOOKUP(AD$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L75,Differential_Type,HLOOKUP(AE$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L75,Differential_Type,HLOOKUP(AF$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L75,Differential_Type,HLOOKUP(AG$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L75,Differential_Type,HLOOKUP(AH$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L75,Differential_Type,HLOOKUP(AI$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L75,Differential_Type,HLOOKUP(AJ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L75,Differential_Type,HLOOKUP(AK$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L75,Differential_Type,HLOOKUP(AL$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L75,Differential_Type,HLOOKUP(AM$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L75,Differential_Type,HLOOKUP(AN$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L75,Differential_Type,HLOOKUP(AO$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L75,Differential_Type,HLOOKUP(AP$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L75,Differential_Type,HLOOKUP(AQ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
["Other",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$A76,ISA_Estimate,HLOOKUP(B$63,ISA_Estimate,2,FALSE),FALSE),0)","v":0},null,null,"Base GFA (m2)",null,null,"Other",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$H76,Estimating_GFA,HLOOKUP(I$63,Estimating_GFA,2,FALSE),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$H76,Estimating_GFA,HLOOKUP(J$63,Estimating_GFA,2,FALSE),FALSE),0)","v":0},null,"Residential Flat (2 b/r)",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L76,Differential_Type,HLOOKUP(M$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L76,Differential_Type,HLOOKUP(N$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L76,Differential_Type,HLOOKUP(O$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L76,Differential_Type,HLOOKUP(P$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L76,Differential_Type,HLOOKUP(Q$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L76,Differential_Type,HLOOKUP(R$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L76,Differential_Type,HLOOKUP(S$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L76,Differential_Type,HLOOKUP(T$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L76,Differential_Type,HLOOKUP(U$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L76,Differential_Type,HLOOKUP(V$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L76,Differential_Type,HLOOKUP(W$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L76,Differential_Type,HLOOKUP(X$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L76,Differential_Type,HLOOKUP(Y$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L76,Differential_Type,HLOOKUP(Z$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},null,null,"Residential Flat (2 b/r)",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L76,Differential_Type,HLOOKUP(AD$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L76,Differential_Type,HLOOKUP(AE$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L76,Differential_Type,HLOOKUP(AF$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L76,Differential_Type,HLOOKUP(AG$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L76,Differential_Type,HLOOKUP(AH$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L76,Differential_Type,HLOOKUP(AI$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L76,Differential_Type,HLOOKUP(AJ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L76,Differential_Type,HLOOKUP(AK$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L76,Differential_Type,HLOOKUP(AL$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L76,Differential_Type,HLOOKUP(AM$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L76,Differential_Type,HLOOKUP(AN$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L76,Differential_Type,HLOOKUP(AO$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L76,Differential_Type,HLOOKUP(AP$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L76,Differential_Type,HLOOKUP(AQ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
["CBD Accommodation",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$A77,ISA_Estimate,HLOOKUP(B$63,ISA_Estimate,2,FALSE),FALSE),0)","v":0},null,"Base GFA",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$D77,Base_GFA,HLOOKUP(E$76,Base_GFA,2,FALSE),FALSE)","v":180},null,null,"CBD Accommodation",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$H77,Estimating_GFA,HLOOKUP(I$63,Estimating_GFA,2,FALSE),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$H77,Estimating_GFA,HLOOKUP(J$63,Estimating_GFA,2,FALSE),FALSE),0)","v":0},null,"Residential Flat (3+ b/r)",{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L77,Differential_Type,HLOOKUP(M$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L77,Differential_Type,HLOOKUP(N$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L77,Differential_Type,HLOOKUP(O$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L77,Differential_Type,HLOOKUP(P$41,Differential_Type,2,FALSE),FALSE)","v":"GFA"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L77,Differential_Type,HLOOKUP(Q$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L77,Differential_Type,HLOOKUP(R$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L77,Differential_Type,HLOOKUP(S$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L77,Differential_Type,HLOOKUP(T$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L77,Differential_Type,HLOOKUP(U$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L77,Differential_Type,HLOOKUP(V$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L77,Differential_Type,HLOOKUP(W$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L77,Differential_Type,HLOOKUP(X$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L77,Differential_Type,HLOOKUP(Y$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},{"$f":"VLOOKUP(Policy_Year_Input&'Calculation Links'!$L77,Differential_Type,HLOOKUP(Z$41,Differential_Type,2,FALSE),FALSE)","v":"Unit"},null,null,"Residential Flat (3+ b/r)",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L77,Differential_Type,HLOOKUP(AD$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L77,Differential_Type,HLOOKUP(AE$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L77,Differential_Type,HLOOKUP(AF$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L77,Differential_Type,HLOOKUP(AG$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L77,Differential_Type,HLOOKUP(AH$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L77,Differential_Type,HLOOKUP(AI$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L77,Differential_Type,HLOOKUP(AJ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L77,Differential_Type,HLOOKUP(AK$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L77,Differential_Type,HLOOKUP(AL$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L77,Differential_Type,HLOOKUP(AM$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L77,Differential_Type,HLOOKUP(AN$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L77,Differential_Type,HLOOKUP(AO$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L77,Differential_Type,HLOOKUP(AP$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$L77,Differential_Type,HLOOKUP(AQ$41,Differential_Type,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
["CBD Commercial",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$A78,ISA_Estimate,HLOOKUP(B$63,ISA_Estimate,2,FALSE),FALSE),0)","v":0},null,null,null,null,null,"CBD Commercial",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$H78,Estimating_GFA,HLOOKUP(I$63,Estimating_GFA,2,FALSE),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$H78,Estimating_GFA,HLOOKUP(J$63,Estimating_GFA,2,FALSE),FALSE),0)","v":0}]
["Mixed Use Accommodation",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$A79,ISA_Estimate,HLOOKUP(B$63,ISA_Estimate,2,FALSE),FALSE),0)","v":0},null,null,null,null,null,"Mixed Use Accommodation",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$H79,Estimating_GFA,HLOOKUP(I$63,Estimating_GFA,2,FALSE),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$H79,Estimating_GFA,HLOOKUP(J$63,Estimating_GFA,2,FALSE),FALSE),0)","v":0}]
["Mixed Use Commercial",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$A80,ISA_Estimate,HLOOKUP(B$63,ISA_Estimate,2,FALSE),FALSE),0)","v":0},null,null,null,null,null,"Mixed Use Commercial",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$H80,Estimating_GFA,HLOOKUP(I$63,Estimating_GFA,2,FALSE),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$H80,Estimating_GFA,HLOOKUP(J$63,Estimating_GFA,2,FALSE),FALSE),0)","v":0}]
["Primary Industry",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$A81,ISA_Estimate,HLOOKUP(B$63,ISA_Estimate,2,FALSE),FALSE),0)","v":0},null,null,null,null,null,"Primary Industry",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$H81,Estimating_GFA,HLOOKUP(I$63,Estimating_GFA,2,FALSE),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$H81,Estimating_GFA,HLOOKUP(J$63,Estimating_GFA,2,FALSE),FALSE),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use for pre development (credits)"]
["Accommodation - Rural",{"$f":"B70","v":0},null,null,null,null,null,"Accommodation - Rural",{"$f":"I70","v":0},{"$f":"J70","v":0},null,null,"Reserve Land Prices",null,null,null,null,"Reserve Land Areas(m2)",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,null,null,"Estimating GFA Table"]
["Restaurant/Bar",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$A83,ISA_Estimate,HLOOKUP(B$63,ISA_Estimate,2,FALSE),FALSE),0)","v":0},null,null,null,null,null,"Restaurant/Bar",{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$H83,Estimating_GFA,HLOOKUP(I$63,Estimating_GFA,2,FALSE),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(Policy_Year_Input&'Calculation Links'!$H83,Estimating_GFA,HLOOKUP(J$63,Estimating_GFA,2,FALSE),FALSE),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Township","Urban",null,null,"Subdivision","Development","Other",null,null,null,null,null,null,null,null,null,"Building Coverage",null,null,null,"Area per 1.3 DE's (m2)",null,"Area per 1.3 DE's (m2)",null,null,null,"Building Coverage","No. of Floors"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Calculation Links'!D64","v":"Wakatipu"},{"$f":"VLOOKUP(Policy_Year_Input&$M85,ResLandPrice,2,FALSE)","v":"Input"},{"$f":"VLOOKUP(Policy_Year_Input&$M85,ResLandPrice,3,FALSE)","v":"Input"},"GST Inclusive",null,{"$f":"VLOOKUP(Policy_Year_Input,ResLand_Areas,2,FALSE)","v":17.5},{"$f":"VLOOKUP(Policy_Year_Input,ResLand_Areas,3,FALSE)","v":17.5},{"$f":"VLOOKUP(Policy_Year_Input,ResLand_Areas,4,FALSE)","v":17.5},null,null,null,null,null,null,null,null,"Residential",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$A64,ISA_Estimate,HLOOKUP(AD$84,ISA_Estimate,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,"Wakatipu",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$D64,Roading_Primary_Industry_Area,HLOOKUP(AH$84,Roading_Primary_Industry_Area,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$D64,Roading_Primary_Industry_Area,HLOOKUP(AJ$84,Roading_Primary_Industry_Area,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,"Residential",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$H64,Estimating_GFA,HLOOKUP(AN$84,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$H64,Estimating_GFA,HLOOKUP(AO$84,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Calculation Links'!D65","v":"Wanaka"},{"$f":"VLOOKUP(Policy_Year_Input&$M86,ResLandPrice,2,FALSE)","v":"Input"},{"$f":"VLOOKUP(Policy_Year_Input&$M86,ResLandPrice,3,FALSE)","v":"Input"},"GST Inclusive",null,null,null,null,null,null,null,null,null,null,null,null,"Residential Flat",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$A65,ISA_Estimate,HLOOKUP(AD$84,ISA_Estimate,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,"Wanaka",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$D65,Roading_Primary_Industry_Area,HLOOKUP(AH$84,Roading_Primary_Industry_Area,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$D65,Roading_Primary_Industry_Area,HLOOKUP(AJ$84,Roading_Primary_Industry_Area,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,"Residential Flat",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$H65,Estimating_GFA,HLOOKUP(AN$84,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$H65,Estimating_GFA,HLOOKUP(AO$84,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$A66","v":"Residential Flat (MUA)"},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$A66,ISA_Estimate,HLOOKUP(AD$84,ISA_Estimate,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"+$A66","v":"Residential Flat (MUA)"},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$H66,Estimating_GFA,HLOOKUP(AN$84,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$H66,Estimating_GFA,HLOOKUP(AO$84,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Multi-unit Residential",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$A67,ISA_Estimate,HLOOKUP(AD$84,ISA_Estimate,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"Multi-unit Residential",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$H67,Estimating_GFA,HLOOKUP(AN$84,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$H67,Estimating_GFA,HLOOKUP(AO$84,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Multi-unit Residential (MUA)",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$A68,ISA_Estimate,HLOOKUP(AD$84,ISA_Estimate,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"Multi-unit Residential (MUA)",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$H68,Estimating_GFA,HLOOKUP(AN$84,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$H68,Estimating_GFA,HLOOKUP(AO$84,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retirement units",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$A69,ISA_Estimate,HLOOKUP(AD$84,ISA_Estimate,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"Retirement units",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$H69,Estimating_GFA,HLOOKUP(AN$84,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$H69,Estimating_GFA,HLOOKUP(AO$84,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Validation Lists'!AJ2","v":"Queenstown, Fernhill, Sunshine Bay, Kelvin Heights, Frankton, Arrowtown"},{"$f":"J5","v":"Wakatipu"},{"$f":"IF(N$85=\"input\",VLOOKUP(Policy_Year_Input&$M91,ResLandPrice_byArea,2,FALSE),VLOOKUP($N91,$M$85:$O$86,2,FALSE))","v":1223.5999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,"Accommodation",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$A70,ISA_Estimate,HLOOKUP(AD$84,ISA_Estimate,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"Accommodation",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$H70,Estimating_GFA,HLOOKUP(AN$84,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$H70,Estimating_GFA,HLOOKUP(AO$84,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Validation Lists'!AJ3","v":"Eastern Corridor & Southern Corridor"},{"$f":"J6","v":"Wakatipu"},{"$f":"IF(N$85=\"input\",VLOOKUP(Policy_Year_Input&$M92,ResLandPrice_byArea,2,FALSE),VLOOKUP($N92,$M$85:$O$86,2,FALSE))","v":983.24999999999989},null,null,null,null,null,null,null,null,null,null,null,null,null,"Commercial",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$A71,ISA_Estimate,HLOOKUP(AD$84,ISA_Estimate,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"Commercial",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$H71,Estimating_GFA,HLOOKUP(AN$84,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$H71,Estimating_GFA,HLOOKUP(AO$84,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Validation Lists'!AJ4","v":"Glenorchy & Kingston"},{"$f":"J7","v":"Wakatipu"},{"$f":"IF(N$85=\"input\",VLOOKUP(Policy_Year_Input&$M93,ResLandPrice_byArea,2,FALSE),VLOOKUP($N93,$M$85:$O$86,2,FALSE))","v":486.45},null,null,null,null,null,null,null,null,null,null,null,null,null,"Childcare Centre",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$A72,ISA_Estimate,HLOOKUP(AD$84,ISA_Estimate,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"Childcare Centre",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$H72,Estimating_GFA,HLOOKUP(AN$84,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$H72,Estimating_GFA,HLOOKUP(AO$84,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Validation Lists'!AJ5","v":"Wānaka & Albert Town"},{"$f":"J8","v":"Wakatipu"},{"$f":"IF(N$85=\"input\",VLOOKUP(Policy_Year_Input&$M94,ResLandPrice_byArea,2,FALSE),VLOOKUP($N94,$M$85:$O$86,2,FALSE))","v":1013.15},null,null,null,null,null,null,null,null,null,null,null,null,null,"Industrial",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$A73,ISA_Estimate,HLOOKUP(AD$84,ISA_Estimate,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"Industrial",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$H73,Estimating_GFA,HLOOKUP(AN$84,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$H73,Estimating_GFA,HLOOKUP(AO$84,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Validation Lists'!AJ6","v":"Luggate, Cardrona, Hāwea & Makarora"},{"$f":"J9","v":"Wakatipu"},{"$f":"IF(N$85=\"input\",VLOOKUP(Policy_Year_Input&$M95,ResLandPrice_byArea,2,FALSE),VLOOKUP($N95,$M$85:$O$86,2,FALSE))","v":692.3},null,null,null,null,null,null,null,null,null,null,null,null,null,"Country Dwelling",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$A74,ISA_Estimate,HLOOKUP(AD$84,ISA_Estimate,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,"Base GFA",null,null,null,null,null,"Country Dwelling",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$H74,Estimating_GFA,HLOOKUP(AN$84,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$H74,Estimating_GFA,HLOOKUP(AO$84,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Validation Lists'!AJ7","v":"Not required - Area A (red)"},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Country Dwelling Flat",{"$f":"AD82","v":0},null,null,null,null,null,null,null,null,"Country Dwelling Flat",{"$f":"AN82","v":0},{"$f":"AO86","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$A76,ISA_Estimate,HLOOKUP(AD$84,ISA_Estimate,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,null,"Base GFA (m2)",null,"Base GFA (m2)",null,null,"Other",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$H76,Estimating_GFA,HLOOKUP(AN$84,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$H76,Estimating_GFA,HLOOKUP(AO$84,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CBD Accommodation",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$A77,ISA_Estimate,HLOOKUP(AD$84,ISA_Estimate,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,"Base GFA",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$D77,Base_GFA,HLOOKUP(AH$97,Base_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$D77,Base_GFA,HLOOKUP(AJ$97,Base_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,"CBD Accommodation",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$H77,Estimating_GFA,HLOOKUP(AN$84,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$H77,Estimating_GFA,HLOOKUP(AO$84,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CBD Commercial",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$A78,ISA_Estimate,HLOOKUP(AD$84,ISA_Estimate,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"CBD Commercial",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$H78,Estimating_GFA,HLOOKUP(AN$84,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$H78,Estimating_GFA,HLOOKUP(AO$84,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mixed Use Accommodation",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$A79,ISA_Estimate,HLOOKUP(AD$84,ISA_Estimate,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"Mixed Use Accommodation",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$H79,Estimating_GFA,HLOOKUP(AN$84,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$H79,Estimating_GFA,HLOOKUP(AO$84,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mixed Use Commercial",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$A80,ISA_Estimate,HLOOKUP(AD$84,ISA_Estimate,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"Mixed Use Commercial",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$H80,Estimating_GFA,HLOOKUP(AN$84,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$H80,Estimating_GFA,HLOOKUP(AO$84,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Industry",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$A81,ISA_Estimate,HLOOKUP(AD$84,ISA_Estimate,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"Primary Industry",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$H81,Estimating_GFA,HLOOKUP(AN$84,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$H81,Estimating_GFA,HLOOKUP(AO$84,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accommodation - Rural",{"$f":"AD91","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"Accommodation - Rural",{"$f":"AN91","v":{"$error":"#N/A"}},{"$f":"AO91","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Restaurant/Bar",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$A83,ISA_Estimate,HLOOKUP(AD$84,ISA_Estimate,2,FALSE),FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,"Restaurant/Bar",{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$H83,Estimating_GFA,HLOOKUP(AN$84,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Credits_PolicyYear_Input&'Calculation Links'!$H83,Estimating_GFA,HLOOKUP(AO$84,Estimating_GFA,2,FALSE),FALSE)","v":{"$error":"#N/A"}}]

{"sheet":"Policy Inputs","index":11,"n_rows":332,"n_cols":109,"rows_kept":332,"cut":false,"hidden":true,"merged":[[12,90,41,90],[10,92,10,106],[274,3,274,10],[274,15,274,28],[274,33,274,46],[274,56,274,57],[274,72,274,73],[253,3,253,10],[253,15,253,28],[253,33,253,46],[253,56,253,57],[253,72,253,73],[191,72,191,73],[210,3,210,10],[210,15,210,28],[210,33,210,46],[136,72,136,73],[155,72,155,73],[173,72,173,73],[210,56,210,57],[210,72,210,73],[191,56,191,57],[118,56,118,57],[101,33,101,46],[118,33,118,46],[5,72,5,73],[0,33,0,46],[1,33,1,34],[1,37,1,38],[1,41,1,42],[1,44,1,45],[5,33,5,46],[0,72,0,73],[0,56,0,57],[101,72,101,73],[118,72,118,73],[136,3,136,9],[155,3,155,9],[136,15,136,28],[136,56,136,57],[53,3,53,9],[69,3,69,9],[85,3,85,9],[53,33,53,46],[69,56,69,57],[85,15,85,28],[69,33,69,46],[85,33,85,46],[101,3,101,9],[118,3,118,9],[101,15,101,28],[101,56,101,57],[173,3,173,10],[173,15,173,28],[173,56,173,57],[173,33,173,46],[191,33,191,46],[191,3,191,10],[191,15,191,28],[0,3,0,10],[0,15,0,28],[1,15,1,16],[1,19,1,20],[1,23,1,24],[1,26,1,27],[232,3,232,10],[232,15,232,28],[232,33,232,46],[232,56,232,57],[5,3,5,9],[21,3,21,9],[37,3,37,9],[53,15,53,28],[69,15,69,28],[5,15,5,28],[21,15,21,28],[37,15,37,28],[21,33,21,46],[21,56,21,57],[37,56,37,57],[53,56,53,57],[232,72,232,73],[1,21,1,22],[1,39,1,40],[5,56,5,57],[136,33,136,46],[155,33,155,46],[155,15,155,28],[155,56,155,57],[21,72,21,73],[37,72,37,73],[53,72,53,73],[69,72,69,73],[85,72,85,73],[37,33,37,46],[85,56,85,57],[118,15,118,28]]}
[null,null,null,"Standard Contributions",null,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,null,null,null,"Land Use Differential Type",null,null,null,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,"Reserve Land Area"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water Supply",null,"Wastewater","Stormwater","Community Facilities",null,"Reserve Improvements",null,"Reserve Land",null,"Reserve Land - premier sportsfield","Roading",null,"Roading - EAR",null,null,null,null,"Water Supply",null,"Wastewater","Stormwater","Community Facilities",null,"Reserve Improvements",null,"Reserve Land",null,"Reserve Land - premier sportsfield","Roading",null,"Roading - EAR"]
[null,null,null,"Water Supply","Wastewater","Stormwater","Reserve Improvements","Premier Sportsfields - Reserve Land","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","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","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,null,null,null,null,"Subdivision","Development","Other"]
[null,null,null,{"$f":"D3","v":"Water Supply"},"Wastewater","Stormwater","Reserve Improvements","Premier Sportsfields - Reserve Land","Community Facilities",{"$f":"J3","v":"Transportation"},"Transportation - EAR",null,null,null,null,{"$f":"P2&P3","v":"Water SupplyDwelling Equivalents per 100m² GFA"},{"$f":"P2&Q3","v":"Water SupplyPlus Network Factor Dwelling Equivalents"},{"$f":"R2&R3","v":"WastewaterDwelling Equivalents per 100m² GFA"},{"$f":"S2&S3","v":"StormwaterDwelling Equivalents per 100m² Impervious Surface Area"},{"$f":"T2&T3","v":"Community FacilitiesDwelling Equivalents per 100m² GFA for Wakatipu"},{"$f":"T2&U3","v":"Community FacilitiesDwelling Equivalents per 100m² GFA for Wanaka"},{"$f":"V2&V3","v":"Reserve ImprovementsDwelling Equivalents per 100m² GFA for Wakatipu"},{"$f":"V2&W3","v":"Reserve ImprovementsDwelling Equivalents per 100m² GFA for Wanaka"},{"$f":"X2&X3","v":"Reserve LandDwelling Equivalents per 100m² GFA for Wakatipu"},{"$f":"X2&Y3","v":"Reserve LandDwelling Equivalents per 100m² GFA for Wanaka"},{"$f":"Z2&Z3","v":"Reserve Land - premier sportsfieldDwelling Equivalents per 100m² GFA"},{"$f":"AA2&AA3","v":"RoadingDwelling Equivalents per 100m² GFA for Wakatipu"},{"$f":"AA2&AB3","v":"RoadingDwelling Equivalents per 100m² GFA for Wanaka"},{"$f":"AC2&AC3","v":"Roading - EARDwelling Equivalents per 100m² GFA for Wakatipu"},null,null,null,null,{"$f":"AH2&AH3","v":"Water SupplyDwelling Equivalents per 100m² GFA"},{"$f":"AH2&AI3","v":"Water SupplyPlus Network Factor Dwelling Equivalents"},{"$f":"AJ2&AJ3","v":"WastewaterDwelling Equivalents per 100m² GFA"},{"$f":"AK2&AK3","v":"StormwaterDwelling Equivalents per 100m² Impervious Surface Area"},{"$f":"AL2&AL3","v":"Community FacilitiesDwelling Equivalents per 100m² GFA for Wakatipu"},{"$f":"AL2&AM3","v":"Community FacilitiesDwelling Equivalents per 100m² GFA for Wanaka"},{"$f":"AN2&AN3","v":"Reserve ImprovementsDwelling Equivalents per 100m² GFA for Wakatipu"},{"$f":"AN2&AO3","v":"Reserve ImprovementsDwelling Equivalents per 100m² GFA for Wanaka"},{"$f":"AP2&AP3","v":"Reserve LandDwelling Equivalents per 100m² GFA for Wakatipu"},{"$f":"AP2&AQ3","v":"Reserve LandDwelling Equivalents per 100m² GFA for Wanaka"},{"$f":"AR2&AR3","v":"Reserve Land - premier sportsfieldDwelling Equivalents per 100m² GFA"},{"$f":"AS2&AS3","v":"RoadingDwelling Equivalents per 100m² GFA for Wakatipu"},{"$f":"AS2&AT3","v":"RoadingDwelling Equivalents per 100m² GFA for Wanaka"},{"$f":"AU2&AU3","v":"Roading - EARDwelling Equivalents per 100m² GFA for Wakatipu"},null,null,null,null,{"$f":"AZ3","v":"Building Coverage"},null,null,null,null,{"$f":"BE3","v":"Building Coverage"},{"$f":"BF3","v":"No. of Floors"},null,null,null,null,{"$f":"BK3","v":"Area per 1.3 DE's (m2)"},null,null,null,null,{"$f":"BP3","v":"Base GFA (m2)"},null,null,null,null,{"$f":"BU3","v":"Township"},{"$f":"BV3","v":"Urban"},null,null,null,null,null,null,null,{"$f":"CD3","v":"Subdivision"},{"$f":"CE3","v":"Development"},{"$f":"CF3","v":"Other"}]
[null,null,1,{"$f":"C5+1","v":2},3,4,5,6,7,8,9,null,null,null,1,{"$f":"O5+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,null,null,null,1,{"$f":"AG5+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,null,null,null,1,{"$f":"AY5+1","v":2},null,null,null,1,{"$f":"BD5+1","v":2},{"$f":"BE5+1","v":3},null,null,null,1,{"$f":"BJ5+1","v":2},null,null,null,1,{"$f":"BO5+1","v":2}]
[null,null,null,"2007/08",null,null,null,null,null,null,null,null,null,null,null,{"$f":"D6","v":"2007/08"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P6","v":"2007/08"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P6","v":"2007/08"},null,null,null,null,{"$f":"AZ6","v":"2007/08"},null,null,null,null,null,{"$f":"BE6","v":"2007/08"},null,null,null,null,{"$f":"BK6","v":"2007/08"},null,null,null,null,{"$f":"BP6","v":"2007/08"}]
[{"$f":"D6","v":"2007/08"},"Queenstown",{"$f":"A7&B7","v":"2007/08Queenstown"},3610,3927,685,1833,null,2410,2639,null,1,{"$f":"P6","v":"2007/08"},"Residential",{"$f":"M7&N7","v":"2007/08Residential"},1,null,1,1,1,1,1,1,1,1,null,1,1,null,null,{"$f":"AH6","v":"2007/08"},"Residential",{"$f":"AE7&AF7","v":"2007/08Residential"},"Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"Unit","Unit","Unit",null,{"$f":"AZ6","v":"2007/08"},"Residential",{"$f":"AW7&AX7","v":"2007/08Residential"},null,null,{"$f":"BE6","v":"2007/08"},"Residential",{"$f":"BB7&BC7","v":"2007/08Residential"},null,null,null,{"$f":"BK6","v":"2007/08"},"Wakatipu",{"$f":"BH7&BI7","v":"2007/08Wakatipu"},270000,null,{"$f":"BP6","v":"2007/08"},"Base GFA",{"$f":"BM7&BN7","v":"2007/08Base GFA"},143,null,{"$f":"BU6","v":"2007/08"},"Wakatipu",{"$f":"BR7&BS7","v":"2007/08Wakatipu"},null,null,null,null,null,null,null,null,{"$f":"BR7","v":"2007/08"},27.5,20,"Error",null,null,null,null,null,null,null,"Consent Formally Received",{"$f":"Consent_Lodged_Date","v":"2025-10-01"},null,null,null,null,null,null,null,"2015-03-25","2016-04-06","2017-03-27","2018-04-13",null,null,null,null,"pre change to align with policy"]
[{"$f":"A7","v":"2007/08"},"Arrowtown","2007/08Arrowtown",6057,5273,425,1833,null,2410,2639,null,{"$f":"L7+1","v":2},{"$f":"M7","v":"2007/08"},"Residential Flat",{"$f":"M8&N8","v":"2007/08Residential Flat"},0.42,0.4,0.7,0.37,0.7,0.7,0.7,0.7,0.7,0.7,null,0.7,0.69,null,null,{"$f":"AE7","v":"2007/08"},"Residential Flat",{"$f":"AE8&AF8","v":"2007/08Residential Flat"},"GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"AW7","v":"2007/08"},"Residential Flat","2007/08Residential Flat",null,null,{"$f":"BB7","v":"2007/08"},"Residential Flat","2007/08Residential Flat",null,null,null,{"$f":"BH7","v":"2007/08"},"Wanaka",{"$f":"BH8&BI8","v":"2007/08Wanaka"},410000,null,null,null,null,null,null,{"$f":"BR7","v":"2007/08"},"Wanaka",{"$f":"BR8&BS8","v":"2007/08Wanaka"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Consent Granted",{"$f":"Consent_Granted_Date","v":"2025-10-02"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"see e-mail dated 4 Spet 2019 - ok up to 2014/15 = 2014"]
[{"$f":"+A8","v":"2007/08"},null,null,null,null,null,null,null,null,null,null,{"$f":"L8+1","v":3},{"$f":"+M8","v":"2007/08"},"Residential Flat (MUA)","2007/08Residential Flat (MUA)",{"$f":"+P11","v":0.69972027972027973},null,{"$f":"+R11","v":0.7},0.37,0.7,0.7,0.7,0.7,0.7,0.7,null,0.7,0.69,0,null,{"$f":"+$A9","v":"2007/08"},{"$f":"+N9","v":"Residential Flat (MUA)"},{"$f":"AE9&AF9","v":"2007/08Residential Flat (MUA)"},"GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"+$A9","v":"2007/08"},{"$f":"$N9","v":"Residential Flat (MUA)"},{"$f":"AW9&AX9","v":"2007/08Residential Flat (MUA)"},null,null,{"$f":"+$A9","v":"2007/08"},{"$f":"$N9","v":"Residential Flat (MUA)"},{"$f":"BB9&BC9","v":"2007/08Residential Flat (MUA)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Policy Year",{"$f":"IF(CO8<CO7,\"Check Dates\",MAX(IF((CO7>=CO12:DC12)*(CO8>=CN13:CN42),CO13:DC42))&\"/\"&RIGHT(MAX(IF((CO7>=CO12:DC12)*(CO8>=CN13:CN42),CO13:DC42))+1,2))","v":"2024/25"}]
[{"$f":"A8","v":"2007/08"},"Glenorchy","2007/08Glenorchy",8106,0,1404,1833,null,2410,2639,null,4,{"$f":"M8","v":"2007/08"},"Multi-unit Residential","2007/08Multi-unit Residential",0.42,0.4,0.7,0.37,0.7,0.7,0.7,0.7,0.7,0.7,null,0.7,0.69,null,null,{"$f":"AE8","v":"2007/08"},"Multi-unit Residential","2007/08Multi-unit Residential","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"AW8","v":"2007/08"},"Multi-unit Residential","2007/08Multi-unit Residential",null,null,{"$f":"BB8","v":"2007/08"},"Multi-unit Residential","2007/08Multi-unit Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*Check date of LTP Submissions"]
[{"$f":"+A10","v":"2007/08"},null,null,null,null,null,null,null,null,null,null,5,{"$f":"+$A11","v":"2007/08"},"Multi-unit Residential (MUA)","2007/08Multi-unit Residential (MUA)",{"$f":"+(P10*BP7/100+Q10)/BP7*100","v":0.69972027972027973},null,{"$f":"+R10","v":0.7},{"$f":"+S10","v":0.37},{"$f":"+T10","v":0.7},{"$f":"+U10","v":0.7},0.7,0.7,0.7,0.7,null,0.7,0.69,0,null,{"$f":"+$A11","v":"2007/08"},{"$f":"+N11","v":"Multi-unit Residential (MUA)"},"2007/08Multi-unit Residential (MUA)","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"+$A11","v":"2007/08"},{"$f":"$N11","v":"Multi-unit Residential (MUA)"},"2007/08Multi-unit Residential (MUA)",null,null,{"$f":"+$A11","v":"2007/08"},{"$f":"$N11","v":"Multi-unit Residential (MUA)"},"2007/08Multi-unit Residential (MUA)",null,null,null,null,null,null,null,null,null,null,null,null,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 Formally Received (On or After)"]
[{"$f":"A10","v":"2007/08"},"Lake Hayes","2007/08Lake Hayes",6108,7833,null,1833,null,2410,2639,null,6,{"$f":"M10","v":"2007/08"},"Accommodation","2007/08Accommodation",0.27,1.3,0.61,0.37,0.98,1.07,0.98,1.07,0.98,1.07,null,0.83,1.65,null,null,{"$f":"AE10","v":"2007/08"},"Accommodation","2007/08Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"AW10","v":"2007/08"},"Accommodation","2007/08Accommodation",0.55000000000000004,null,{"$f":"BB10","v":"2007/08"},"Accommodation","2007/08Accommodation",0.55000000000000004,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2007-04-02","2008-04-05","2009-04-17","2010-04-17","2011-04-16","2012-04-16","2013-04-12","2014-04-17","2015-07-01",{"$f":"+CW12+366","v":"2016-07-01"},{"$f":"+CX12+365","v":"2017-07-01"},{"$f":"+CY12+365","v":"2018-07-01"},"2021-07-01","2022-09-01","2024-10-01"]
[{"$f":"A12","v":"2007/08"},"Arthurs Point","2007/08Arthurs Point",5663,4654,204,1833,null,2410,2639,null,7,{"$f":"M12","v":"2007/08"},"Commercial","2007/08Commercial",0.05,1.2,0.17,0.37,0.04,0.03,0.04,0.03,0.04,0.03,null,0.94,1.08,null,null,{"$f":"AE12","v":"2007/08"},"Commercial","2007/08Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"AW12","v":"2007/08"},"Commercial","2007/08Commercial",0.75,null,{"$f":"BB12","v":"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,null,null,null,null,null,"Consent Granted (On or After)","2007-04-02",2006]
["2007/08","Wanaka","2007/08Wanaka",5078,5828,1163,1798,null,1636,2802,null,8,"2007/08","Country Dwelling","2007/08Country Dwelling",1,null,1,1,1,1,1,1,0.66,0.66,null,1.2,1.1000000000000001,null,null,"2007/08","Country Dwelling","2007/08Country Dwelling","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"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,null,null,null,null,null,null,"2007-07-01",2007]
["2007/08","Hawea","2007/08Hawea",5346,3644,399,1798,null,1636,2802,null,9,"2007/08","Other","2007/08Other",null,null,null,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",null,"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,null,null,null,null,null,null,null,null,"2008-04-05",2007,2007]
["2007/08","Albert Town","2007/08Albert Town",5078,4791,952,1798,null,1636,2802,null,10,"2007/08","CBD Accommodation","2007/08CBD Accommodation",0.27,1.3,0.61,0.37,0.98,1.07,0.98,1.07,0.98,1.07,null,0.83,1.65,null,null,"2007/08","CBD Accommodation","2007/08CBD Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"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,null,null,null,null,null,null,null,"2008-07-01",2007,2008]
["2007/08","Luggate","2007/08Luggate",3502,0,null,1798,null,1636,2802,null,11,"2007/08","CBD Commercial","2007/08CBD Commercial",0.05,1.2,0.17,0.37,0.04,0.03,0.04,0.03,0.04,0.03,null,0.94,1.08,null,null,"2007/08","CBD Commercial","2007/08CBD Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"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,null,null,null,null,null,null,null,"2009-04-17",2007,2008,2008]
["2007/08","Other Wakatipu","2007/08Other Wakatipu",null,null,null,1833,null,2410,2639,null,12,"2007/08","Mixed Use Accommodation","2007/08Mixed Use Accommodation",{"$f":"IF($AL$231=1,1,ROUND(P11*0.75+((P12*2+Q12)/200*100)*0.25,2))","v":0.75},null,{"$f":"IF($AL$231=1,1,ROUND(R11*0.75+R12*0.25,2))","v":0.68},0.37,0.78,0.8,0.78,0.8,0.78,0.8,null,0.52,0.52,null,null,"2007/08","Mixed Use Accommodation","2007/08Mixed Use Accommodation",{"$f":"IF($AL$231=1,\"Unit\",\"GFA\")","v":"GFA"},{"$f":"IF($AL$231=1,\"Unit\",\"GFA\")","v":"GFA"},{"$f":"IF($AL$231=1,\"Unit\",\"GFA\")","v":"GFA"},"GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"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,null,null,null,null,null,null,null,"2009-07-01",2007,2008,2009]
["2007/08","Other Wanaka","2007/08Other Wanaka",null,null,null,1798,null,1636,2802,null,13,"2007/08","Mixed Use Commercial","2007/08Mixed Use Commercial",1,null,1,0.37,0.78,0.8,0.78,0.8,0.78,0.8,null,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",null,"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,null,null,null,null,null,null,null,"2010-04-17",2007,2008,2009,2009]
[null,null,null,null,null,null,null,null,null,null,null,14,"2007/08","Primary Industry","2007/08Primary Industry",1,null,1,1,1,1,1,1,0.66,0.66,null,1.4,1.4,null,null,"2007/08","Primary Industry","2007/08Primary Industry","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"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,null,null,null,null,null,null,null,"2010-07-01",2007,2008,2009,2010]
[null,null,null,null,null,null,null,null,null,null,null,15,"2007/08","Restaurant/Bar","2007/08Restaurant/Bar",0.4,1.2,1.3,0.37,0.04,0.03,0.04,0.03,0.04,0.03,null,0.94,1.08,null,null,"2007/08","Restaurant/Bar","2007/08Restaurant/Bar","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"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,null,null,null,null,null,null,null,"2011-04-16",2007,2008,2009,2010,2010]
[null,null,null,"2008/09",null,null,null,null,null,null,null,null,null,null,null,{"$f":"D22","v":"2008/09"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P22","v":"2008/09"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P22","v":"2008/09"},null,null,null,null,{"$f":"AZ22","v":"2008/09"},null,null,null,null,null,{"$f":"BE22","v":"2008/09"},null,null,null,null,{"$f":"BK22","v":"2008/09"},null,null,null,null,{"$f":"BP22","v":"2008/09"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-07-01",2007,2008,2009,2010,2011]
[{"$f":"D22","v":"2008/09"},"Queenstown",{"$f":"A23&B23","v":"2008/09Queenstown"},3762,3856,711,1665,null,2376,2856,null,1,{"$f":"P22","v":"2008/09"},"Residential",{"$f":"M23&N23","v":"2008/09Residential"},1,null,1,1,1,1,1,1,1,1,null,1,1,null,null,{"$f":"AH22","v":"2008/09"},"Residential",{"$f":"AE23&AF23","v":"2008/09Residential"},"Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"Unit","Unit","Unit",null,{"$f":"AZ22","v":"2008/09"},"Residential",{"$f":"AW23&AX23","v":"2008/09Residential"},null,null,{"$f":"BE22","v":"2008/09"},"Residential",{"$f":"BB23&BC23","v":"2008/09Residential"},null,null,null,{"$f":"BK22","v":"2008/09"},"Wakatipu",{"$f":"BH23&BI23","v":"2008/09Wakatipu"},270000,null,{"$f":"BP22","v":"2008/09"},"Base GFA",{"$f":"BM23&BN23","v":"2008/09Base GFA"},143,null,{"$f":"BU22","v":"2008/09"},"Wakatipu",{"$f":"BR23&BS23","v":"2008/09Wakatipu"},null,null,null,null,null,null,null,null,{"$f":"BR23","v":"2008/09"},27.5,20,"Error",null,null,null,null,null,null,null,"2012-04-16",2007,2008,2009,2010,2011,2011]
[{"$f":"A23","v":"2008/09"},"Arrowtown","2008/09Arrowtown",6597,5209,442,1665,null,2376,2856,null,{"$f":"L23+1","v":2},{"$f":"M23","v":"2008/09"},"Residential Flat",{"$f":"M24&N24","v":"2008/09Residential Flat"},0.42,0.4,0.7,0.37,0.7,0.7,0.7,0.7,0.7,0.7,null,0.7,0.69,null,null,{"$f":"AE23","v":"2008/09"},"Residential Flat",{"$f":"AE24&AF24","v":"2008/09Residential Flat"},"GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"AW23","v":"2008/09"},"Residential Flat","2008/09Residential Flat",null,null,{"$f":"BB23","v":"2008/09"},"Residential Flat","2008/09Residential Flat",null,null,null,{"$f":"BH23","v":"2008/09"},"Wanaka",{"$f":"BH24&BI24","v":"2008/09Wanaka"},410000,null,null,null,null,null,null,{"$f":"BR23","v":"2008/09"},"Wanaka",{"$f":"BR24&BS24","v":"2008/09Wanaka"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-07-01",2007,2008,2009,2010,2011,2012]
[{"$f":"+A24","v":"2008/09"},null,null,null,null,null,null,null,null,null,null,{"$f":"L24+1","v":3},{"$f":"+M24","v":"2008/09"},"Residential Flat (MUA)","2008/09Residential Flat (MUA)",{"$f":"+P27","v":0.69972027972027973},null,{"$f":"+R27","v":0.7},0.37,0.7,0.7,0.7,0.7,0.7,0.7,null,0.7,0.69,0,null,{"$f":"+$A25","v":"2008/09"},{"$f":"+N25","v":"Residential Flat (MUA)"},"2008/09Residential Flat (MUA)","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"+$A25","v":"2008/09"},{"$f":"$N25","v":"Residential Flat (MUA)"},"2008/09Residential Flat (MUA)",null,null,{"$f":"+$A25","v":"2008/09"},{"$f":"$N25","v":"Residential Flat (MUA)"},"2008/09Residential Flat (MUA)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-04-12",2007,2008,2009,2010,2011,2012,2012]
[{"$f":"A24","v":"2008/09"},"Glenorchy","2008/09Glenorchy",7465,0,1398,1665,null,2376,2856,null,4,{"$f":"M24","v":"2008/09"},"Multi-unit Residential","2008/09Multi-unit Residential",0.42,0.4,0.7,0.37,0.7,0.7,0.7,0.7,0.7,0.7,null,0.7,0.69,null,null,{"$f":"AE24","v":"2008/09"},"Multi-unit Residential","2008/09Multi-unit Residential","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"AW24","v":"2008/09"},"Multi-unit Residential","2008/09Multi-unit Residential",null,null,{"$f":"BB24","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,null,null,null,null,null,null,null,"2013-07-01",2007,2008,2009,2010,2011,2012,2013]
[{"$f":"+A26","v":"2008/09"},null,null,null,null,null,null,null,null,null,null,5,{"$f":"+$A27","v":"2008/09"},"Multi-unit Residential (MUA)","2008/09Multi-unit Residential (MUA)",{"$f":"+(P26*BP23/100+Q26)/BP23*100","v":0.69972027972027973},null,{"$f":"+R26","v":0.7},{"$f":"+S26","v":0.37},{"$f":"+T26","v":0.7},{"$f":"+U26","v":0.7},0.7,0.7,0.7,0.7,null,0.7,0.69,0,null,{"$f":"+$A27","v":"2008/09"},{"$f":"+N27","v":"Multi-unit Residential (MUA)"},"2008/09Multi-unit Residential (MUA)","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"+$A27","v":"2008/09"},{"$f":"$N27","v":"Multi-unit Residential (MUA)"},"2008/09Multi-unit Residential (MUA)",null,null,{"$f":"+$A27","v":"2008/09"},{"$f":"$N27","v":"Multi-unit Residential (MUA)"},"2008/09Multi-unit Residential (MUA)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CV12","v":"2014-04-17"},2007,2008,2009,2010,2011,2012,2013,2013]
[{"$f":"A26","v":"2008/09"},"Lake Hayes","2008/09Lake Hayes",7782,7779,null,1665,null,2376,2856,null,6,{"$f":"M26","v":"2008/09"},"Accommodation","2008/09Accommodation",0.27,1.3,0.61,0.37,0.98,1.07,0.98,1.07,0.98,1.07,null,0.83,1.65,null,null,{"$f":"AE26","v":"2008/09"},"Accommodation","2008/09Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"AW26","v":"2008/09"},"Accommodation","2008/09Accommodation",0.55000000000000004,null,{"$f":"BB26","v":"2008/09"},"Accommodation","2008/09Accommodation",0.55000000000000004,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-07-01",2007,2008,2009,2010,2011,2012,2013,2014]
[{"$f":"A28","v":"2008/09"},"Arthurs Point","2008/09Arthurs Point",4959,4838,213,1665,null,2376,2856,null,7,{"$f":"M28","v":"2008/09"},"Commercial","2008/09Commercial",0.05,1.2,0.17,0.37,0.04,0.03,0.04,0.03,0.04,0.03,null,0.94,1.08,null,null,{"$f":"AE28","v":"2008/09"},"Commercial","2008/09Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"AW28","v":"2008/09"},"Commercial","2008/09Commercial",0.75,null,{"$f":"BB28","v":"2008/09"},"Commercial","2008/09Commercial",0.75,1]
["2008/09","Wanaka","2008/09Wanaka",4989,6339,1231,1870,null,1664,3100,null,8,"2008/09","Country Dwelling","2008/09Country Dwelling",1,null,1,1,1,1,1,1,0.66,0.66,null,1.2,1.1000000000000001,null,null,"2008/09","Country Dwelling","2008/09Country Dwelling","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"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,null,null,null,null,"2015-07-01",null,null,"2015-07-01",2007,2008,2009,2010,2011,2012,2013,2014,2015]
["2008/09","Hawea","2008/09Hawea",3997,3982,417,1870,null,1664,3100,null,9,"2008/09","Other","2008/09Other",null,null,null,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",null,"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,null,null,null,null,"2016-04-06"]
["2008/09","Albert Town","2008/09Albert Town",4989,4969,988,1870,null,1664,3100,null,10,"2008/09","CBD Accommodation","2008/09CBD Accommodation",0.27,1.3,0.61,0.37,0.98,1.07,0.98,1.07,0.98,1.07,null,0.83,1.65,null,null,"2008/09","CBD Accommodation","2008/09CBD Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"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,null,null,null,null,"2016-07-01",null,null,"2016-07-01",2007,2008,2009,2010,2011,2012,2013,2014,2015,2016]
["2008/09","Luggate","2008/09Luggate",5310,0,null,1870,null,1664,3100,null,11,"2008/09","CBD Commercial","2008/09CBD Commercial",0.05,1.2,0.17,0.37,0.04,0.03,0.04,0.03,0.04,0.03,null,0.94,1.08,null,null,"2008/09","CBD Commercial","2008/09CBD Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"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,null,null,null,null,"2017-03-27"]
["2008/09","Other Wakatipu","2008/09Other Wakatipu",null,null,null,1665,null,2376,2856,null,12,"2008/09","Mixed Use Accommodation","2008/09Mixed Use Accommodation",{"$f":"IF($AL$231=1,1,ROUND(P27*0.75+((P28*2+Q28)/200*100)*0.25,2))","v":0.75},null,{"$f":"IF($AL$231=1,1,ROUND(R27*0.75+R28*0.25,2))","v":0.68},0.37,0.78,0.8,0.78,0.8,0.78,0.8,null,0.52,0.52,null,null,"2008/09","Mixed Use Accommodation","2008/09Mixed Use Accommodation",{"$f":"IF($AL$231=1,\"Unit\",\"GFA\")","v":"GFA"},{"$f":"IF($AL$231=1,\"Unit\",\"GFA\")","v":"GFA"},{"$f":"IF($AL$231=1,\"Unit\",\"GFA\")","v":"GFA"},"GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"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,null,null,null,null,"2017-07-01",null,null,"2017-07-01",2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017]
["2008/09","Other Wanaka","2008/09Other Wanaka",null,null,null,1870,null,1664,3100,null,13,"2008/09","Mixed Use Commercial","2008/09Mixed Use Commercial",1,null,1,0.37,0.78,0.8,0.78,0.8,0.78,0.8,null,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",null,"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,null,null,null,null,"2018-04-13"]
[null,null,null,null,null,null,null,null,null,null,null,14,"2008/09","Primary Industry","2008/09Primary Industry",1,null,1,1,1,1,1,1,0.66,0.66,null,1.4,1.4,null,null,"2008/09","Primary Industry","2008/09Primary Industry","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"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,null,null,null,null,"2018-07-01",null,null,"2018-07-01",2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018]
[null,null,null,null,null,null,null,null,null,null,null,15,"2008/09","Restaurant/Bar","2008/09Restaurant/Bar",0.4,1.2,1.3,0.37,0.04,0.03,0.04,0.03,0.04,0.03,null,0.94,1.08,null,null,"2008/09","Restaurant/Bar","2008/09Restaurant/Bar","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"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,"2009/10",null,null,null,null,null,null,null,null,null,null,null,{"$f":"D38","v":"2009/10"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P38","v":"2009/10"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P38","v":"2009/10"},null,null,null,null,{"$f":"AZ38","v":"2009/10"},null,null,null,null,null,{"$f":"BE38","v":"2009/10"},null,null,null,null,{"$f":"BK38","v":"2009/10"},null,null,null,null,{"$f":"BP38","v":"2009/10"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-07-01",2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2021]
[{"$f":"D38","v":"2009/10"},"Queenstown",{"$f":"A39&B39","v":"2009/10Queenstown"},3282,5415,1191,1684,null,3342,2822,null,1,{"$f":"P38","v":"2009/10"},"Residential",{"$f":"M39&N39","v":"2009/10Residential"},1,null,1,1,1,1,1,1,1,1,null,1,1,null,null,{"$f":"AH38","v":"2009/10"},"Residential",{"$f":"AE39&AF39","v":"2009/10Residential"},"Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"Unit","Unit","Unit",null,{"$f":"AZ38","v":"2009/10"},"Residential",{"$f":"AW39&AX39","v":"2009/10Residential"},null,null,{"$f":"BE38","v":"2009/10"},"Residential",{"$f":"BB39&BC39","v":"2009/10Residential"},null,null,null,{"$f":"BK38","v":"2009/10"},"Wakatipu",{"$f":"BH39&BI39","v":"2009/10Wakatipu"},270000,null,{"$f":"BP38","v":"2009/10"},"Base GFA",{"$f":"BM39&BN39","v":"2009/10Base GFA"},133,null,{"$f":"BU38","v":"2009/10"},"Wakatipu",{"$f":"BR39&BS39","v":"2009/10Wakatipu"},null,null,null,null,null,null,null,null,{"$f":"BR39","v":"2009/10"},27.5,20,"Error"]
[{"$f":"A39","v":"2009/10"},"Arrowtown","2009/10Arrowtown",4057,5749,729,1684,null,3342,2822,null,{"$f":"L39+1","v":2},{"$f":"M39","v":"2009/10"},"Residential Flat",{"$f":"M40&N40","v":"2009/10Residential Flat"},0.45,null,0.75,0.37,0.75,0.75,0.75,0.75,0.75,0.75,null,0.77,0.72,null,null,{"$f":"AE39","v":"2009/10"},"Residential Flat",{"$f":"AE40&AF40","v":"2009/10Residential Flat"},"GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"AW39","v":"2009/10"},"Residential Flat","2009/10Residential Flat",null,null,{"$f":"BB39","v":"2009/10"},"Residential Flat","2009/10Residential Flat",null,null,null,{"$f":"BH39","v":"2009/10"},"Wanaka",{"$f":"BH40&BI40","v":"2009/10Wanaka"},410000,null,null,null,null,null,null,{"$f":"BR39","v":"2009/10"},"Wanaka",{"$f":"BR40&BS40","v":"2009/10Wanaka"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-09-01",2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2021,2022]
[{"$f":"+A40","v":"2009/10"},null,null,null,null,null,null,null,null,null,null,{"$f":"L40+1","v":3},{"$f":"+M40","v":"2009/10"},"Residential Flat (MUA)","2009/10Residential Flat (MUA)",{"$f":"+P43","v":0.75075187969924817},null,{"$f":"+R43","v":0.75},0.37,0.75,0.75,0.75,0.75,0.75,0.75,null,0.77,0.72,0,null,{"$f":"+$A41","v":"2009/10"},{"$f":"+N41","v":"Residential Flat (MUA)"},"2009/10Residential Flat (MUA)","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"+$A41","v":"2009/10"},{"$f":"$N41","v":"Residential Flat (MUA)"},"2009/10Residential Flat (MUA)",null,null,{"$f":"+$A41","v":"2009/10"},{"$f":"$N41","v":"Residential Flat (MUA)"},"2009/10Residential Flat (MUA)"]
[{"$f":"A40","v":"2009/10"},"Glenorchy","2009/10Glenorchy",6906,null,1133,1684,null,3342,2822,null,4,{"$f":"M40","v":"2009/10"},"Multi-unit Residential","2009/10Multi-unit Residential",0.45,0.4,0.75,0.37,0.75,0.75,0.75,0.75,0.75,0.75,null,0.77,0.72,null,null,{"$f":"AE40","v":"2009/10"},"Multi-unit Residential","2009/10Multi-unit Residential","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"AW40","v":"2009/10"},"Multi-unit Residential","2009/10Multi-unit Residential",null,null,{"$f":"BB40","v":"2009/10"},"Multi-unit Residential","2009/10Multi-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,null,null,null,null,null,null,"2024-07-01",2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2021,2022,2024]
[{"$f":"+A42","v":"2009/10"},null,null,null,null,null,null,null,null,null,null,5,{"$f":"+$A43","v":"2009/10"},"Multi-unit Residential (MUA)","2009/10Multi-unit Residential (MUA)",{"$f":"+(P42*BP39/100+Q42)/BP39*100","v":0.75075187969924817},null,{"$f":"+R42","v":0.75},{"$f":"+S42","v":0.37},{"$f":"+T42","v":0.75},{"$f":"+U42","v":0.75},0.75,0.75,0.75,0.75,null,0.77,0.72,0,null,{"$f":"+$A43","v":"2009/10"},{"$f":"+N43","v":"Multi-unit Residential (MUA)"},"2009/10Multi-unit Residential (MUA)","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"+$A43","v":"2009/10"},{"$f":"$N43","v":"Multi-unit Residential (MUA)"},"2009/10Multi-unit Residential (MUA)",null,null,{"$f":"+$A43","v":"2009/10"},{"$f":"$N43","v":"Multi-unit Residential (MUA)"},"2009/10Multi-unit Residential (MUA)"]
[{"$f":"A42","v":"2009/10"},"Lake Hayes","2009/10Lake Hayes",3634,6153,34,1684,null,3342,2822,null,6,{"$f":"M42","v":"2009/10"},"Accommodation","2009/10Accommodation",0.28999999999999998,1.3,0.66,0.37,1.05,1.01,1.05,1.01,1.05,1.01,null,1.26,1.86,null,null,{"$f":"AE42","v":"2009/10"},"Accommodation","2009/10Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"AW42","v":"2009/10"},"Accommodation","2009/10Accommodation",0.55000000000000004,null,{"$f":"BB42","v":"2009/10"},"Accommodation","2009/10Accommodation",0.55000000000000004,2]
[{"$f":"A44","v":"2009/10"},"Arthurs Point","2009/10Arthurs Point",4157,5226,69,1684,null,3342,2822,null,7,{"$f":"M44","v":"2009/10"},"Commercial","2009/10Commercial",0.06,1.17,0.19,0.37,0.05,0.03,0.05,0.03,0.05,0.03,null,1.37,1.55,null,null,{"$f":"AE44","v":"2009/10"},"Commercial","2009/10Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"AW44","v":"2009/10"},"Commercial","2009/10Commercial",0.75,null,{"$f":"BB44","v":"2009/10"},"Commercial","2009/10Commercial",0.75,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reserve Land",null,"Greenfields"]
["2009/10","Kingston","2009/10Kingston",null,null,123,1684,null,3342,2822,null,8,"2009/10","Country Dwelling","2009/10Country Dwelling",1,null,1,1,1,1,1,1,0.66,0.66,null,1.7,2.9,null,null,"2009/10","Country Dwelling","2009/10Country Dwelling","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"Unit","Unit","Unit",null,"2009/10","Country Dwelling","2009/10Country Dwelling",null,null,"2009/10","Country Dwelling","2009/10Country Dwelling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brownfields"]
["2009/10","Wanaka","2009/10Wanaka",4653,6615,1770,1881,null,2522,2985,null,9,"2009/10","Other","2009/10Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009/10","Other","2009/10Other","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2009/10","Other","2009/10Other",null,null,"2009/10","Other","2009/10Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Field_Type","v":0}]
["2009/10","Hawea","2009/10Hawea",8892,8743,808,1881,null,2522,2985,null,10,"2009/10","CBD Accommodation","2009/10CBD Accommodation",0.28999999999999998,1.3,0.66,0.37,1.05,1.01,1.05,1.01,1.05,1.01,null,1.26,1.86,null,null,"2009/10","CBD Accommodation","2009/10CBD Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"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,null,null,null,null,null,"Policy Year",null,"Brownfields","Land Value (GST Method)"]
["2009/10","Albert Town","2009/10Albert Town",4653,6615,1247,1881,null,2522,2985,null,11,"2009/10","CBD Commercial","2009/10CBD Commercial",0.06,1.17,0.19,0.37,0.05,0.03,0.05,0.03,0.05,0.03,null,1.37,1.55,null,null,"2009/10","CBD Commercial","2009/10CBD Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"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,null,null,null,null,null,null,null,"2007/08","Old",1,"input"]
["2009/10","Luggate","2009/10Luggate",3400,null,null,1881,null,2522,2985,null,12,"2009/10","Mixed Use Accommodation","2009/10Mixed Use Accommodation",{"$f":"IF($AL$231=1,1,ROUND(P43*0.75+((P44*2+Q44)/200*100)*0.25,2))","v":0.8},null,{"$f":"IF($AL$231=1,1,ROUND(R43*0.75+R44*0.25,2))","v":0.73},0.37,0.86,0.74,0.86,0.74,0.86,0.74,null,0.95,1.04,null,null,"2009/10","Mixed Use Accommodation","2009/10Mixed Use Accommodation",{"$f":"IF($AL$231=1,\"Unit\",\"GFA\")","v":"GFA"},{"$f":"IF($AL$231=1,\"Unit\",\"GFA\")","v":"GFA"},{"$f":"IF($AL$231=1,\"Unit\",\"GFA\")","v":"GFA"},"GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"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,null,null,null,null,null,null,null,"2008/09","Old",1,"input"]
["2009/10","Other Wakatipu","2009/10Other Wakatipu",null,null,null,1684,null,3342,2822,null,13,"2009/10","Mixed Use Commercial","2009/10Mixed Use Commercial",1,null,1,0.37,0.86,0.74,0.86,0.74,0.86,0.74,null,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",null,"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,null,null,null,null,null,null,null,"2009/10","Old",1,"input"]
["2009/10","Other Wanaka","2009/10Other Wanaka",null,null,null,1881,null,2522,2985,null,14,"2009/10","Primary Industry","2009/10Primary Industry",1,null,1,1,1,1,1,1,0.66,0.66,null,1.3,1.3,null,null,"2009/10","Primary Industry","2009/10Primary Industry","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"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,null,null,null,null,null,null,null,"2010/11","Old",1,"input"]
[null,null,null,null,null,null,null,null,null,null,null,15,"2009/10","Restaurant/Bar","2009/10Restaurant/Bar",0.43,1.17,1.39,0.37,0.05,0.03,0.05,0.03,0.05,0.03,null,1.37,1.55,null,null,"2009/10","Restaurant/Bar","2009/10Restaurant/Bar","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"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,null,null,null,null,null,null,null,"2011/12","Old",1,"input"]
[null,null,null,"2010/11",null,null,null,null,null,null,null,null,null,null,null,{"$f":"D54","v":"2010/11"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P54","v":"2010/11"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P54","v":"2010/11"},null,null,null,null,{"$f":"AZ54","v":"2010/11"},null,null,null,null,null,{"$f":"BE54","v":"2010/11"},null,null,null,null,{"$f":"BK54","v":"2010/11"},null,null,null,null,{"$f":"BP54","v":"2010/11"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012/13","Old",1,"input"]
[{"$f":"D54","v":"2010/11"},"Queenstown",{"$f":"A55&B55","v":"2010/11Queenstown"},3800,5136,1138,1482,null,3379,2325,null,1,{"$f":"P54","v":"2010/11"},"Residential",{"$f":"M55&N55","v":"2010/11Residential"},1,null,1,1,1,1,1,1,1,1,null,1,1,null,null,{"$f":"AH54","v":"2010/11"},"Residential",{"$f":"AE55&AF55","v":"2010/11Residential"},"Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"Unit","Unit","Unit",null,{"$f":"AZ54","v":"2010/11"},"Residential",{"$f":"AW55&AX55","v":"2010/11Residential"},null,null,{"$f":"BE54","v":"2010/11"},"Residential",{"$f":"BB55&BC55","v":"2010/11Residential"},null,null,null,{"$f":"BK54","v":"2010/11"},"Wakatipu",{"$f":"BH55&BI55","v":"2010/11Wakatipu"},270000,null,{"$f":"BP54","v":"2010/11"},"Base GFA",{"$f":"BM55&BN55","v":"2010/11Base GFA"},133,null,{"$f":"BU54","v":"2010/11"},"Wakatipu",{"$f":"BR55&BS55","v":"2010/11Wakatipu"},null,null,null,null,null,null,null,null,{"$f":"BR55","v":"2010/11"},27.5,20,"Error",null,null,null,null,null,null,null,"2013/14","Old",1,"input"]
[{"$f":"A55","v":"2010/11"},"Arrowtown","2010/11Arrowtown",4362,5838,513,1482,null,3379,2325,null,{"$f":"L55+1","v":2},{"$f":"M55","v":"2010/11"},"Residential Flat",{"$f":"M56&N56","v":"2010/11Residential Flat"},0.45,null,0.75,0.37,0.75,0.75,0.75,0.75,0.75,0.75,null,0.77,0.72,null,null,{"$f":"AE55","v":"2010/11"},"Residential Flat",{"$f":"AE56&AF56","v":"2010/11Residential Flat"},"GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"AW55","v":"2010/11"},"Residential Flat","2010/11Residential Flat",null,null,{"$f":"BB55","v":"2010/11"},"Residential Flat","2010/11Residential Flat",null,null,null,{"$f":"BH55","v":"2010/11"},"Wanaka",{"$f":"BH56&BI56","v":"2010/11Wanaka"},410000,null,null,null,null,null,null,{"$f":"BR55","v":"2010/11"},"Wanaka",{"$f":"BR56&BS56","v":"2010/11Wanaka"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014/15","Amend",1,"input"]
[{"$f":"+A56","v":"2010/11"},null,null,null,null,null,null,null,null,null,null,{"$f":"L56+1","v":3},{"$f":"+M56","v":"2010/11"},"Residential Flat (MUA)","2010/11Residential Flat (MUA)",{"$f":"+P59","v":0.75075187969924817},null,{"$f":"+R59","v":0.75},0.37,0.75,0.75,0.75,0.75,0.75,0.75,null,0.77,0.72,0,null,{"$f":"+$A57","v":"2010/11"},{"$f":"+N57","v":"Residential Flat (MUA)"},"2010/11Residential Flat (MUA)","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"+$A57","v":"2010/11"},{"$f":"$N57","v":"Residential Flat (MUA)"},"2010/11Residential Flat (MUA)",null,null,{"$f":"+$A57","v":"2010/11"},{"$f":"$N57","v":"Residential Flat (MUA)"},"2010/11Residential Flat (MUA)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015/16","Amend",{"$f":"IF($CN$47=\"Greenfields\",1,0)","v":0},"set"]
[{"$f":"A56","v":"2010/11"},"Glenorchy","2010/11Glenorchy",9484,null,768,1482,null,3379,2325,null,4,{"$f":"M56","v":"2010/11"},"Multi-unit Residential","2010/11Multi-unit Residential",0.45,0.4,0.75,0.37,0.75,0.75,0.75,0.75,0.75,0.75,null,0.77,0.72,null,null,{"$f":"AE56","v":"2010/11"},"Multi-unit Residential","2010/11Multi-unit Residential","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"AW56","v":"2010/11"},"Multi-unit Residential","2010/11Multi-unit Residential",null,null,{"$f":"BB56","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,null,null,null,null,null,null,null,"2016/17","Amend",{"$f":"IF($CN$47=\"Greenfields\",1,0)","v":0},"set"]
[{"$f":"+A58","v":"2010/11"},null,null,null,null,null,null,null,null,null,null,5,{"$f":"+$A59","v":"2010/11"},"Multi-unit Residential (MUA)","2010/11Multi-unit Residential (MUA)",{"$f":"+(P58*BP55/100+Q58)/BP55*100","v":0.75075187969924817},null,{"$f":"+R58","v":0.75},{"$f":"+S58","v":0.37},{"$f":"+T58","v":0.75},{"$f":"+U58","v":0.75},0.75,0.75,0.75,0.75,null,0.77,0.72,0,null,{"$f":"+$A59","v":"2010/11"},{"$f":"+N59","v":"Multi-unit Residential (MUA)"},"2010/11Multi-unit Residential (MUA)","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"+$A59","v":"2010/11"},{"$f":"$N59","v":"Multi-unit Residential (MUA)"},"2010/11Multi-unit Residential (MUA)",null,null,{"$f":"+$A59","v":"2010/11"},{"$f":"$N59","v":"Multi-unit Residential (MUA)"},"2010/11Multi-unit Residential (MUA)",null,null,null,null,null,null,null,null,null,null,null,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",{"$f":"IF($CN$47=\"Greenfields\",1,0)","v":0},"set"]
[{"$f":"A58","v":"2010/11"},"Lake Hayes","2010/11Lake Hayes",2920,4367,36,1482,null,3379,2325,null,6,{"$f":"M58","v":"2010/11"},"Accommodation","2010/11Accommodation",0.28999999999999998,1.3,0.66,0.37,1.05,1.01,1.05,1.01,1.05,1.01,null,1.26,1.86,null,null,{"$f":"AE58","v":"2010/11"},"Accommodation","2010/11Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"AW58","v":"2010/11"},"Accommodation","2010/11Accommodation",0.55000000000000004,null,{"$f":"BB58","v":"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,null,null,null,null,null,null,null,"2018/19 Original","Amend",{"$f":"IF($CN$47=\"Greenfields\",1,0)","v":0},"set"]
[{"$f":"A60","v":"2010/11"},"Arthurs Point","2010/11Arthurs Point",3454,3489,72,1482,null,3379,2325,null,7,{"$f":"M60","v":"2010/11"},"Commercial","2010/11Commercial",0.06,1.17,0.19,0.37,0.05,0.03,0.05,0.03,0.05,0.03,null,1.37,1.55,null,null,{"$f":"AE60","v":"2010/11"},"Commercial","2010/11Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"AW60","v":"2010/11"},"Commercial","2010/11Commercial",0.75,null,{"$f":"BB60","v":"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,null,null,null,null,null,null,null,"2018/19 Revised","Amend",{"$f":"IF($CN$47=\"Greenfields\",1,0)","v":0},"set"]
["2010/11","Kingston","2010/11Kingston",null,null,129,1482,null,3379,2325,null,8,"2010/11","Country Dwelling","2010/11Country Dwelling",1,null,1,1,1,1,1,1,0.66,0.66,null,1.7,2.9,null,null,"2010/11","Country Dwelling","2010/11Country Dwelling","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"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,null,null,null,null,null,null,null,"2021/22","Amend",1,"set"]
["2010/11","Wanaka","2010/11Wanaka",5092,6605,1821,1777,null,2466,2503,null,9,"2010/11","Other","2010/11Other",null,null,null,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",null,"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,null,null,null,null,null,null,null,"2022/23","Amend",1,"set"]
["2010/11","Hawea","2010/11Hawea",9927,8111,532,1777,null,2466,2503,null,10,"2010/11","CBD Accommodation","2010/11CBD Accommodation",0.28999999999999998,1.3,0.66,0.37,1.05,1.01,1.05,1.01,1.05,1.01,null,1.26,1.86,null,null,"2010/11","CBD Accommodation","2010/11CBD Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"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,null,null,null,null,null,null,null,"2024/25","Amend",1,"set"]
["2010/11","Albert Town","2010/11Albert Town",5092,6605,1170,1777,null,2466,2503,null,11,"2010/11","CBD Commercial","2010/11CBD Commercial",0.06,1.17,0.19,0.37,0.05,0.03,0.05,0.03,0.05,0.03,null,1.37,1.55,null,null,"2010/11","CBD Commercial","2010/11CBD Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"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,null,2466,2503,null,12,"2010/11","Mixed Use Accommodation","2010/11Mixed Use Accommodation",{"$f":"IF($AL$231=1,1,ROUND(P59*0.75+((P60*2+Q60)/200*100)*0.25,2))","v":0.8},null,{"$f":"IF($AL$231=1,1,ROUND(R59*0.75+R60*0.25,2))","v":0.73},0.37,0.86,0.74,0.86,0.74,0.86,0.74,null,0.95,1.04,null,null,"2010/11","Mixed Use Accommodation","2010/11Mixed Use Accommodation",{"$f":"IF($AL$231=1,\"Unit\",\"GFA\")","v":"GFA"},{"$f":"IF($AL$231=1,\"Unit\",\"GFA\")","v":"GFA"},{"$f":"IF($AL$231=1,\"Unit\",\"GFA\")","v":"GFA"},"GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2010/11","Mixed Use Accommodation","2010/11Mixed Use Accommodation",0.55000000000000004,null,"2010/11","Mixed Use Accommodation","2010/11Mixed Use Accommodation",0.55000000000000004,1]
["2010/11","Other Wakatipu","2010/11Other Wakatipu",null,null,null,1482,null,3379,2325,null,13,"2010/11","Mixed Use Commercial","2010/11Mixed Use Commercial",1,null,1,0.37,0.86,0.74,0.86,0.74,0.86,0.74,null,0.91,0.79,null,null,"2010/11","Mixed Use Commercial","2010/11Mixed Use Commercial","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2010/11","Mixed Use Commercial","2010/11Mixed Use Commercial",0.55000000000000004,null,"2010/11","Mixed Use Commercial","2010/11Mixed Use Commercial",0.55000000000000004,1]
["2010/11","Other Wanaka","2010/11Other Wanaka",null,null,null,1777,null,2466,2503,null,14,"2010/11","Primary Industry","2010/11Primary Industry",1,null,1,1,1,1,1,1,0.66,0.66,null,1.3,1.3,null,null,"2010/11","Primary Industry","2010/11Primary Industry","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"Unit","Unit","Unit",null,"2010/11","Primary Industry","2010/11Primary Industry",null,null,"2010/11","Primary Industry","2010/11Primary Industry"]
[null,null,null,null,null,null,null,null,null,null,null,15,"2010/11","Restaurant/Bar","2010/11Restaurant/Bar",0.43,1.17,1.39,0.37,0.05,0.03,0.05,0.03,0.05,0.03,null,1.37,1.55,null,null,"2010/11","Restaurant/Bar","2010/11Restaurant/Bar","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2010/11","Restaurant/Bar","2010/11Restaurant/Bar",0.75,null,"2010/11","Restaurant/Bar","2010/11Restaurant/Bar",0.75,1]
[null,null,null,"2011/12",null,null,null,null,null,null,null,null,null,null,null,{"$f":"D70","v":"2011/12"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P70","v":"2011/12"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P70","v":"2011/12"},null,null,null,null,{"$f":"AZ70","v":"2011/12"},null,null,null,null,null,{"$f":"BE70","v":"2011/12"},null,null,null,null,{"$f":"BK70","v":"2011/12"},null,null,null,null,{"$f":"BP70","v":"2011/12"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pre 2018/19"]
[{"$f":"D70","v":"2011/12"},"Queenstown",{"$f":"A71&B71","v":"2011/12Queenstown"},3846,4529,1248,1529,null,3450,2457,null,1,{"$f":"P70","v":"2011/12"},"Residential",{"$f":"M71&N71","v":"2011/12Residential"},1,null,1,1,1,1,1,1,1,1,null,1,1,null,null,{"$f":"AH70","v":"2011/12"},"Residential",{"$f":"AE71&AF71","v":"2011/12Residential"},"Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"Unit","Unit","Unit",null,{"$f":"AZ70","v":"2011/12"},"Residential",{"$f":"AW71&AX71","v":"2011/12Residential"},null,null,{"$f":"BE70","v":"2011/12"},"Residential",{"$f":"BB71&BC71","v":"2011/12Residential"},null,null,null,{"$f":"BK70","v":"2011/12"},"Wakatipu",{"$f":"BH71&BI71","v":"2011/12Wakatipu"},270000,null,{"$f":"BP70","v":"2011/12"},"Base GFA",{"$f":"BM71&BN71","v":"2011/12Base GFA"},133,null,{"$f":"BU70","v":"2011/12"},"Wakatipu",{"$f":"BR71&BS71","v":"2011/12Wakatipu"},null,null,null,null,null,null,null,null,{"$f":"BR71","v":"2011/12"},27.5,20,"Error",null,null,null,null,null,null,null,null,"Township","Urban",null,null,null,"Township","Urban"]
[{"$f":"A71","v":"2011/12"},"Arrowtown","2011/12Arrowtown",3970,5748,489,1529,null,3450,2457,null,{"$f":"L71+1","v":2},{"$f":"M71","v":"2011/12"},"Residential Flat",{"$f":"M72&N72","v":"2011/12Residential Flat"},0.45,null,0.75,0.37,0.75,0.75,0.75,0.75,0.75,0.75,null,0.77,0.72,null,null,{"$f":"AE71","v":"2011/12"},"Residential Flat",{"$f":"AE72&AF72","v":"2011/12Residential Flat"},"GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"AW71","v":"2011/12"},"Residential Flat","2011/12Residential Flat",null,null,{"$f":"BB71","v":"2011/12"},"Residential Flat","2011/12Residential Flat",null,null,null,{"$f":"BH71","v":"2011/12"},"Wanaka",{"$f":"BH72&BI72","v":"2011/12Wanaka"},410000,null,null,null,null,null,null,{"$f":"BR71","v":"2011/12"},"Wanaka",{"$f":"BR72&BS72","v":"2011/12Wanaka"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Calculation Links'!M85","v":"Wakatipu"},{"$f":"+'Calculation Links'!N85/1.15","v":{"$error":"#VALUE!"}},{"$f":"+'Calculation Links'!O85/1.15","v":{"$error":"#VALUE!"}},"GST Exclusive",null,"Wakatipu",150,335,"GST Inclusive"]
[{"$f":"+A72","v":"2011/12"},null,null,null,null,null,null,null,null,null,null,{"$f":"L72+1","v":3},{"$f":"+M72","v":"2011/12"},"Residential Flat (MUA)","2011/12Residential Flat (MUA)",{"$f":"+P75","v":0.75075187969924817},null,{"$f":"+R75","v":0.75},0.37,0.75,0.75,0.75,0.75,0.75,0.75,null,0.77,0.72,0,null,{"$f":"+$A73","v":"2011/12"},{"$f":"+N73","v":"Residential Flat (MUA)"},"2011/12Residential Flat (MUA)","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"+$A73","v":"2011/12"},{"$f":"$N73","v":"Residential Flat (MUA)"},"2011/12Residential Flat (MUA)",null,null,{"$f":"+$A73","v":"2011/12"},{"$f":"$N73","v":"Residential Flat (MUA)"},"2011/12Residential Flat (MUA)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Calculation Links'!M86","v":"Wanaka"},{"$f":"+'Calculation Links'!N86/1.15","v":{"$error":"#VALUE!"}},{"$f":"+'Calculation Links'!O86/1.15","v":{"$error":"#VALUE!"}},null,null,"Wanaka",150,235]
[{"$f":"A72","v":"2011/12"},"Glenorchy","2011/12Glenorchy",9905,null,773,1529,null,3450,2457,null,4,{"$f":"M72","v":"2011/12"},"Multi-unit Residential","2011/12Multi-unit Residential",0.45,0.4,0.75,0.37,0.75,0.75,0.75,0.75,0.75,0.75,null,0.77,0.72,null,null,{"$f":"AE72","v":"2011/12"},"Multi-unit Residential","2011/12Multi-unit Residential","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"AW72","v":"2011/12"},"Multi-unit Residential","2011/12Multi-unit Residential",null,null,{"$f":"BB72","v":"2011/12"},"Multi-unit Residential","2011/12Multi-unit Residential"]
[{"$f":"+A74","v":"2011/12"},null,null,null,null,null,null,null,null,null,null,5,{"$f":"+$A75","v":"2011/12"},"Multi-unit Residential (MUA)","2011/12Multi-unit Residential (MUA)",{"$f":"+(P74*BP71/100+Q74)/BP71*100","v":0.75075187969924817},null,{"$f":"+R74","v":0.75},{"$f":"+S74","v":0.37},{"$f":"+T74","v":0.75},{"$f":"+U74","v":0.75},0.75,0.75,0.75,0.75,null,0.77,0.72,0,null,{"$f":"+$A75","v":"2011/12"},{"$f":"+N75","v":"Multi-unit Residential (MUA)"},"2011/12Multi-unit Residential (MUA)","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"+$A75","v":"2011/12"},{"$f":"$N75","v":"Multi-unit Residential (MUA)"},"2011/12Multi-unit Residential (MUA)",null,null,{"$f":"+$A75","v":"2011/12"},{"$f":"$N75","v":"Multi-unit Residential (MUA)"},"2011/12Multi-unit Residential (MUA)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Post 2018/19"]
[{"$f":"A74","v":"2011/12"},"Lake Hayes","2011/12Lake Hayes",3115,4155,37,1529,null,3450,2457,null,6,{"$f":"M74","v":"2011/12"},"Accommodation","2011/12Accommodation",0.28999999999999998,1.3,0.66,0.37,1.05,1.01,1.05,1.01,1.05,1.01,null,1.26,1.86,null,null,{"$f":"AE74","v":"2011/12"},"Accommodation","2011/12Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"AW74","v":"2011/12"},"Accommodation","2011/12Accommodation",0.55000000000000004,null,{"$f":"BB74","v":"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,null,null,null,null,null,null,null,null,"Township","Urban",null,null,null,"Township","Urban"]
[{"$f":"A76","v":"2011/12"},"Arthurs Point","2011/12Arthurs Point",3397,3130,74,1529,null,3450,2457,null,7,{"$f":"M76","v":"2011/12"},"Commercial","2011/12Commercial",0.06,1.17,0.19,0.37,0.05,0.03,0.05,0.03,0.05,0.03,null,1.37,1.55,null,null,{"$f":"AE76","v":"2011/12"},"Commercial","2011/12Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"AW76","v":"2011/12"},"Commercial","2011/12Commercial",0.75,null,{"$f":"BB76","v":"2011/12"},"Commercial","2011/12Commercial",0.75,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wakatipu",270,615,"GST Exclusive",null,"Wakatipu",{"$f":"CO77*1.15","v":310.5},{"$f":"CP77*1.15","v":707.25},"GST Inclusive"]
["2011/12","Kingston","2011/12Kingston",null,null,132,1529,null,3450,2457,null,8,"2011/12","Country Dwelling","2011/12Country Dwelling",1,null,1,1,1,1,1,1,0.66,0.66,null,1.7,2.9,null,null,"2011/12","Country Dwelling","2011/12Country Dwelling","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"Unit","Unit","Unit",null,"2011/12","Country Dwelling","2011/12Country Dwelling",null,null,"2011/12","Country Dwelling","2011/12Country Dwelling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wanaka",255,470,null,null,"Wanaka",{"$f":"CO78*1.15","v":293.25},{"$f":"CP78*1.15","v":540.5}]
["2011/12","Wanaka","2011/12Wanaka",4881,6152,1832,1792,null,2138,2593,null,9,"2011/12","Other","2011/12Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011/12","Other","2011/12Other","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2011/12","Other","2011/12Other",null,null,"2011/12","Other","2011/12Other"]
["2011/12","Hawea","2011/12Hawea",10847,8170,535,1792,null,2138,2593,null,10,"2011/12","CBD Accommodation","2011/12CBD Accommodation",0.28999999999999998,1.3,0.66,0.37,1.05,1.01,1.05,1.01,1.05,1.01,null,1.26,1.86,null,null,"2011/12","CBD Accommodation","2011/12CBD Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2011/12","CBD Accommodation","2011/12CBD Accommodation",0.8,null,"2011/12","CBD Accommodation","2011/12CBD Accommodation",0.8,2]
["2011/12","Albert Town","2011/12Albert Town",4881,6152,1254,1792,null,2138,2593,null,11,"2011/12","CBD Commercial","2011/12CBD Commercial",0.06,1.17,0.19,0.37,0.05,0.03,0.05,0.03,0.05,0.03,null,1.37,1.55,null,null,"2011/12","CBD Commercial","2011/12CBD Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2011/12","CBD Commercial","2011/12CBD Commercial",0.8,null,"2011/12","CBD Commercial","2011/12CBD Commercial",0.8,2]
["2011/12","Luggate","2011/12Luggate",1723,null,86,1792,null,2138,2593,null,12,"2011/12","Mixed Use Accommodation","2011/12Mixed Use Accommodation",{"$f":"IF($AL$231=1,1,ROUND(P75*0.75+((P76*2+Q76)/200*100)*0.25,2))","v":0.8},null,{"$f":"IF($AL$231=1,1,ROUND(R75*0.75+R76*0.25,2))","v":0.73},0.37,0.86,0.74,0.86,0.74,0.86,0.74,null,0.95,1.04,null,null,"2011/12","Mixed Use Accommodation","2011/12Mixed Use Accommodation",{"$f":"IF($AL$231=1,\"Unit\",\"GFA\")","v":"GFA"},{"$f":"IF($AL$231=1,\"Unit\",\"GFA\")","v":"GFA"},{"$f":"IF($AL$231=1,\"Unit\",\"GFA\")","v":"GFA"},"GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2011/12","Mixed Use Accommodation","2011/12Mixed Use Accommodation",0.55000000000000004,null,"2011/12","Mixed Use Accommodation","2011/12Mixed Use Accommodation",0.55000000000000004,1]
["2011/12","Other Wakatipu","2011/12Other Wakatipu",null,null,null,1529,null,3450,2457,null,13,"2011/12","Mixed Use Commercial","2011/12Mixed Use Commercial",1,null,1,0.37,0.86,0.74,0.86,0.74,0.86,0.74,null,0.91,0.79,null,null,"2011/12","Mixed Use Commercial","2011/12Mixed Use Commercial","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2011/12","Mixed Use Commercial","2011/12Mixed Use Commercial",0.55000000000000004,null,"2011/12","Mixed Use Commercial","2011/12Mixed Use Commercial",0.55000000000000004,1]
["2011/12","Other Wanaka","2011/12Other Wanaka",null,null,null,1792,null,2138,2593,null,14,"2011/12","Primary Industry","2011/12Primary Industry",1,null,1,1,1,1,1,1,0.66,0.66,null,1.3,1.3,null,null,"2011/12","Primary Industry","2011/12Primary Industry","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"Unit","Unit","Unit",null,"2011/12","Primary Industry","2011/12Primary Industry",null,null,"2011/12","Primary Industry","2011/12Primary Industry"]
[null,null,null,null,null,null,null,null,null,null,null,15,"2011/12","Restaurant/Bar","2011/12Restaurant/Bar",0.43,1.17,1.39,0.37,0.05,0.03,0.05,0.03,0.05,0.03,null,1.37,1.55,null,null,"2011/12","Restaurant/Bar","2011/12Restaurant/Bar","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2011/12","Restaurant/Bar","2011/12Restaurant/Bar",0.75,null,"2011/12","Restaurant/Bar","2011/12Restaurant/Bar",0.75,1]
[null,null,null,"2012/13",null,null,null,null,null,null,null,null,null,null,null,{"$f":"D86","v":"2012/13"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P86","v":"2012/13"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P86","v":"2012/13"},null,null,null,null,{"$f":"AZ86","v":"2012/13"},null,null,null,null,null,{"$f":"BE86","v":"2012/13"},null,null,null,null,{"$f":"BK86","v":"2012/13"},null,null,null,null,{"$f":"BP86","v":"2012/13"}]
[{"$f":"D86","v":"2012/13"},"Queenstown",{"$f":"A87&B87","v":"2012/13Queenstown"},2468,5418,1291,1338,null,3462,2452,null,1,{"$f":"P86","v":"2012/13"},"Residential",{"$f":"M87&N87","v":"2012/13Residential"},1,null,1,1,1,1,1,1,1,1,null,1,1,null,null,{"$f":"AH86","v":"2012/13"},"Residential",{"$f":"AE87&AF87","v":"2012/13Residential"},"Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"Unit","Unit","Unit",null,{"$f":"AZ86","v":"2012/13"},"Residential",{"$f":"AW87&AX87","v":"2012/13Residential"},null,null,{"$f":"BE86","v":"2012/13"},"Residential",{"$f":"BB87&BC87","v":"2012/13Residential"},null,null,null,{"$f":"BK86","v":"2012/13"},"Wakatipu",{"$f":"BH87&BI87","v":"2012/13Wakatipu"},270000,null,{"$f":"BP86","v":"2012/13"},"Base GFA",{"$f":"BM87&BN87","v":"2012/13Base GFA"},133,null,{"$f":"BU86","v":"2012/13"},"Wakatipu",{"$f":"BR87&BS87","v":"2012/13Wakatipu"},null,null,null,null,null,null,null,null,{"$f":"BR87","v":"2012/13"},27.5,20,"Error"]
[{"$f":"A87","v":"2012/13"},"Arrowtown","2012/13Arrowtown",5352,7237,775,1338,null,3462,2452,null,{"$f":"L87+1","v":2},{"$f":"M87","v":"2012/13"},"Residential Flat",{"$f":"M88&N88","v":"2012/13Residential Flat"},0.37,null,0.62,0.38,0.62,0.62,0.62,0.62,0.62,0.62,null,0.62,0.62,null,null,{"$f":"AE87","v":"2012/13"},"Residential Flat",{"$f":"AE88&AF88","v":"2012/13Residential Flat"},"GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"AW87","v":"2012/13"},"Residential Flat","2012/13Residential Flat",null,null,{"$f":"BB87","v":"2012/13"},"Residential Flat","2012/13Residential Flat",null,null,null,{"$f":"BH87","v":"2012/13"},"Wanaka",{"$f":"BH88&BI88","v":"2012/13Wanaka"},410000,null,null,null,null,null,null,{"$f":"BR87","v":"2012/13"},"Wanaka",{"$f":"BR88&BS88","v":"2012/13Wanaka"}]
[{"$f":"+A88","v":"2012/13"},null,null,null,null,null,null,null,null,null,null,{"$f":"L88+1","v":3},{"$f":"+M88","v":"2012/13"},"Residential Flat (MUA)","2012/13Residential Flat (MUA)",{"$f":"+P91","v":0.67075187969924821},null,{"$f":"+R91","v":0.62},0.38,0.62,0.62,0.62,0.62,0.62,0.62,null,0.62,0.62,0,null,{"$f":"+$A89","v":"2012/13"},{"$f":"+N89","v":"Residential Flat (MUA)"},"2012/13Residential Flat (MUA)","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"+$A89","v":"2012/13"},{"$f":"$N89","v":"Residential Flat (MUA)"},"2012/13Residential Flat (MUA)",null,null,{"$f":"+$A89","v":"2012/13"},{"$f":"$N89","v":"Residential Flat (MUA)"},"2012/13Residential Flat (MUA)"]
[{"$f":"A88","v":"2012/13"},"Glenorchy","2012/13Glenorchy",8650,null,776,1338,null,3462,2452,null,4,{"$f":"M88","v":"2012/13"},"Multi-unit Residential","2012/13Multi-unit Residential",0.37,0.4,0.62,0.38,0.62,0.62,0.62,0.62,0.62,0.62,null,0.62,0.62,null,null,{"$f":"AE88","v":"2012/13"},"Multi-unit Residential","2012/13Multi-unit Residential","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"AW88","v":"2012/13"},"Multi-unit Residential","2012/13Multi-unit Residential",null,null,{"$f":"BB88","v":"2012/13"},"Multi-unit Residential","2012/13Multi-unit Residential"]
[{"$f":"+A90","v":"2012/13"},null,null,null,null,null,null,null,null,null,null,5,{"$f":"+$A91","v":"2012/13"},"Multi-unit Residential (MUA)","2012/13Multi-unit Residential (MUA)",{"$f":"+(P90*BP87/100+Q90)/BP87*100","v":0.67075187969924821},null,{"$f":"+R90","v":0.62},{"$f":"+S90","v":0.38},{"$f":"+T90","v":0.62},{"$f":"+U90","v":0.62},0.62,0.62,0.62,0.62,null,0.62,0.62,0,null,{"$f":"+$A91","v":"2012/13"},{"$f":"+N91","v":"Multi-unit Residential (MUA)"},"2012/13Multi-unit Residential (MUA)","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"+$A91","v":"2012/13"},{"$f":"$N91","v":"Multi-unit Residential (MUA)"},"2012/13Multi-unit Residential (MUA)",null,null,{"$f":"+$A91","v":"2012/13"},{"$f":"$N91","v":"Multi-unit Residential (MUA)"},"2012/13Multi-unit Residential (MUA)"]
[{"$f":"A90","v":"2012/13"},"Lake Hayes","2012/13Lake Hayes",2078,5117,0,1338,null,3462,2452,null,6,{"$f":"M90","v":"2012/13"},"Accommodation","2012/13Accommodation",0.25,1.3,0.5,0.38,0.81,0.96,0.81,0.96,0.81,0.96,null,1.26,1.86,null,null,{"$f":"AE90","v":"2012/13"},"Accommodation","2012/13Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"AW90","v":"2012/13"},"Accommodation","2012/13Accommodation",0.55000000000000004,null,{"$f":"BB90","v":"2012/13"},"Accommodation","2012/13Accommodation",0.55000000000000004,2]
[{"$f":"A92","v":"2012/13"},"Arthurs Point","2012/13Arthurs Point",2346,4453,0,1338,null,3462,2452,null,7,{"$f":"M92","v":"2012/13"},"Commercial","2012/13Commercial",0.16,1.17,0.02,0.38,0.04,0.02,0.04,0.02,0.04,0.02,null,1.68,2.19,null,null,{"$f":"AE92","v":"2012/13"},"Commercial","2012/13Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"AW92","v":"2012/13"},"Commercial","2012/13Commercial",0.75,null,{"$f":"BB92","v":"2012/13"},"Commercial","2012/13Commercial",0.75,1]
["2012/13","Kingston","2012/13Kingston",null,null,0,1338,null,3462,2452,null,8,"2012/13","Country Dwelling","2012/13Country Dwelling",1,null,1,1,1,1,1,1,0.66,0.66,null,1.73,2.87,null,null,"2012/13","Country Dwelling","2012/13Country Dwelling","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"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,null,2551,2667,null,9,"2012/13","Other","2012/13Other",null,null,null,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",null,"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,null,2551,2667,null,10,"2012/13","CBD Accommodation","2012/13CBD Accommodation",0.25,1.3,0.5,0.38,0.81,0.96,0.81,0.96,0.81,0.96,null,1.26,1.86,null,null,"2012/13","CBD Accommodation","2012/13CBD Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"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,null,2551,2667,null,11,"2012/13","CBD Commercial","2012/13CBD Commercial",0.16,1.17,0.02,0.38,0.04,0.02,0.04,0.02,0.04,0.02,null,1.68,2.19,null,null,"2012/13","CBD Commercial","2012/13CBD Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"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,null,2551,2667,null,12,"2012/13","Mixed Use Accommodation","2012/13Mixed Use Accommodation",{"$f":"IF($AL$231=1,1,ROUND(P91*0.75+P$198*0.25,2))","v":0.73},null,{"$f":"IF($AL$231=1,1,ROUND(R91*0.75+R$198*0.25,2))","v":0.59},0.38,0.7,0.65,0.7,0.65,0.7,0.65,null,0.95,1.04,null,null,"2012/13","Mixed Use Accommodation","2012/13Mixed Use Accommodation",{"$f":"IF($AL$231=1,\"Unit\",\"GFA\")","v":"GFA"},{"$f":"IF($AL$231=1,\"Unit\",\"GFA\")","v":"GFA"},{"$f":"IF($AL$231=1,\"Unit\",\"GFA\")","v":"GFA"},"GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2012/13","Mixed Use Accommodation","2012/13Mixed Use Accommodation",0.55000000000000004,null,"2012/13","Mixed Use Accommodation","2012/13Mixed Use Accommodation",0.55000000000000004,1]
["2012/13","Other Wakatipu","2012/13Other Wakatipu",null,null,null,1338,null,3462,2452,null,13,"2012/13","Mixed Use Commercial","2012/13Mixed Use Commercial",1,null,1,0.38,0.7,0.65,0.7,0.65,0.7,0.65,null,0.91,0.79,null,null,"2012/13","Mixed Use Commercial","2012/13Mixed Use Commercial","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2012/13","Mixed Use Commercial","2012/13Mixed Use Commercial",0.55000000000000004,null,"2012/13","Mixed Use Commercial","2012/13Mixed Use Commercial",0.55000000000000004,1]
["2012/13","Other Wanaka","2012/13Other Wanaka",null,null,null,1300,null,2551,2667,null,14,"2012/13","Primary Industry","2012/13Primary Industry",1,null,1,1,1,1,1,1,0.66,0.66,null,1.34,1.3,null,null,"2012/13","Primary Industry","2012/13Primary Industry","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"Unit","Unit","Unit",null,"2012/13","Primary Industry","2012/13Primary Industry",null,null,"2012/13","Primary Industry","2012/13Primary Industry"]
[null,null,null,null,null,null,null,null,null,null,null,15,"2012/13","Restaurant/Bar","2012/13Restaurant/Bar",0.83,1.17,0.46,0.38,0.04,0.02,0.04,0.02,0.04,0.02,null,1.68,2.19,null,null,"2012/13","Restaurant/Bar","2012/13Restaurant/Bar","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2012/13","Restaurant/Bar","2012/13Restaurant/Bar",0.75,null,"2012/13","Restaurant/Bar","2012/13Restaurant/Bar",0.75,1]
[null,null,null,"2013/14",null,null,null,null,null,null,null,null,null,null,null,{"$f":"D102","v":"2013/14"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P102","v":"2013/14"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P102","v":"2013/14"},null,null,null,null,{"$f":"AZ102","v":"2013/14"},null,null,null,null,null,{"$f":"BE102","v":"2013/14"},null,null,null,null,{"$f":"BK102","v":"2013/14"},null,null,null,null,{"$f":"BP102","v":"2013/14"}]
[{"$f":"D102","v":"2013/14"},"Queenstown",{"$f":"A103&B103","v":"2013/14Queenstown"},2550.1048319083325,6076.7117354473794,1305.5269812716072,1335.5791728433671,null,3505.4019999632555,2411.8942037973802,null,1,{"$f":"P102","v":"2013/14"},"Residential",{"$f":"M103&N103","v":"2013/14Residential"},1,null,1,1,1,1,1,1,1,1,null,1,1,null,null,{"$f":"AH102","v":"2013/14"},"Residential",{"$f":"AE103&AF103","v":"2013/14Residential"},"Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"Unit","Unit","Unit",null,{"$f":"AZ102","v":"2013/14"},"Residential",{"$f":"AW103&AX103","v":"2013/14Residential"},null,null,{"$f":"BE102","v":"2013/14"},"Residential",{"$f":"BB103&BC103","v":"2013/14Residential"},null,null,null,{"$f":"BK102","v":"2013/14"},"Wakatipu",{"$f":"BH103&BI103","v":"2013/14Wakatipu"},270000,null,{"$f":"BP102","v":"2013/14"},"Base GFA",{"$f":"BM103&BN103","v":"2013/14Base GFA"},160,null,{"$f":"BU102","v":"2013/14"},"Wakatipu",{"$f":"BR103&BS103","v":"2013/14Wakatipu"},null,null,null,null,null,null,null,null,{"$f":"BR103","v":"2013/14"},27.5,20,"Error"]
[{"$f":"A103","v":"2013/14"},"Arrowtown","2013/14Arrowtown",5596.8372533375568,7990.6196359572186,757.9282796423422,1335.5791728433671,null,3505.4019999632555,2411.8942037973802,null,{"$f":"L103+1","v":2},{"$f":"M103","v":"2013/14"},"Residential Flat",{"$f":"M104&N104","v":"2013/14Residential Flat"},0.37,null,0.62,0.38,0.62,0.62,0.62,0.62,0.62,0.62,null,0.62,0.62,null,null,{"$f":"AE103","v":"2013/14"},"Residential Flat",{"$f":"AE104&AF104","v":"2013/14Residential Flat"},"GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"AW103","v":"2013/14"},"Residential Flat","2013/14Residential Flat",null,null,{"$f":"BB103","v":"2013/14"},"Residential Flat","2013/14Residential Flat",null,null,null,{"$f":"BH103","v":"2013/14"},"Wanaka",{"$f":"BH104&BI104","v":"2013/14Wanaka"},410000,null,null,null,null,null,null,{"$f":"BR103","v":"2013/14"},"Wanaka",{"$f":"BR104&BS104","v":"2013/14Wanaka"}]
[{"$f":"+A104","v":"2013/14"},null,null,null,null,null,null,null,null,null,null,{"$f":"L104+1","v":3},{"$f":"+M104","v":"2013/14"},"Residential Flat (MUA)","2013/14Residential Flat (MUA)",{"$f":"+P107","v":0.62000000000000011},null,{"$f":"+R107","v":0.62},0.38,0.62,0.62,0.62,0.62,0.62,0.62,null,0.62,0.62,0,null,{"$f":"+$A105","v":"2013/14"},{"$f":"+N105","v":"Residential Flat (MUA)"},"2013/14Residential Flat (MUA)","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"+$A105","v":"2013/14"},{"$f":"$N105","v":"Residential Flat (MUA)"},"2013/14Residential Flat (MUA)",null,null,{"$f":"+$A105","v":"2013/14"},{"$f":"$N105","v":"Residential Flat (MUA)"},"2013/14Residential Flat (MUA)"]
[{"$f":"A104","v":"2013/14"},"Glenorchy","2013/14Glenorchy",8887.6871809871645,null,747.78459222665833,1335.5791728433671,null,3505.4019999632555,2411.8942037973802,null,4,{"$f":"M104","v":"2013/14"},"Multi-unit Residential","2013/14Multi-unit Residential",0.37,0.4,0.62,0.38,0.62,0.62,0.62,0.62,0.62,0.62,null,0.62,0.62,null,null,{"$f":"AE104","v":"2013/14"},"Multi-unit Residential","2013/14Multi-unit Residential","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"AW104","v":"2013/14"},"Multi-unit Residential","2013/14Multi-unit Residential",null,null,{"$f":"BB104","v":"2013/14"},"Multi-unit Residential","2013/14Multi-unit Residential"]
[{"$f":"+A106","v":"2013/14"},null,null,null,null,null,null,null,null,null,null,5,{"$f":"+$A107","v":"2013/14"},"Multi-unit Residential (MUA)","2013/14Multi-unit Residential (MUA)",{"$f":"+(P106*BP103/100+Q106)/BP103*100","v":0.62000000000000011},null,{"$f":"+R106","v":0.62},{"$f":"+S106","v":0.38},{"$f":"+T106","v":0.62},{"$f":"+U106","v":0.62},0.62,0.62,0.62,0.62,null,0.62,0.62,0,null,{"$f":"+$A107","v":"2013/14"},{"$f":"+N107","v":"Multi-unit Residential (MUA)"},"2013/14Multi-unit Residential (MUA)","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"+$A107","v":"2013/14"},{"$f":"$N107","v":"Multi-unit Residential (MUA)"},"2013/14Multi-unit Residential (MUA)",null,null,{"$f":"+$A107","v":"2013/14"},{"$f":"$N107","v":"Multi-unit Residential (MUA)"},"2013/14Multi-unit Residential (MUA)"]
[{"$f":"A106","v":"2013/14"},"Lake Hayes","2013/14Lake Hayes",2400.6905861074179,5612.0261195479407,null,1335.5791728433671,null,3505.4019999632555,2411.8942037973802,null,6,{"$f":"M106","v":"2013/14"},"Accommodation","2013/14Accommodation",0.25,1.3,0.5,0.38,0.81,0.96,0.81,0.96,0.81,0.96,null,1.26,1.86,null,null,{"$f":"AE106","v":"2013/14"},"Accommodation","2013/14Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"AW106","v":"2013/14"},"Accommodation","2013/14Accommodation",0.55000000000000004,null,{"$f":"BB106","v":"2013/14"},"Accommodation","2013/14Accommodation",0.55000000000000004,2]
[{"$f":"A108","v":"2013/14"},"Arthurs Point","2013/14Arthurs Point",2395.9548826857845,4779.2106788613992,null,1335.5791728433671,null,3505.4019999632555,2411.8942037973802,null,7,{"$f":"M108","v":"2013/14"},"Commercial","2013/14Commercial",0.16,1.17,0.02,0.38,0.04,0.02,0.04,0.02,0.04,0.02,null,2.08,2.76,null,null,{"$f":"AE108","v":"2013/14"},"Commercial","2013/14Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"AW108","v":"2013/14"},"Commercial","2013/14Commercial",0.75,null,{"$f":"BB108","v":"2013/14"},"Commercial","2013/14Commercial",0.75,1]
["2013/14","Kingston","2013/14Kingston",null,null,null,1335.5791728433671,null,3505.4019999632555,2411.8942037973802,null,8,"2013/14","Industrial",{"$f":"M110&N110","v":"2013/14Industrial"},0.16,1.17,0.02,0.38,0.04,0.02,0.04,0.02,0.04,0.02,null,1.01,1.25,null,null,"2013/14","Industrial","2013/14Industrial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"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,null,2682.3476570496832,2748.6219291722718,null,9,{"$f":"M109","v":"2013/14"},"Country Dwelling","2013/14Country Dwelling",1,null,1,1,1,1,1,1,0.66,0.66,null,1.73,2.87,null,null,{"$f":"AE109","v":"2013/14"},"Country Dwelling","2013/14Country Dwelling","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"Unit","Unit","Unit",null,{"$f":"AW109","v":"2013/14"},"Country Dwelling","2013/14Country Dwelling",null,null,{"$f":"BB109","v":"2013/14"},"Country Dwelling","2013/14Country Dwelling"]
["2013/14","Hawea","2013/14Hawea",6931.9788883474739,6074.2399618070685,539.23500841053442,1299.144456456193,null,2682.3476570496832,2748.6219291722718,null,10,"2013/14","Other","2013/14Other",0,null,null,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",null,"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,null,2682.3476570496832,2748.6219291722718,null,11,"2013/14","CBD Accommodation","2013/14CBD Accommodation",0.25,1.3,0.5,0.38,0.81,0.96,0.81,0.96,0.81,0.96,null,1.26,1.86,null,null,"2013/14","CBD Accommodation","2013/14CBD Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"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,null,2682.3476570496832,2748.6219291722718,null,12,"2013/14","CBD Commercial","2013/14CBD Commercial",0.16,1.17,0.02,0.38,0.04,0.02,0.04,0.02,0.04,0.02,null,2.08,2.76,null,null,"2013/14","CBD Commercial","2013/14CBD Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"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,null,3505.4019999632555,2411.8942037973802,null,13,"2013/14","Mixed Use Accommodation","2013/14Mixed Use Accommodation",{"$f":"IF($AL$231=1,1,ROUND(P107*0.75+P$198*0.25,2))","v":0.69},null,{"$f":"IF($AL$231=1,1,ROUND(R107*0.75+R$198*0.25,2))","v":0.59},0.38,0.7,0.65,0.7,0.65,0.7,0.65,null,0.95,1.04,null,null,"2013/14","Mixed Use Accommodation","2013/14Mixed Use Accommodation",{"$f":"IF($AL$231=1,\"Unit\",\"GFA\")","v":"GFA"},{"$f":"IF($AL$231=1,\"Unit\",\"GFA\")","v":"GFA"},{"$f":"IF($AL$231=1,\"Unit\",\"GFA\")","v":"GFA"},"GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2013/14","Mixed Use Accommodation","2013/14Mixed Use Accommodation",0.55000000000000004,null,"2013/14","Mixed Use Accommodation","2013/14Mixed Use Accommodation",0.55000000000000004,1]
["2013/14","Other Wanaka","2013/14Other Wanaka",null,null,null,1299.144456456193,null,2682.3476570496832,2748.6219291722718,null,14,"2013/14","Mixed Use Commercial","2013/14Mixed Use Commercial",1,null,1,0.38,0.7,0.65,0.7,0.65,0.7,0.65,null,0.91,0.79,null,null,"2013/14","Mixed Use Commercial","2013/14Mixed Use Commercial","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2013/14","Mixed Use Commercial","2013/14Mixed Use Commercial",0.55000000000000004,null,"2013/14","Mixed Use Commercial","2013/14Mixed Use Commercial",0.55000000000000004,1]
[null,null,null,null,null,null,null,null,null,null,null,15,"2013/14","Primary Industry","2013/14Primary Industry",1,null,1,1,1,1,1,1,0.66,0.66,null,1.34,1.3,null,null,"2013/14","Primary Industry","2013/14Primary Industry","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"Unit","Unit","Unit",null,"2013/14","Primary Industry","2013/14Primary Industry",null,null,"2013/14","Primary Industry","2013/14Primary Industry"]
[null,null,null,null,null,null,null,null,null,null,null,16,"2013/14","Restaurant/Bar","2013/14Restaurant/Bar",0.83,1.17,0.46,0.38,0.04,0.02,0.04,0.02,0.04,0.02,null,2.08,2.76,null,null,"2013/14","Restaurant/Bar","2013/14Restaurant/Bar","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2013/14","Restaurant/Bar","2013/14Restaurant/Bar",0.75,null,"2013/14","Restaurant/Bar","2013/14Restaurant/Bar",0.75,1]
[null,null,null,"2014/15",null,null,null,null,null,null,null,null,null,null,null,{"$f":"D119","v":"2014/15"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P119","v":"2014/15"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P119","v":"2014/15"},null,null,null,null,{"$f":"AZ119","v":"2014/15"},null,null,null,null,null,{"$f":"BE119","v":"2014/15"},null,null,null,null,{"$f":"BK119","v":"2014/15"},null,null,null,null,{"$f":"BP119","v":"2014/15"}]
[{"$f":"D119","v":"2014/15"},"Queenstown",{"$f":"A120&B120","v":"2014/15Queenstown"},2552,6144,1304,1351,null,2878,2414,null,1,{"$f":"P119","v":"2014/15"},"Residential",{"$f":"M120&N120","v":"2014/15Residential"},1,0,1,1,1,1,1,1,1,1,null,1,1,null,null,{"$f":"AH119","v":"2014/15"},"Residential",{"$f":"AE120&AF120","v":"2014/15Residential"},"Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"Unit","Unit","Unit",null,{"$f":"AZ119","v":"2014/15"},"Residential",{"$f":"AW120&AX120","v":"2014/15Residential"},null,null,{"$f":"BE119","v":"2014/15"},"Residential",{"$f":"BB120&BC120","v":"2014/15Residential"},null,null,null,{"$f":"BK119","v":"2014/15"},"Wakatipu",{"$f":"BH120&BI120","v":"2014/15Wakatipu"},270000,null,{"$f":"BP119","v":"2014/15"},"Base GFA",{"$f":"BM120&BN120","v":"2014/15Base GFA"},160,null,{"$f":"BU119","v":"2014/15"},"Wakatipu",{"$f":"BR120&BS120","v":"2014/15Wakatipu"},null,null,null,null,null,null,null,null,{"$f":"BR120","v":"2014/15"},27.5,20,"Error"]
[{"$f":"A120","v":"2014/15"},"Arrowtown","2014/15Arrowtown",5655,8130,770,1351,null,2878,2414,null,{"$f":"L120+1","v":2},{"$f":"M120","v":"2014/15"},"Residential Flat",{"$f":"M121&N121","v":"2014/15Residential Flat"},0.37,0.4,0.62,0.38,0.62,0.62,0.62,0.62,0.62,0.62,null,0.62,0.62,null,null,{"$f":"AE120","v":"2014/15"},"Residential Flat",{"$f":"AE121&AF121","v":"2014/15Residential Flat"},"GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"AW120","v":"2014/15"},"Residential Flat","2014/15Residential Flat",null,null,{"$f":"BB120","v":"2014/15"},"Residential Flat","2014/15Residential Flat",null,null,null,{"$f":"BH120","v":"2014/15"},"Wanaka",{"$f":"BH121&BI121","v":"2014/15Wanaka"},410000,null,null,null,null,null,null,{"$f":"BR120","v":"2014/15"},"Wanaka",{"$f":"BR121&BS121","v":"2014/15Wanaka"}]
[{"$f":"+A121","v":"2014/15"},null,null,null,null,null,null,null,null,null,null,{"$f":"L121+1","v":3},{"$f":"+M121","v":"2014/15"},"Residential Flat (MUA)","2014/15Residential Flat (MUA)",{"$f":"+P124","v":0.62000000000000011},null,{"$f":"+R124","v":0.62},0.38,0.62,0.62,{"$f":"+V124","v":0.62},{"$f":"+W124","v":0.62},0.62,0.62,null,0.62,0.62,0,null,{"$f":"+$A122","v":"2014/15"},{"$f":"+N122","v":"Residential Flat (MUA)"},"2014/15Residential Flat (MUA)","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"+$A122","v":"2014/15"},{"$f":"$N122","v":"Residential Flat (MUA)"},"2014/15Residential Flat (MUA)",null,null,{"$f":"+$A122","v":"2014/15"},{"$f":"$N122","v":"Residential Flat (MUA)"},"2014/15Residential Flat (MUA)"]
[{"$f":"A121","v":"2014/15"},"Glenorchy","2014/15Glenorchy",8322,null,756,1351,null,2878,2414,null,4,{"$f":"M121","v":"2014/15"},"Multi-unit Residential","2014/15Multi-unit Residential",0.37,0.4,0.62,0.38,0.62,0.62,0.62,0.62,0.62,0.62,null,0.62,0.62,null,null,{"$f":"AE121","v":"2014/15"},"Multi-unit Residential","2014/15Multi-unit Residential","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"AW121","v":"2014/15"},"Multi-unit Residential","2014/15Multi-unit Residential",null,null,{"$f":"BB121","v":"2014/15"},"Multi-unit Residential","2014/15Multi-unit Residential"]
[{"$f":"+A123","v":"2014/15"},null,null,null,null,null,null,null,null,null,null,5,{"$f":"+$A124","v":"2014/15"},"Multi-unit Residential (MUA)","2014/15Multi-unit Residential (MUA)",{"$f":"+(P123*BP120/100+Q123)/BP120*100","v":0.62000000000000011},null,{"$f":"+R123","v":0.62},{"$f":"+S123","v":0.38},{"$f":"+T123","v":0.62},{"$f":"+U123","v":0.62},{"$f":"+V123","v":0.62},{"$f":"+W123","v":0.62},0.62,0.62,null,0.62,0.62,0,null,{"$f":"+$A124","v":"2014/15"},{"$f":"+N124","v":"Multi-unit Residential (MUA)"},"2014/15Multi-unit Residential (MUA)","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"+$A124","v":"2014/15"},{"$f":"$N124","v":"Multi-unit Residential (MUA)"},"2014/15Multi-unit Residential (MUA)",null,null,{"$f":"+$A124","v":"2014/15"},{"$f":"$N124","v":"Multi-unit Residential (MUA)"},"2014/15Multi-unit Residential (MUA)"]
[{"$f":"A123","v":"2014/15"},"Lake Hayes","2014/15Lake Hayes",2743,6720,null,1351,null,2878,2414,null,6,{"$f":"M123","v":"2014/15"},"Accommodation","2014/15Accommodation",0.25,1.3,0.5,0.38,0.81,0.96,0.81,0.96,0.81,0.96,null,1.26,1.86,null,null,{"$f":"AE123","v":"2014/15"},"Accommodation","2014/15Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"AW123","v":"2014/15"},"Accommodation","2014/15Accommodation",0.55000000000000004,null,{"$f":"BB123","v":"2014/15"},"Accommodation","2014/15Accommodation",0.55000000000000004,2]
[{"$f":"A125","v":"2014/15"},"Arthurs Point","2014/15Arthurs Point",2278,4717,null,1351,null,2878,2414,null,7,{"$f":"M125","v":"2014/15"},"Commercial","2014/15Commercial",0.16,1.17,0.2,0.38,0.04,0.02,null,null,null,null,null,2.08,2.76,null,null,{"$f":"AE125","v":"2014/15"},"Commercial","2014/15Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"AW125","v":"2014/15"},"Commercial","2014/15Commercial",0.75,null,{"$f":"BB125","v":"2014/15"},"Commercial","2014/15Commercial",0.75,1]
["2014/15","Kingston","2014/15Kingston",null,null,null,1351,null,2878,2414,null,8,"2014/15","Industrial","2014/15Industrial",0.16,1.17,0.2,0.38,0.04,0.02,null,null,null,null,null,1.01,1.25,null,null,"2014/15","Industrial","2014/15Industrial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2014/15","Industrial","2014/15Industrial",0.3,null,"2014/15","Industrial","2014/15Industrial",0.3,1]
["2014/15","Wanaka","2014/15Wanaka",3845,6420,2044,1306,null,1152,2754,null,9,"2014/15","Country Dwelling","2014/15Country Dwelling",1,0,1,1,1,1,1,1,0.66,0.66,null,1.73,2.87,null,null,"2014/15","Country Dwelling","2014/15Country Dwelling","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"Unit","Unit","Unit",null,{"$f":"AW126","v":"2014/15"},"Country Dwelling","2014/15Country Dwelling",null,null,{"$f":"BB126","v":"2014/15"},"Country Dwelling","2014/15Country Dwelling"]
["2014/15","Hawea","2014/15Hawea",5772,6373,548,1306,null,1152,2754,null,10,"2014/15","Other","2014/15Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014/15","Other","2014/15Other","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2014/15","Other","2014/15Other",null,null,"2014/15","Other","2014/15Other"]
["2014/15","Albert Town","2014/15Albert Town",3845,6420,1053,1306,null,1152,2754,null,11,"2014/15","CBD Accommodation","2014/15CBD Accommodation",0.25,1.3,0.5,0.38,0.81,0.96,0.81,0.96,0.81,0.96,null,1.26,1.86,null,null,"2014/15","CBD Accommodation","2014/15CBD Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2014/15","CBD Accommodation","2014/15CBD Accommodation",0.8,null,"2014/15","CBD Accommodation","2014/15CBD Accommodation",0.8,2]
["2014/15","Luggate","2014/15Luggate",1775,775,null,1306,null,1152,2754,null,12,"2014/15","CBD Commercial","2014/15CBD Commercial",0.16,1.17,0.2,0.38,0.04,0.02,null,null,null,null,null,2.08,2.76,null,null,"2014/15","CBD Commercial","2014/15CBD Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2014/15","CBD Commercial","2014/15CBD Commercial",0.8,null,"2014/15","CBD Commercial","2014/15CBD Commercial",0.8,2]
["2014/15","Other Wakatipu","2014/15Other Wakatipu",null,null,null,1351,null,2878,2414,null,13,"2014/15","Mixed Use Accommodation","2014/15Mixed Use Accommodation",{"$f":"IF($AL$231=1,1,ROUND(P124*0.75+P$198*0.25,2))","v":0.69},null,{"$f":"IF($AL$231=1,1,ROUND(R124*0.75+R$198*0.25,2))","v":0.59},0.38,0.7,0.65,0.7,0.65,0.7,0.65,null,0.95,1.04,null,null,"2014/15","Mixed Use Accommodation","2014/15Mixed Use Accommodation",{"$f":"IF($AL$231=1,\"Unit\",\"GFA\")","v":"GFA"},{"$f":"IF($AL$231=1,\"Unit\",\"GFA\")","v":"GFA"},{"$f":"IF($AL$231=1,\"Unit\",\"GFA\")","v":"GFA"},"GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2014/15","Mixed Use Accommodation","2014/15Mixed Use Accommodation",0.55000000000000004,null,"2014/15","Mixed Use Accommodation","2014/15Mixed Use Accommodation",0.55000000000000004,1]
["2014/15","Other Wanaka","2014/15Other Wanaka",null,null,null,1306,null,1152,2754,null,14,"2014/15","Mixed Use Commercial","2014/15Mixed Use Commercial",1,0,1,0.38,0.7,0.65,0.53,0.49,0.53,0.49,null,0.91,0.79,null,null,"2014/15","Mixed Use Commercial","2014/15Mixed Use Commercial","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2014/15","Mixed Use Commercial","2014/15Mixed Use Commercial",0.55000000000000004,null,"2014/15","Mixed Use Commercial","2014/15Mixed Use Commercial",0.55000000000000004,1]
[null,null,null,null,null,null,null,null,null,null,null,15,"2014/15","Primary Industry","2014/15Primary Industry",1,0,1,1,1,1,1,1,0.66,0.66,null,1.34,1.3,null,null,"2014/15","Primary Industry","2014/15Primary Industry","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"Unit","Unit","Unit",null,"2014/15","Primary Industry","2014/15Primary Industry",null,null,"2014/15","Primary Industry","2014/15Primary Industry"]
[null,null,null,null,null,null,null,null,null,null,null,16,"2014/15","Restaurant/Bar","2014/15Restaurant/Bar",0.83,1.17,0.46,0.38,0.04,0.02,null,null,null,null,null,2.08,2.76,null,null,"2014/15","Restaurant/Bar","2014/15Restaurant/Bar","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2014/15","Restaurant/Bar","2014/15Restaurant/Bar",0.75,null,"2014/15","Restaurant/Bar","2014/15Restaurant/Bar",0.75,1]
[]
[null,null,null,"2015/16",null,null,null,null,null,null,null,null,null,null,null,{"$f":"D137","v":"2015/16"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P137","v":"2015/16"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P137","v":"2015/16"},null,null,null,null,{"$f":"AZ137","v":"2015/16"},null,null,null,null,null,{"$f":"BE137","v":"2015/16"},null,null,null,null,{"$f":"BK137","v":"2015/16"},null,null,null,null,{"$f":"BP137","v":"2015/16"}]
[{"$f":"D137","v":"2015/16"},"Queenstown",{"$f":"A138&B138","v":"2015/16Queenstown"},3109,5972.5772649650971,1411.7776349672488,1107,null,2443,2315,null,1,{"$f":"P137","v":"2015/16"},"Residential",{"$f":"M138&N138","v":"2015/16Residential"},1,0,1,1,1,1,1,1,1,1,null,1,1,0,null,{"$f":"AH137","v":"2015/16"},"Residential",{"$f":"AE138&AF138","v":"2015/16Residential"},"Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"Unit","Unit","Unit",null,{"$f":"AZ137","v":"2015/16"},"Residential",{"$f":"AW138&AX138","v":"2015/16Residential"},null,null,{"$f":"BE137","v":"2015/16"},"Residential",{"$f":"BB138&BC138","v":"2015/16Residential"},null,null,null,{"$f":"BK137","v":"2015/16"},"Wakatipu",{"$f":"BH138&BI138","v":"2015/16Wakatipu"},270000,null,{"$f":"BP137","v":"2015/16"},"Base GFA",{"$f":"BM138&BN138","v":"2015/16Base GFA"},160,null,{"$f":"BU137","v":"2015/16"},"Wakatipu",{"$f":"BR138&BS138","v":"2015/16Wakatipu"},150,335,null,null,null,null,null,null,{"$f":"BR138","v":"2015/16"},27.5,20,"Error"]
[{"$f":"A138","v":"2015/16"},"Frankton Flats","2015/16Frankton Flats",3109,5972.5772649650971,{"$f":"+F158","v":5124},1107,null,2443,2315,null,{"$f":"L138+1","v":2},{"$f":"M138","v":"2015/16"},"Residential Flat",{"$f":"M139&N139","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,0.62,0.62,0,null,{"$f":"AE138","v":"2015/16"},"Residential Flat",{"$f":"AE139&AF139","v":"2015/16Residential Flat"},"GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"AW138","v":"2015/16"},"Residential Flat","2015/16Residential Flat",null,null,{"$f":"BB138","v":"2015/16"},"Residential Flat","2015/16Residential Flat",null,null,null,{"$f":"BH138","v":"2015/16"},"Wanaka",{"$f":"BH139&BI139","v":"2015/16Wanaka"},410000,null,null,null,null,null,null,{"$f":"BR138","v":"2015/16"},"Wanaka",{"$f":"BR139&BS139","v":"2015/16Wanaka"},150,235]
[{"$f":"+A139","v":"2015/16"},null,null,null,null,null,null,null,null,null,null,{"$f":"L139+1","v":3},{"$f":"+M139","v":"2015/16"},"Residential Flat (MUA)","2015/16Residential Flat (MUA)",{"$f":"+P142","v":0.62000000000000011},null,{"$f":"+R142","v":0.62},0.38,0.62,0.62,{"$f":"+V142","v":0.62},{"$f":"+W142","v":0.62},0.62,0.62,null,0.62,0.62,0,null,{"$f":"+$A140","v":"2015/16"},{"$f":"+N140","v":"Residential Flat (MUA)"},"2015/16Residential Flat (MUA)","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"+$A140","v":"2015/16"},{"$f":"$N140","v":"Residential Flat (MUA)"},"2015/16Residential Flat (MUA)",null,null,{"$f":"+$A140","v":"2015/16"},{"$f":"$N140","v":"Residential Flat (MUA)"},"2015/16Residential Flat (MUA)"]
[{"$f":"A138","v":"2015/16"},"Arrowtown","2015/16Arrowtown",4301,5721.8650454131548,970,1107,null,2443,2315,null,4,{"$f":"M139","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,0.62,0.62,0,null,{"$f":"AE139","v":"2015/16"},"Multi-unit Residential","2015/16Multi-unit Residential","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"AW139","v":"2015/16"},"Multi-unit Residential","2015/16Multi-unit Residential",null,null,{"$f":"BB139","v":"2015/16"},"Multi-unit Residential","2015/16Multi-unit Residential"]
[{"$f":"+A141","v":"2015/16"},null,null,null,null,null,null,null,null,null,null,5,{"$f":"+$A142","v":"2015/16"},"Multi-unit Residential (MUA)","2015/16Multi-unit Residential (MUA)",{"$f":"+(P141*BP138/100+Q141)/BP138*100","v":0.62000000000000011},null,{"$f":"+R141","v":0.62},{"$f":"+S141","v":0.38},{"$f":"+T141","v":0.62},{"$f":"+U141","v":0.62},{"$f":"+V141","v":0.62},{"$f":"+W141","v":0.62},0.62,0.62,null,0.62,0.62,0,null,{"$f":"+$A142","v":"2015/16"},{"$f":"+N142","v":"Multi-unit Residential (MUA)"},"2015/16Multi-unit Residential (MUA)","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"+$A142","v":"2015/16"},{"$f":"$N142","v":"Multi-unit Residential (MUA)"},"2015/16Multi-unit Residential (MUA)",null,null,{"$f":"+$A142","v":"2015/16"},{"$f":"$N142","v":"Multi-unit Residential (MUA)"},"2015/16Multi-unit Residential (MUA)"]
[{"$f":"A141","v":"2015/16"},"Glenorchy","2015/16Glenorchy",6036,null,685,1107,null,2443,2315,null,6,{"$f":"M141","v":"2015/16"},"Accommodation","2015/16Accommodation",0.25,1.3,0.5,0.38,0.9,1.71,0.9,1.71,0.9,1.71,null,1.72,2.17,0,null,{"$f":"AE141","v":"2015/16"},"Accommodation","2015/16Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"AW141","v":"2015/16"},"Accommodation","2015/16Accommodation",0.55000000000000004,null,{"$f":"BB141","v":"2015/16"},"Accommodation","2015/16Accommodation",0.55000000000000004,2]
[{"$f":"A143","v":"2015/16"},"Lake Hayes","2015/16Lake Hayes",2666,7416.4084968087263,null,1107,null,2443,2315,null,7,{"$f":"M143","v":"2015/16"},"Commercial","2015/16Commercial",0.16,1.17,0.2,0.38,0.04,0.06,0,0,0,0,null,2.15,2.56,0,null,{"$f":"AE143","v":"2015/16"},"Commercial","2015/16Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"AW143","v":"2015/16"},"Commercial","2015/16Commercial",0.75,null,{"$f":"BB143","v":"2015/16"},"Commercial","2015/16Commercial",0.75,1]
[{"$f":"A138","v":"2015/16"},"Shotover Country","2015/16Shotover Country",2666,2504.1834365493719,null,1107,null,2443,2315,null,8,"2015/16","Industrial","2015/16Industrial",0.16,1.17,0.2,0.38,0.04,0.06,0,0,0,0,null,1.04,1.19,0,null,"2015/16","Industrial","2015/16Industrial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2015/16","Industrial","2015/16Industrial",0.3,null,"2015/16","Industrial","2015/16Industrial",0.3,1]
[{"$f":"A144","v":"2015/16"},"Arthurs Point","2015/16Arthurs Point",3617,4685.3539911799908,null,1107,null,2443,2315,null,9,"2015/16","Country Dwelling","2015/16Country Dwelling",1,0,1,1,1,1,1,1,0.66,0.66,null,1.34,3.01,0,null,"2015/16","Country Dwelling","2015/16Country Dwelling","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"Unit","Unit","Unit",null,{"$f":"AW144","v":"2015/16"},"Country Dwelling","2015/16Country Dwelling",null,null,{"$f":"BB144","v":"2015/16"},"Country Dwelling","2015/16Country Dwelling"]
["2015/16","Kingston","2015/16Kingston",null,null,null,1107,null,2443,2315,null,10,"2015/16","Other","2015/16Other",0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,"2015/16","Other","2015/16Other","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"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,null,966,2133,null,11,"2015/16","CBD Accommodation","2015/16CBD Accommodation",0.25,1.3,0.5,0.38,0.9,1.71,0.9,1.71,0.9,1.71,null,1.72,2.17,0,null,"2015/16","CBD Accommodation","2015/16CBD Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"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,null,966,2133,null,12,"2015/16","CBD Commercial","2015/16CBD Commercial",0.16,1.17,0.2,0.38,0.04,0.06,0,0,0,0,null,2.15,2.56,0,null,"2015/16","CBD Commercial","2015/16CBD Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"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,null,966,2133,null,13,"2015/16","Mixed Use Accommodation","2015/16Mixed Use Accommodation",{"$f":"IF($AL$231=1,1,ROUND(P142*0.75+P$198*0.25,2))","v":0.69},null,{"$f":"IF($AL$231=1,1,ROUND(R142*0.75+R$198*0.25,2))","v":0.59},0.38,0.78,0.95,0.78,0.95,0.78,0.95,null,1.3,1.38,0,null,"2015/16","Mixed Use Accommodation","2015/16Mixed Use Accommodation",{"$f":"IF($AL$231=1,\"Unit\",\"GFA\")","v":"GFA"},{"$f":"IF($AL$231=1,\"Unit\",\"GFA\")","v":"GFA"},{"$f":"IF($AL$231=1,\"Unit\",\"GFA\")","v":"GFA"},"GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"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,null,966,2133,null,14,"2015/16","Mixed Use Commercial","2015/16Mixed Use Commercial",1,0,1,0.38,0.78,0.95,0.59,0.71,0.59,0.71,null,0.97,0.99,0,null,"2015/16","Mixed Use Commercial","2015/16Mixed Use Commercial","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"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,null,2443,2315,null,15,"2015/16","Primary Industry","2015/16Primary Industry",1,0,1,1,1,1,1,1,0.66,0.66,null,1.69,1.83,0,null,"2015/16","Primary Industry","2015/16Primary Industry","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"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,null,966,2133,null,16,"2015/16","Restaurant/Bar","2015/16Restaurant/Bar",0.83,1.17,0.46,0.38,0.04,0.06,0,0,0,0,null,2.15,2.56,0,null,"2015/16","Restaurant/Bar","2015/16Restaurant/Bar","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"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,null,"2016/17",null,null,null,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,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":"BP156","v":"2016/17"},null,null,null,null,null,null,null,null,null,null,null,null,"EAR Effective Date"]
["2016/17","Queenstown","2016/17Queenstown",3342,6610,1401,1137,null,2520,2132,724,1,"2016/17","Residential","2016/17Residential",1,0,1,1,1,1,1,1,1,1,null,1,1,1,null,"2016/17","Residential","2016/17Residential","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"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,{"$f":"BU156","v":"2016/17"},"Wakatipu",{"$f":"BR157&BS157","v":"2016/17Wakatipu"},150,335,null,null,null,null,null,null,{"$f":"BR157","v":"2016/17"},27.5,20,"Error",null,"2017-03-27"]
["2016/17","Frankton Flats","2016/17Frankton Flats",3342,6610,5124,1137,null,2520,2132,724,{"$f":"L157+1","v":2},"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,0.62,0.62,0.62,null,"2016/17","Residential Flat","2016/17Residential Flat","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"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,{"$f":"BR157","v":"2016/17"},"Wanaka",{"$f":"BR158&BS158","v":"2016/17Wanaka"},150,235,null,null,null,null,null,null,null,null,null,null,null,"EAR DC applies for all consents received on or after this date"]
[{"$f":"+A158","v":"2016/17"},null,null,null,null,null,null,null,null,null,null,{"$f":"L158+1","v":3},{"$f":"+M158","v":"2016/17"},"Residential Flat (MUA)",{"$f":"M159&N159","v":"2016/17Residential Flat (MUA)"},{"$f":"+P161","v":0.62000000000000011},null,{"$f":"+R161","v":0.62},0.38,0.62,0.62,{"$f":"+V161","v":0.62},{"$f":"+W161","v":0.62},0.62,0.62,null,0.62,0.62,0.62,null,{"$f":"+$A159","v":"2016/17"},{"$f":"+N159","v":"Residential Flat (MUA)"},{"$f":"AE159&AF159","v":"2016/17Residential Flat (MUA)"},"GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"+$A159","v":"2016/17"},{"$f":"$N159","v":"Residential Flat (MUA)"},{"$f":"AW159&AX159","v":"2016/17Residential Flat (MUA)"},null,null,{"$f":"+$A159","v":"2016/17"},{"$f":"$N159","v":"Residential Flat (MUA)"},{"$f":"BB159&BC159","v":"2016/17Residential Flat (MUA)"}]
["2016/17","Arrowtown","2016/17Arrowtown",4343,6140,945,1137,null,2520,2132,null,4,"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,0.62,0.62,0.62,null,"2016/17","Multi-unit Residential","2016/17Multi-unit Residential","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2016/17","Multi-unit Residential","2016/17Multi-unit Residential",null,null,"2016/17","Multi-unit Residential","2016/17Multi-unit Residential"]
[{"$f":"+A160","v":"2016/17"},null,null,null,null,null,null,null,null,null,null,5,{"$f":"+$A161","v":"2016/17"},"Multi-unit Residential (MUA)",{"$f":"M161&N161","v":"2016/17Multi-unit Residential (MUA)"},{"$f":"+(P160*BP157/100+Q160)/BP157*100","v":0.62000000000000011},null,{"$f":"+R160","v":0.62},{"$f":"+S160","v":0.38},{"$f":"+T160","v":0.62},{"$f":"+U160","v":0.62},{"$f":"+V160","v":0.62},{"$f":"+W160","v":0.62},0.62,0.62,null,0.62,0.62,0.62,null,{"$f":"+$A161","v":"2016/17"},{"$f":"+N161","v":"Multi-unit Residential (MUA)"},{"$f":"AE161&AF161","v":"2016/17Multi-unit Residential (MUA)"},"GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"+$A161","v":"2016/17"},{"$f":"$N161","v":"Multi-unit Residential (MUA)"},{"$f":"AW161&AX161","v":"2016/17Multi-unit Residential (MUA)"},null,null,{"$f":"+$A161","v":"2016/17"},{"$f":"$N161","v":"Multi-unit Residential (MUA)"},{"$f":"BB161&BC161","v":"2016/17Multi-unit Residential (MUA)"}]
["2016/17","Glenorchy","2016/17Glenorchy",6361,null,661,1137,null,2520,2132,null,6,"2016/17","Accommodation","2016/17Accommodation",0.25,1.3,0.5,0.38,0.9,1.71,0.9,1.71,0.9,1.71,null,1.72,2.17,1.36,null,"2016/17","Accommodation","2016/17Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"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,null,2520,2132,null,7,"2016/17","Commercial","2016/17Commercial",0.16,1.17,0.2,0.38,0.04,0.06,0,0,0,0,null,2.15,2.56,2.99,null,"2016/17","Commercial","2016/17Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"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,null,2520,2132,null,8,"2016/17","Industrial","2016/17Industrial",0.16,1.17,0.2,0.38,0.04,0.06,0,0,0,0,null,1.04,1.19,0.88,null,"2016/17","Industrial","2016/17Industrial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"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,null,2520,2132,null,9,"2016/17","Country Dwelling","2016/17Country Dwelling",1,0,1,1,1,1,1,1,0.66,0.66,null,1.34,3.01,0,null,"2016/17","Country Dwelling","2016/17Country Dwelling","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"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,null,2520,2132,null,10,"2016/17","Other","2016/17Other",0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,"2016/17","Other","2016/17Other","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"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,null,996,2091,null,11,"2016/17","CBD Accommodation","2016/17CBD Accommodation",0.25,1.3,0.5,0.38,0.9,1.71,0.9,1.71,0.9,1.71,null,1.72,2.17,0,null,"2016/17","CBD Accommodation","2016/17CBD Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"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,null,996,2091,null,12,"2016/17","CBD Commercial","2016/17CBD Commercial",0.16,1.17,0.2,0.38,0.04,0.06,0,0,0,0,null,2.15,2.56,0,null,"2016/17","CBD Commercial","2016/17CBD Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"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,null,996,2091,null,13,"2016/17","Mixed Use Accommodation","2016/17Mixed Use Accommodation",{"$f":"IF($AL$231=1,1,ROUND(P161*0.75+P$198*0.25,2))","v":0.69},null,{"$f":"IF($AL$231=1,1,ROUND(R161*0.75+R$198*0.25,2))","v":0.59},0.38,0.78,0.95,0.78,0.95,0.78,0.95,null,1.3,1.38,0.81,null,"2016/17","Mixed Use Accommodation","2016/17Mixed Use Accommodation",{"$f":"IF($AL$231=1,\"Unit\",\"GFA\")","v":"GFA"},{"$f":"IF($AL$231=1,\"Unit\",\"GFA\")","v":"GFA"},{"$f":"IF($AL$231=1,\"Unit\",\"GFA\")","v":"GFA"},"GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2016/17","Mixed Use Accommodation","2016/17Mixed Use Accommodation",0.55000000000000004,null,"2016/17","Mixed Use Accommodation","2016/17Mixed Use Accommodation",0.55000000000000004,1]
["2016/17","Luggate","2016/17Luggate",2164,5424,null,1267,null,996,2091,null,14,"2016/17","Mixed Use Commercial","2016/17Mixed Use Commercial",1,0,1,0.38,0.78,0.95,0.59,0.71,0.59,0.71,null,0.97,0.99,1.21,null,"2016/17","Mixed Use Commercial","2016/17Mixed Use Commercial","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2016/17","Mixed Use Commercial","2016/17Mixed Use Commercial",0.55000000000000004,null,"2016/17","Mixed Use Commercial","2016/17Mixed Use Commercial",0.55000000000000004,1]
["2016/17","Other Wakatipu","2016/17Other Wakatipu",null,null,null,1137,null,2520,2132,null,15,"2016/17","Primary Industry","2016/17Primary Industry",1,0,1,1,1,1,1,1,0.66,0.66,null,1.69,1.83,0,null,"2016/17","Primary Industry","2016/17Primary Industry","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"Unit","Unit","Unit",null,"2016/17","Primary Industry","2016/17Primary Industry",null,null,"2016/17","Primary Industry","2016/17Primary Industry"]
["2016/17","Other Wanaka","2016/17Other Wanaka",null,null,null,1267,null,996,2091,null,16,"2016/17","Restaurant/Bar","2016/17Restaurant/Bar",0.83,1.17,0.46,0.38,0.04,0.06,0,0,0,0,null,2.15,2.56,2.99,null,"2016/17","Restaurant/Bar","2016/17Restaurant/Bar","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2016/17","Restaurant/Bar","2016/17Restaurant/Bar",0.75,null,"2016/17","Restaurant/Bar","2016/17Restaurant/Bar",0.75,1]
[]
[null,null,null,{"$f":"A175","v":"2017/18"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$A175","v":"2017/18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$A175","v":"2017/18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$A175","v":"2017/18"},null,null,null,null,{"$f":"+$A175","v":"2017/18"},null,null,null,null,null,{"$f":"+$A175","v":"2017/18"},null,null,null,null,{"$f":"+$A175","v":"2017/18"},null,null,null,null,{"$f":"BP174","v":"2017/18"}]
["2017/18","Queenstown",{"$f":"A175&B175","v":"2017/18Queenstown"},3843,6428,1409,1167,null,2250,2362,720,1,{"$f":"+$A175","v":"2017/18"},"Residential",{"$f":"M175&N175","v":"2017/18Residential"},1,0,1,1,1,1,1,1,1,1,null,1,1,1,null,{"$f":"+$A175","v":"2017/18"},"Residential",{"$f":"AE175&AF175","v":"2017/18Residential"},"Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"Unit","Unit","Unit",null,{"$f":"+$A175","v":"2017/18"},{"$f":"$N175","v":"Residential"},{"$f":"AW175&AX175","v":"2017/18Residential"},null,null,{"$f":"+$A175","v":"2017/18"},{"$f":"$N175","v":"Residential"},{"$f":"BB175&BC175","v":"2017/18Residential"},null,null,null,{"$f":"+$A175","v":"2017/18"},"Wakatipu",{"$f":"BH175&BI175","v":"2017/18Wakatipu"},270000,null,{"$f":"+$A175","v":"2017/18"},"Base GFA",{"$f":"BM175&BN175","v":"2017/18Base GFA"},160,null,{"$f":"BU174","v":"2017/18"},"Wakatipu",{"$f":"BR175&BS175","v":"2017/18Wakatipu"},{"$f":"150*1.15","v":172.5},{"$f":"335*1.15","v":385.24999999999994},null,null,null,null,null,null,{"$f":"BR175","v":"2017/18"},27.5,20,"Error"]
[{"$f":"+A175","v":"2017/18"},"Frankton Flats","2017/18Frankton Flats",3843,6428,4726,1167,null,2250,2362,720,{"$f":"L175+1","v":2},{"$f":"+$A176","v":"2017/18"},"Residential Flat","2017/18Residential Flat",0.37,0.4,0.62,0.38,0.62,0.62,0.62,0.62,0.62,0.62,null,0.62,0.62,0.62,null,{"$f":"+$A176","v":"2017/18"},"Residential Flat","2017/18Residential Flat","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"+$A176","v":"2017/18"},{"$f":"$N176","v":"Residential Flat"},"2017/18Residential Flat",null,null,{"$f":"+$A176","v":"2017/18"},"Residential Flat","2017/18Residential Flat",null,null,null,{"$f":"+$A176","v":"2017/18"},"Wanaka",{"$f":"BH176&BI176","v":"2017/18Wanaka"},410000,null,null,null,null,null,null,{"$f":"BR175","v":"2017/18"},"Wanaka",{"$f":"BR176&BS176","v":"2017/18Wanaka"},{"$f":"150*1.15","v":172.5},{"$f":"235*1.15","v":270.25}]
[{"$f":"+A176","v":"2017/18"},null,null,null,null,null,null,null,null,null,null,{"$f":"L176+1","v":3},{"$f":"+M176","v":"2017/18"},"Residential Flat (MUA)","2017/18Residential Flat (MUA)",{"$f":"+P179","v":0.62000000000000011},null,{"$f":"+R179","v":0.62},0.38,0.62,0.62,{"$f":"+V179","v":0.62},{"$f":"+W179","v":0.62},0.62,0.62,null,0.62,0.62,0.62,null,"2017/18",{"$f":"+N177","v":"Residential Flat (MUA)"},"2017/18Residential Flat (MUA)","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2017/18","Residential Flat (MUA)","2017/18Residential Flat (MUA)",null,null,"2017/18","Residential Flat (MUA)","2017/18Residential Flat (MUA)"]
[{"$f":"+A176","v":"2017/18"},"Arrowtown","2017/18Arrowtown",4342,5664,958,1167,null,2250,2362,null,4,"2017/18","Multi-unit Residential","2017/18Multi-unit Residential",0.37,0.4,0.62,0.38,0.62,0.62,0.62,0.62,0.62,0.62,null,0.62,0.62,0.62,null,"2017/18","Multi-unit Residential","2017/18Multi-unit Residential","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2017/18","Multi-unit Residential","2017/18Multi-unit Residential",null,null,"2017/18","Multi-unit Residential","2017/18Multi-unit Residential"]
[{"$f":"+A178","v":"2017/18"},null,null,null,null,null,null,null,null,null,null,5,"2017/18","Multi-unit Residential (MUA)","2017/18Multi-unit Residential (MUA)",{"$f":"+(P178*BP175/100+Q178)/BP175*100","v":0.62000000000000011},null,{"$f":"+R178","v":0.62},{"$f":"+S178","v":0.38},{"$f":"+T178","v":0.62},{"$f":"+U178","v":0.62},{"$f":"+V178","v":0.62},{"$f":"+W178","v":0.62},0.62,0.62,null,0.62,0.62,0.62,null,"2017/18",{"$f":"+N179","v":"Multi-unit Residential (MUA)"},{"$f":"AE179&AF179","v":"2017/18Multi-unit Residential (MUA)"},"GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2017/18","Multi-unit Residential (MUA)",{"$f":"AW179&AX179","v":"2017/18Multi-unit Residential (MUA)"},null,null,"2017/18","Multi-unit Residential (MUA)",{"$f":"BB179&BC179","v":"2017/18Multi-unit Residential (MUA)"}]
[{"$f":"+A178","v":"2017/18"},"Glenorchy","2017/18Glenorchy",6658,null,674,1167,null,2250,2362,null,6,"2017/18","Accommodation","2017/18Accommodation",0.25,1.3,0.5,0.38,0.9,1.71,0.9,1.71,0.9,1.71,null,1.72,2.17,1.36,null,"2017/18","Accommodation","2017/18Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2017/18","Accommodation","2017/18Accommodation",0.55000000000000004,null,"2017/18","Accommodation","2017/18Accommodation",0.55000000000000004,2]
[{"$f":"+A180","v":"2017/18"},"Lake Hayes","2017/18Lake Hayes",2652,7245,null,1167,null,2250,2362,null,7,"2017/18","Commercial","2017/18Commercial",0.16,1.17,0.2,0.38,0.04,0.06,0,0,0,0,null,2.15,2.56,2.99,null,"2017/18","Commercial","2017/18Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"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,null,2250,2362,null,8,"2017/18","Industrial","2017/18Industrial",0.16,1.17,0.2,0.38,0.04,0.06,0,0,0,0,null,1.04,1.19,0.88,null,"2017/18","Industrial","2017/18Industrial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"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,null,2250,2362,null,9,"2017/18","Country Dwelling","2017/18Country Dwelling",1,0,1,1,1,1,1,1,0.66,0.66,null,1.34,3.01,0,null,"2017/18","Country Dwelling","2017/18Country Dwelling","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"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,null,2250,2362,null,10,"2017/18","Other","2017/18Other",0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,"2017/18","Other","2017/18Other","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"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,null,993,2071,null,11,"2017/18","CBD Accommodation","2017/18CBD Accommodation",0.25,1.3,0.5,0.38,0.9,1.71,0.9,1.71,0.9,1.71,null,1.72,2.17,0,null,"2017/18","CBD Accommodation","2017/18CBD Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"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,null,993,2071,null,12,"2017/18","CBD Commercial","2017/18CBD Commercial",0.16,1.17,0.2,0.38,0.04,0.06,0,0,0,0,null,2.15,2.56,0,null,"2017/18","CBD Commercial","2017/18CBD Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"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,null,993,2071,null,13,"2017/18","Mixed Use Accommodation","2017/18Mixed Use Accommodation",{"$f":"IF($AL$231=1,1,ROUND(P179*0.75+P198*0.25,2))","v":0.69},null,{"$f":"IF($AL$231=1,1,ROUND(R179*0.75+R180*0.25,2))","v":0.59},0.38,0.78,0.95,0.78,0.95,0.78,0.95,null,1.3,1.38,0.81,null,"2017/18","Mixed Use Accommodation","2017/18Mixed Use Accommodation",{"$f":"IF($AL$231=1,\"Unit\",\"GFA\")","v":"GFA"},{"$f":"IF($AL$231=1,\"Unit\",\"GFA\")","v":"GFA"},{"$f":"IF($AL$231=1,\"Unit\",\"GFA\")","v":"GFA"},"GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"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,null,993,2071,null,14,"2017/18","Mixed Use Commercial","2017/18Mixed Use Commercial",1,0,1,0.38,0.78,0.95,0.59,0.71,0.59,0.71,null,0.97,0.99,1.21,null,"2017/18","Mixed Use Commercial","2017/18Mixed Use Commercial","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"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,null,2250,2362,null,15,"2017/18","Primary Industry","2017/18Primary Industry",1,0,1,1,1,1,1,1,0.66,0.66,null,1.69,1.83,0,null,"2017/18","Primary Industry","2017/18Primary Industry","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"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,null,993,2071,null,16,"2017/18","Restaurant/Bar","2017/18Restaurant/Bar",0.83,1.17,0.46,0.38,0.04,0.06,0,0,0,0,null,2.15,2.56,2.99,null,"2017/18","Restaurant/Bar","2017/18Restaurant/Bar","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"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,null,"*Community Facilities","*Community Facilities","*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,null,"*Community Facilities","*Community Facilities","*Community Facilities","*Community Facilities","*Reserve Improvements and Reserve Land","*Reserve Improvements and Reserve Land"]
[null,null,null,{"$f":"A193","v":"2018/19 Original"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$A193","v":"2018/19 Original"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$A193","v":"2018/19 Original"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$A193","v":"2018/19 Original"},null,null,null,null,{"$f":"+$A193","v":"2018/19 Original"},null,null,null,null,null,{"$f":"+$A193","v":"2018/19 Original"},null,null,null,null,{"$f":"+$A193","v":"2018/19 Original"},null,null,null,null,{"$f":"BP192","v":"2018/19 Original"}]
["2018/19 Original","Queenstown",{"$f":"A193&B193","v":"2018/19 OriginalQueenstown"},3885,4693,1944,762,null,1327,5018,734,1,{"$f":"+$A193","v":"2018/19 Original"},"Residential",{"$f":"M193&N193","v":"2018/19 OriginalResidential"},1,0,1,1,1,1,1,1,1,1,null,1,1,1,null,{"$f":"+$A193","v":"2018/19 Original"},"Residential",{"$f":"AE193&AF193","v":"2018/19 OriginalResidential"},"Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"Unit","Unit","Unit",null,{"$f":"+$A193","v":"2018/19 Original"},{"$f":"$N193","v":"Residential"},{"$f":"AW193&AX193","v":"2018/19 OriginalResidential"},null,null,{"$f":"+$A193","v":"2018/19 Original"},{"$f":"$N193","v":"Residential"},{"$f":"BB193&BC193","v":"2018/19 OriginalResidential"},null,null,null,{"$f":"+$A193","v":"2018/19 Original"},"Wakatipu",{"$f":"BH193&BI193","v":"2018/19 OriginalWakatipu"},270000,null,{"$f":"+$A193","v":"2018/19 Original"},"Base GFA",{"$f":"BM193&BN193","v":"2018/19 OriginalBase GFA"},141,null,{"$f":"BU192","v":"2018/19 Original"},"Wakatipu",{"$f":"BR193&BS193","v":"2018/19 OriginalWakatipu"},{"$f":"270*1.15","v":310.5},{"$f":"615*1.15","v":707.25},null,null,null,null,null,null,{"$f":"BR193","v":"2018/19 Original"},27.5,20,"Error"]
[{"$f":"+A193","v":"2018/19 Original"},"Frankton Flats","2018/19 OriginalFrankton Flats",3885,4693,3296,762,null,1327,5018,734,{"$f":"L193+1","v":2},{"$f":"+$A194","v":"2018/19 Original"},"Residential Flat","2018/19 OriginalResidential Flat",0.71,0,0.71,0.38,0.71,0.71,0.71,0.71,0.71,0.71,null,0.71,0.71,0.71,null,{"$f":"+$A194","v":"2018/19 Original"},"Residential Flat","2018/19 OriginalResidential Flat","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"+$A194","v":"2018/19 Original"},{"$f":"$N194","v":"Residential Flat"},{"$f":"AW194&AX194","v":"2018/19 OriginalResidential Flat"},null,null,{"$f":"+$A194","v":"2018/19 Original"},"Residential Flat",{"$f":"BB194&BC194","v":"2018/19 OriginalResidential Flat"},null,null,null,{"$f":"+$A194","v":"2018/19 Original"},"Wanaka",{"$f":"BH194&BI194","v":"2018/19 OriginalWanaka"},410000,null,null,null,null,null,null,{"$f":"BR193","v":"2018/19 Original"},"Wanaka",{"$f":"BR194&BS194","v":"2018/19 OriginalWanaka"},{"$f":"255*1.15","v":293.25},{"$f":"470*1.15","v":540.5}]
[{"$f":"+A194","v":"2018/19 Original"},"Arrowtown","2018/19 OriginalArrowtown",4874,2928,417,762,null,1327,5018,0,{"$f":"L194+1","v":3},"2018/19 Original","Multi-unit Residential","2018/19 OriginalMulti-unit Residential",0.71,0,0.71,0.38,0.71,0.71,0.71,0.71,0.71,0.71,null,0.71,0.71,0.71,null,"2018/19 Original","Multi-unit Residential","2018/19 OriginalMulti-unit Residential","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2018/19 Original","Multi-unit Residential","2018/19 OriginalMulti-unit Residential",null,null,"2018/19 Original","Multi-unit Residential","2018/19 OriginalMulti-unit Residential"]
["2018/19 Original","Glenorchy","2018/19 OriginalGlenorchy",14141,3677,290,762,null,1327,5018,0,4,"2018/19 Original","Country Dwelling","2018/19 OriginalCountry Dwelling",1,0,1,1,1,1,0.66,0.66,0.66,0.66,null,1,1,1,null,"2018/19 Original","Country Dwelling","2018/19 OriginalCountry Dwelling","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"Unit","Unit","Unit",null,"2018/19 Original","Country Dwelling","2018/19 OriginalCountry Dwelling",null,null,"2018/19 Original","Country Dwelling","2018/19 OriginalCountry Dwelling"]
["2018/19 Original","Lake Hayes","2018/19 OriginalLake Hayes",4023,6231,0,762,null,1327,5018,0,5,"2018/19 Original","Retirement units","2018/19 OriginalRetirement units",0.68,0,0.6,0.38,0.65,0.65,0.41,0.41,0.41,0.41,null,0.35,0.35,0.35,null,"2018/19 Original","Retirement units","2018/19 OriginalRetirement units","Unit","Unit","Unit","GFA","Unit","Unit","Unit","Unit","Unit","Unit",null,"Unit","Unit","Unit",null,"2018/19 Original","Retirement units","2018/19 OriginalRetirement units",null,null,"2018/19 Original","Retirement units","2018/19 OriginalRetirement units"]
["2018/19 Original","Shotover Country","2018/19 OriginalShotover Country",4023,1426,0,762,null,1327,5018,0,6,"2018/19 Original","Accommodation","2018/19 OriginalAccommodation",0.9,0,0.49,0.38,0.89,1.71,0.89,1.71,0.89,1.71,null,2.13,2.25,1.36,null,"2018/19 Original","Accommodation","2018/19 OriginalAccommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2018/19 Original","Accommodation","2018/19 OriginalAccommodation",0.55000000000000004,null,"2018/19 Original","Accommodation","2018/19 OriginalAccommodation",{"$f":"VLOOKUP($BC198,$BC$175:$BF$190,3,FALSE)","v":0.55000000000000004},{"$f":"VLOOKUP($BC198,$BC$175:$BF$190,4,FALSE)","v":2}]
["2018/19 Original","Arthurs Point","2018/19 OriginalArthurs Point",2813,2279,0,762,null,1327,5018,0,7,"2018/19 Original","Commercial","2018/19 OriginalCommercial",0.74,0,0.56999999999999995,0.38,0.04,0.06,0,0,0,0,null,2.83,2.62,2.99,null,"2018/19 Original","Commercial","2018/19 OriginalCommercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2018/19 Original","Commercial","2018/19 OriginalCommercial",0.75,null,"2018/19 Original","Commercial","2018/19 OriginalCommercial",{"$f":"VLOOKUP($BC199,$BC$175:$BF$190,3,FALSE)","v":0.75},{"$f":"VLOOKUP($BC199,$BC$175:$BF$190,4,FALSE)","v":1}]
["2018/19 Original","Kingston","2018/19 OriginalKingston",8423,22616,5824,762,null,1327,5018,0,8,"2018/19 Original","Industrial","2018/19 OriginalIndustrial",0.74,0,0.56999999999999995,0.38,0.04,0.06,0,0,0,0,null,0.94,0.87,0.88,null,"2018/19 Original","Industrial","2018/19 OriginalIndustrial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2018/19 Original","Industrial","2018/19 OriginalIndustrial",0.3,null,"2018/19 Original","Industrial","2018/19 OriginalIndustrial",{"$f":"VLOOKUP($BC200,$BC$175:$BF$190,3,FALSE)","v":0.3},{"$f":"VLOOKUP($BC200,$BC$175:$BF$190,4,FALSE)","v":1}]
["2018/19 Original","Quail Rise","2018/19 OriginalQuail Rise",2836,3025,0,762,null,1327,5018,0,9,{"$f":"+$A202","v":"2018/19 Original"},"Childcare Centre","2018/19 OriginalChildcare Centre",0.63,0,0.77,0.38,0.04,0.06,0,0,0,0,null,4.29,4.29,4.29,null,{"$f":"+$A202","v":"2018/19 Original"},"Childcare Centre","2018/19 OriginalChildcare Centre","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2018/19 Original","Childcare Centre","2018/19 OriginalChildcare Centre",0.75,null,"2018/19 Original","Childcare Centre","2018/19 OriginalChildcare Centre",0.75,1]
["2018/19 Original","Ladies Mile","2018/19 OriginalLadies Mile",5170,3466,2121,762,null,1327,5018,0,10,"2018/19 Original","CBD Accommodation","2018/19 OriginalCBD Accommodation",0.9,0,0.49,0.38,0.89,1.71,0.89,1.71,0.89,1.71,null,2.13,2.25,0,null,"2018/19 Original","CBD Accommodation","2018/19 OriginalCBD Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2018/19 Original","CBD Accommodation","2018/19 OriginalCBD Accommodation",0.8,null,"2018/19 Original","CBD Accommodation","2018/19 OriginalCBD Accommodation",{"$f":"VLOOKUP($BC202,$BC$175:$BF$190,3,FALSE)","v":0.8},{"$f":"VLOOKUP($BC202,$BC$175:$BF$190,4,FALSE)","v":2}]
["2018/19 Original","Wanaka","2018/19 OriginalWanaka",4788,5032,1866,1197,null,955,1964,0,11,"2018/19 Original","CBD Commercial","2018/19 OriginalCBD Commercial",0.74,0,0.56999999999999995,0.38,0.04,0.06,0,0,0,0,null,2.83,2.62,0,null,"2018/19 Original","CBD Commercial","2018/19 OriginalCBD Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2018/19 Original","CBD Commercial","2018/19 OriginalCBD Commercial",0.8,null,"2018/19 Original","CBD Commercial","2018/19 OriginalCBD Commercial",{"$f":"VLOOKUP($BC203,$BC$175:$BF$190,3,FALSE)","v":0.8},{"$f":"VLOOKUP($BC203,$BC$175:$BF$190,4,FALSE)","v":2}]
["2018/19 Original","Hawea","2018/19 OriginalHawea",5150,7474,316,1197,null,955,1964,0,12,"2018/19 Original","Mixed Use Accommodation","2018/19 OriginalMixed Use Accommodation",{"$f":"IF($AL$231=1,1,ROUND(P195*0.75+P$198*0.25,2))","v":0.76},{"$f":"ROUND(Q195*0.75+Q198*0.25,2)","v":0},{"$f":"IF($AL$231=1,1,ROUND(R195*0.75+R$198*0.25,2))","v":0.66},0.38,0.97,1.18,0.97,1.18,0.97,1.18,null,0.89,0.93,1.0900000000000001,null,"2018/19 Original","Mixed Use Accommodation","2018/19 OriginalMixed Use Accommodation",{"$f":"IF($AL$231=1,\"Unit\",\"GFA\")","v":"GFA"},{"$f":"IF($AL$231=1,\"Unit\",\"GFA\")","v":"GFA"},{"$f":"IF($AL$231=1,\"Unit\",\"GFA\")","v":"GFA"},"GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2018/19 Original","Mixed Use Accommodation","2018/19 OriginalMixed Use Accommodation",0.55000000000000004,null,"2018/19 Original","Mixed Use Accommodation","2018/19 OriginalMixed Use Accommodation",{"$f":"VLOOKUP($BC204,$BC$175:$BF$190,3,FALSE)","v":0.55000000000000004},{"$f":"VLOOKUP($BC204,$BC$175:$BF$190,4,FALSE)","v":1}]
["2018/19 Original","Albert Town","2018/19 OriginalAlbert Town",4788,5032,583,1197,null,955,1964,0,13,"2018/19 Original","Mixed Use Commercial","2018/19 OriginalMixed Use Commercial",1,0,1,0.38,0.76,0.76,1,1,1,1,null,1.32,1.46,1.5,null,"2018/19 Original","Mixed Use Commercial","2018/19 OriginalMixed Use Commercial","Unit","Unit","Unit","GFA","GFA","GFA","GFA","GFA","Unit","Unit",null,"GFA","GFA","GFA",null,"2018/19 Original","Mixed Use Commercial","2018/19 OriginalMixed Use Commercial",0.55000000000000004,null,"2018/19 Original","Mixed Use Commercial","2018/19 OriginalMixed Use Commercial",{"$f":"VLOOKUP($BC205,$BC$175:$BF$190,3,FALSE)","v":0.55000000000000004},{"$f":"VLOOKUP($BC205,$BC$175:$BF$190,4,FALSE)","v":1}]
["2018/19 Original","Luggate","2018/19 OriginalLuggate",4845,5032,1120,1197,null,955,1964,0,14,"2018/19 Original","Primary Industry","2018/19 OriginalPrimary Industry",1,0,1,1,1,1,0.66,0.66,0.66,0.66,null,1,1,0,null,"2018/19 Original","Primary Industry","2018/19 OriginalPrimary Industry","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"Unit","Unit","Unit",null,"2018/19 Original","Primary Industry","2018/19 OriginalPrimary Industry",null,null,"2018/19 Original","Primary Industry","2018/19 OriginalPrimary Industry"]
["2018/19 Original","Cardrona","2018/19 OriginalCardrona",null,null,0,1197,null,955,1964,0,15,"2018/19 Original","Restaurant/Bar","2018/19 OriginalRestaurant/Bar",1.42,0,1.34,0.38,0.04,0.06,0,0,0,0,null,2.13,1.98,2.99,null,"2018/19 Original","Restaurant/Bar","2018/19 OriginalRestaurant/Bar","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2018/19 Original","Restaurant/Bar","2018/19 OriginalRestaurant/Bar",0.75,null,"2018/19 Original","Restaurant/Bar","2018/19 OriginalRestaurant/Bar",{"$f":"VLOOKUP($BC207,$BC$175:$BF$190,3,FALSE)","v":0.75},{"$f":"VLOOKUP($BC207,$BC$175:$BF$190,4,FALSE)","v":1}]
[{"$f":"+A206","v":"2018/19 Original"},"Other Wakatipu","2018/19 OriginalOther Wakatipu",0,0,0,762,null,1327,5018,0,16,"2018/19 Original","Other",{"$f":"M208&N208","v":"2018/19 OriginalOther"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,"2018/19 Original","Other","2018/19 OriginalOther","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2018/19 Original","Other","2018/19 OriginalOther",null,null,"2018/19 Original","Other","2018/19 OriginalOther"]
["2018/19 Original","Other Wanaka","2018/19 OriginalOther Wanaka",0,0,0,1197,null,955,1964,0,17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*Community Facilities","*Community Facilities","*Community Facilities","*Community Facilities","*Reserve Improvements and Reserve Land","*Reserve Improvements and Reserve Land",null,null,null,null,null,null,null,null,null,null,null,null,"*Community Facilities","*Community Facilities","*Community Facilities","*Community Facilities","*Reserve Improvements and Reserve Land","*Reserve Improvements and Reserve Land"]
[null,null,null,{"$f":"A212","v":"2018/19 Revised"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$A212","v":"2018/19 Revised"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$A212","v":"2018/19 Revised"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$A212","v":"2018/19 Revised"},null,null,null,null,{"$f":"+$A212","v":"2018/19 Revised"},null,null,null,null,null,{"$f":"+$A212","v":"2018/19 Revised"},null,null,null,null,{"$f":"+$A212","v":"2018/19 Revised"},null,null,null,null,{"$f":"BP211","v":"2018/19 Revised"}]
["2018/19 Revised","Queenstown",{"$f":"A212&B212","v":"2018/19 RevisedQueenstown"},3885,4693,1944,762,null,1327,5018,734,1,{"$f":"+$A212","v":"2018/19 Revised"},"Residential",{"$f":"M212&N212","v":"2018/19 RevisedResidential"},1,0,1,1,1,1,1,1,1,1,null,1,1,1,null,{"$f":"+$A212","v":"2018/19 Revised"},"Residential",{"$f":"AE212&AF212","v":"2018/19 RevisedResidential"},"Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"Unit","Unit","Unit",null,{"$f":"+$A212","v":"2018/19 Revised"},{"$f":"$N212","v":"Residential"},{"$f":"AW212&AX212","v":"2018/19 RevisedResidential"},null,null,{"$f":"+$A212","v":"2018/19 Revised"},{"$f":"$N212","v":"Residential"},{"$f":"BB212&BC212","v":"2018/19 RevisedResidential"},null,null,null,{"$f":"+$A212","v":"2018/19 Revised"},"Wakatipu",{"$f":"BH212&BI212","v":"2018/19 RevisedWakatipu"},270000,null,{"$f":"+$A212","v":"2018/19 Revised"},"Base GFA",{"$f":"BM212&BN212","v":"2018/19 RevisedBase GFA"},141,null,{"$f":"BU211","v":"2018/19 Revised"},"Wakatipu",{"$f":"BR212&BS212","v":"2018/19 RevisedWakatipu"},{"$f":"270*1.15","v":310.5},{"$f":"615*1.15","v":707.25},null,null,null,null,null,null,{"$f":"BR212","v":"2018/19 Revised"},27.5,20,"Error"]
[{"$f":"+A212","v":"2018/19 Revised"},"Frankton Flats","2018/19 RevisedFrankton Flats",3885,4693,3296,762,null,1327,5018,734,{"$f":"L212+1","v":2},{"$f":"+$A213","v":"2018/19 Revised"},"Residential Flat","2018/19 RevisedResidential Flat",0.71,0,0.71,0.38,0.71,0.71,0.71,0.71,0.71,0.71,null,0.71,0.71,0.71,null,{"$f":"+$A213","v":"2018/19 Revised"},"Residential Flat","2018/19 RevisedResidential Flat","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,{"$f":"+$A213","v":"2018/19 Revised"},{"$f":"$N213","v":"Residential Flat"},"2018/19 RevisedResidential Flat",null,null,{"$f":"+$A213","v":"2018/19 Revised"},"Residential Flat","2018/19 RevisedResidential Flat",null,null,null,{"$f":"+$A213","v":"2018/19 Revised"},"Wanaka",{"$f":"BH213&BI213","v":"2018/19 RevisedWanaka"},410000,null,null,null,null,null,null,{"$f":"BR212","v":"2018/19 Revised"},"Wanaka",{"$f":"BR213&BS213","v":"2018/19 RevisedWanaka"},{"$f":"255*1.15","v":293.25},{"$f":"470*1.15","v":540.5}]
[{"$f":"+A213","v":"2018/19 Revised"},"Arrowtown","2018/19 RevisedArrowtown",4874,2928,417,762,null,1327,5018,0,{"$f":"L213+1","v":3},"2018/19 Revised","Multi-unit Residential","2018/19 RevisedMulti-unit Residential",0.71,0,0.71,0.38,0.71,0.71,0.71,0.71,0.71,0.71,null,0.71,0.71,0.71,null,"2018/19 Revised","Multi-unit Residential","2018/19 RevisedMulti-unit Residential","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2018/19 Revised","Multi-unit Residential","2018/19 RevisedMulti-unit Residential",null,null,"2018/19 Revised","Multi-unit Residential","2018/19 RevisedMulti-unit Residential"]
["2018/19 Revised","Glenorchy","2018/19 RevisedGlenorchy",14141,3677,290,762,null,1327,5018,0,4,"2018/19 Revised","Country Dwelling","2018/19 RevisedCountry Dwelling",1,0,1,1,1,1,0.66,0.66,0.66,0.66,null,1,1,1,null,"2018/19 Revised","Country Dwelling","2018/19 RevisedCountry Dwelling","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"Unit","Unit","Unit",null,"2018/19 Revised","Country Dwelling","2018/19 RevisedCountry Dwelling",null,null,"2018/19 Revised","Country Dwelling","2018/19 RevisedCountry Dwelling"]
["2018/19 Revised","Lake Hayes","2018/19 RevisedLake Hayes",4023,6231,0,762,null,1327,5018,0,5,"2018/19 Revised","Retirement units","2018/19 RevisedRetirement units",0.68,0,0.6,0.38,0.65,0.65,0.41,0.41,0.41,0.41,null,0.35,0.35,0.35,null,"2018/19 Revised","Retirement units","2018/19 RevisedRetirement units","Unit","Unit","Unit","GFA","Unit","Unit","Unit","Unit","Unit","Unit",null,"Unit","Unit","Unit",null,"2018/19 Revised","Retirement units","2018/19 RevisedRetirement units",null,null,"2018/19 Revised","Retirement units","2018/19 RevisedRetirement units"]
["2018/19 Revised","Shotover Country","2018/19 RevisedShotover Country",4023,1426,0,762,null,1327,5018,0,6,"2018/19 Revised","Accommodation","2018/19 RevisedAccommodation",0.9,0,0.49,0.38,0.89,1.71,0.89,1.71,0.89,1.71,null,1.88,2.25,1.36,null,"2018/19 Revised","Accommodation","2018/19 RevisedAccommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2018/19 Revised","Accommodation","2018/19 RevisedAccommodation",0.55000000000000004,null,"2018/19 Revised","Accommodation","2018/19 RevisedAccommodation",{"$f":"VLOOKUP($BC217,$BC$175:$BF$190,3,FALSE)","v":0.55000000000000004},{"$f":"VLOOKUP($BC217,$BC$175:$BF$190,4,FALSE)","v":2}]
["2018/19 Revised","Arthurs Point","2018/19 RevisedArthurs Point",2813,2279,0,762,null,1327,5018,0,7,"2018/19 Revised","Commercial","2018/19 RevisedCommercial",0.6,0,0.41,0.38,0.04,0.06,0,0,0,0,null,2.83,2.71,2.99,null,"2018/19 Revised","Commercial","2018/19 RevisedCommercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2018/19 Revised","Commercial","2018/19 RevisedCommercial",0.75,null,"2018/19 Revised","Commercial","2018/19 RevisedCommercial",{"$f":"VLOOKUP($BC218,$BC$175:$BF$190,3,FALSE)","v":0.75},{"$f":"VLOOKUP($BC218,$BC$175:$BF$190,4,FALSE)","v":1}]
["2018/19 Revised","Kingston","2018/19 RevisedKingston",8423,22616,5824,762,null,1327,5018,0,8,"2018/19 Revised","Industrial","2018/19 RevisedIndustrial",0.6,0,0.41,0.38,0.04,0.06,0,0,0,0,null,0.94,1.1499999999999999,0.88,null,"2018/19 Revised","Industrial","2018/19 RevisedIndustrial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2018/19 Revised","Industrial","2018/19 RevisedIndustrial",0.3,null,"2018/19 Revised","Industrial","2018/19 RevisedIndustrial",{"$f":"VLOOKUP($BC219,$BC$175:$BF$190,3,FALSE)","v":0.3},{"$f":"VLOOKUP($BC219,$BC$175:$BF$190,4,FALSE)","v":1}]
["2018/19 Revised","Quail Rise","2018/19 RevisedQuail Rise",2836,3025,0,762,null,1327,5018,0,9,{"$f":"+$A221","v":"2018/19 Revised"},"Childcare Centre","2018/19 RevisedChildcare Centre",0.63,0,0.77,0.38,0.04,0.06,0,0,0,0,null,4.29,4.29,4.29,null,{"$f":"+$A221","v":"2018/19 Revised"},"Childcare Centre","2018/19 RevisedChildcare Centre","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2018/19 Revised","Childcare Centre","2018/19 RevisedChildcare Centre",0.75,null,"2018/19 Revised","Childcare Centre","2018/19 RevisedChildcare Centre",0.75,1]
["2018/19 Revised","Ladies Mile","2018/19 RevisedLadies Mile",5170,3466,2121,762,null,1327,5018,0,10,"2018/19 Revised","CBD Accommodation","2018/19 RevisedCBD Accommodation",0.9,0,0.49,0.38,0.89,1.71,0.89,1.71,0.89,1.71,null,1.88,2.25,0,null,"2018/19 Revised","CBD Accommodation","2018/19 RevisedCBD Accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2018/19 Revised","CBD Accommodation","2018/19 RevisedCBD Accommodation",0.8,null,"2018/19 Revised","CBD Accommodation","2018/19 RevisedCBD Accommodation",{"$f":"VLOOKUP($BC221,$BC$175:$BF$190,3,FALSE)","v":0.8},{"$f":"VLOOKUP($BC221,$BC$175:$BF$190,4,FALSE)","v":2}]
["2018/19 Revised","Wanaka","2018/19 RevisedWanaka",4788,5032,1866,1197,null,955,1964,0,11,"2018/19 Revised","CBD Commercial","2018/19 RevisedCBD Commercial",0.6,0,0.41,0.38,0.04,0.06,0,0,0,0,null,2.83,2.71,0,null,"2018/19 Revised","CBD Commercial","2018/19 RevisedCBD Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2018/19 Revised","CBD Commercial","2018/19 RevisedCBD Commercial",0.8,null,"2018/19 Revised","CBD Commercial","2018/19 RevisedCBD Commercial",{"$f":"VLOOKUP($BC222,$BC$175:$BF$190,3,FALSE)","v":0.8},{"$f":"VLOOKUP($BC222,$BC$175:$BF$190,4,FALSE)","v":2}]
["2018/19 Revised","Hawea","2018/19 RevisedHawea",5150,7474,316,1197,null,955,1964,0,12,"2018/19 Revised","Mixed Use Accommodation","2018/19 RevisedMixed Use Accommodation",{"$f":"IF($AL$231=1,1,ROUND(P214*0.75+P217*0.25,2))","v":0.76},{"$f":"ROUND(Q214*0.75+Q217*0.25,2)","v":0},{"$f":"IF($AL$231=1,1,ROUND(R214*0.75+R217*0.25,2))","v":0.66},0.38,0.97,1.18,0.97,1.18,0.97,1.18,null,0.89,0.93,1.0900000000000001,null,"2018/19 Revised","Mixed Use Accommodation","2018/19 RevisedMixed Use Accommodation",{"$f":"IF($AL$231=1,\"Unit\",\"GFA\")","v":"GFA"},{"$f":"IF($AL$231=1,\"Unit\",\"GFA\")","v":"GFA"},{"$f":"IF($AL$231=1,\"Unit\",\"GFA\")","v":"GFA"},"GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2018/19 Revised","Mixed Use Accommodation","2018/19 RevisedMixed Use Accommodation",0.55000000000000004,null,"2018/19 Revised","Mixed Use Accommodation","2018/19 RevisedMixed Use Accommodation",{"$f":"VLOOKUP($BC223,$BC$175:$BF$190,3,FALSE)","v":0.55000000000000004},{"$f":"VLOOKUP($BC223,$BC$175:$BF$190,4,FALSE)","v":1}]
["2018/19 Revised","Albert Town","2018/19 RevisedAlbert Town",4788,5032,583,1197,null,955,1964,0,13,"2018/19 Revised","Mixed Use Commercial","2018/19 RevisedMixed Use Commercial",1,{"$f":"1*0","v":0},1,1,0.76,0.76,1,1,1,1,null,1.32,1.46,1.5,null,"2018/19 Revised","Mixed Use Commercial","2018/19 RevisedMixed Use Commercial","Unit","Unit","Unit","Unit","GFA","GFA","Unit","Unit","Unit","Unit",null,"GFA","GFA","GFA",null,"2018/19 Revised","Mixed Use Commercial","2018/19 RevisedMixed Use Commercial",0.55000000000000004,null,"2018/19 Revised","Mixed Use Commercial","2018/19 RevisedMixed Use Commercial",{"$f":"VLOOKUP($BC224,$BC$175:$BF$190,3,FALSE)","v":0.55000000000000004},{"$f":"VLOOKUP($BC224,$BC$175:$BF$190,4,FALSE)","v":1}]
["2018/19 Revised","Luggate","2018/19 RevisedLuggate",4845,5032,1120,1197,null,955,1964,0,14,"2018/19 Revised","Primary Industry","2018/19 RevisedPrimary Industry",1,0,1,1,1,1,0.66,0.66,0.66,0.66,null,1,1,0,null,"2018/19 Revised","Primary Industry","2018/19 RevisedPrimary Industry","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"Unit","Unit","Unit",null,"2018/19 Revised","Primary Industry","2018/19 RevisedPrimary Industry",null,null,"2018/19 Revised","Primary Industry","2018/19 RevisedPrimary Industry"]
["2018/19 Revised","Cardrona","2018/19 RevisedCardrona",null,null,0,1197,null,955,1964,0,15,"2018/19 Revised","Restaurant/Bar","2018/19 RevisedRestaurant/Bar",1.42,0,1.34,0.38,0.04,0.06,0,0,0,0,null,2.83,2.71,2.99,null,"2018/19 Revised","Restaurant/Bar","2018/19 RevisedRestaurant/Bar","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2018/19 Revised","Restaurant/Bar","2018/19 RevisedRestaurant/Bar",0.75,null,"2018/19 Revised","Restaurant/Bar","2018/19 RevisedRestaurant/Bar",{"$f":"VLOOKUP($BC226,$BC$175:$BF$190,3,FALSE)","v":0.75},{"$f":"VLOOKUP($BC226,$BC$175:$BF$190,4,FALSE)","v":1}]
[{"$f":"+A225","v":"2018/19 Revised"},"Other Wakatipu","2018/19 RevisedOther Wakatipu",0,0,0,762,null,1327,5018,0,16,"2018/19 Revised","Other","2018/19 RevisedOther",0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,"2018/19 Revised","Other","2018/19 RevisedOther","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"GFA","GFA","GFA",null,"2018/19 Revised","Other","2018/19 RevisedOther",null,null,"2018/19 Revised","Other","2018/19 RevisedOther"]
["2018/19 Revised","Other Wanaka","2018/19 RevisedOther Wanaka",0,0,0,1197,null,955,1964,0,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LU1","LU2","LU3","LU4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pre development",{"$f":"IF(OR(Land_Use_Category_1_Credits=$AF$212,Land_Use_Category_1_Credits=$AF$215)=TRUE,1,0)","v":0},{"$f":"IF(OR(Land_Use_Category_2_Credits=$AF$212,Land_Use_Category_2_Credits=$AF$215)=TRUE,1,0)","v":0},{"$f":"IF(OR(Land_Use_Category_3_Credits=$AF$212,Land_Use_Category_3_Credits=$AF$215)=TRUE,1,0)","v":0},{"$f":"IF(OR(Land_Use_Category_4_Credits=$AF$212,Land_Use_Category_4_Credits=$AF$215)=TRUE,1,0)","v":0},null,"if any of these are 1 then at least one pre development land use is Res or CD",null,"if any of these are 1 then at least one pre development land use is Res or CD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Post Development",{"$f":"IF(Land_Use_Category_1=$AF$223,1,0)","v":0},{"$f":"IF(Land_Use_Category_2=$AF$223,1,0)","v":0},{"$f":"IF(Land_Use_Category_3=$AF$223,1,0)","v":0},{"$f":"IF(Land_Use_Category_4=$AF$223,1,0)","v":0},null,"if any of these are 1 then at least one post development land use is MUA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AH229+AH230","v":0},{"$f":"+AI229+AI230","v":0},{"$f":"+AJ229+AJ230","v":0},{"$f":"+AK229+AK230","v":0},{"$f":"IF(OR(AH231=2,AI231=2,AJ231=2,AK231=2)=TRUE,1,0)","v":0},"if both Res/CD and MUA - then the conversion basis is set to \"Unit\" - else it remains \"GFA\""]
[]
[null,null,null,{"$f":"A234","v":"2021/22"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$A234","v":"2021/22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$A234","v":"2021/22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$A234","v":"2021/22"},null,null,null,null,{"$f":"+$A234","v":"2021/22"},null,null,null,null,null,null,null,null,null,null,{"$f":"+$A234","v":"2021/22"},null,null,null,null,{"$f":"BP233","v":"2021/22"},null,null,null,null,null,"Incl GST","Excl GST"]
["2021/22","Queenstown",{"$f":"A234&B234","v":"2021/22Queenstown"},4454,6317,3670,1233,500,3711,3389,763,1,{"$f":"+$A234","v":"2021/22"},"Residential",{"$f":"M234&N234","v":"2021/22Residential"},1,0,1,1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"+$A234","v":"2021/22"},{"$f":"N234","v":"Residential"},{"$f":"AE234&AF234","v":"2021/22Residential"},"Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,{"$f":"+$A234","v":"2021/22"},{"$f":"$N234","v":"Residential"},{"$f":"AW234&AX234","v":"2021/22Residential"},null,null,{"$f":"+$A234","v":"2021/22"},{"$f":"$N234","v":"Residential"},{"$f":"BB234&BC234","v":"2021/22Residential"},null,null,null,{"$f":"+$A234","v":"2021/22"},null,null,null,null,{"$f":"+$A234","v":"2021/22"},"Base GFA",{"$f":"BM234&BN234","v":"2021/22Base GFA"},180,null,{"$f":"BU233","v":"2021/22"},"Wakatipu",{"$f":"BR234&BS234","v":"2021/22Wakatipu"},"Input","Input",null,{"$f":"A234","v":"2021/22"},"Queenstown, Fernhill, Sunshine Bay, Kelvin Heights, Frankton, Arrowtown",{"$f":"BX234&BY234","v":"2021/22Queenstown, Fernhill, Sunshine Bay, Kelvin Heights, Frankton, Arrowtown"},{"$f":"CB234*1.15","v":829.15},721,{"$f":"BR234","v":"2021/22"},17.5,17.5,17.5]
[{"$f":"+A234","v":"2021/22"},"Frankton Flats","2021/22Frankton Flats",4454,6317,4883,1233,500,3711,3389,763,{"$f":"L234+1","v":2},{"$f":"+$A235","v":"2021/22"},"Visitor accommodation","2021/22Visitor accommodation",0.33,0,0.5,0.38,0.33,0.33,0,0,0,0,0,0.33,0.33,0.33,null,{"$f":"+$A235","v":"2021/22"},{"$f":"N235","v":"Visitor accommodation"},"2021/22Visitor accommodation","Unit","Unit","Unit","GFA","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,{"$f":"+$A235","v":"2021/22"},{"$f":"$N235","v":"Visitor accommodation"},"2021/22Visitor accommodation",null,null,{"$f":"+$A235","v":"2021/22"},"Visitor accommodation","2021/22Visitor accommodation",null,null,null,{"$f":"+$A235","v":"2021/22"},null,null,null,null,null,null,null,null,null,{"$f":"BR234","v":"2021/22"},"Wanaka",{"$f":"BR235&BS235","v":"2021/22Wanaka"},"Input","Input",null,"2021/22","Eastern Corridor & Southern Corridor","2021/22Eastern Corridor & Southern Corridor",755.55,657]
[{"$f":"+A235","v":"2021/22"},"Arrowtown","2021/22Arrowtown",3941,3349,446,1233,500,3711,3389,0,{"$f":"L235+1","v":3},"2021/22","Retirement Units (2b/r or more)","2021/22Retirement Units (2b/r or more)",0.6,0,0.57999999999999996,0.38,0.65,0.65,0.41,0.41,0.41,0.41,0,0.28999999999999998,0.28999999999999998,0.28999999999999998,null,"2021/22","Retirement Units (2b/r or more)","2021/22Retirement Units (2b/r or more)","Unit","Unit","Unit","GFA","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"2021/22","Retirement Units (2b/r or more)","2021/22Retirement Units (2b/r or more)",null,null,"2021/22","Retirement Units (2b/r or more)","2021/22Retirement Units (2b/r or more)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021/22","Glenorchy & Kingston","2021/22Glenorchy & Kingston",319.7,278]
["2021/22","Glenorchy","2021/22Glenorchy",10688,0,434,1233,500,3711,3389,0,4,"2021/22","Retirement Units (1 b/r)","2021/22Retirement Units (1 b/r)",0.4,0,0.38,0.38,0.43,0.43,0.27,0.27,0.27,0.27,0,0.19,0.19,0.19,null,"2021/22","Retirement Units (1 b/r)","2021/22Retirement Units (1 b/r)","Unit","Unit","Unit","GFA","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"2021/22","Retirement Units (1 b/r)","2021/22Retirement Units (1 b/r)",null,null,"2021/22","Retirement Units (1 b/r)","2021/22Retirement Units (1 b/r)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021/22","Wānaka & Albert Town","2021/22Wānaka & Albert Town",754.4,656]
["2021/22","Lake Hayes","2021/22Lake Hayes",4454,3984,0,1233,500,3711,3389,0,5,"2021/22","Multi-unit Residential","2021/22Multi-unit Residential",0.56000000000000005,0,0.56000000000000005,0.38,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,null,"2021/22","Multi-unit Residential","2021/22Multi-unit Residential","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2021/22","Multi-unit Residential","2021/22Multi-unit Residential",null,null,"2021/22","Multi-unit Residential","2021/22Multi-unit Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021/22","Luggate, Cardrona, Hāwea & Makarora","2021/22Luggate, Cardrona, Hāwea & Makarora",302.45,263]
["2021/22","Shotover Country","2021/22Shotover Country",4454,1938,0,1233,500,3711,3389,0,6,"2021/22","Residential flat","2021/22Residential flat",0.56000000000000005,0,0.56000000000000005,0.38,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0,0,0,0.56000000000000005,0.56000000000000005,0.56000000000000005,null,"2021/22","Residential flat","2021/22Residential flat","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2021/22","Residential flat","2021/22Residential flat",null,null,"2021/22","Residential flat","2021/22Residential flat",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021/22","Not required - Area A (red)","2021/22Not required - Area A (red)",0,0]
["2021/22","Arthurs Point","2021/22Arthurs Point",1867,6317,0,1233,500,3711,3389,0,7,"2021/22","MU-Visitor accommodation","2021/22MU-Visitor accommodation",0.62,0,0.73,0.38,0.62,0.62,{"$f":"+V238","v":0.56000000000000005},{"$f":"+W238","v":0.56000000000000005},{"$f":"+X238","v":0.56000000000000005},{"$f":"+Y238","v":0.56000000000000005},{"$f":"+Z238","v":0.56000000000000005},0.62,0.62,0.62,null,"2021/22","MU-Visitor accommodation","2021/22MU-Visitor accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2021/22","MU-Visitor accommodation","2021/22MU-Visitor accommodation",null,null,"2021/22","MU-Visitor accommodation","2021/22MU-Visitor accommodation"]
["2021/22","Kingston Township","2021/22Kingston Township",9516,0,0,1233,500,3711,3389,0,8,"2021/22","MU-Commercial","2021/22MU-Commercial",0.46,0,0.47,0.38,0,0,0,0,0,0,0,0.92,0.92,0.92,null,"2021/22","MU-Commercial","2021/22MU-Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2021/22","MU-Commercial","2021/22MU-Commercial",null,null,"2021/22","MU-Commercial","2021/22MU-Commercial"]
["2021/22","Kingston  - KVL zone","2021/22Kingston  - KVL zone",1977,2719,1388,1233,500,3711,3389,0,9,{"$f":"+$A243","v":"2021/22"},"Industrial - dry","2021/22Industrial - dry",0.09,0,0.13,0.38,0,0,0,0,0,0,0,0.44,0.44,0.44,null,{"$f":"+$A243","v":"2021/22"},"Industrial - dry","2021/22Industrial - dry","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2021/22","Industrial - dry","2021/22Industrial - dry",null,null,"2021/22","Industrial - dry","2021/22Industrial - dry"]
["2021/22","Ladies Mile",{"$f":"A243&B243","v":"2021/22Ladies Mile"},4454,2384,0,1233,500,3711,3389,0,10,"2021/22","Industrial - wet","2021/22Industrial - wet",0.3,0,0.41,0.38,0,0,0,0,0,0,0,1,1,1,null,"2021/22","Industrial - wet","2021/22Industrial - wet","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2021/22","Industrial - wet","2021/22Industrial - wet",null,null,"2021/22","Industrial - wet","2021/22Industrial - wet"]
["2021/22","Southern Corridor","2021/22Southern Corridor",4454,6317,0,1233,500,3711,3389,0,11,"2021/22","General Commercial","2021/22General Commercial",0.16,0,0.22,0.38,0,0,0,0,0,0,0,2,2,2,null,"2021/22","General Commercial","2021/22General Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2021/22","General Commercial","2021/22General Commercial",null,null,"2021/22","General Commercial","2021/22General Commercial"]
["2021/22","Wanaka","2021/22Wanaka",7034,5821,2119,2434,0,3808,1873,0,12,"2021/22","Large format Retail","2021/22Large format Retail",0.09,0,0.13,0.38,0,0,0,0,0,0,0,1.33,1.33,1.33,null,"2021/22","Large format Retail","2021/22Large format Retail","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2021/22","Large format Retail","2021/22Large format Retail",null,null,"2021/22","Large format Retail","2021/22Large format Retail"]
["2021/22","Hawea","2021/22Hawea",5543,16942,403,2434,0,3808,1873,0,13,"2021/22","Restaurant/bar","2021/22Restaurant/bar",1.49,0,2.0299999999999998,0.38,0,0,0,0,0,0,0,2,2,2,null,"2021/22","Restaurant/bar","2021/22Restaurant/bar","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2021/22","Restaurant/bar","2021/22Restaurant/bar",null,null,"2021/22","Restaurant/bar","2021/22Restaurant/bar"]
["2021/22","Albert Town","2021/22Albert Town",7034,5821,350,2434,0,3808,1873,0,14,"2021/22","Child-care centres","2021/22Child-care centres",0.55000000000000004,0,0.74,0.38,0,0,0,0,0,0,0,3.58,3.58,3.58,null,"2021/22","Child-care centres","2021/22Child-care centres","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2021/22","Child-care centres","2021/22Child-care centres",null,null,"2021/22","Child-care centres","2021/22Child-care centres"]
["2021/22","Luggate","2021/22Luggate",6491,5821,295,2434,0,3808,1873,0,15]
["2021/22","Cardrona","2021/22Cardrona",8490,15850,0,2434,0,3808,1873,0,16]
["2021/22","Cardrona – MCS zone","2021/22Cardrona – MCS zone",7920,12420,0,2434,0,3808,1873,0,17]
["2021/22","Other Wakatipu","2021/22Other Wakatipu",0,0,0,1233,500,3711,3389,0,18]
["2021/22","Other Wanaka","2021/22Other Wanaka",0,0,0,2434,0,3808,1873,0,19]
[]
[null,null,null,{"$f":"A255","v":"2022/23"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$A255","v":"2022/23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$A255","v":"2022/23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$A255","v":"2022/23"},null,null,null,null,{"$f":"+$A255","v":"2022/23"},null,null,null,null,null,null,null,null,null,null,{"$f":"+$A255","v":"2022/23"},null,null,null,null,{"$f":"BP254","v":"2022/23"},null,null,null,null,null,"Incl GST","Excl GST"]
["2022/23","Queenstown",{"$f":"A255&B255","v":"2022/23Queenstown"},4454,6317,3670,1233,500,3711,3389,763,1,{"$f":"+$A255","v":"2022/23"},"Residential",{"$f":"M255&N255","v":"2022/23Residential"},1,0,1,1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"+$A255","v":"2022/23"},{"$f":"N255","v":"Residential"},{"$f":"AE255&AF255","v":"2022/23Residential"},"Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,{"$f":"+$A255","v":"2022/23"},{"$f":"$N255","v":"Residential"},{"$f":"AW255&AX255","v":"2022/23Residential"},null,null,{"$f":"+$A255","v":"2022/23"},{"$f":"$N255","v":"Residential"},{"$f":"BB255&BC255","v":"2022/23Residential"},null,null,null,{"$f":"+$A255","v":"2022/23"},null,null,null,null,{"$f":"+$A255","v":"2022/23"},"Base GFA",{"$f":"BM255&BN255","v":"2022/23Base GFA"},180,null,{"$f":"BU254","v":"2022/23"},"Wakatipu",{"$f":"BR255&BS255","v":"2022/23Wakatipu"},"Input","Input",null,{"$f":"A255","v":"2022/23"},"Queenstown, Fernhill, Sunshine Bay, Kelvin Heights, Frankton, Arrowtown",{"$f":"BX255&BY255","v":"2022/23Queenstown, Fernhill, Sunshine Bay, Kelvin Heights, Frankton, Arrowtown"},{"$f":"CB255*1.15","v":829.15},721,{"$f":"BR255","v":"2022/23"},17.5,17.5,17.5]
[{"$f":"A255","v":"2022/23"},"Frankton Flats","2022/23Frankton Flats",4454,6317,4883,1233,500,3711,3389,763,{"$f":"L255+1","v":2},{"$f":"+$A256","v":"2022/23"},"Visitor accommodation","2022/23Visitor accommodation",0.33,0,0.5,0.38,0.33,0.33,0,0,0,0,0,0.33,0.33,0.33,null,{"$f":"+$A256","v":"2022/23"},{"$f":"N256","v":"Visitor accommodation"},"2022/23Visitor accommodation","Unit","Unit","Unit","GFA","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,{"$f":"+$A256","v":"2022/23"},{"$f":"$N256","v":"Visitor accommodation"},"2022/23Visitor accommodation",null,null,{"$f":"+$A256","v":"2022/23"},"Visitor accommodation","2022/23Visitor accommodation",null,null,null,{"$f":"+$A256","v":"2022/23"},null,null,null,null,null,null,null,null,null,{"$f":"BR255","v":"2022/23"},"Wanaka",{"$f":"BR256&BS256","v":"2022/23Wanaka"},"Input","Input",null,"2022/23","Eastern Corridor & Southern Corridor","2022/23Eastern Corridor & Southern Corridor",755.55,657]
[{"$f":"A256","v":"2022/23"},"Arrowtown","2022/23Arrowtown",3941,3349,446,1233,500,3711,3389,0,{"$f":"L256+1","v":3},"2022/23","Retirement Units (2b/r or more)","2022/23Retirement Units (2b/r or more)",0.6,0,0.57999999999999996,0.38,0.65,0.65,0.41,0.41,0.41,0.41,0,0.28999999999999998,0.28999999999999998,0.28999999999999998,null,"2022/23","Retirement Units (2b/r or more)","2022/23Retirement Units (2b/r or more)","Unit","Unit","Unit","GFA","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"2022/23","Retirement Units (2b/r or more)","2022/23Retirement Units (2b/r or more)",null,null,"2022/23","Retirement Units (2b/r or more)","2022/23Retirement Units (2b/r or more)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022/23","Glenorchy & Kingston","2022/23Glenorchy & Kingston",319.7,278]
["2022/23","Glenorchy","2022/23Glenorchy",10688,0,434,1233,500,3711,3389,0,4,"2022/23","Retirement Units (1 b/r)","2022/23Retirement Units (1 b/r)",0.4,0,0.38,0.38,0.43,0.43,0.27,0.27,0.27,0.27,0,0.19,0.19,0.19,null,"2022/23","Retirement Units (1 b/r)","2022/23Retirement Units (1 b/r)","Unit","Unit","Unit","GFA","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"2022/23","Retirement Units (1 b/r)","2022/23Retirement Units (1 b/r)",null,null,"2022/23","Retirement Units (1 b/r)","2022/23Retirement Units (1 b/r)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022/23","Wānaka & Albert Town","2022/23Wānaka & Albert Town",754.4,656]
["2022/23","Lake Hayes","2022/23Lake Hayes",4454,3984,0,1233,500,3711,3389,0,5,"2022/23","Multi-unit Residential","2022/23Multi-unit Residential",0.56000000000000005,0,0.56000000000000005,0.38,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,null,"2022/23","Multi-unit Residential","2022/23Multi-unit Residential","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2022/23","Multi-unit Residential","2022/23Multi-unit Residential",null,null,"2022/23","Multi-unit Residential","2022/23Multi-unit Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022/23","Luggate, Cardrona, Hāwea & Makarora","2022/23Luggate, Cardrona, Hāwea & Makarora",302.45,263]
["2022/23","Shotover Country","2022/23Shotover Country",4454,1938,0,1233,500,3711,3389,0,6,"2022/23","Residential flat","2022/23Residential flat",0.56000000000000005,0,0.56000000000000005,0.38,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0,0,0,0.56000000000000005,0.56000000000000005,0.56000000000000005,null,"2022/23","Residential flat","2022/23Residential flat","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2022/23","Residential flat","2022/23Residential flat",null,null,"2022/23","Residential flat","2022/23Residential flat",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022/23","Not required - Area A (red)","2022/23Not required - Area A (red)",0,0]
["2022/23","Arthurs Point","2022/23Arthurs Point",1867,6317,0,1233,500,3711,3389,0,7,"2022/23","MU-Visitor accommodation","2022/23MU-Visitor accommodation",0.62,0,0.73,0.38,0.62,0.62,{"$f":"+V259","v":0.56000000000000005},{"$f":"+W259","v":0.56000000000000005},{"$f":"+X259","v":0.56000000000000005},{"$f":"+Y259","v":0.56000000000000005},{"$f":"+Z259","v":0.56000000000000005},0.62,0.62,0.62,null,"2022/23","MU-Visitor accommodation","2022/23MU-Visitor accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2022/23","MU-Visitor accommodation","2022/23MU-Visitor accommodation",null,null,"2022/23","MU-Visitor accommodation","2022/23MU-Visitor accommodation"]
["2022/23","Kingston Township","2022/23Kingston Township",9516,0,0,1233,500,3711,3389,0,8,"2022/23","MU-Commercial","2022/23MU-Commercial",0.46,0,0.47,0.38,0,0,0,0,0,0,0,0.92,0.92,0.92,null,"2022/23","MU-Commercial","2022/23MU-Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2022/23","MU-Commercial","2022/23MU-Commercial",null,null,"2022/23","MU-Commercial","2022/23MU-Commercial"]
["2022/23","Kingston  - KVL zone","2022/23Kingston  - KVL zone",1977,2719,1388,1233,500,3711,3389,0,9,{"$f":"+$A264","v":"2022/23"},"Industrial - dry","2022/23Industrial - dry",0.09,0,0.13,0.38,0,0,0,0,0,0,0,0.44,0.44,0.44,null,{"$f":"+$A264","v":"2022/23"},"Industrial - dry","2022/23Industrial - dry","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2022/23","Industrial - dry","2022/23Industrial - dry",null,null,"2022/23","Industrial - dry","2022/23Industrial - dry"]
["2022/23","Ladies Mile","2022/23Ladies Mile",4454,2384,0,1233,500,3711,3389,0,10,"2022/23","Industrial - wet","2022/23Industrial - wet",0.3,0,0.41,0.38,0,0,0,0,0,0,0,1,1,1,null,"2022/23","Industrial - wet","2022/23Industrial - wet","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2022/23","Industrial - wet","2022/23Industrial - wet",null,null,"2022/23","Industrial - wet","2022/23Industrial - wet"]
["2022/23","Southern Corridor","2022/23Southern Corridor",4454,6317,0,1233,500,3711,3389,0,11,"2022/23","General Commercial","2022/23General Commercial",0.16,0,0.22,0.38,0,0,0,0,0,0,0,2,2,2,null,"2022/23","General Commercial","2022/23General Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2022/23","General Commercial","2022/23General Commercial",null,null,"2022/23","General Commercial","2022/23General Commercial"]
["2022/23","Wanaka","2022/23Wanaka",7034,5821,2119,2434,0,3808,1873,0,12,"2022/23","Large format Retail","2022/23Large format Retail",0.09,0,0.13,0.38,0,0,0,0,0,0,0,1.33,1.33,1.33,null,"2022/23","Large format Retail","2022/23Large format Retail","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2022/23","Large format Retail","2022/23Large format Retail",null,null,"2022/23","Large format Retail","2022/23Large format Retail"]
["2022/23","Hawea","2022/23Hawea",5543,16942,403,2434,0,3808,1873,0,13,"2022/23","Restaurant/bar","2022/23Restaurant/bar",1.49,0,2.0299999999999998,0.38,0,0,0,0,0,0,0,2,2,2,null,"2022/23","Restaurant/bar","2022/23Restaurant/bar","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2022/23","Restaurant/bar","2022/23Restaurant/bar",null,null,"2022/23","Restaurant/bar","2022/23Restaurant/bar"]
["2022/23","Albert Town","2022/23Albert Town",7034,5821,350,2434,0,3808,1873,0,14,"2022/23","Child-care centres","2022/23Child-care centres",0.55000000000000004,0,0.74,0.38,0,0,0,0,0,0,0,3.58,3.58,3.58,null,"2022/23","Child-care centres","2022/23Child-care centres","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2022/23","Child-care centres","2022/23Child-care centres",null,null,"2022/23","Child-care centres","2022/23Child-care centres"]
["2022/23","Luggate","2022/23Luggate",6491,5821,295,2434,0,3808,1873,0,15]
["2022/23","Cardrona","2022/23Cardrona",16490,15850,0,2434,0,3808,1873,0,16]
["2022/23","Cardrona – MCS zone","2022/23Cardrona – MCS zone",20070,12420,0,2434,0,3808,1873,0,17]
["2022/23","Other Wakatipu","2022/23Other Wakatipu",0,0,0,1233,500,3711,3389,0,18]
["2022/23","Other Wanaka","2022/23Other Wanaka",0,0,0,2434,0,3808,1873,0,19]
[]
[null,null,null,{"$f":"A276","v":"2024/25"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$A276","v":"2024/25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$A276","v":"2024/25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$A276","v":"2024/25"},null,null,null,null,{"$f":"+$A276","v":"2024/25"},null,null,null,null,null,null,null,null,null,null,{"$f":"+$A276","v":"2024/25"},null,null,null,null,{"$f":"BP275","v":"2024/25"},null,null,null,null,null,"Incl GST","Excl GST"]
["2024/25","Queenstown",{"$f":"A276&B276","v":"2024/25Queenstown"},5192,12326,4808,1182,500,3604,5339,960,1,{"$f":"+$A276","v":"2024/25"},"Residential",{"$f":"M276&N276","v":"2024/25Residential"},1,0,1,1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"M276","v":"2024/25"},{"$f":"N276","v":"Residential"},{"$f":"AE276&AF276","v":"2024/25Residential"},"Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,{"$f":"M276","v":"2024/25"},{"$f":"$N276","v":"Residential"},{"$f":"AW276&AX276","v":"2024/25Residential"},null,null,{"$f":"M276","v":"2024/25"},{"$f":"$N276","v":"Residential"},{"$f":"BB276&BC276","v":"2024/25Residential"},null,null,null,{"$f":"+$A276","v":"2024/25"},null,null,null,null,{"$f":"+$A276","v":"2024/25"},"Base GFA",{"$f":"BM276&BN276","v":"2024/25Base GFA"},180,null,{"$f":"BU275","v":"2024/25"},"Wakatipu",{"$f":"BR276&BS276","v":"2024/25Wakatipu"},"Input","Input",null,{"$f":"A276","v":"2024/25"},"Queenstown, Fernhill, Sunshine Bay, Kelvin Heights, Frankton, Arrowtown",{"$f":"BX276&BY276","v":"2024/25Queenstown, Fernhill, Sunshine Bay, Kelvin Heights, Frankton, Arrowtown"},{"$f":"CB276*1.15","v":1223.5999999999999},1064,{"$f":"BR276","v":"2024/25"},17.5,17.5,17.5]
[{"$f":"A276","v":"2024/25"},"Frankton Flats","2024/25Frankton Flats",5192,12326,5130,1182,500,3604,5339,960,{"$f":"L276+1","v":2},{"$f":"M276","v":"2024/25"},"Visitor accommodation","2024/25Visitor accommodation",0.33,0,0.5,0.38,0.33,0.33,0,0,0,0,0,0.33,0.33,0.33,null,{"$f":"M277","v":"2024/25"},{"$f":"N277","v":"Visitor accommodation"},"2024/25Visitor accommodation","Unit","Unit","Unit","GFA","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,{"$f":"M277","v":"2024/25"},{"$f":"$N277","v":"Visitor accommodation"},"2024/25Visitor accommodation",null,null,{"$f":"M277","v":"2024/25"},"Visitor accommodation","2024/25Visitor accommodation",null,null,null,{"$f":"+$A277","v":"2024/25"},null,null,null,null,null,null,null,null,null,{"$f":"BR276","v":"2024/25"},"Wanaka",{"$f":"BR277&BS277","v":"2024/25Wanaka"},"Input","Input",null,"2024/25","Eastern Corridor & Southern Corridor","2024/25Eastern Corridor & Southern Corridor",983.24999999999989,855]
[{"$f":"A277","v":"2024/25"},"Arrowtown","2024/25Arrowtown",6303,5930,266,1182,500,3604,5339,null,{"$f":"L277+1","v":3},{"$f":"M277","v":"2024/25"},"Retirement Units (2b/r or more)","2024/25Retirement Units (2b/r or more)",0.6,0,0.57999999999999996,0.38,0.65,0.65,0.41,0.41,0.41,0.41,0,0.28999999999999998,0.28999999999999998,0.28999999999999998,null,"2024/25","Retirement Units (2b/r or more)","2024/25Retirement Units (2b/r or more)","Unit","Unit","Unit","GFA","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"2024/25","Retirement Units (2b/r or more)","2024/25Retirement Units (2b/r or more)",null,null,"2024/25","Retirement Units (2b/r or more)","2024/25Retirement Units (2b/r or more)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024/25","Glenorchy & Kingston","2024/25Glenorchy & Kingston",486.45,423]
["2024/25","Glenorchy","2024/25Glenorchy",14494,null,258,1182,500,3604,5339,null,4,"2024/25","Retirement Units (1 b/r)","2024/25Retirement Units (1 b/r)",0.4,0,0.38,0.38,0.43,0.43,0.27,0.27,0.27,0.27,0,0.19,0.19,0.19,null,"2024/25","Retirement Units (1 b/r)","2024/25Retirement Units (1 b/r)","Unit","Unit","Unit","GFA","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"2024/25","Retirement Units (1 b/r)","2024/25Retirement Units (1 b/r)",null,null,"2024/25","Retirement Units (1 b/r)","2024/25Retirement Units (1 b/r)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024/25","Wānaka & Albert Town","2024/25Wānaka & Albert Town",1013.15,881]
["2024/25","Lake Hayes","2024/25Lake Hayes",5192,7252,null,1182,500,3604,5339,null,5,"2024/25","Multi-unit Residential","2024/25Multi-unit Residential",0.56000000000000005,0,0.56000000000000005,0.38,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,null,"2024/25","Multi-unit Residential","2024/25Multi-unit Residential","Both (max)","Both (max)","Both (max)","GFA","Both (max)","Both (max)","Both (max)","Both (max)","Both (max)","Both (max)","Both (max)","Both (max)","Both (max)","Both (max)",null,"2024/25","Multi-unit Residential","2024/25Multi-unit Residential",null,null,"2024/25","Multi-unit Residential","2024/25Multi-unit Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024/25","Luggate, Cardrona, Hāwea & Makarora","2024/25Luggate, Cardrona, Hāwea & Makarora",692.3,602]
["2024/25","Shotover Country","2024/25Shotover Country",5192,5468,null,1182,500,3604,5339,null,6,"2024/25","Residential flat","2024/25Residential flat",0.56000000000000005,0,0.56000000000000005,0.38,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0,0,0,0.56000000000000005,0.56000000000000005,0.56000000000000005,null,"2024/25","Residential flat","2024/25Residential flat","Both (max)","Both (max)","Both (max)","GFA","Both (max)","Both (max)","Both (max)","Both (max)","Both (max)","Both (max)","Both (max)","Both (max)","Both (max)","Both (max)",null,"2024/25","Residential flat","2024/25Residential flat",null,null,"2024/25","Residential flat","2024/25Residential flat",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024/25","Not required - Area A (red)","2024/25Not required - Area A (red)",0,0]
["2024/25","Arthurs Point","2024/25Arthurs Point",3568,12326,null,1182,500,3604,5339,null,7,"2024/25","MU-Visitor accommodation","2024/25MU-Visitor accommodation",0.62,0,0.73,0.38,0.62,0.62,{"$f":"+V280","v":0.56000000000000005},{"$f":"+W280","v":0.56000000000000005},{"$f":"+X280","v":0.56000000000000005},{"$f":"+Y280","v":0.56000000000000005},{"$f":"+Z280","v":0.56000000000000005},0.62,0.62,0.62,null,"2024/25","MU-Visitor accommodation","2024/25MU-Visitor accommodation","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2024/25","MU-Visitor accommodation","2024/25MU-Visitor accommodation",null,null,"2024/25","MU-Visitor accommodation","2024/25MU-Visitor accommodation"]
["2024/25","Kingston Township","2024/25Kingston Township",null,null,null,1182,500,3604,5339,null,8,"2024/25","MU-Commercial","2024/25MU-Commercial",0.46,0,0.47,0.38,0,0,0,0,0,0,0,0.92,0.92,0.92,null,"2024/25","MU-Commercial","2024/25MU-Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2024/25","MU-Commercial","2024/25MU-Commercial",null,null,"2024/25","MU-Commercial","2024/25MU-Commercial"]
["2024/25","Kingston  - KVL zone","2024/25Kingston  - KVL zone",2265,3115,1590,1182,500,3604,5339,null,9,"2024/25","Industrial - dry","2024/25Industrial - dry",0.09,0,0.13,0.38,0,0,0,0,0,0,0,0.44,0.44,0.44,null,"2024/25","Industrial - dry","2024/25Industrial - dry","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2024/25","Industrial - dry","2024/25Industrial - dry",null,null,"2024/25","Industrial - dry","2024/25Industrial - dry"]
["2024/25","Ladies Mile","2024/25Ladies Mile",10958,13323,15642,1182,500,3604,5339,null,10,"2024/25","Industrial - wet","2024/25Industrial - wet",0.3,0,0.41,0.38,0,0,0,0,0,0,0,1,1,1,null,"2024/25","Industrial - wet","2024/25Industrial - wet","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2024/25","Industrial - wet","2024/25Industrial - wet",null,null,"2024/25","Industrial - wet","2024/25Industrial - wet"]
["2024/25","Southern Corridor","2024/25Southern Corridor",9539,9721,null,1182,500,3604,5339,null,11,"2024/25","General Commercial","2024/25General Commercial",0.16,0,0.22,0.38,0,0,0,0,0,0,0,2,2,2,null,"2024/25","General Commercial","2024/25General Commercial","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2024/25","General Commercial","2024/25General Commercial",null,null,"2024/25","General Commercial","2024/25General Commercial"]
["2024/25","Wanaka","2024/25Wanaka",8425,13047,5641,2232,0,3106,2444,null,12,"2024/25","Large format Retail","2024/25Large format Retail",0.09,0,0.13,0.38,0,0,0,0,0,0,0,1.33,1.33,1.33,null,"2024/25","Large format Retail","2024/25Large format Retail","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2024/25","Large format Retail","2024/25Large format Retail",null,null,"2024/25","Large format Retail","2024/25Large format Retail"]
["2024/25","Hawea","2024/25Hawea",12992,20395,238,2232,0,3106,2444,null,13,"2024/25","Restaurant/bar","2024/25Restaurant/bar",1.49,0,2.0299999999999998,0.38,0,0,0,0,0,0,0,2,2,2,null,"2024/25","Restaurant/bar","2024/25Restaurant/bar","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2024/25","Restaurant/bar","2024/25Restaurant/bar",null,null,"2024/25","Restaurant/bar","2024/25Restaurant/bar"]
["2024/25","Albert Town","2024/25Albert Town",8425,13047,236,2232,0,3106,2444,null,14,"2024/25","Child-care centres","2024/25Child-care centres",0.55000000000000004,0,0.74,0.38,0,0,0,0,0,0,0,3.58,3.58,3.58,null,"2024/25","Child-care centres","2024/25Child-care centres","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA","GFA",null,"2024/25","Child-care centres","2024/25Child-care centres",null,null,"2024/25","Child-care centres","2024/25Child-care centres"]
["2024/25","Luggate","2024/25Luggate",14476,13047,224,2232,0,3106,2444,null,15,"2024/25","Multi-Unit Residential (1 b/r)","2024/25Multi-Unit Residential (1 b/r)",0.5,0,0.5,0,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,null,"2024/25",{"$f":"N290","v":"Multi-Unit Residential (1 b/r)"},{"$f":"AE290&AF290","v":"2024/25Multi-Unit Residential (1 b/r)"},"Unit","Unit","Unit","GFA","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"2024/25","Multi-Unit Residential (1 b/r)",{"$f":"AW290&AX290","v":"2024/25Multi-Unit Residential (1 b/r)"},null,null,"2024/25","Multi-Unit Residential (1 b/r)",{"$f":"BB290&BC290","v":"2024/25Multi-Unit Residential (1 b/r)"}]
["2024/25","Cardrona","2024/25Cardrona",17486,16820,null,2232,0,3106,2444,null,16,"2024/25","Multi-Unit Residential (2 b/r)","2024/25Multi-Unit Residential (2 b/r)",0.75,0,0.75,0,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,null,"2024/25","Multi-Unit Residential (2 b/r)","2024/25Multi-Unit Residential (2 b/r)","Unit","Unit","Unit","GFA","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"2024/25","Multi-Unit Residential (2 b/r)","2024/25Multi-Unit Residential (2 b/r)",null,null,"2024/25","Multi-Unit Residential (2 b/r)","2024/25Multi-Unit Residential (2 b/r)"]
["2024/25","Cardrona – MCS zone","2024/25Cardrona – MCS zone",24990,13180,null,2232,0,3106,2444,null,17,"2024/25","Multi-Unit Residential (3+ b/r)","2024/25Multi-Unit Residential (3+ b/r)",1,0,1,0,1,1,1,1,1,1,1,1,1,1,null,"2024/25","Multi-Unit Residential (3+ b/r)","2024/25Multi-Unit Residential (3+ b/r)","Unit","Unit","Unit","GFA","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"2024/25","Multi-Unit Residential (3+ b/r)","2024/25Multi-Unit Residential (3+ b/r)",null,null,"2024/25","Multi-Unit Residential (3+ b/r)","2024/25Multi-Unit Residential (3+ b/r)"]
["2024/25","Other Wakatipu","2024/25Other Wakatipu",null,null,null,1182,500,3604,5339,null,18,"2024/25","Residential Flat (1 b/r)",{"$f":"M293&N293","v":"2024/25Residential Flat (1 b/r)"},0.5,0,0.5,0,0.5,0.5,0.5,0.5,0,0,0,0.5,0.5,0.5,null,"2024/25",{"$f":"N293","v":"Residential Flat (1 b/r)"},{"$f":"AE293&AF293","v":"2024/25Residential Flat (1 b/r)"},"Unit","Unit","Unit","GFA","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"2024/25","Residential Flat (1 b/r)",{"$f":"AW293&AX293","v":"2024/25Residential Flat (1 b/r)"},null,null,"2024/25","Residential Flat (1 b/r)",{"$f":"BB293&BC293","v":"2024/25Residential Flat (1 b/r)"}]
["2024/25","Other Wanaka","2024/25Other Wanaka",null,null,null,2232,0,3106,2444,null,19,"2024/25","Residential Flat (2 b/r)","2024/25Residential Flat (2 b/r)",0.75,0,0.75,0,0.75,0.75,0.75,0.75,0,0,0,0.75,0.75,0.75,null,"2024/25","Residential Flat (2 b/r)","2024/25Residential Flat (2 b/r)","Unit","Unit","Unit","GFA","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"2024/25","Residential Flat (2 b/r)","2024/25Residential Flat (2 b/r)",null,null,"2024/25","Residential Flat (2 b/r)","2024/25Residential Flat (2 b/r)"]
[null,null,null,null,null,null,null,null,null,null,null,20,"2024/25","Residential Flat (3+ b/r)","2024/25Residential Flat (3+ b/r)",1,0,1,0,1,1,1,1,0,0,0,1,1,1,null,"2024/25","Residential Flat (3+ b/r)","2024/25Residential Flat (3+ b/r)","Unit","Unit","Unit","GFA","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit","Unit",null,"2024/25","Residential Flat (3+ b/r)","2024/25Residential Flat (3+ b/r)",null,null,"2024/25","Residential Flat (3+ b/r)","2024/25Residential Flat (3+ b/r)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note: MUR & RF bedroom land uses network factor must be zero",null,"Note: MUR & RF use ISA"]
[]
[]
[]
[null,"Queenstown"]
[null,"Arrowtown"]
[null,"Glenorchy"]
[null,"Lake Hayes"]
[null,"Arthurs Point"]
[null,"Kingston",null,null,null,null,null,null,null,null,null,null,null,"Residential","Residential"]
[null,"Frankton Flats",null,null,null,null,null,null,null,null,null,null,null,"Residential Flat","Residential Flat"]
[null,"Shotover Country",null,null,null,null,null,null,null,null,null,null,null,"Residential Flat (MUA)","Multi-unit Residential"]
[null,"Quail Rise",null,null,null,null,null,null,null,null,null,null,null,"Multi-unit Residential","Retirement units"]
[null,"Ladies Mile",null,null,null,null,null,null,null,null,null,null,null,"Multi-unit Residential (MUA)","Accommodation"]
[null,"Kingston Township",null,null,null,null,null,null,null,null,null,null,null,"Accommodation","Commercial"]
[null,"Kingston  - KVL zone",null,null,null,null,null,null,null,null,null,null,null,"Commercial","Childcare Centre"]
[null,"Southern Corridor",null,null,null,null,null,null,null,null,null,null,null,"Country Dwelling","Industrial"]
[null,"Wanaka",null,null,null,null,null,null,null,null,null,null,null,"Other","Country Dwelling"]
[null,"Hawea",null,null,null,null,null,null,null,null,null,null,null,"CBD Accommodation","Country Dwelling Flat"]
[null,"Albert Town",null,null,null,null,null,null,null,null,null,null,null,"CBD Commercial","Other"]
[null,"Luggate",null,null,null,null,null,null,null,null,null,null,null,"Mixed Use Accommodation","CBD Accommodation"]
[null,"Cardrona",null,null,null,null,null,null,null,null,null,null,null,"Mixed Use Commercial","CBD Commercial"]
[null,"Cardrona – MCS zone",null,null,null,null,null,null,null,null,null,null,null,"Primary Industry","Mixed Use Accommodation"]
[null,"Other Wakatipu",null,null,null,null,null,null,null,null,null,null,null,"Restaurant/Bar","Mixed Use Commercial"]
[null,"Other Wanaka",null,null,null,null,null,null,null,null,null,null,null,"Industrial","Primary Industry"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Retirement units","Accommodation - Rural"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Childcare Centre","Multi-unit Residential (MUA)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Visitor accommodation","Residential Flat (MUA)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Retirement Units (2b/r or more)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Retirement Units (1 b/r)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MU-Visitor accommodation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MU-Commercial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Industrial - dry"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Industrial - wet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"General Commercial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Large format Retail"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Child-care centres","Restaurant/Bar"]

{"sheet":"Validation Lists","index":12,"n_rows":46,"n_cols":36,"rows_kept":46,"cut":false,"hidden":true,"merged":[[0,6,0,7]]}
["No. of Land Uses",null,"Credit Land Uses",null,"Land Uses",null,"Estimation Table",null,null,"Development or Subdivision",null,"Required or Not Required",null,"GST Options",null,"Policy Year","Estimation Method",null,"Revision",null,"Land Use",null,null,null,null,null,null,null,null,"Location",null,null,null,"Location input list",null,"Reserve Land Areas"]
[1,null,{"$f":"IF(LEFT(Credits_PolicyYear_Input,7)<>\"2018/19\",'Policy Inputs'!N175,'Policy Inputs'!N193)","v":"Residential"},null,{"$f":"IF(LEFT(Policy_Year_Input,7)<>\"2018/19\",'Policy Inputs'!N175,'Policy Inputs'!N193)","v":"Residential"},null,"Residential","Residential",null,"Development",null,"Required",null,0,null,"2007/08","Old",null," Revised",null,null,{"$f":"Input!A39","v":"Pre Development/Subdivision Demand (Credits)"},null,null,null,null,null,null,null,"Queenstown","Wakatipu",null,1,{"$f":"IFERROR(INDEX('Policy Inputs'!B:B,MATCH(1,('Policy Inputs'!A:A=Policy_Year_Input)*('Policy Inputs'!L:L=AG2),0)),\"\")","v":"Queenstown"},null,"Queenstown, Fernhill, Sunshine Bay, Kelvin Heights, Frankton, Arrowtown"]
[2,null,{"$f":"IF(LEFT(Credits_PolicyYear_Input,7)<>\"2018/19\",'Policy Inputs'!N176,'Policy Inputs'!N194)","v":"Residential Flat"},null,{"$f":"IF(LEFT(Policy_Year_Input,7)<>\"2018/19\",'Policy Inputs'!N176,'Policy Inputs'!N194)","v":"Residential Flat"},null,"Residential Flat","Residential",null,"Subdivision",null,"Not Required",null,0.15,null,"2008/09","Old",null," Original",null,null,{"$f":"Credits_PolicyYear_Input","v":0},null,"Land Use List 1","Land Use List 2",null,"Policy Year","Land Use",null,"Arrowtown","Wakatipu",null,{"$f":"1+AG2","v":2},{"$f":"IFERROR(INDEX('Policy Inputs'!B:B,MATCH(1,('Policy Inputs'!A:A=Policy_Year_Input)*('Policy Inputs'!L:L=AG3),0)),\"\")","v":"Frankton Flats"},null,"Eastern Corridor & Southern Corridor"]
[3,null,{"$f":"IF(LEFT(Credits_PolicyYear_Input,7)<>\"2018/19\",'Policy Inputs'!N178,'Policy Inputs'!N195)","v":"Multi-unit Residential"},null,{"$f":"IF(LEFT(Policy_Year_Input,7)<>\"2018/19\",'Policy Inputs'!N178,'Policy Inputs'!N195)","v":"Multi-unit Residential"},null,"Residential Flat (MUA)","Residential",null,null,null,null,null,0.125,null,"2009/10","Old",null,null,null,1,{"$f":"INDEX($X$4:$Y$23,U4,VLOOKUP(V$3,$AA$4:$AB$19,2,FALSE))","v":{"$error":"#N/A"}},null,"Residential","Residential",null,{"$f":"P2","v":"2007/08"},1,null,"Glenorchy","Wakatipu",null,{"$f":"1+AG3","v":3},{"$f":"IFERROR(INDEX('Policy Inputs'!B:B,MATCH(1,('Policy Inputs'!A:A=Policy_Year_Input)*('Policy Inputs'!L:L=AG4),0)),\"\")","v":"Arrowtown"},null,"Glenorchy & Kingston"]
[4,null,{"$f":"IF(LEFT(Credits_PolicyYear_Input,7)<>\"2018/19\",'Policy Inputs'!N180,'Policy Inputs'!N196)","v":"Accommodation"},null,{"$f":"IF(LEFT(Policy_Year_Input,7)<>\"2018/19\",'Policy Inputs'!N180,'Policy Inputs'!N196)","v":"Accommodation"},null,"Multi-unit Residential","Residential",null,null,null,null,null,null,null,"2010/11","Old",null,null,null,{"$f":"1+U4","v":2},{"$f":"INDEX($X$4:$Y$23,U5,VLOOKUP(V$3,$AA$4:$AB$19,2,FALSE))","v":{"$error":"#N/A"}},null,"Residential Flat","Visitor accommodation",null,"2008/09",1,null,"Lake Hayes","Wakatipu",null,4,{"$f":"IFERROR(INDEX('Policy Inputs'!B:B,MATCH(1,('Policy Inputs'!A:A=Policy_Year_Input)*('Policy Inputs'!L:L=AG5),0)),\"\")","v":"Glenorchy"},null,"Wānaka & Albert Town"]
[null,null,"Country Dwelling Flat",null,"Country Dwelling Flat",null,"Multi-unit Residential (MUA)","Residential",null,null,null,null,null,null,null,"2011/12","Old",null,null,null,{"$f":"1+U5","v":3},{"$f":"INDEX($X$4:$Y$23,U6,VLOOKUP(V$3,$AA$4:$AB$19,2,FALSE))","v":{"$error":"#N/A"}},null,"Multi-unit Residential","Retirement Units (2b/r or more)",null,"2009/10",1,null,"Arthurs Point","Wakatipu",null,5,{"$f":"IFERROR(INDEX('Policy Inputs'!B:B,MATCH(1,('Policy Inputs'!A:A=Policy_Year_Input)*('Policy Inputs'!L:L=AG6),0)),\"\")","v":"Lake Hayes"},null,"Luggate, Cardrona, Hāwea & Makarora"]
[null,null,{"$f":"IF(LEFT(Credits_PolicyYear_Input,7)<>\"2018/19\",'Policy Inputs'!N181,'Policy Inputs'!N197)","v":"Commercial"},null,{"$f":"IF(LEFT(Policy_Year_Input,7)<>\"2018/19\",'Policy Inputs'!N181,'Policy Inputs'!N197)","v":"Commercial"},null,"Accommodation","Non-residential",null,null,null,null,null,null,null,"2012/13","Old",null,null,null,4,{"$f":"INDEX($X$4:$Y$23,U7,VLOOKUP(V$3,$AA$4:$AB$19,2,FALSE))","v":{"$error":"#N/A"}},null,"Retirement units","Retirement Units (1 b/r)",null,"2010/11",1,null,"Frankton Flats","Wakatipu",null,6,{"$f":"IFERROR(INDEX('Policy Inputs'!B:B,MATCH(1,('Policy Inputs'!A:A=Policy_Year_Input)*('Policy Inputs'!L:L=AG7),0)),\"\")","v":"Shotover Country"},null,"Not required - Area A (red)"]
[null,null,{"$f":"IF(LEFT(Credits_PolicyYear_Input,7)<>\"2018/19\",'Policy Inputs'!N182,'Policy Inputs'!N198)","v":"Industrial"},null,{"$f":"IF(LEFT(Policy_Year_Input,7)<>\"2018/19\",'Policy Inputs'!N182,'Policy Inputs'!N198)","v":"Industrial"},null,"Childcare Centre","Non-residential",null,null,null,null,null,null,null,"2013/14","Old",null,null,null,5,{"$f":"INDEX($X$4:$Y$23,U8,VLOOKUP(V$3,$AA$4:$AB$19,2,FALSE))","v":{"$error":"#N/A"}},null,"Accommodation","Multi-unit Residential",null,"2011/12",1,null,"Shotover Country","Wakatipu",null,7,{"$f":"IFERROR(INDEX('Policy Inputs'!B:B,MATCH(1,('Policy Inputs'!A:A=Policy_Year_Input)*('Policy Inputs'!L:L=AG8),0)),\"\")","v":"Arthurs Point"}]
[null,null,{"$f":"IF(LEFT(Credits_PolicyYear_Input,7)<>\"2018/19\",'Policy Inputs'!N183,'Policy Inputs'!N199)","v":"Country Dwelling"},null,{"$f":"IF(LEFT(Policy_Year_Input,7)<>\"2018/19\",'Policy Inputs'!N183,'Policy Inputs'!N199)","v":"Country Dwelling"},null,"Country Dwelling Flat","Residential",null,null,null,null,null,null,null,"2014/15","Old",null,null,null,6,{"$f":"INDEX($X$4:$Y$23,U9,VLOOKUP(V$3,$AA$4:$AB$19,2,FALSE))","v":{"$error":"#N/A"}},null,"Commercial","Residential flat",null,"2012/13",1,null,"Quail Rise","Wakatipu",null,8,{"$f":"IFERROR(INDEX('Policy Inputs'!B:B,MATCH(1,('Policy Inputs'!A:A=Policy_Year_Input)*('Policy Inputs'!L:L=AG9),0)),\"\")","v":"Kingston Township"}]
[null,null,{"$f":"IF(LEFT(Credits_PolicyYear_Input,7)<>\"2018/19\",'Policy Inputs'!N184,'Policy Inputs'!N200)","v":"Other"},null,{"$f":"IF(LEFT(Policy_Year_Input,7)<>\"2018/19\",'Policy Inputs'!N184,'Policy Inputs'!N200)","v":"Other"},null,"Commercial","Non-residential",null,null,null,null,null,null,null,"2015/16","Old",null,null,null,7,{"$f":"INDEX($X$4:$Y$23,U10,VLOOKUP(V$3,$AA$4:$AB$19,2,FALSE))","v":{"$error":"#N/A"}},null,"Childcare Centre","MU-Visitor accommodation",null,"2013/14",1,null,"Ladies Mile","Wakatipu",null,9,{"$f":"IFERROR(INDEX('Policy Inputs'!B:B,MATCH(1,('Policy Inputs'!A:A=Policy_Year_Input)*('Policy Inputs'!L:L=AG10),0)),\"\")","v":"Kingston  - KVL zone"}]
[null,null,{"$f":"IF(LEFT(Credits_PolicyYear_Input,7)<>\"2018/19\",'Policy Inputs'!N185,'Policy Inputs'!N201)","v":"CBD Accommodation"},null,{"$f":"IF(LEFT(Policy_Year_Input,7)<>\"2018/19\",'Policy Inputs'!N185,'Policy Inputs'!N201)","v":"CBD Accommodation"},null,"Industrial","Non-residential",null,null,null,null,null,null,null,"2016/17","Old",null,null,null,8,{"$f":"INDEX($X$4:$Y$23,U11,VLOOKUP(V$3,$AA$4:$AB$19,2,FALSE))","v":{"$error":"#N/A"}},null,"Industrial","MU-Commercial",null,"2014/15",1,null,"Kingston","Wakatipu",null,10,{"$f":"IFERROR(INDEX('Policy Inputs'!B:B,MATCH(1,('Policy Inputs'!A:A=Policy_Year_Input)*('Policy Inputs'!L:L=AG11),0)),\"\")","v":"Ladies Mile"}]
[null,null,{"$f":"IF(LEFT(Credits_PolicyYear_Input,7)<>\"2018/19\",'Policy Inputs'!N186,'Policy Inputs'!N202)","v":"CBD Commercial"},null,{"$f":"IF(LEFT(Policy_Year_Input,7)<>\"2018/19\",'Policy Inputs'!N186,'Policy Inputs'!N202)","v":"CBD Commercial"},null,"Country Dwelling","Residential",null,null,null,null,null,null,null,"2017/18","New",null,null,null,9,{"$f":"INDEX($X$4:$Y$23,U12,VLOOKUP(V$3,$AA$4:$AB$19,2,FALSE))","v":{"$error":"#N/A"}},null,"Country Dwelling","Industrial - dry",null,"2015/16",1,null,"Kingston Township","Wakatipu",null,11,{"$f":"IFERROR(INDEX('Policy Inputs'!B:B,MATCH(1,('Policy Inputs'!A:A=Policy_Year_Input)*('Policy Inputs'!L:L=AG12),0)),\"\")","v":"Southern Corridor"}]
[null,null,{"$f":"IF(LEFT(Credits_PolicyYear_Input,7)<>\"2018/19\",'Policy Inputs'!N187,'Policy Inputs'!N203)","v":"Mixed Use Accommodation"},null,{"$f":"IF(LEFT(Policy_Year_Input,7)<>\"2018/19\",'Policy Inputs'!N187,'Policy Inputs'!N203)","v":"Mixed Use Accommodation"},null,"Other","Non-residential",null,null,null,null,null,null,null,"2018/19 Original","New",null,null,null,10,{"$f":"INDEX($X$4:$Y$23,U13,VLOOKUP(V$3,$AA$4:$AB$19,2,FALSE))","v":{"$error":"#N/A"}},null,"Country Dwelling Flat","Industrial - wet",null,"2016/17",1,null,"Kingston  - KVL zone","Wakatipu",null,12,{"$f":"IFERROR(INDEX('Policy Inputs'!B:B,MATCH(1,('Policy Inputs'!A:A=Policy_Year_Input)*('Policy Inputs'!L:L=AG13),0)),\"\")","v":"Wanaka"}]
[null,null,{"$f":"IF(LEFT(Credits_PolicyYear_Input,7)<>\"2018/19\",'Policy Inputs'!N188,'Policy Inputs'!N204)","v":"Mixed Use Commercial"},null,{"$f":"IF(LEFT(Policy_Year_Input,7)<>\"2018/19\",'Policy Inputs'!N188,'Policy Inputs'!N204)","v":"Mixed Use Commercial"},null,"CBD Accommodation","Non-residential",null,null,null,null,null,null,null,"2018/19 Revised","New",null,null,null,11,{"$f":"INDEX($X$4:$Y$23,U14,VLOOKUP(V$3,$AA$4:$AB$19,2,FALSE))","v":{"$error":"#N/A"}},null,"Other","General Commercial",null,"2017/18",1,null,"Southern Corridor","Wakatipu",null,13,{"$f":"IFERROR(INDEX('Policy Inputs'!B:B,MATCH(1,('Policy Inputs'!A:A=Policy_Year_Input)*('Policy Inputs'!L:L=AG14),0)),\"\")","v":"Hawea"}]
[null,null,{"$f":"IF(LEFT(Credits_PolicyYear_Input,7)<>\"2018/19\",'Policy Inputs'!N189,'Policy Inputs'!N205)","v":"Primary Industry"},null,{"$f":"IF(LEFT(Policy_Year_Input,7)<>\"2018/19\",'Policy Inputs'!N189,'Policy Inputs'!N205)","v":"Primary Industry"},null,"CBD Commercial","Non-residential",null,null,null,null,null,null,null,"2021/22","New",null,null,null,12,{"$f":"INDEX($X$4:$Y$23,U15,VLOOKUP(V$3,$AA$4:$AB$19,2,FALSE))","v":{"$error":"#N/A"}},null,"CBD Accommodation","Large format Retail",null,"2018/19 Original",1,null,"Wanaka","Wanaka",null,14,{"$f":"IFERROR(INDEX('Policy Inputs'!B:B,MATCH(1,('Policy Inputs'!A:A=Policy_Year_Input)*('Policy Inputs'!L:L=AG15),0)),\"\")","v":"Albert Town"}]
[null,null,{"$f":"IF(LEFT(Credits_PolicyYear_Input,7)<>\"2018/19\",'Policy Inputs'!N190,'Policy Inputs'!N206)","v":"Restaurant/Bar"},null,{"$f":"IF(LEFT(Policy_Year_Input,7)<>\"2018/19\",'Policy Inputs'!N190,'Policy Inputs'!N206)","v":"Restaurant/Bar"},null,"Mixed Use Accommodation","Non-residential",null,null,null,null,null,null,null,"2022/23","New",null,null,null,13,{"$f":"INDEX($X$4:$Y$23,U16,VLOOKUP(V$3,$AA$4:$AB$19,2,FALSE))","v":{"$error":"#N/A"}},null,"CBD Commercial","Restaurant/bar",null,"2018/19 Revised",1,null,"Hawea","Wanaka",null,15,{"$f":"IFERROR(INDEX('Policy Inputs'!B:B,MATCH(1,('Policy Inputs'!A:A=Policy_Year_Input)*('Policy Inputs'!L:L=AG16),0)),\"\")","v":"Luggate"}]
[null,null,"Multi-unit Residential (MUA)",null,"Multi-unit Residential (MUA)",null,"Mixed Use Commercial","Non-residential",null,null,null,null,null,null,null,"2024/25","New",null,null,null,14,{"$f":"INDEX($X$4:$Y$23,U17,VLOOKUP(V$3,$AA$4:$AB$19,2,FALSE))","v":{"$error":"#N/A"}},null,"Mixed Use Accommodation","Child-care centres",null,"2021/22",2,null,"Albert Town","Wanaka",null,16,{"$f":"IFERROR(INDEX('Policy Inputs'!B:B,MATCH(1,('Policy Inputs'!A:A=Policy_Year_Input)*('Policy Inputs'!L:L=AG17),0)),\"\")","v":"Cardrona"}]
[null,null,"Residential Flat (MUA)",null,"Residential Flat (MUA)",null,"Primary Industry","Non-residential",null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"INDEX($X$4:$Y$23,U18,VLOOKUP(V$3,$AA$4:$AB$19,2,FALSE))","v":{"$error":"#N/A"}},null,"Mixed Use Commercial",null,null,"2022/23",2,null,"Luggate","Wanaka",null,17,{"$f":"IFERROR(INDEX('Policy Inputs'!B:B,MATCH(1,('Policy Inputs'!A:A=Policy_Year_Input)*('Policy Inputs'!L:L=AG18),0)),\"\")","v":"Cardrona – MCS zone"}]
[null,null,"Accommodation - Rural",null,"Accommodation - Rural",null,"Restaurant/Bar","Non-residential",null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"INDEX($X$4:$Y$23,U19,VLOOKUP(V$3,$AA$4:$AB$19,2,FALSE))","v":{"$error":"#N/A"}},null,"Primary Industry",null,null,"2024/25",2,null,"Cardrona","Wanaka",null,18,{"$f":"IFERROR(INDEX('Policy Inputs'!B:B,MATCH(1,('Policy Inputs'!A:A=Policy_Year_Input)*('Policy Inputs'!L:L=AG19),0)),\"\")","v":"Other Wakatipu"}]
[null,null,null,null,null,null,"Other","Non-residential",null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"INDEX($X$4:$Y$23,U20,VLOOKUP(V$3,$AA$4:$AB$19,2,FALSE))","v":{"$error":"#N/A"}},null,"Accommodation - Rural",null,null,null,null,null,"Cardrona – MCS zone","Wanaka",null,19,{"$f":"IFERROR(INDEX('Policy Inputs'!B:B,MATCH(1,('Policy Inputs'!A:A=Policy_Year_Input)*('Policy Inputs'!L:L=AG20),0)),\"\")","v":"Other Wanaka"}]
[null,null,null,null,null,null,"Retirement Units","Non-residential",null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"INDEX($X$4:$Y$23,U21,VLOOKUP(V$3,$AA$4:$AB$19,2,FALSE))","v":{"$error":"#N/A"}},null,"Multi-unit Residential (MUA)",null,null,null,null,null,"Other Wakatipu","Wakatipu",null,20,{"$f":"IFERROR(INDEX('Policy Inputs'!B:B,MATCH(1,('Policy Inputs'!A:A=Policy_Year_Input)*('Policy Inputs'!L:L=AG21),0)),\"\")","v":""}]
[null,null,null,null,null,null,"Accommodation - Rural","Non-residential",null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"INDEX($X$4:$Y$23,U22,VLOOKUP(V$3,$AA$4:$AB$19,2,FALSE))","v":{"$error":"#N/A"}},null,"Residential Flat (MUA)",null,null,null,null,null,"Other Wanaka","Wanaka",null,21,{"$f":"IFERROR(INDEX('Policy Inputs'!B:B,MATCH(1,('Policy Inputs'!A:A=Policy_Year_Input)*('Policy Inputs'!L:L=AG22),0)),\"\")","v":""}]
[null,null,null,null,null,null,"Visitor Accommodation","Residential",null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"INDEX($X$4:$Y$23,U23,VLOOKUP(V$3,$AA$4:$AB$19,2,FALSE))","v":{"$error":"#N/A"}},null,"Restaurant/Bar",null,null,null,null,null,null,null,null,22,{"$f":"IFERROR(INDEX('Policy Inputs'!B:B,MATCH(1,('Policy Inputs'!A:A=Policy_Year_Input)*('Policy Inputs'!L:L=AG23),0)),\"\")","v":""}]
[null,null,null,null,null,null,"Retirement Units (2b/r or more)","Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,{"$f":"IFERROR(INDEX('Policy Inputs'!B:B,MATCH(1,('Policy Inputs'!A:A=Policy_Year_Input)*('Policy Inputs'!L:L=AG24),0)),\"\")","v":""}]
[null,null,null,null,null,null,"Retirement Units (1 b/r)","Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!A66","v":"Post Development/Subdivision Demand"},null,null,null,null,null,null,null,null,null,null,24,{"$f":"IFERROR(INDEX('Policy Inputs'!B:B,MATCH(1,('Policy Inputs'!A:A=Policy_Year_Input)*('Policy Inputs'!L:L=AG25),0)),\"\")","v":""}]
[null,null,null,null,null,null,"MU-Visitor accommodation","Non-residential",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Policy_Year_Input","v":"2024/25"},null,null,null,null,null,null,null,null,null,null,25,{"$f":"IFERROR(INDEX('Policy Inputs'!B:B,MATCH(1,('Policy Inputs'!A:A=Policy_Year_Input)*('Policy Inputs'!L:L=AG26),0)),\"\")","v":""}]
[null,null,null,null,null,null,"MU-Commercial","Non-residential",null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"INDEX($X$4:$Y$23,U27,VLOOKUP(V$26,$AA$4:$AB$19,2,FALSE))","v":"Residential"}]
[null,null,null,null,null,null,"Industrial - Dry","Non-residential",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+U27","v":2},{"$f":"INDEX($X$4:$Y$23,U28,VLOOKUP(V$26,$AA$4:$AB$19,2,FALSE))","v":"Visitor accommodation"}]
[null,null,null,null,null,null,"Industrial - Wet","Non-residential",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+U28","v":3},{"$f":"INDEX($X$4:$Y$23,U29,VLOOKUP(V$26,$AA$4:$AB$19,2,FALSE))","v":"Retirement Units (2b/r or more)"}]
[null,null,null,null,null,null,"General Commercial","Non-residential",null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"INDEX($X$4:$Y$23,U30,VLOOKUP(V$26,$AA$4:$AB$19,2,FALSE))","v":"Retirement Units (1 b/r)"}]
[null,null,null,null,null,null,"Large Format Retail","Non-residential",null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"INDEX($X$4:$Y$23,U31,VLOOKUP(V$26,$AA$4:$AB$19,2,FALSE))","v":"Multi-unit Residential"}]
[null,null,null,null,null,null,"Child-care centres","Non-residential",null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"INDEX($X$4:$Y$23,U32,VLOOKUP(V$26,$AA$4:$AB$19,2,FALSE))","v":"Residential flat"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"INDEX($X$4:$Y$23,U33,VLOOKUP(V$26,$AA$4:$AB$19,2,FALSE))","v":"MU-Visitor accommodation"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"INDEX($X$4:$Y$23,U34,VLOOKUP(V$26,$AA$4:$AB$19,2,FALSE))","v":"MU-Commercial"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"INDEX($X$4:$Y$23,U35,VLOOKUP(V$26,$AA$4:$AB$19,2,FALSE))","v":"Industrial - dry"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"INDEX($X$4:$Y$23,U36,VLOOKUP(V$26,$AA$4:$AB$19,2,FALSE))","v":"Industrial - wet"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"INDEX($X$4:$Y$23,U37,VLOOKUP(V$26,$AA$4:$AB$19,2,FALSE))","v":"General Commercial"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"INDEX($X$4:$Y$23,U38,VLOOKUP(V$26,$AA$4:$AB$19,2,FALSE))","v":"Large format Retail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"INDEX($X$4:$Y$23,U39,VLOOKUP(V$26,$AA$4:$AB$19,2,FALSE))","v":"Restaurant/bar"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"INDEX($X$4:$Y$23,U40,VLOOKUP(V$26,$AA$4:$AB$19,2,FALSE))","v":"Child-care centres"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"INDEX($X$4:$Y$23,U41,VLOOKUP(V$26,$AA$4:$AB$19,2,FALSE))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"INDEX($X$4:$Y$23,U42,VLOOKUP(V$26,$AA$4:$AB$19,2,FALSE))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"INDEX($X$4:$Y$23,U43,VLOOKUP(V$26,$AA$4:$AB$19,2,FALSE))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"INDEX($X$4:$Y$23,U44,VLOOKUP(V$26,$AA$4:$AB$19,2,FALSE))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"INDEX($X$4:$Y$23,U45,VLOOKUP(V$26,$AA$4:$AB$19,2,FALSE))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"INDEX($X$4:$Y$23,U46,VLOOKUP(V$26,$AA$4:$AB$19,2,FALSE))","v":0}]

{"sheet":"EAR_Map","index":13,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}