{"text_format":"1","workbook":"xlsx","n_sheets":38,"sheets":["Instructions",">>Input tabs","Control","Capital values","UHCC Adjustments","CV Analysis ","ESSbase","Class Rates",">>District wide rates","Gen","Remission","River management","Stadium","Economic Development","Public transport",">>Other rates & levies","Water levy",">>Output tabs","Comparison - TA","Comparison - Category","Rates Check - ex-WCC KCDC UHC","Rates Check - WCC","Rates Check - UHC","Rates Check - KCDC","Checks",">>Rates","1","2","3","4","5","5b","6","Impact - excl GST","Impact - incl GST","Changes","Mechanisms","For IT"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":6,"defined_names":121,"comments":3,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Instructions","index":0,"n_rows":29,"n_cols":4,"rows_kept":29,"cut":false,"hidden":true,"merged":[[23,2,23,13],[24,2,24,13],[3,0,3,13],[12,2,12,14],[18,2,18,13],[20,2,20,13],[22,2,22,13]]}
["Instructions"]
[]
["Purpose"]
["This rating model is prepared to determine the rates sought by each rating category/TA to cover funding requirements for the forthcoming year."]
[]
["Conventions"]
["All yellow cells are input cells. "]
["The majority of tabs in this spreadsheet have been protected to ensure that values aren't inadvertantly changed."]
["Should a user need to amend the content of a tab the password required is \"gwrcrates\". "]
[]
["Process"]
["To run the rates model the following actions should be completed"]
[null,"1)","On each of the tabs shaded green in the structure diagram below delete all values in the shaded yellow cell"]
[null,"2)","In the control tab;"]
[null,null,"a)","In cell B5 enter the current rating year in the YYYY/YY date format"]
[null,null,"b)","Adjust the EDR rating basis if required by the rates funding policy"]
[null,null,"c)","Obtain \"Flood protection\" information from the Landcare & Wairarapa Accountant and enter in the relevant cells"]
[null,null,"d)","Obtian Water levy split from the water supply accountant and enter in the relevant cells"]
[null,"3)","Obtain Capital Values (CVs) & corresponding assessments from each Territorial Authority (TA) and Equalised Capital Values (ECVs) & corresponding assessments from Quotable Value and enter into the relevant yellow cells on the \"UHCC Adjustments\" and \"Capital values\" tab"]
[null,"4)","In the ESSBase retrieve the information required from the financial accounting system"]
[null,"5)","Email the ESSBase extract to the respective management accountants and obtain confirmation that these rates values are correct before proceeding further."]
[null,"6)","Populate the \"Class rates\" tab with data provided by the  Landcare & Wairarapa Accountant"]
[null,"7)","Use the rating model from the previous year to populate the yellow cells using the PASTE SPECIAL>>VALUES comand in the \"Comparison - TA\" and \"Comparison - Category\" tabs."]
[null,"8)","On the \"Check\" tab  if cell B7 says \"Error\" then a rounding/check total error occurs within the model and the error should be investigated and reconciled where possible. Explanations of the difference can be entered in the \"Check\" tab for future reference. If cell B7 reads \"OK\" then no rounding/check total errors have been found in the data that has been entered. "]
[null,"9)","Once all checks have been completed the individual that has completed steps 1 through 9 above should forward the model to their manager for reivew and approval."]
[null,"10)","Once approval of the results is obtained the values can be used for distribution as required."]
[]
["Strucutre diagram"]
["The flow diagram below sets out the structure of this excel spreadsheet."]

{"sheet":">>Input tabs","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Control","index":2,"n_rows":172,"n_cols":20,"rows_kept":172,"cut":false,"hidden":false,"merged":[]}
["Control"]
[{"$f":"check_total","v":0}]
[]
["Years"]
["Current rating year","2024/25"]
["Previous rating year",{"$f":"VALUE(LEFT(year_current,4))-1&\"/\"&VALUE(RIGHT(year_current,2))-1","v":"2023/24"}]
[]
[]
["GST"]
["GST %",0.15]
[]
["Error tolerance"]
["$ error tolerance",2]
[]
["TA's"]
["TA full name","TA short name"]
["Wellington city","Wellington"]
["Hutt city","Hutt"]
["Upper Hutt city","Upper Hutt"]
["Porirua city","Porirua"]
["Kāpiti Coast district","Kapiti"]
["Masterton district","Masterton"]
["Carterton district","Carterton"]
["South Wairarapa district","South Wairarapa"]
["Tararua district","Tararua"]
[]
[]
["TA's for rates check tab"]
["Excludes WCC, KCDC and UHC as they have their own rates check tab"]
["TA full name"]
["Hutt city"]
["Porirua city"]
["Masterton district"]
["Carterton district"]
["South Wairarapa district"]
["Tararua district"]
[]
[]
["TA's"]
["TA full name","Category group","Concatenated  row"]
["Wellington city","District wide",{"$f":"A41&B41","v":"Wellington cityDistrict wide"}]
["Hutt city","District wide",{"$f":"A42&B42","v":"Hutt cityDistrict wide"}]
["Upper Hutt city","District wide","Upper Hutt cityDistrict wide"]
["Porirua city","District wide","Porirua cityDistrict wide"]
["Kāpiti Coast district","District wide","Kāpiti Coast districtDistrict wide"]
["Masterton district","District wide","Masterton districtDistrict wide"]
["Carterton district","District wide","Carterton districtDistrict wide"]
["South Wairarapa district","District wide","South Wairarapa districtDistrict wide"]
["Tararua district","District wide","Tararua districtDistrict wide"]
["Region wide",null,"Region wide"]
[]
[]
["PT target differentials"]
["Category group","Differential"]
["Wellington CBD",7]
["Business - excl Wairarapa",1.4]
["Business - Wairarapa",1]
["Residential - excl Wairarapa & Otaki",1]
["Residential - Wairarapa & Otaki",0.5]
["Rural",0.25]
["Tararua",0]
[]
[]
["TA & Category",null,null,null,null,null,null,"PT differentials to use for rating model transition",null,null,null,null,null," onwards",null,"Calculation of differentials using the 2017/18 Transport rate"]
["TA full name","Rating area","Category group","Concatenated  name","PT differential category","PT differential",null,"2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24",null,"Rate levied","ECV","Cents/ECV$"]
["Wellington city","Wellington city","Wellington CBD",{"$f":"B66&C66","v":"Wellington cityWellington CBD"},"Wellington CBD",{"$f":"IF(VALUE(LEFT(year_current,4))>2022,N66,INDEX($H66:$M66,,MATCH(year_current,$H$65:$M$65,0)))","v":7},null,{"$f":"R66/R$95","v":6.7432051306625684},{"$f":"($N66-$H66)/6+H66","v":6.7860042755521404},6.8288034204417123,6.8716025653312842,6.9144017102208561,{"$f":"($N66-$H66)/6+L66","v":6.9572008551104281},{"$f":"INDEX($B$55:$B$61,MATCH(E66,$A$55:$A$61,0),)","v":7},null,25019166.076555029,9699270190.5155792,{"$f":"(P66*100)/Q66","v":0.25794895476795759}]
["Wellington city","Wellington city","Business",{"$f":"B67&C67","v":"Wellington cityBusiness"},"Business - excl Wairarapa",1.4,null,0.66102222184300141,0.78418518486916788,0.90734814789533424,1.0305111109215006,1.153674073947667,1.2768370369738333,{"$f":"INDEX($B$55:$B$61,MATCH(E67,$A$55:$A$61,0),)","v":1.4},null,1192769.6660720154,4717078732.5825872,{"$f":"(P67*100)/Q67","v":2.5286193716316824E-2}]
["Wellington city","Wellington city","Residential","Wellington cityResidential","Residential - excl Wairarapa & Otaki",1,null,0.6610222218430013,0.71751851820250112,0.77401481456200094,0.83051111092150076,0.88700740728100058,0.9435037036405004,1,null,12199001.999804026,48243725950.466728,{"$f":"(P68*100)/Q68","v":2.528619371631682E-2}]
["Wellington city","Wellington city","Rural","Wellington cityRural","Rural",0.25,null,0.16977822083083538,0.18314851735902948,0.19651881388722359,0.20988911041541769,0.22325940694361179,0.2366297034718059,0.25,null,46420.266798237128,714756729.43509579,6.4945547046370783E-3]
["Hutt city","Hutt city","Business","Hutt cityBusiness","Business - excl Wairarapa",1.4,null,1.4203332341454968,1.4169443617879141,1.4135554894303313,1.4101666170727485,1.4067777447151657,1.4033888723575829,1.4,null,2092334.5901653506,3850999697.4912381,5.4332244988967854E-2]
["Hutt city","Hutt city","Residential","Hutt cityResidential","Residential - excl Wairarapa & Otaki",1,null,1.4203332341454968,1.3502776951212474,1.280222156096998,1.2101666170727485,1.1401110780484991,1.0700555390242497,1,null,9399014.0502914134,17299145382.635818,5.4332244988967854E-2]
["Hutt city","Hutt city","Rural","Hutt cityRural","Rural",0.25,null,0.36196331536479831,0.34330276280399857,0.32464221024319884,0.3059816576823991,0.28732110512159936,0.26866055256079963,0.25,null,44664.5601546291,322575294.87294579,1.3846243300256869E-2]
["Upper Hutt city","Upper Hutt city","Business","Upper Hutt cityBusiness","Business - excl Wairarapa",1.4,null,1.5967866383588816,1.5639888652990679,1.5311910922392542,1.4983933191794405,1.4655955461196268,1.4327977730598132,1.4,null,725473.26351998048,1187700995.936275,6.108214660105455E-2]
["Upper Hutt city","Upper Hutt city","Residential","Upper Hutt cityResidential","Residential - excl Wairarapa & Otaki",1,null,1.5967866383588838,1.4973221986324032,1.3978577589059227,1.2983933191794421,1.1989288794529616,1.099464439726481,1,null,3744588.8646753002,6130414651.4894199,6.1082146601054634E-2]
["Upper Hutt city","Upper Hutt city","Rural","Upper Hutt cityRural","Rural",0.25,null,0.40696070495298714,0.38080058746082263,0.35464046996865811,0.3284803524764936,0.30232023498432908,0.27616011749216457,0.25,null,126321.43492736586,811441419.57430518,1.5567535977352012E-2]
["Porirua city","Porirua city","Business","Porirua cityBusiness","Business - excl Wairarapa",1.4,null,1.6478083166527571,{"$f":"($N76-$H76)/6+H76","v":1.6065069305439641},1.5652055444351713,1.5239041583263786,1.4826027722175859,1.4413013861087931,1.4,null,691972.22128697077,1097778115.5520244,6.303388740255661E-2]
["Porirua city","Porirua city","Residential","Porirua cityResidential","Residential - excl Wairarapa & Otaki",1,null,1.6478083166527566,1.5398402638772972,1.4318722111018378,1.3239041583263784,1.215936105550919,1.1079680527754596,1,null,5277337.6833140422,8372223102.1721783,6.3033887402556596E-2]
["Porirua city","Porirua city","Rural","Porirua cityRural","Rural",0.25,null,0.41985169040555043,0.39154307533795868,0.36323446027036693,0.33492584520277519,0.30661723013518344,0.27830861506759169,0.25,null,96761.343740997501,602474380.27579737,1.6060657001996107E-2]
["Kāpiti Coast district","Kāpiti Coast district","Business","Kāpiti Coast districtBusiness","Business - excl Wairarapa",1.4,null,0.70397657056626128,0.81998047547188435,0.93598438037750742,1.0519882852831306,1.1679921901887538,1.283996095094377,1.4,null,403085.53288284957,1496826987.0055292,2.6929333609172868E-2]
["Kāpiti Coast district","Kāpiti Coast district excl Ōtaki ","Residential","Kāpiti Coast district excl Ōtaki Residential","Residential - excl Wairarapa & Otaki",1,null,0.70397657056626128,0.7533138088052177,0.80265104704417412,0.85198828528313053,0.90132552352208695,0.95066276176104336,1,null,2549190.972629251,9466223745.5475941,{"$f":"(P80*100)/Q80","v":2.6929333609172868E-2},null,"Green cells not consistent with formulas above and below due to Otaki carveout"]
["Kāpiti Coast district","Ōtaki rating area","Residential","Ōtaki rating areaResidential","Residential - Wairarapa & Otaki",0.5,null,{"$f":"H80","v":0.70397657056626128},0.66998047547188444,0.6359843803775076,0.60198828528313075,0.56799219018875391,0.53399609509437707,0.5]
["Kāpiti Coast district","Kāpiti Coast district","Rural","Kāpiti Coast districtRural","Rural",0.25,null,{"$f":"R82/R$95","v":0.18212407515403917},0.19343672929503264,0.20474938343602611,0.21606203757701958,0.22737469171801306,0.23868734585900653,{"$f":"INDEX($B$55:$B$61,MATCH(E82,$A$55:$A$61,0),)","v":0.25},null,138343.58213775302,1985748559.4468777,{"$f":"(P82*100)/Q82","v":6.9668227369273821E-3}]
["Masterton district","Masterton district","Business","Masterton districtBusiness","Business - Wairarapa",1,null,{"$f":"R83/R$95","v":0.24898742270676497},0.37415618558897079,0.49932494847117659,0.62449371135338239,0.74966247423558818,0.87483123711779398,1,null,38506.176024532608,404283094.12757981,9.5245575647002426E-3]
["Masterton district","Masterton district","Residential","Masterton districtResidential","Residential - Wairarapa & Otaki",0.5,null,{"$f":"R84/R$95","v":0.24898742270676497},0.29082285225563748,0.33265828180450996,0.37449371135338244,0.41632914090225492,0.45816457045112741,0.5,null,199517.22834409823,2094766365.6687391,9.5245575647002426E-3]
["Masterton district","Masterton district","Rural","Masterton districtRural","Rural",0.25,null,7.1528999445780297E-2,0.10127416620481691,0.13101933296385354,0.16076449972289017,0.1905096664819268,0.22025483324096343,0.25,null,68725.161709690234,2511691056.2036815,2.7362107907317832E-3]
["Carterton district","Carterton district","Business","Carterton districtBusiness","Business - Wairarapa",1,null,0.4467021244082775,{"$f":"($N86-$H86)/6+H86","v":0.5389184370068979},0.6311347496055183,0.7233510622041387,0.81556737480275909,0.90778368740137949,1,null,16823.535176000685,98453654.5420295,1.7087771149032139E-2]
["Carterton district","Carterton district","Residential","Carterton districtResidential","Residential - Wairarapa & Otaki",0.5,null,0.44670212440827739,0.45558510367356447,0.46446808293885156,0.47335106220413864,0.48223404146942572,0.49111702073471281,0.5,null,109887.40711283383,643076303.83414829,1.7087771149032135E-2]
["Carterton district","Carterton district","Rural","Carterton districtRural","Rural",0.25,null,0.11971679562309516,0.14143066301924595,0.16314453041539675,0.18485839781154756,0.20657226520769836,0.22828613260384917,0.25,null,72077.971351554661,1573910634.6238222,4.5795466251984437E-3]
["South Wairarapa district","South Wairarapa district","Business","South Wairarapa districtBusiness","Business - Wairarapa",1,null,0.59024972692395639,0.65854143910329699,0.72683315128263759,0.79512486346197819,0.8634165756413188,0.9317082878206594,1,null,44332.499030580657,196344625.20795071,2.2578921619895442E-2]
["South Wairarapa district","South Wairarapa district","Residential","South Wairarapa districtResidential","Residential - Wairarapa & Otaki",0.5,null,0.59024972692395627,0.57520810576996362,0.56016648461597085,0.54512486346197808,0.53008324230798531,0.51504162115399255,0.5,null,206694.86872182382,915432863.4530288,2.2578921619895439E-2]
["South Wairarapa district","South Wairarapa district","Rural","South Wairarapa districtRural","Rural",0.25,null,0.15344275637777782,0.16953563031481486,0.1856285042518519,0.20172137818888894,0.21781425212592598,0.23390712606296302,0.25,null,153385.1807396345,2613181710.3390203,5.8696714481342033E-3]
["Tararua district","Tararua district","Rural","Tararua districtRural","Tararua",0,null,0,0,0,0,0,0,0,null,0,7041799.9999999991,0]
["Region wide",null,null,{"$f":"A93&C93","v":"Region wide"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P66:P92)","v":64656396.137165949},{"$f":"SUM(Q66:Q92)","v":127056566042.99998}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($C$66:$C$78,\"Residential\",P$66:P$78)","v":30619942.598084778},{"$f":"SUMIF($C$66:$C$78,\"Residential\",Q$66:Q$78)","v":80045509086.764145},{"$f":"(P95*100)/Q95","v":3.8253167413670575E-2}]
[]
[]
["WRS rates"]
["Category group","Rating basis"]
["Wellington CBD","Remainder"]
["Business","Remainder"]
["Residential",15]
["Rural",15]
[]
[]
["Flood protection"]
["From Essbase / Landcare & Wairarapa Accountant"]
["TA full name","[not used]","River management","[not used]","Total"]
["Wellington city",null,265571.54000000004,null,{"$f":"SUM(B109:D109)","v":265571.54000000004}]
["Hutt city",null,8942063.7100000009,null,{"$f":"SUM(B110:D110)","v":8942063.7100000009}]
["Upper Hutt city",null,1468314.4200000002,null,1468314.4200000002]
["Porirua city",null,92070,null,92070]
["Kāpiti Coast district",null,1748053.49,null,1748053.49]
["Masterton district",null,null,null,0]
["Carterton district",null,27451.4,null,27451.4]
["South Wairarapa district",null,null,null,0]
["Tararua district",null,null,null,0]
["Non district Wide",null,null,null,0]
["Special Rates",null,null,null,0]
["External Revenue",null,null,null,0]
["Total",null,{"$f":"SUM(C109:C120)","v":12543524.560000001},null,{"$f":"SUM(B121:D121)","v":12543524.560000001}]
[]
["Non district-wide breakdown"]
["Greytown River Management Rate",null,null,98709.62]
["Donalds Creek Stopbank River Management Rate",null,null,3051.22]
["South Wairarapa district River Management Rates",null,null,{"$f":"SUM(D124:D125)","v":101760.84}]
[]
[]
["Stadium Rate"]
[{"$f":"B65","v":"Rating area"},"Category group","Concatenated  name","Stadium differential"]
["Wellington city","Wellington CBD","Wellington cityWellington CBD",2]
["Wellington city","Business","Wellington cityBusiness",1.2]
["Wellington city","Residential","Wellington cityResidential",1.2]
["Wellington city","Rural","Wellington cityRural",1.2]
[{"$f":"B70","v":"Hutt city"},"Business","Hutt cityBusiness",1]
["Hutt city","Residential","Hutt cityResidential",1]
["Hutt city","Rural","Hutt cityRural",1]
["Upper Hutt city","Business","Upper Hutt cityBusiness",1]
["Upper Hutt city","Residential","Upper Hutt cityResidential",1]
["Upper Hutt city","Rural","Upper Hutt cityRural",1]
["Porirua city","Business","Porirua cityBusiness",1]
["Porirua city","Residential","Porirua cityResidential",1]
["Porirua city","Rural","Porirua cityRural",1]
["Kāpiti Coast district","Business","Kāpiti Coast districtBusiness",0.5]
["Kāpiti Coast district excl Ōtaki ","Residential","Kāpiti Coast district excl Ōtaki Residential",0.5]
["Ōtaki rating area","Residential","Ōtaki rating areaResidential",0.5]
["Kāpiti Coast district","Rural","Kāpiti Coast districtRural",0.5]
["Masterton district","Business","Masterton districtBusiness",0.5]
["Masterton district","Residential","Masterton districtResidential",0.5]
["Masterton district","Rural","Masterton districtRural",0.5]
["Carterton district","Business","Carterton districtBusiness",0.5]
["Carterton district","Residential","Carterton districtResidential",0.5]
["Carterton district","Rural","Carterton districtRural",0.5]
["South Wairarapa district","Business","South Wairarapa districtBusiness",0.5]
["South Wairarapa district","Residential","South Wairarapa districtResidential",0.5]
["South Wairarapa district","Rural","South Wairarapa districtRural",0.5]
["Tararua district","Rural","Tararua districtRural",0.5]
[]
[]
["Water levy"]
["Need numbers for each city - March 31 comes from Wellington Water"]
["TA full name","Share of levy",{"$f":"year_current","v":"2024/25"}]
["Wellington city",{"$f":"C163/$C$172","v":0.5037866963162837},34122161.229999997]
["Hutt city",{"$f":"C164/$C$172","v":0.26892286415938732},18214513]
["Upper Hutt city",{"$f":"C165/$C$172","v":0.11499577571713189},7788821]
["Porirua city",{"$f":"C166/$C$172","v":0.11229466380719723},7605871]
["Kāpiti Coast district"]
["Masterton district"]
["Carterton district"]
["South Wairarapa district"]
["Tararua district"]
["Region wide",{"$f":"SUM(B163:B171)","v":1.0000000000000002},{"$f":"SUM(C163:C171)","v":67731366.229999989}]

{"sheet":"Capital values","index":3,"n_rows":143,"n_cols":11,"rows_kept":143,"cut":false,"hidden":false,"merged":[]}
["Wellington Regional Council"]
["Rateable values"]
[{"$f":"check_total","v":0}]
[]
["Capital values"]
[{"$f":"Control!A40","v":"TA full name"},"Rating area",{"$f":"Control!B40","v":"Category group"},{"$f":"Control!C40","v":"Concatenated  row"},{"$f":"\"CV \"&year_previous","v":"CV 2023/24"},{"$f":"\"CV \"&year_current","v":"CV 2024/25"},{"$f":"\"ECV \"&year_previous","v":"ECV 2023/24"},{"$f":"\"ECV \"&year_current","v":"ECV 2024/25"},null,"Check CV","Check ECV"]
[{"$f":"Control!A51","v":0},null,{"$f":"Control!B51","v":0},{"$f":"Control!C51","v":0}]
[{"$f":"Control!A41","v":"Wellington city"},null,{"$f":"Control!B41","v":"District wide"},{"$f":"Control!C41","v":"Wellington cityDistrict wide"},{"$f":"SUMIF($A$19:$A$45,$A8,E$19:E$45)","v":115410735050},{"$f":"SUMIF($A$19:$A$45,$A8,F$19:F$45)","v":117326906550},106123065450,99003634434,null,null,{"$f":"ISBLANK(G8)+ISBLANK(H8)","v":0}]
[{"$f":"Control!A42","v":"Hutt city"},null,{"$f":"Control!B42","v":"District wide"},{"$f":"Control!C42","v":"Hutt cityDistrict wide"},39038769400,39707176000,39922244678,38393867363,null,null,{"$f":"ISBLANK(G9)+ISBLANK(H9)","v":0}]
[{"$f":"Control!A43","v":"Upper Hutt city"},null,{"$f":"Control!B43","v":"District wide"},{"$f":"Control!C43","v":"Upper Hutt cityDistrict wide"},16508539950,16856900350,16770869806,15516301703,null,null,0]
[{"$f":"Control!A44","v":"Porirua city"},null,{"$f":"Control!B44","v":"District wide"},{"$f":"Control!C44","v":"Porirua cityDistrict wide"},19107939000,{"$f":"SUMIF($A$19:$A$45,$A11,F$19:F$45)","v":19409983800},19355103521,18992714263,null,null,0]
[{"$f":"Control!A45","v":"Kāpiti Coast district"},null,{"$f":"Control!B45","v":"District wide"},{"$f":"Control!C45","v":"Kāpiti Coast districtDistrict wide"},19946308650,23142666100,25661831864,23073590904,null,null,0]
[{"$f":"Control!A46","v":"Masterton district"},null,{"$f":"Control!B46","v":"District wide"},{"$f":"Control!C46","v":"Masterton districtDistrict wide"},8934202155,10529984800,11670482332,10956106252,null,null,0]
[{"$f":"Control!A47","v":"Carterton district"},null,{"$f":"Control!B47","v":"District wide"},{"$f":"Control!C47","v":"Carterton districtDistrict wide"},3767174800,4626940700,5134246088,4589109075,null,null,0]
[{"$f":"Control!A48","v":"South Wairarapa district"},null,{"$f":"Control!B48","v":"District wide"},{"$f":"Control!C48","v":"South Wairarapa districtDistrict wide"},6431251700,7891083050,8666167417,7645492004,null,null,0]
[{"$f":"Control!A49","v":"Tararua district"},null,{"$f":"Control!B49","v":"District wide"},{"$f":"Control!C49","v":"Tararua districtDistrict wide"},15976500,20442000,23756925,21568275,null,null,{"$f":"ISBLANK(G16)+ISBLANK(H16)","v":0}]
[{"$f":"Control!A50","v":"Region wide"},null,{"$f":"Control!B50","v":0},{"$f":"Control!C50","v":"Region wide"},{"$f":"SUM(E8:E16)","v":229160897205},{"$f":"SUM(F8:F16)","v":239512083350},{"$f":"SUM(G8:G16)","v":233327768081},{"$f":"SUM(H8:H16)","v":218192384273}]
[]
[{"$f":"Control!A66","v":"Wellington city"},{"$f":"Control!B66","v":"Wellington city"},{"$f":"Control!C66","v":"Wellington CBD"},{"$f":"Control!D66","v":"Wellington cityWellington CBD"},13125483300,13368376300,{"$f":"E19\n*\n(INDEX(G$8:G$16,MATCH($A19&\"District wide\",$D$8:$D$16,0))/INDEX(E$8:E$16,MATCH($A19&\"District wide\",$D$8:$D$16,0)))","v":12069211089.46513},{"$f":"F19\n*\n(INDEX(H$8:H$16,MATCH($A19&\"District wide\",$D$8:$D$16,0))/INDEX(F$8:F$16,MATCH($A19&\"District wide\",$D$8:$D$16,0)))","v":11280599472.869589},null,{"$f":"ISBLANK(E19)+ISBLANK(F19)","v":0}]
[{"$f":"Control!A67","v":"Wellington city"},{"$f":"Control!B67","v":"Wellington city"},{"$f":"Control!C67","v":"Business"},{"$f":"Control!D67","v":"Wellington cityBusiness"},6562077350,6480398350,6033994704.2215166,{"$f":"F20\n*\n(INDEX(H$8:H$16,MATCH($A20&\"District wide\",$D$8:$D$16,0))/INDEX(F$8:F$16,MATCH($A20&\"District wide\",$D$8:$D$16,0)))","v":5468336361.1626463},null,0]
[{"$f":"Control!A68","v":"Wellington city"},{"$f":"Control!B68","v":"Wellington city"},{"$f":"Control!C68","v":"Residential"},{"$f":"Control!D68","v":"Wellington cityResidential"},94298860050,96040762550,86710166888.816986,81041807253.400208,null,0]
[{"$f":"Control!A69","v":"Wellington city"},{"$f":"Control!B69","v":"Wellington city"},{"$f":"Control!C69","v":"Rural"},{"$f":"Control!D69","v":"Wellington cityRural"},1424314350,1437369350,1309692767.4963648,1212891346.5675638,null,0]
[{"$f":"Control!A70","v":"Hutt city"},{"$f":"Control!B70","v":"Hutt city"},{"$f":"Control!C70","v":"Business"},{"$f":"Control!D70","v":"Hutt cityBusiness"},6730624900,{"$f":"1131253000+5610988000","v":6742241000},6882943756.2557831,6519242433.2412987,null,0]
[{"$f":"Control!A71","v":"Hutt city"},{"$f":"Control!B71","v":"Hutt city"},{"$f":"Control!C71","v":"Residential"},{"$f":"Control!D71","v":"Hutt cityResidential"},31752589000,32406254500,32471172803.361252,31334422699.932674,null,0]
[{"$f":"Control!A72","v":"Hutt city"},{"$f":"Control!B72","v":"Hutt city"},{"$f":"Control!C72","v":"Rural"},{"$f":"Control!D72","v":"Hutt cityRural"},555555500,558680500,568128118.38296914,540202229.82602751,null,0]
[{"$f":"Control!A73","v":"Upper Hutt city"},{"$f":"Control!B73","v":"Upper Hutt city"},{"$f":"Control!C73","v":"Business"},{"$f":"Control!D73","v":"Upper Hutt cityBusiness"},1983151950,2074242950,2014665334.4086328,1909282178.1746337,null,0]
[{"$f":"Control!A74","v":"Upper Hutt city"},{"$f":"Control!B74","v":"Upper Hutt city"},{"$f":"Control!C74","v":"Residential"},{"$f":"Control!D74","v":"Upper Hutt cityResidential"},12668638000,12920826400,12869949684.275032,11893256560.331234,null,0]
[{"$f":"Control!A75","v":"Upper Hutt city"},{"$f":"Control!B75","v":"Upper Hutt city"},{"$f":"Control!C75","v":"Rural"},{"$f":"Control!D75","v":"Upper Hutt cityRural"},1856750000,1861831000,1886254787.3163369,1713762964.4941332,null,0]
[{"$f":"Control!A76","v":"Porirua city"},{"$f":"Control!B76","v":"Porirua city"},{"$f":"Control!C76","v":"Business"},{"$f":"Control!D76","v":"Porirua cityBusiness"},1724715000,1752175500,1747024489.0996099,1714507799.3382537,null,0]
[{"$f":"Control!A77","v":"Porirua city"},{"$f":"Control!B77","v":"Porirua city"},{"$f":"Control!C77","v":"Residential"},{"$f":"Control!D77","v":"Porirua cityResidential"},16092655000,16374013500,16300816296.971548,16022010267.932554,null,0]
[{"$f":"Control!A78","v":"Porirua city"},{"$f":"Control!B78","v":"Porirua city"},{"$f":"Control!C78","v":"Rural"},{"$f":"Control!D78","v":"Porirua cityRural"},1290569000,1283794800,1307262734.9288402,1256196195.7291913,null,0]
[{"$f":"Control!A79","v":"Kāpiti Coast district"},{"$f":"Control!B79","v":"Kāpiti Coast district"},{"$f":"Control!C79","v":"Business"},{"$f":"Control!D79","v":"Kāpiti Coast districtBusiness"},1758315500,2118502900,2262152737.9636278,2112179687.1769075,null,0]
[{"$f":"Control!A80","v":"Kāpiti Coast district"},{"$f":"Control!B80","v":"Kāpiti Coast district excl Ōtaki "},{"$f":"Control!C80","v":"Residential"},{"$f":"Control!D80","v":"Kāpiti Coast district excl Ōtaki Residential"},13794244800,15678065400,17746922348.384312,15631270210.728102,null,0]
[{"$f":"Control!A81","v":"Kāpiti Coast district"},{"$f":"Control!B81","v":"Ōtaki rating area"},{"$f":"Control!C81","v":"Residential"},{"$f":"Control!D81","v":"Ōtaki rating areaResidential"},1711698400,2036169400,2202177721.8752613,2030091932.5298972,null,0]
[{"$f":"Control!A82","v":"Kāpiti Coast district"},{"$f":"Control!B82","v":"Kāpiti Coast district"},{"$f":"Control!C82","v":"Rural"},{"$f":"Control!D82","v":"Kāpiti Coast districtRural"},2682049950,3309928400,3450579055.7767992,3300049073.5650926,null,0]
[{"$f":"Control!A83","v":"Masterton district"},{"$f":"Control!B83","v":"Masterton district"},{"$f":"Control!C83","v":"Business"},{"$f":"Control!D83","v":"Masterton districtBusiness"},746922100,954405000,975682105.71012509,993027320.17619431,null,0]
[{"$f":"Control!A84","v":"Masterton district"},{"$f":"Control!B84","v":"Masterton district"},{"$f":"Control!C84","v":"Residential"},{"$f":"Control!D84","v":"Masterton districtResidential"},4196271900,4684053500,5481465073.1638918,4873605120.1187372,null,0]
[{"$f":"Control!A85","v":"Masterton district"},{"$f":"Control!B85","v":"Masterton district"},{"$f":"Control!C85","v":"Rural"},{"$f":"Control!D85","v":"Masterton districtRural"},3991008155,4891526300,5213335153.1259842,5089473811.7050676,null,0]
[{"$f":"Control!A86","v":"Carterton district"},{"$f":"Control!B86","v":"Carterton district"},{"$f":"Control!C86","v":"Business"},{"$f":"Control!D86","v":"Carterton districtBusiness"},133858500,198752500,182434454.58664355,197127424.0512608,null,0]
[{"$f":"Control!A87","v":"Carterton district"},{"$f":"Control!B87","v":"Carterton district"},{"$f":"Control!C87","v":"Residential"},{"$f":"Control!D87","v":"Carterton districtResidential"},1338796500,1604807000,1824632797.1702011,1591685488.2803071,null,0]
[{"$f":"Control!A88","v":"Carterton district"},{"$f":"Control!B88","v":"Carterton district"},{"$f":"Control!C88","v":"Rural"},{"$f":"Control!D88","v":"Carterton districtRural"},2294519800,2823381200,3127178836.243156,2800296162.6684322,null,0]
[{"$f":"Control!A89","v":"South Wairarapa district"},{"$f":"Control!B89","v":"South Wairarapa district"},{"$f":"Control!C89","v":"Business"},{"$f":"Control!D89","v":"South Wairarapa districtBusiness"},286688000,402740000,386314565.24161476,390205682.81700701,null,0]
[{"$f":"Control!A90","v":"South Wairarapa district"},{"$f":"Control!B90","v":"South Wairarapa district"},{"$f":"Control!C90","v":"Residential"},{"$f":"Control!D90","v":"South Wairarapa districtResidential"},2195790500,2562801500,2958846733.6238976,2483040446.0246058,null,0]
[{"$f":"Control!A91","v":"South Wairarapa district"},{"$f":"Control!B91","v":"South Wairarapa district"},{"$f":"Control!C91","v":"Rural"},{"$f":"Control!D91","v":"South Wairarapa districtRural"},3948773200,4925541550,5321006118.1344872,4772245875.1583872,null,0]
[{"$f":"Control!A92","v":"Tararua district"},{"$f":"Control!B92","v":"Tararua district"},{"$f":"Control!C92","v":"Rural"},{"$f":"Control!D92","v":"Tararua districtRural"},15976500,20442000,23756925,21568275,null,0]
[{"$f":"Control!A93","v":"Region wide"},null,{"$f":"Control!C93","v":0},{"$f":"Control!D93","v":"Region wide"},{"$f":"SUM(E19:E45)","v":229160897205},{"$f":"SUM(F19:F45)","v":239512083350},{"$f":"SUM(G19:G45)","v":233327768080.99997},{"$f":"SUM(H19:H45)","v":218192384273.00006}]
[]
["Greytown Urban -CV",null,null,null,1186162500,1429473500,null,null,null,{"$f":"ISBLANK(E48)+ISBLANK(F48)","v":0}]
["Featherston Urban - LV",null,null,null,285363500,334432000,null,null,null,{"$f":"ISBLANK(E49)+ISBLANK(F49)","v":0}]
[]
["Check totals",null,null,null,{"$f":"Total_CV-E17","v":0},{"$f":"F17-F46","v":0}]
[]
[]
["No. of Assessments (#)"]
[{"$f":"Control!A40","v":"TA full name"},"Rating area",{"$f":"Control!B40","v":"Category group"},{"$f":"Control!C40","v":"Concatenated  row"},{"$f":"\"CV assessments \"&year_previous","v":"CV assessments 2023/24"},{"$f":"\"CV assessments \"&year_current","v":"CV assessments 2024/25"},{"$f":"\"ECV assessments \"&year_previous","v":"ECV assessments 2023/24"},{"$f":"\"ECV assessments  \"&year_current","v":"ECV assessments  2024/25"}]
[{"$f":"Control!A51","v":0},null,{"$f":"Control!B51","v":0},{"$f":"Control!C51","v":0}]
[{"$f":"Control!A41","v":"Wellington city"},null,{"$f":"Control!B41","v":"District wide"},{"$f":"Control!C41","v":"Wellington cityDistrict wide"},{"$f":"SUMIF($A$68:$A$94,$A57,E$68:E$94)","v":80373},81121,80846,81994,null,null,{"$f":"ISBLANK(G57)+ISBLANK(H57)","v":0}]
[{"$f":"Control!A42","v":"Hutt city"},null,{"$f":"Control!B42","v":"District wide"},{"$f":"Control!C42","v":"Hutt cityDistrict wide"},41092,42082,41732,42581,null,null,0]
[{"$f":"Control!A43","v":"Upper Hutt city"},null,{"$f":"Control!B43","v":"District wide"},{"$f":"Control!C43","v":"Upper Hutt cityDistrict wide"},17778,18072,17867,18200,null,null,0]
[{"$f":"Control!A44","v":"Porirua city"},null,{"$f":"Control!B44","v":"District wide"},{"$f":"Control!C44","v":"Porirua cityDistrict wide"},19954,20191,20013,20139,null,null,0]
[{"$f":"Control!A45","v":"Kāpiti Coast district"},null,{"$f":"Control!B45","v":"District wide"},{"$f":"Control!C45","v":"Kāpiti Coast districtDistrict wide"},25753,26046,25599,25913,null,null,0]
[{"$f":"Control!A46","v":"Masterton district"},null,{"$f":"Control!B46","v":"District wide"},{"$f":"Control!C46","v":"Masterton districtDistrict wide"},13374,13522,13204,13415,null,null,0]
[{"$f":"Control!A47","v":"Carterton district"},null,{"$f":"Control!B47","v":"District wide"},{"$f":"Control!C47","v":"Carterton districtDistrict wide"},5129,5162,5144,5224,null,null,0]
[{"$f":"Control!A48","v":"South Wairarapa district"},null,{"$f":"Control!B48","v":"District wide"},{"$f":"Control!C48","v":"South Wairarapa districtDistrict wide"},7242,7036,7228,7340,null,null,0]
[{"$f":"Control!A49","v":"Tararua district"},null,{"$f":"Control!B49","v":"District wide"},{"$f":"Control!C49","v":"Tararua districtDistrict wide"},11,11,11,11,null,null,0]
[{"$f":"Control!A50","v":"Region wide"},null,{"$f":"Control!B50","v":0},{"$f":"Control!C50","v":"Region wide"},{"$f":"SUM(E57:E65)","v":210706},{"$f":"SUM(F57:F65)","v":213243},{"$f":"SUM(G57:G65)","v":211644},{"$f":"SUM(H57:H65)","v":214817}]
[]
[{"$f":"Control!A66","v":"Wellington city"},{"$f":"Control!B66","v":"Wellington city"},{"$f":"Control!C66","v":"Wellington CBD"},{"$f":"Control!D66","v":"Wellington cityWellington CBD"},3007,2991,null,null,null,{"$f":"ISBLANK(E68)+ISBLANK(F68)","v":0}]
[{"$f":"Control!A67","v":"Wellington city"},{"$f":"Control!B67","v":"Wellington city"},{"$f":"Control!C67","v":"Business"},{"$f":"Control!D67","v":"Wellington cityBusiness"},1883,1841,null,null,null,0]
[{"$f":"Control!A68","v":"Wellington city"},{"$f":"Control!B68","v":"Wellington city"},{"$f":"Control!C68","v":"Residential"},{"$f":"Control!D68","v":"Wellington cityResidential"},74588,75387,null,null,null,0]
[{"$f":"Control!A69","v":"Wellington city"},{"$f":"Control!B69","v":"Wellington city"},{"$f":"Control!C69","v":"Rural"},{"$f":"Control!D69","v":"Wellington cityRural"},895,902,null,null,null,0]
[{"$f":"Control!A70","v":"Hutt city"},{"$f":"Control!B70","v":"Hutt city"},{"$f":"Control!C70","v":"Business"},{"$f":"Control!D70","v":"Hutt cityBusiness"},2322,{"$f":"359+2156","v":2515},null,null,null,0]
[{"$f":"Control!A71","v":"Hutt city"},{"$f":"Control!B71","v":"Hutt city"},{"$f":"Control!C71","v":"Residential"},{"$f":"Control!D71","v":"Hutt cityResidential"},38327,39121,null,null,null,0]
[{"$f":"Control!A72","v":"Hutt city"},{"$f":"Control!B72","v":"Hutt city"},{"$f":"Control!C72","v":"Rural"},{"$f":"Control!D72","v":"Hutt cityRural"},443,446,null,null,null,0]
[{"$f":"Control!A73","v":"Upper Hutt city"},{"$f":"Control!B73","v":"Upper Hutt city"},{"$f":"Control!C73","v":"Business"},{"$f":"Control!D73","v":"Upper Hutt cityBusiness"},770,819,null,null,null,0]
[{"$f":"Control!A74","v":"Upper Hutt city"},{"$f":"Control!B74","v":"Upper Hutt city"},{"$f":"Control!C74","v":"Residential"},{"$f":"Control!D74","v":"Upper Hutt cityResidential"},15652,15899,null,null,null,0]
[{"$f":"Control!A75","v":"Upper Hutt city"},{"$f":"Control!B75","v":"Upper Hutt city"},{"$f":"Control!C75","v":"Rural"},{"$f":"Control!D75","v":"Upper Hutt cityRural"},1356,1354,null,null,null,0]
[{"$f":"Control!A76","v":"Porirua city"},{"$f":"Control!B76","v":"Porirua city"},{"$f":"Control!C76","v":"Business"},{"$f":"Control!D76","v":"Porirua cityBusiness"},814,856,null,null,null,0]
[{"$f":"Control!A77","v":"Porirua city"},{"$f":"Control!B77","v":"Porirua city"},{"$f":"Control!C77","v":"Residential"},{"$f":"Control!D77","v":"Porirua cityResidential"},18490,18678,null,null,null,{"$f":"ISBLANK(E79)+ISBLANK(F79)","v":0}]
[{"$f":"Control!A78","v":"Porirua city"},{"$f":"Control!B78","v":"Porirua city"},{"$f":"Control!C78","v":"Rural"},{"$f":"Control!D78","v":"Porirua cityRural"},650,657,null,null,null,0]
[{"$f":"Control!A79","v":"Kāpiti Coast district"},{"$f":"Control!B79","v":"Kāpiti Coast district"},{"$f":"Control!C79","v":"Business"},{"$f":"Control!D79","v":"Kāpiti Coast districtBusiness"},1254,1245,null,null,null,0]
[{"$f":"Control!A80","v":"Kāpiti Coast district"},{"$f":"Control!B80","v":"Kāpiti Coast district excl Ōtaki "},{"$f":"Control!C80","v":"Residential"},{"$f":"Control!D80","v":"Kāpiti Coast district excl Ōtaki Residential"},18439,18667,null,null,null,0]
[{"$f":"Control!A81","v":"Kāpiti Coast district"},{"$f":"Control!B81","v":"Ōtaki rating area"},{"$f":"Control!C81","v":"Residential"},{"$f":"Control!D81","v":"Ōtaki rating areaResidential"},3322,3389,null,null,null,0]
[{"$f":"Control!A82","v":"Kāpiti Coast district"},{"$f":"Control!B82","v":"Kāpiti Coast district"},{"$f":"Control!C82","v":"Rural"},{"$f":"Control!D82","v":"Kāpiti Coast districtRural"},2738,2745,null,null,null,0]
[{"$f":"Control!A83","v":"Masterton district"},{"$f":"Control!B83","v":"Masterton district"},{"$f":"Control!C83","v":"Business"},{"$f":"Control!D83","v":"Masterton districtBusiness"},584,601,null,null,null,{"$f":"ISBLANK(E85)+ISBLANK(F85)","v":0}]
[{"$f":"Control!A84","v":"Masterton district"},{"$f":"Control!B84","v":"Masterton district"},{"$f":"Control!C84","v":"Residential"},{"$f":"Control!D84","v":"Masterton districtResidential"},8716,8805,null,null,null,0]
[{"$f":"Control!A85","v":"Masterton district"},{"$f":"Control!B85","v":"Masterton district"},{"$f":"Control!C85","v":"Rural"},{"$f":"Control!D85","v":"Masterton districtRural"},4074,4116,null,null,null,0]
[{"$f":"Control!A86","v":"Carterton district"},{"$f":"Control!B86","v":"Carterton district"},{"$f":"Control!C86","v":"Business"},{"$f":"Control!D86","v":"Carterton districtBusiness"},237,234,null,null,null,0]
[{"$f":"Control!A87","v":"Carterton district"},{"$f":"Control!B87","v":"Carterton district"},{"$f":"Control!C87","v":"Residential"},{"$f":"Control!D87","v":"Carterton districtResidential"},2678,2689,null,null,null,0]
[{"$f":"Control!A88","v":"Carterton district"},{"$f":"Control!B88","v":"Carterton district"},{"$f":"Control!C88","v":"Rural"},{"$f":"Control!D88","v":"Carterton districtRural"},2214,2239,null,null,null,0]
[{"$f":"Control!A89","v":"South Wairarapa district"},{"$f":"Control!B89","v":"South Wairarapa district"},{"$f":"Control!C89","v":"Business"},{"$f":"Control!D89","v":"South Wairarapa districtBusiness"},314,320,null,null,null,0]
[{"$f":"Control!A90","v":"South Wairarapa district"},{"$f":"Control!B90","v":"South Wairarapa district"},{"$f":"Control!C90","v":"Residential"},{"$f":"Control!D90","v":"South Wairarapa districtResidential"},3594,3355,null,null,null,0]
[{"$f":"Control!A91","v":"South Wairarapa district"},{"$f":"Control!B91","v":"South Wairarapa district"},{"$f":"Control!C91","v":"Rural"},{"$f":"Control!D91","v":"South Wairarapa districtRural"},3334,3361,null,null,null,0]
[{"$f":"Control!A92","v":"Tararua district"},{"$f":"Control!B92","v":"Tararua district"},{"$f":"Control!C92","v":"Rural"},{"$f":"Control!D92","v":"Tararua districtRural"},11,11,null,null,null,0]
[{"$f":"Control!A93","v":"Region wide"},null,{"$f":"Control!C93","v":0},{"$f":"Control!D93","v":"Region wide"},{"$f":"SUM(E68:E94)","v":210706},{"$f":"SUM(F68:F94)","v":213243}]
[]
["Check totals",null,null,null,{"$f":"Total_assessments-E66","v":0},{"$f":"F66-F95","v":0}]
[]
[]
["Number of Assessments Contiguous for EDR"]
[{"$f":"Control!A40","v":"TA full name"},null,{"$f":"Control!B40","v":"Category group"},{"$f":"Control!C40","v":"Concatenated  row"},{"$f":"\"Contiguous assements \"&year_previous","v":"Contiguous assements 2023/24"},{"$f":"\"Contiguous assements \"&year_current","v":"Contiguous assements 2024/25"}]
[{"$f":"Control!A51","v":0},null,{"$f":"Control!B51","v":0},{"$f":"Control!C51","v":0}]
[{"$f":"Control!A41","v":"Wellington city"},null,{"$f":"Control!B41","v":"District wide"},{"$f":"Control!C41","v":"Wellington cityDistrict wide"},{"$f":"SUMIF($A$114:$A$140,$A103,E$114:E$140)","v":0},{"$f":"SUMIF($A$114:$A$140,$A103,F$114:F$140)","v":0}]
[{"$f":"Control!A42","v":"Hutt city"},null,{"$f":"Control!B42","v":"District wide"},{"$f":"Control!C42","v":"Hutt cityDistrict wide"},{"$f":"SUMIF($A$114:$A$140,$A104,E$114:E$140)","v":0},19]
[{"$f":"Control!A43","v":"Upper Hutt city"},null,{"$f":"Control!B43","v":"District wide"},{"$f":"Control!C43","v":"Upper Hutt cityDistrict wide"},96,92]
[{"$f":"Control!A44","v":"Porirua city"},null,{"$f":"Control!B44","v":"District wide"},{"$f":"Control!C44","v":"Porirua cityDistrict wide"},0,0]
[{"$f":"Control!A45","v":"Kāpiti Coast district"},null,{"$f":"Control!B45","v":"District wide"},{"$f":"Control!C45","v":"Kāpiti Coast districtDistrict wide"},284,357]
[{"$f":"Control!A46","v":"Masterton district"},null,{"$f":"Control!B46","v":"District wide"},{"$f":"Control!C46","v":"Masterton districtDistrict wide"},591,603]
[{"$f":"Control!A47","v":"Carterton district"},null,{"$f":"Control!B47","v":"District wide"},{"$f":"Control!C47","v":"Carterton districtDistrict wide"},398,405]
[{"$f":"Control!A48","v":"South Wairarapa district"},null,{"$f":"Control!B48","v":"District wide"},{"$f":"Control!C48","v":"South Wairarapa districtDistrict wide"},625,356]
[{"$f":"Control!A49","v":"Tararua district"},null,{"$f":"Control!B49","v":"District wide"},{"$f":"Control!C49","v":"Tararua districtDistrict wide"},0,0]
[{"$f":"Control!A50","v":"Region wide"},null,{"$f":"Control!B50","v":0},{"$f":"Control!C50","v":"Region wide"},{"$f":"SUM(E103:E111)","v":1994},{"$f":"SUM(F103:F111)","v":1832}]
[]
[{"$f":"Control!A66","v":"Wellington city"},{"$f":"Control!B66","v":"Wellington city"},{"$f":"Control!C66","v":"Wellington CBD"},{"$f":"Control!D66","v":"Wellington cityWellington CBD"}]
[{"$f":"Control!A67","v":"Wellington city"},{"$f":"Control!B67","v":"Wellington city"},{"$f":"Control!C67","v":"Business"},{"$f":"Control!D67","v":"Wellington cityBusiness"}]
[{"$f":"Control!A68","v":"Wellington city"},{"$f":"Control!B68","v":"Wellington city"},{"$f":"Control!C68","v":"Residential"},{"$f":"Control!D68","v":"Wellington cityResidential"}]
[{"$f":"Control!A69","v":"Wellington city"},{"$f":"Control!B69","v":"Wellington city"},{"$f":"Control!C69","v":"Rural"},{"$f":"Control!D69","v":"Wellington cityRural"}]
[{"$f":"Control!A70","v":"Hutt city"},{"$f":"Control!B70","v":"Hutt city"},{"$f":"Control!C70","v":"Business"},{"$f":"Control!D70","v":"Hutt cityBusiness"}]
[{"$f":"Control!A71","v":"Hutt city"},{"$f":"Control!B71","v":"Hutt city"},{"$f":"Control!C71","v":"Residential"},{"$f":"Control!D71","v":"Hutt cityResidential"},0,19]
[{"$f":"Control!A72","v":"Hutt city"},{"$f":"Control!B72","v":"Hutt city"},{"$f":"Control!C72","v":"Rural"},{"$f":"Control!D72","v":"Hutt cityRural"}]
[{"$f":"Control!A73","v":"Upper Hutt city"},{"$f":"Control!B73","v":"Upper Hutt city"},{"$f":"Control!C73","v":"Business"},{"$f":"Control!D73","v":"Upper Hutt cityBusiness"},13,17]
[{"$f":"Control!A74","v":"Upper Hutt city"},{"$f":"Control!B74","v":"Upper Hutt city"},{"$f":"Control!C74","v":"Residential"},{"$f":"Control!D74","v":"Upper Hutt cityResidential"},35,21]
[{"$f":"Control!A75","v":"Upper Hutt city"},{"$f":"Control!B75","v":"Upper Hutt city"},{"$f":"Control!C75","v":"Rural"},{"$f":"Control!D75","v":"Upper Hutt cityRural"},48,54]
[{"$f":"Control!A76","v":"Porirua city"},{"$f":"Control!B76","v":"Porirua city"},{"$f":"Control!C76","v":"Business"},{"$f":"Control!D76","v":"Porirua cityBusiness"}]
[{"$f":"Control!A77","v":"Porirua city"},{"$f":"Control!B77","v":"Porirua city"},{"$f":"Control!C77","v":"Residential"},{"$f":"Control!D77","v":"Porirua cityResidential"}]
[{"$f":"Control!A78","v":"Porirua city"},{"$f":"Control!B78","v":"Porirua city"},{"$f":"Control!C78","v":"Rural"},{"$f":"Control!D78","v":"Porirua cityRural"}]
[{"$f":"Control!A79","v":"Kāpiti Coast district"},{"$f":"Control!B79","v":"Kāpiti Coast district"},{"$f":"Control!C79","v":"Business"},{"$f":"Control!D79","v":"Kāpiti Coast districtBusiness"}]
[{"$f":"Control!A80","v":"Kāpiti Coast district"},{"$f":"Control!B80","v":"Kāpiti Coast district excl Ōtaki "},{"$f":"Control!C80","v":"Residential"},{"$f":"Control!D80","v":"Kāpiti Coast district excl Ōtaki Residential"},125,198]
[{"$f":"Control!A81","v":"Kāpiti Coast district"},{"$f":"Control!B81","v":"Ōtaki rating area"},{"$f":"Control!C81","v":"Residential"},{"$f":"Control!D81","v":"Ōtaki rating areaResidential"},37,37]
[{"$f":"Control!A82","v":"Kāpiti Coast district"},{"$f":"Control!B82","v":"Kāpiti Coast district"},{"$f":"Control!C82","v":"Rural"},{"$f":"Control!D82","v":"Kāpiti Coast districtRural"},122,122]
[{"$f":"Control!A83","v":"Masterton district"},{"$f":"Control!B83","v":"Masterton district"},{"$f":"Control!C83","v":"Business"},{"$f":"Control!D83","v":"Masterton districtBusiness"}]
[{"$f":"Control!A84","v":"Masterton district"},{"$f":"Control!B84","v":"Masterton district"},{"$f":"Control!C84","v":"Residential"},{"$f":"Control!D84","v":"Masterton districtResidential"},159,132]
[{"$f":"Control!A85","v":"Masterton district"},{"$f":"Control!B85","v":"Masterton district"},{"$f":"Control!C85","v":"Rural"},{"$f":"Control!D85","v":"Masterton districtRural"},432,471]
[{"$f":"Control!A86","v":"Carterton district"},{"$f":"Control!B86","v":"Carterton district"},{"$f":"Control!C86","v":"Business"},{"$f":"Control!D86","v":"Carterton districtBusiness"}]
[{"$f":"Control!A87","v":"Carterton district"},{"$f":"Control!B87","v":"Carterton district"},{"$f":"Control!C87","v":"Residential"},{"$f":"Control!D87","v":"Carterton districtResidential"},76,77]
[{"$f":"Control!A88","v":"Carterton district"},{"$f":"Control!B88","v":"Carterton district"},{"$f":"Control!C88","v":"Rural"},{"$f":"Control!D88","v":"Carterton districtRural"},322,328]
[{"$f":"Control!A89","v":"South Wairarapa district"},{"$f":"Control!B89","v":"South Wairarapa district"},{"$f":"Control!C89","v":"Business"},{"$f":"Control!D89","v":"South Wairarapa districtBusiness"}]
[{"$f":"Control!A90","v":"South Wairarapa district"},{"$f":"Control!B90","v":"South Wairarapa district"},{"$f":"Control!C90","v":"Residential"},{"$f":"Control!D90","v":"South Wairarapa districtResidential"},89,89]
[{"$f":"Control!A91","v":"South Wairarapa district"},{"$f":"Control!B91","v":"South Wairarapa district"},{"$f":"Control!C91","v":"Rural"},{"$f":"Control!D91","v":"South Wairarapa districtRural"},536,267]
[{"$f":"Control!A92","v":"Tararua district"},{"$f":"Control!B92","v":"Tararua district"},{"$f":"Control!C92","v":"Rural"},{"$f":"Control!D92","v":"Tararua districtRural"},0]
[{"$f":"Control!A93","v":"Region wide"},null,{"$f":"Control!C93","v":0},{"$f":"Control!D93","v":"Region wide"},{"$f":"SUM(E114:E140)","v":1994},{"$f":"SUM(F114:F140)","v":1832}]
[]
["Check totals",null,null,null,{"$f":"E112-E141","v":0},{"$f":"F112-F141","v":0}]

{"sheet":"UHCC Adjustments","index":4,"n_rows":34,"n_cols":5,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
["Wellington Regional Council"]
[{"$f":"\"UHCC Adjustments \"&year_current","v":"UHCC Adjustments 2024/25"}]
["Printed:",{"$f":"NOW()","v":"2024-08-15T13:49:01.710"}]
[{"$f":"check_total","v":0}]
[]
["TA full name","Category group","Sub category group","CV","Rateable Land Value"]
[]
["Trentham Military Camp"]
["Upper Hutt city","Business","Trentham Military Camp",95597000,46709000]
["Upper Hutt city","Residential","Trentham Military Camp",44959000,24597000]
["Upper Hutt city","Rural","Trentham Military Camp",9304000,6514500]
["Upper Hutt city","Business & Residential","Trentham Military Camp",{"$f":"D10+D9","v":140556000},{"$f":"E10+E9","v":71306000}]
["Upper Hutt","Total","Trentham Military Camp",{"$f":"+D9+D10+D11","v":149860000},{"$f":"+E9+E10+E11","v":77820500}]
[]
["Rest of Upper Hutt"]
["Upper Hutt city","Business","Rest of Upper Hutt city",{"$f":"+D23-D9","v":1978645950},628056650]
["Upper Hutt city","Residential","Rest of Upper Hutt city",12875867400,8131761000]
["Upper Hutt city","Rural","Rest of Upper Hutt city",1852527000,1041772500]
["Upper Hutt city","Business & Residential","Rest of Upper Hutt city",14854513350,8759817650]
["Upper Hutt","Total","Rest of Upper Hutt city",{"$f":"+D27-D13","v":16707040350},9801590150]
[]
["All Upper Hutt"]
["Upper Hutt city","Business","Total",{"$f":"INDEX(capital_values,MATCH($A16&B16,capital_values_rows,0),MATCH(D$6&\" \"&year_current,capital_values_header,0))","v":2074242950},674765650]
["Upper Hutt city","Residential","Total",{"$f":"INDEX(capital_values,MATCH($A17&B17,capital_values_rows,0),MATCH(D$6&\" \"&year_current,capital_values_header,0))","v":12920826400},8156358000]
["Upper Hutt city","Rural","Total",{"$f":"INDEX(capital_values,MATCH($A18&B18,capital_values_rows,0),MATCH(D$6&\" \"&year_current,capital_values_header,0))","v":1861831000},1048287000]
["Upper Hutt city","Business & Residential","Total",{"$f":"D24+D23","v":14995069350},{"$f":"E24+E23","v":8831123650}]
["Upper Hutt","All","Total",{"$f":"+'Capital values'!F10","v":16856900350},{"$f":"+E23+E24+E25","v":9879410650}]
[]
["Trentham Military Camp share of rates"]
["Upper Hutt city","Business","Trentham % of Share",{"$f":"+D9/D23","v":4.6087658150169922E-2},6.9222551562901871E-2]
["Upper Hutt city","Residential","Trentham % of Share",3.4795761980054153E-3,3.0156842061125812E-3]
["Upper Hutt city","Rural","Trentham % of Share",4.9972312202342748E-3,6.2144241033228499E-3]
["Upper Hutt city","Business & Residential","% of Share",9.373481156991114E-3,8.0743971918001631E-3]
["Upper Hutt","All","% of Share",8.8901278935305562E-3,7.8770386976474149E-3]

{"sheet":"CV Analysis ","index":5,"n_rows":43,"n_cols":17,"rows_kept":43,"cut":false,"hidden":false,"merged":[[0,2,2,16],[6,18,9,29],[13,18,15,29],[16,18,18,29],[23,18,25,19]]}
["Greater Wellington Regional Council",null,"WARNING THIS TAB CONTAINS MANUALLY ENTERED INFORMATION, NOT JUST IN THE YELLOW CELLS. ENSURE IT IS SHOWING WHAT YOU REQUIRE BEFORE USING"]
["Analysis of Capital Value and Assessments"]
[]
[]
[null,null,"Capital Values proposal",{"$f":"\"Capital Values \"&year_current","v":"Capital Values 2024/25"},null,"proposal",{"$f":"\"CV assessments \"&year_current","v":"CV assessments 2024/25"},null,"proposal",{"$f":"\"Contiguous assements \"&year_current","v":"Contiguous assements 2024/25"},null,"CV Average proposal","CV Average 2020/21",null,"CV Average movement","change in CV","change in assessment "]
[]
[{"$f":"Control!A66","v":"Wellington city"},{"$f":"Control!C66","v":"Wellington CBD"},9921148650,{"$f":"'Capital values'!F19","v":13368376300},null,3340,{"$f":"'Capital values'!F68","v":2991},null,null,{"$f":"'Capital values'!F114","v":0},null,{"$f":"C7/F7","v":2970403.7874251497},{"$f":"D7/G7","v":4469534.0354396524},null,{"$f":"M7-L7","v":1499130.2480145027},{"$f":"D7-C7","v":3447227650},{"$f":"G7-F7","v":-349}]
[{"$f":"Control!A67","v":"Wellington city"},{"$f":"Control!C67","v":"Business"},4638515650,{"$f":"'Capital values'!F20","v":6480398350},null,1897,{"$f":"'Capital values'!F69","v":1841},null,null,{"$f":"'Capital values'!F115","v":0},null,{"$f":"C8/F8","v":2445184.844491302},{"$f":"D8/G8","v":3520042.5583921783},null,{"$f":"M8-L8","v":1074857.7139008762},{"$f":"D8-C8","v":1841882700},{"$f":"G8-F8","v":-56}]
[{"$f":"Control!A68","v":"Wellington city"},{"$f":"Control!C68","v":"Residential"},57499964050,{"$f":"'Capital values'!F21","v":96040762550},null,71826,{"$f":"'Capital values'!F70","v":75387},null,null,{"$f":"'Capital values'!F116","v":0},null,{"$f":"C9/F9","v":800545.26285746112},1273969.8164139707,null,473424.55355650955,38540798500,3561]
[{"$f":"Control!A69","v":"Wellington city"},{"$f":"Control!C69","v":"Rural"},794922100,{"$f":"'Capital values'!F22","v":1437369350},null,790,{"$f":"'Capital values'!F71","v":902},null,null,{"$f":"'Capital values'!F117","v":0},null,{"$f":"C10/F10","v":1006230.506329114},{"$f":"D10/G10","v":1593535.8647450111},null,{"$f":"M10-L10","v":587305.35841589712},642447250,112]
[{"$f":"Control!A70","v":"Hutt city"},{"$f":"Control!C70","v":"Business"},3813013500,{"$f":"'Capital values'!F23","v":6742241000},null,2359,{"$f":"'Capital values'!F72","v":2515},null,null,{"$f":"'Capital values'!F118","v":0},null,1616368.5883849089,2680811.5308151091,null,1064442.9424302003,2929227500,156]
[{"$f":"Control!A71","v":"Hutt city"},{"$f":"Control!C71","v":"Residential"},17395848500,{"$f":"'Capital values'!F24","v":32406254500},null,36551,{"$f":"'Capital values'!F73","v":39121},null,125,{"$f":"'Capital values'!F119","v":19},null,475933.58594840084,828359.56391707773,null,{"$f":"M12-L12","v":352425.97796867689},15010406000,2570]
[{"$f":"Control!A72","v":"Hutt city"},{"$f":"Control!C72","v":"Rural"},316542000,{"$f":"'Capital values'!F25","v":558680500},null,488,{"$f":"'Capital values'!F74","v":446},null,null,{"$f":"'Capital values'!F120","v":0},null,648651.63934426231,1252646.8609865471,null,603995.22164228477,242138500,-42]
[{"$f":"Control!A73","v":"Upper Hutt city"},{"$f":"Control!C73","v":"Business"},1182339500,{"$f":"'Capital values'!F26","v":2074242950},null,746,{"$f":"'Capital values'!F75","v":819},null,null,{"$f":"'Capital values'!F121","v":17},null,1584905.4959785524,2532653.1746031744,null,{"$f":"M14-L14","v":947747.67862462206},891903450,73]
[{"$f":"Control!A74","v":"Upper Hutt city"},{"$f":"Control!C74","v":"Residential"},6233760420,{"$f":"'Capital values'!F27","v":12920826400},null,14902,{"$f":"'Capital values'!F76","v":15899},null,29,{"$f":"'Capital values'!F122","v":21},null,418317.03261307208,812681.70325177687,null,394364.67063870479,6687065980,997]
[{"$f":"Control!A75","v":"Upper Hutt city"},{"$f":"Control!C75","v":"Rural"},861586340,{"$f":"'Capital values'!F28","v":1861831000},null,1266,{"$f":"'Capital values'!F77","v":1354},null,67,{"$f":"'Capital values'!F123","v":54},null,680557.93048973149,1375059.8227474152,null,{"$f":"M16-L16","v":694501.89225768368},1000244660,88]
[{"$f":"Control!A76","v":"Porirua city"},{"$f":"Control!C76","v":"Business"},1101735500,{"$f":"'Capital values'!F29","v":1752175500},null,798,{"$f":"'Capital values'!F78","v":856},null,null,{"$f":"'Capital values'!F124","v":0},null,1380620.9273182957,2046933.9953271027,null,{"$f":"M17-L17","v":666313.06800880702},650440000,58]
[{"$f":"Control!A77","v":"Porirua city"},{"$f":"Control!C77","v":"Residential"},8642049050,{"$f":"'Capital values'!F30","v":16374013500},null,17394,{"$f":"'Capital values'!F79","v":18678},null,null,{"$f":"'Capital values'!F125","v":0},null,496840.81004944234,876647.04465146165,null,379806.23460201931,7731964450,1284]
[{"$f":"Control!A78","v":"Porirua city"},{"$f":"Control!C78","v":"Rural"},623527750,{"$f":"'Capital values'!F31","v":1283794800},null,616,{"$f":"'Capital values'!F80","v":657},null,null,{"$f":"'Capital values'!F126","v":0},null,1012220.3733766234,1954025.5707762558,null,941805.19739963242,660267050,41]
[{"$f":"Control!A79","v":"Kāpiti Coast district"},{"$f":"Control!C79","v":"Business"},1476489000,{"$f":"'Capital values'!F32","v":2118502900},null,1333,{"$f":"'Capital values'!F81","v":1245},null,null,{"$f":"'Capital values'!F127","v":0},null,1107643.6609152288,1701608.7550200804,null,593965.0941048516,642013900,-88]
[{"$f":"Control!A80","v":"Kāpiti Coast district"},{"$f":"Control!C80","v":"Residential"},10311045500,{"$f":"'Capital values'!F33","v":15678065400},null,17951,{"$f":"'Capital values'!F82","v":18667},null,163,{"$f":"'Capital values'!F128","v":198},null,574399.50420589384,839881.36283280654,null,265481.8586269127,5367019900,716]
[{"$f":"Control!A81","v":"Kāpiti Coast district"},{"$f":"Control!C81","v":"Residential"},1121512900,{"$f":"'Capital values'!F34","v":2036169400},null,3173,{"$f":"'Capital values'!F83","v":3389},null,44,{"$f":"'Capital values'!F129","v":37},null,353455.05830444372,600817.17320743587,null,247362.11490299215,914656500,216]
[{"$f":"Control!A82","v":"Kāpiti Coast district"},{"$f":"Control!C82","v":"Rural"},1985010700,{"$f":"'Capital values'!F35","v":3309928400},null,2647,{"$f":"'Capital values'!F84","v":2745},null,155,{"$f":"'Capital values'!F130","v":122},null,749909.59576879488,1205802.6958105646,null,455893.10004176968,1324917700,98]
[{"$f":"Control!A83","v":"Masterton district"},{"$f":"Control!C83","v":"Business"},433209100,{"$f":"'Capital values'!F36","v":954405000},null,549,{"$f":"'Capital values'!F85","v":601},null,null,{"$f":"'Capital values'!F131","v":0},null,{"$f":"C24/F24","v":789087.6138433516},1588028.2861896839,null,798940.67234633234,521195900,52]
[{"$f":"Control!A84","v":"Masterton district"},{"$f":"Control!C84","v":"Residential"},2678795300,{"$f":"'Capital values'!F37","v":4684053500},null,8086,{"$f":"'Capital values'!F86","v":8805},null,19,{"$f":"'Capital values'!F132","v":132},null,331288.06579272816,531976.54741624079,null,200688.48162351263,2005258200,719]
[{"$f":"Control!A85","v":"Masterton district"},{"$f":"Control!C85","v":"Rural"},2808505600,{"$f":"'Capital values'!F38","v":4891526300},null,3895,{"$f":"'Capital values'!F87","v":4116},null,445,{"$f":"'Capital values'!F133","v":471},null,721054.06931964052,1188417.4684159379,null,467363.39909629733,2083020700,221]
[{"$f":"Control!A86","v":"Carterton district"},{"$f":"Control!C86","v":"Business"},97126500,{"$f":"'Capital values'!F39","v":198752500},null,226,{"$f":"'Capital values'!F88","v":234},null,null,{"$f":"'Capital values'!F134","v":0},null,429763.27433628321,849369.65811965812,null,419606.38378337491,101626000,8]
[{"$f":"Control!A87","v":"Carterton district"},{"$f":"Control!C87","v":"Residential"},858895500,{"$f":"'Capital values'!F40","v":1604807000},null,2397,{"$f":"'Capital values'!F89","v":2689},null,70,{"$f":"'Capital values'!F135","v":77},null,358321.02628285356,596804.38824841951,null,238483.36196556594,745911500,292]
[{"$f":"Control!A88","v":"Carterton district"},{"$f":"Control!C88","v":"Rural"},1749109700,{"$f":"'Capital values'!F41","v":2823381200},null,2048,{"$f":"'Capital values'!F90","v":2239},null,303,{"$f":"'Capital values'!F136","v":328},null,854057.470703125,1261000.9825815095,null,406943.51187838451,1074271500,191]
[{"$f":"Control!A89","v":"South Wairarapa district"},{"$f":"Control!C89","v":"Business"},211288600,{"$f":"'Capital values'!F42","v":402740000},null,312,{"$f":"'Capital values'!F91","v":320},null,null,{"$f":"'Capital values'!F137","v":0},null,677207.05128205125,1258562.5,null,581355.44871794875,191451400,8]
[{"$f":"Control!A90","v":"South Wairarapa district"},{"$f":"Control!C90","v":"Residential"},1373326100,{"$f":"'Capital values'!F43","v":2562801500},null,3307,{"$f":"'Capital values'!F92","v":3355},null,102,{"$f":"'Capital values'!F138","v":89},null,415278.53039008164,763875.260804769,null,348596.73041468736,1189475400,48]
[{"$f":"Control!A91","v":"South Wairarapa district"},{"$f":"Control!C91","v":"Rural"},2970196100,{"$f":"'Capital values'!F44","v":4925541550},null,3127,{"$f":"'Capital values'!F93","v":3361},null,300,{"$f":"'Capital values'!F139","v":267},null,949854.84489926451,1465498.8247545373,null,515643.9798552728,1955345450,234]
[{"$f":"Control!A92","v":"Tararua district"},{"$f":"Control!C92","v":"Rural"},10673500,{"$f":"'Capital values'!F45","v":20442000},null,10,{"$f":"'Capital values'!F94","v":11},null,1,{"$f":"'Capital values'!F140","v":0},null,{"$f":"C33/F33","v":1067350},{"$f":"D33/G33","v":1858363.6363636365},null,{"$f":"M33-L33","v":791013.63636363647},9768500,1]
[{"$f":"Control!A93","v":"Region wide"},{"$f":"Control!C93","v":0},{"$f":"SUM(C7:C33)","v":141110137110},{"$f":"SUM(D7:D33)","v":239512083350},null,{"$f":"SUM(F7:F33)","v":202034},{"$f":"SUM(G7:G33)","v":213243},null,{"$f":"SUM(I7:I33)","v":1823},{"$f":"SUM(J7:J33)","v":1832},null,{"$f":"C34/F34","v":698447.47473197582},{"$f":"D34/G34","v":1123188.4908297106},null,{"$f":"M34-L34","v":424741.0160977348},{"$f":"SUM(P7:P33)","v":98401946240},{"$f":"SUM(Q7:Q33)","v":11209}]
[]
["Greytown Urban -CV",null,739130000,{"$f":"+'Capital values'!F48","v":1429473500}]
["Featherston Urban - LV",null,162213500,{"$f":"+'Capital values'!F49","v":334432000}]
[]
["Wellington CBD",null,{"$f":"SUMIF($B$7:$B$33,$A39,C$7:C$33)","v":9921148650},{"$f":"SUMIF($B$7:$B$33,$A39,D$7:D$33)","v":13368376300},null,{"$f":"SUMIF($B$7:$B$33,$A39,F$7:F$33)","v":3340},2991,null,0,0,null,2970403.7874251497,4469534.0354396524,null,{"$f":"SUMIF($B$7:$B$33,$A39,O$7:O$33)","v":1499130.2480145027},{"$f":"SUMIF($B$7:$B$33,$A39,P$7:P$33)","v":3447227650},{"$f":"SUMIF($B$7:$B$33,$A39,Q$7:Q$33)","v":-349}]
["Business",null,{"$f":"SUMIF($B$7:$B$33,$A40,C$7:C$33)","v":12953717350},{"$f":"SUMIF($B$7:$B$33,$A40,D$7:D$33)","v":20723458200},null,8220,8431,null,0,17,null,10030781.456549974,16178010.458466988,null,6147229.001917013,7769740850,211]
["Residential",null,106115197320,184307753750,null,175587,185990,null,552,573,null,4224378.8764443779,7125012.8607439576,null,2900633.9842995815,78192556430,10403]
["Rural",null,12120073790,21112495100,null,14887,15831,null,1271,1242,null,7689886.4302305551,13154351.727181416,null,5464465.296950859,8992421310,944]
["Total",null,{"$f":"SUM(C39:C42)","v":141110137110},{"$f":"SUM(D39:D42)","v":239512083350},null,{"$f":"SUM(F39:F42)","v":202034},{"$f":"SUM(G39:G42)","v":213243},null,{"$f":"SUM(I39:I42)","v":1823},{"$f":"SUM(J39:J42)","v":1832},null,{"$f":"C43/F43","v":698447.47473197582},{"$f":"D43/G43","v":1123188.4908297106},null,{"$f":"M43-L43","v":424741.0160977348},{"$f":"SUM(P39:P42)","v":98401946240},{"$f":"SUM(Q39:Q42)","v":11209}]

{"sheet":"ESSbase","index":6,"n_rows":52,"n_cols":11,"rows_kept":52,"cut":false,"hidden":false,"merged":[[2,0,2,1]]}
["Wellington Regional Council"]
["ESSBase values"]
[{"$f":"check_total","v":0}]
[]
[null,"Model naming convention","Essbase name","Essbase name",null,"Last Year Base","Current Year Base","Change",null,"Proposed Budget Base"]
[null,null,null,null,null,{"$f":"year_previous","v":"2023/24"},{"$f":"year_current","v":"2024/25"},{"$f":"year_current","v":"2024/25"},null,{"$f":"year_current","v":"2024/25"}]
[]
[null,"General rate","WRC - Mgmt","General Rates",null,77979014.25,93556533.650000006,{"$f":"G8/F8-1","v":0.19976553371216799},null,93556533.650000006,{"$f":"+G8-J8","v":0}]
[null,"Remission of rates",null,"Remission of Regional Rates",null,0,0,0,null,0,{"$f":"+G9-J9","v":0}]
[null,"Public transport rate",null,"Transport Rate",null,113009367.3,137936857.81999999,{"$f":"G10/F10-1","v":0.22057897602263621},null,137936857.81999999,0]
[null,"River management rate",null,"River Rate",null,10784664.15,12543524.560000001,{"$f":"G11/F11-1","v":0.16308902952717363},null,12543524.560000001,0]
[null,"Stadium purposes rate",null,"Stadium Rate",null,0,0,0,null,null,0]
[null,"Economic Development rate",null,"Economic Development Rate",null,4743498.53,4995999.8499999996,{"$f":"G13/F13-1","v":5.3231031569435094E-2},null,4995999.8499999996,0]
[null,"District-Wide Rates",null,"District-Wide Rates",null,206516544.23000002,{"$f":"SUM(G8:G13)","v":249032915.88},{"$f":"G14/F14-1","v":0.20587392554200878},null,{"$f":"SUM(J8:J13)","v":249032915.88},{"$f":"+G14-J14","v":0}]
[null,"Rates penalties",null,"Rates Penalties",null,0,0,0,null,null,0]
[null,"Remission of rates penalties",null,"Remission of Rates Penalties",null,0,0,0,null,null,0]
[null,"Pest management rate",null,"Pest Rate",null,0,0,{"$f":"G17/F17-1","v":{"$error":"#DIV/0!"}},null,null,0]
[null,"River management rate - Non district wide",null,"River  Mgmt Rates - Non District Wide",null,101615.5,101760.84,{"$f":"G18/F18-1","v":1.4302936067824845E-3},null,101760.84,0]
[null,"Special Rates",null,"Special Rates",null,1858215.18,{"$f":"2180019.45+0.015","v":2180019.4650000003},0.17317923589452122,null,2180019.4500000002,1.500000013038516E-2]
[null,"Total Other Rates",null,"Total Other Rates",null,1959830.68,{"$f":"SUM(G15:G19)","v":2281780.3050000002},0.16427420403480997,null,{"$f":"SUM(J15:J19)","v":2281780.29},1.500000013038516E-2]
[null,"Total Regnl Rates",null,"Total Regnl Rates",null,208476374.91000003,{"$f":"G14+G20","v":251314696.185},0.20548285767868624,null,{"$f":"J14+J20","v":251314696.16999999},1.5000015497207642E-2]
[null,"Bulk water levies",null,"Bulk Water Levies",null,53139640.270000003,67731366.230000004,0.2745921102563007,null,67731366.230000004,0]
[null,"Total Regnl Rates & levies",null,"Total Regnl Rates & levies",null,261616015.18000004,{"$f":"G21+G22","v":319046062.41500002},0.21952038064445833,null,319046062.39999998,1.5000045299530029E-2]
[null,"Warm Greater Wellington rate",null,"Warm Greater Wellington rate",null,1138472.0347826087,775399.48,-0.31891214161614212,null,775399.48,0]
[null,"Total Rates & Levies",null,"Total Rates & Levies",null,262754487.21478266,{"$f":"G23+G24","v":319821461.89500004},0.21718744096487796,null,319821461.88,1.5000045299530029E-2]
[]
[]
[]
[]
[null,"Total River, Drainage etc",null,"Total River, Drainage etc"]
[]
[null,"General Rates","Te Hunga Whiriwhiri Department","General Rates",null,5119805.2300000004,6219519.2800000003,{"$f":"G32/F32-1","v":0.21479607145133528},null,6219519.2800000003,{"$f":"+G32-J32","v":0}]
[null,"General Rates","Managing Emergencies","General Rates",null,2379996.23,2135112.08,{"$f":"G33/F33-1","v":-0.10289266298543676},null,2135112.08,{"$f":"+G33-J33","v":0}]
[null,"General Rates","Fit for the Future","General Rates",null,1990261.72,222155.4,0,null,222155.4,{"$f":"+G34-J34","v":0}]
[null,"General Rates","Old 30000","General Rates",null,27981496.149999999,35337939.030000001,0,null,35337939.030000001,0]
[null,"General Rates","Parks & Forests Group","General Rates",null,8944772.7699999996,9477216.6899999995,{"$f":"G36/F36-1","v":5.952570665470347E-2},null,9477216.6899999995,0]
[null,"General Rates","Wairarapa Water Use (was Env Edu) activity","General Rates",null,0,0,{"$error":"#DIV/0!"},null,0,0]
[null,"General Rates","Catchment Management (excluding forests)","General Rates",null,36272885.810000002,47426123.659999996,0.30748140383484945,null,47426123.659999996,0]
[null,"General Rates","Strategy Group","General Rates",null,8990282.9199999999,7297970.2000000002,-0.18823798261512326,null,7297970.2000000002,0]
[null,null,"Metlink","General Rates",null,0,0,{"$error":"#DIV/0!"},null,0,0]
[null,"General Rates","Investment Management.","General Rates",null,-13700486.58,-14559503.039999999,6.2699704494728836E-2,null,-14559503.039999999,{"$f":"+G41-J41","v":0}]
[]
[null,"General Rates","WRC - Mgmt","General Rates",null,77979014.25,{"$f":"SUM(G32:G41)","v":93556533.299999982},{"$f":"G43/F43-1","v":0.19976552922378055},null,{"$f":"SUM(J32:J41)","v":93556533.299999982},{"$f":"+G43-J43","v":0}]
[]
[]
[]
[]
[]
[]
[]
[null,"Warm Greater Wellington rate","Warm Greater Wellington management","Warm Greater Wellington rate",null,1138472.0347826087,775400.12,{"$f":"G51/F51-1","v":-0.31891157945916282},null,2868617.5894348063]
[null,"External Income","Warm Greater Wellington management","External Income",null,"0",0,0,null,"0"]

{"sheet":"Class Rates","index":7,"n_rows":108,"n_cols":13,"rows_kept":108,"cut":false,"hidden":false,"merged":[]}
["Wellington Regional Council"]
[{"$f":"\"Class rates \"&year_current","v":"Class rates 2024/25"}]
["Printed :",{"$f":"NOW()","v":"2024-08-15T13:49:01.710"}]
[{"$f":"check_total","v":0}]
[]
["2021-06-14","Revenue Required",null,"Class","$ per Hectare","Class Total","Class Areas","Scheme Total","Var"]
["Draft","ex gst",null,null,"ex gst","ex gst","Hectares","ex gst","$",null,"Lookup index"]
["River Management",null,null,null,null,null,null,null,null,null,"Scheme","Class","Concat"]
["Lower Wairarapa Valley Development Scheme",1081007.46,null,"A",0.32141833091890637,{"$f":"E9*G9+J9","v":935938.72113813506},2911902.1260000002,{"$f":"SUM(F9:F11)","v":1081007.4599999997},{"$f":"B9-H9","v":0},null,{"$f":"A9","v":"Lower Wairarapa Valley Development Scheme"},{"$f":"D9","v":"A"},{"$f":"K9&L9","v":"Lower Wairarapa Valley Development SchemeA"}]
[null,null,null,"Sa",26.3828874124988,{"$f":"E10*G10","v":11371.024474786982},431,null,null,null,{"$f":"K9","v":"Lower Wairarapa Valley Development Scheme"},{"$f":"D10","v":"Sa"},"Lower Wairarapa Valley Development SchemeSa"]
[null,null,null,"Sb",52.803204734232942,133697.71438707781,2532,null,null,null,{"$f":"K10","v":"Lower Wairarapa Valley Development Scheme"},{"$f":"D11","v":"Sb"},"Lower Wairarapa Valley Development SchemeSb"]
["Waiohine Rural",98709.62,null,"A",48.857909090909082,{"$f":"E12*G12","v":5495.1467512727259},112.47199999999999,{"$f":"SUM(F12:F17)","v":98709.612893190904},{"$f":"B12-H12","v":7.1068090910557657E-3},null,{"$f":"A12","v":"Waiohine Rural"},{"$f":"D12","v":"A"},"Waiohine RuralA"]
[null,null,null,"B",40.714999999999996,{"$f":"E13*G13","v":15585.217491499998},382.78809999999999,null,null,null,{"$f":"K12","v":"Waiohine Rural"},"B","Waiohine RuralB"]
[null,null,null,"C",32.571909090909088,41685.587883981811,1279.8018,null,null,null,{"$f":"K13","v":"Waiohine Rural"},"C","Waiohine RuralC"]
[null,null,null,"D",24.429090909090906,9036.3769141818175,369.90230000000003,null,null,null,{"$f":"K14","v":"Waiohine Rural"},"D","Waiohine RuralD"]
[null,null,null,"E",16.285999999999998,12982.772506799998,797.17380000000003,null,null,null,{"$f":"K15","v":"Waiohine Rural"},"E","Waiohine RuralE"]
[null,null,null,"S",814.29890909090898,13924.511345454544,17.100000000000001,null,null,null,{"$f":"K16","v":"Waiohine Rural"},"S","Waiohine RuralS"]
["Mangatarere",10566.47,null,"A",36.917909090909085,792.14757536363629,21.457000000000001,{"$f":"SUM(F18:F21)","v":10566.482557981817},{"$f":"B18-H18","v":-1.2557981817735708E-2},null,{"$f":"A18","v":"Mangatarere"},"A","MangatarereA"]
[null,null,null,"B",35.31281818181818,7399.8434253818177,209.55119999999999,null,null,null,{"$f":"K18","v":"Mangatarere"},"B","MangatarereB"]
[null,null,null,"C",29.924181818181818,471.85646858181815,15.7684,null,null,null,{"$f":"K19","v":"Mangatarere"},"C","MangatarereC"]
[null,null,null,"D",26.484636363636362,1902.6350886545454,71.839200000000005,null,null,null,{"$f":"K20","v":"Mangatarere"},"D","MangatarereD"]
["Catchment Schemes",null,null,null,null,null,null,null,null,null,{"$f":"K21","v":"Mangatarere"},0,"Mangatarere0"]
["Awhea-Opouawe",26093.32,null,null,null,{"$f":"+H23","v":26093.32},null,{"$f":"+H98","v":26093.32},{"$f":"B23-H23","v":0},null,{"$f":"A23","v":"Awhea-Opouawe"},0,"Awhea-Opouawe0"]
[null,null,null,null,null,{"$f":"E24*G24","v":0},null,"see bottom of sheet",null,null,{"$f":"K23","v":"Awhea-Opouawe"},0,"Awhea-Opouawe0"]
["Whareama",22672.22,null,"A",5.3268700000000004,{"$f":"E25*G25","v":3810.7684199923092},715.38603720239257,{"$f":"SUM(F25:F29)","v":22672.221600211702},{"$f":"B25-H25","v":-1.6002117008611094E-3},null,{"$f":"A25","v":"Whareama"},"A","WhareamaA"]
[null,null,null,"B",2.0487611000000001,{"$f":"E26*G26","v":1951.5779946687439},952.56494018201727,null,null,null,{"$f":"K25","v":"Whareama"},"B","WhareamaB"]
[null,null,null,"C",0.35853560000000001,{"$f":"E27*G27","v":16340.660920361481},45576.118300000002,null,null,null,{"$f":"K26","v":"Whareama"},"C","WhareamaC"]
[null,null,null,"E",0.25609380000000004,{"$f":"E28*G28","v":3.9444847545000004},15.4025,null,null,null,{"$f":"K27","v":"Whareama"},"E","WhareamaE"]
[null,null,null,"F",0.20484615,{"$f":"E29*G29","v":565.26978043466841},2759.4845225778877,null,null,null,{"$f":"K28","v":"Whareama"},"F","WhareamaF"]
["Homewood",13532.02,null,"A",2.2255800000000003,5107.258253213342,2294.7987730000004,{"$f":"SUM(F30:F33)","v":13532.023027431183},{"$f":"B30-H30","v":-3.0274311829998624E-3},null,{"$f":"A30","v":"Homewood"},"A","HomewoodA"]
[null,null,null,"B",2.1196350000000002,1171.0924979055749,552.49724499999991,null,null,null,{"$f":"K30","v":"Homewood"},"B","HomewoodB"]
[null,null,null,"C",1.8547200000000001,6792.8635584230406,3662.4738820000002,null,null,null,{"$f":"K31","v":"Homewood"},"C","HomewoodC"]
[null,null,null,"D",0.26491500000000001,{"$f":"E33*G33","v":460.80871788922695},1739.4587618263479,null,null,null,{"$f":"K32","v":"Homewood"},"D","HomewoodD"]
["Mataikona-Whakataki",7516.53,null,null,null,{"$f":"+H34","v":7516.53},null,{"$f":"+H102","v":7516.53},{"$f":"B34-H34","v":0},null,{"$f":"A34","v":"Mataikona-Whakataki"},0,"Mataikona-Whakataki0"]
[null,null,null,null,null,0,null,"see bottom of sheet",null,null,{"$f":"A35","v":0},0,"00"]
["Maungaraki",7989.3,null,null,null,{"$f":"+H36","v":7989.2951734803592},3305.470824,{"$f":"+H108","v":7989.2951734803592},{"$f":"B36-H36","v":4.8265196410284261E-3},null,{"$f":"A36","v":"Maungaraki"},0,"Maungaraki0"]
[null,null,null,null,null,"-",2972.0057019999999,"see bottom of sheet",null,null,{"$f":"A37","v":0},0,"00"]
["Upper Kaiwhata",2859.43,null,"A",11.955195,{"$f":"E38*G38","v":389.90792524950001},32.614100000000001,{"$f":"SUM(F38:F43)","v":2859.4238975085004},{"$f":"B38-H38","v":6.102491499405005E-3},null,{"$f":"A38","v":"Upper Kaiwhata"},"A","Upper KaiwhataA"]
[null,null,null,"B",5.2304700000000004,275.16351966600001,52.607799999999997,null,null,null,{"$f":"K38","v":"Upper Kaiwhata"},"B","Upper KaiwhataB"]
[null,null,null,"C",0.74718000000000007,715.94234686800007,958.19259999999997,null,null,null,{"$f":"K39","v":"Upper Kaiwhata"},"C","Upper KaiwhataC"]
[null,null,null,"D",0.44835000000000003,920.31849514500004,2052.6786999999999,null,null,null,{"$f":"K40","v":"Upper Kaiwhata"},"D","Upper KaiwhataD"]
[null,null,null,"E",0.29883000000000004,490.44637025999998,1641.2219999999998,null,null,null,{"$f":"K41","v":"Upper Kaiwhata"},"E","Upper KaiwhataE"]
[null,null,null,"F",0.14952000000000001,67.645240319999999,452.416,null,null,null,{"$f":"K42","v":"Upper Kaiwhata"},"F","Upper KaiwhataF"]
["Lower Kaiwhata",4917.43,null,"A",19.402320000000003,894.67739939676983,46.111877311412741,{"$f":"SUM(F44:F48)","v":4917.4320311472302},{"$f":"B44-H44","v":-2.0311472298999433E-3},null,{"$f":"A44","v":"Lower Kaiwhata"},"A","Lower KaiwhataA"]
[null,null,null,"B",8.4885150000000014,378.48488325218898,44.587879417329049,null,null,null,{"$f":"K44","v":"Lower Kaiwhata"},"B","Lower KaiwhataB"]
[null,null,null,"C",1.2126450000000002,1406.0746176507735,1159.5105060844462,null,null,null,{"$f":"K45","v":"Lower Kaiwhata"},"C","Lower KaiwhataC"]
[null,null,null,"D",0.727545,2153.5409853769961,2960.0107008872251,null,null,null,{"$f":"K46","v":"Lower Kaiwhata"},"D","Lower KaiwhataD"]
[null,null,null,"F",0.24291750000000001,84.654145470502428,348.48928327725429,null,null,null,{"$f":"K47","v":"Lower Kaiwhata"},"F","Lower KaiwhataF"]
["Pump Drainage",null,null,null,null,null,null,null,null,null,null,{"$f":"D49","v":0},{"$f":"K49&L49","v":"0"}]
["Te Hopai",63475.8,null,"A",50.918430000000001,{"$f":"E50*G50","v":63475.795726838995},1246.6172999999999,{"$f":"F50","v":63475.795726838995},{"$f":"B50-H50","v":4.2731610083137639E-3},null,{"$f":"A50","v":"Te Hopai"},"A","Te HopaiA"]
["Moonmoot Pump",32518.23,null,"A",142.79743999999999,{"$f":"E51*G51","v":32518.230727670401},227.72278500000002,{"$f":"F51","v":32518.230727670401},{"$f":"B51-H51","v":-7.2767040182952769E-4},null,{"$f":"A51","v":"Moonmoot Pump"},"A","Moonmoot PumpA"]
["Onoke Pump",56571.68,null,"A",79.29562,{"$f":"E52*G52","v":56571.679902331009},713.42755000000011,{"$f":"F52","v":56571.679902331009},{"$f":"B52-H52","v":9.7668991656973958E-5},null,{"$f":"A52","v":"Onoke Pump"},"A","Onoke PumpA"]
["Pouawha Pump",113103.95,null,"A",119.62282,{"$f":"E53*G53","v":113103.950499536},945.50480000000005,{"$f":"F53","v":113103.950499536},{"$f":"B53-H53","v":-4.9953600682783872E-4},null,{"$f":"A53","v":"Pouawha Pump"},"A","Pouawha PumpA"]
["Gravity Drainage",null,null,null,null,null,null,null,null,null,null,0,"0"]
["Okawa",4350,null,"A",15.4255,{"$f":"E55*G55","v":4350.007356389111},282.00106034741896,{"$f":"F55","v":4350.007356389111},{"$f":"B55-H55","v":-7.3563891110097757E-3},null,{"$f":"A55","v":"Okawa"},"A","OkawaA"]
["Taumata",5839,null,"A",20.095500000000001,5839.0027378500008,290.56270000000001,{"$f":"F56","v":5839.0027378500008},{"$f":"B56-H56","v":-2.7378500008126139E-3},null,{"$f":"A56","v":"Taumata"},"A","TaumataA"]
["East Pukio",9548,null,"A",84.119799999999998,9548.0010750399997,113.5048,{"$f":"F57","v":9548.0010750399997},-1.0750399997050408E-3,null,{"$f":"A57","v":"East Pukio"},"A","East PukioA"]
["Longbush",8561,null,"A",30.471680482799997,6647.2850028495186,218.14632135571375,{"$f":"SUM(F58:F59)","v":8561.0029490312972},-2.9490312972484389E-3,null,{"$f":"A58","v":"Longbush"},"A","LongbushA"]
[null,null,null,"B",15.235770854799998,1913.717946181778,125.6069,null,0,null,{"$f":"K58","v":"Longbush"},"B","LongbushB"]
["Otahoua",7470,null,"A",80.569999999999993,7470.0013997311971,92.714427202819877,{"$f":"F60","v":7470.0013997311971},{"$f":"B60-H60","v":-1.3997311971252202E-3},null,{"$f":"A60","v":"Otahoua"},"A","OtahouaA"]
["Te Whiti",4208,null,"A",29.786100000000001,4208.0014913999994,141.27399999999997,{"$f":"F61","v":4208.0014913999994},-1.4913999993950711E-3,null,{"$f":"A61","v":"Te Whiti"},"A","Te WhitiA"]
["Ahikouka",6050,null,"A",53.913400000000003,6050.00539914,112.2171,{"$f":"F62","v":6050.00539914},-5.3991400000086287E-3,null,{"$f":"A62","v":"Ahikouka"},"A","AhikoukaA"]
["Battersea",31560,null,"A",46.354100000000003,{"$f":"E63*G63","v":7819.0652129199998},168.68119999999999,{"$f":"SUM(F63:F68)","v":31559.999420592201},5.7940779879572801E-4,null,{"$f":"A63","v":"Battersea"},"A","BatterseaA"]
[null,null,null,"B",38.379199999999997,7497.7892852422001,195.36074970927484,null,null,null,{"$f":"K63","v":"Battersea"},"B","BatterseaB"]
[null,null,null,"C",29.905799999999999,9486.9302071799993,317.22710000000001,null,null,null,{"$f":"K64","v":"Battersea"},{"$f":"D65","v":"C"},"BatterseaC"]
[null,null,null,"D",17.9435,{"$f":"E66*G66","v":2738.0507011499999},152.59289999999999,null,null,null,{"$f":"K65","v":"Battersea"},"D",{"$f":"K66&L66","v":"BatterseaD"}]
[null,null,null,"E",15.4513,2964.8881517999998,191.886,null,null,null,{"$f":"K66","v":"Battersea"},"E",{"$f":"K67&L67","v":"BatterseaE"}]
[null,null,null,"F",14.952999999999999,1053.2758623,70.439099999999996,null,null,null,{"$f":"K67","v":"Battersea"},"F",{"$f":"K68&L68","v":"BatterseaF"}]
["Manaia",16918,null,"A",96.953999999999994,16918.007620799999,174.49520000000001,{"$f":"F69","v":16918.007620799999},{"$f":"B69-H69","v":-7.6207999991311226E-3},null,{"$f":"A69","v":"Manaia"},"A",{"$f":"K69&L69","v":"ManaiaA"}]
["Whakawiriwiri",17480,null,"A",24.221699999999998,17480.008840409999,721.66729999999995,{"$f":"F70","v":17480.008840409999},{"$f":"B70-H70","v":-8.8404099988110829E-3},null,{"$f":"A70","v":"Whakawiriwiri"},"A",{"$f":"K70&L70","v":"WhakawiriwiriA"}]
["Hectare based Scheme Rates",{"$f":"SUM(B9:B70)","v":1653517.46},null,null,null,{"$f":"SUM(F8:F70)","v":1653517.4963277129},null,{"$f":"SUM(H8:H70)","v":1653517.496327712},{"$f":"SUM(I8:I70)","v":-3.6327711913145322E-2}]
[null,null,null,null,null,null,null,{"$f":"+H71-F71","v":0}]
[]
["Schemes recovered based on capital value"]
["Rate","Total rates","Properties","CV","ECV","Cents per $",null,"Scheme total","Check"]
[]
["Te Kauru schemes  (targeted portion only)",499237.44,13486,10553368400,"n/a",{"$f":"B77/D77*100","v":4.7305980524663576E-3},null,{"$f":"F77*D77/100","v":499237.44},{"$f":"B77-H77","v":0}]
[]
[]
["Waiohine FMP scheme (targeted portion only)",27264.66,1287,1197734000,"n/a",{"$f":"B80/D80*100","v":2.2763535142193512E-3},null,{"$f":"F80*D80/100","v":27264.660000000003},{"$f":"B80-H80","v":0}]
[]
[]
[]
["Land management rate (targeted portion only)"]
["Masterton district",{"$f":"E85/$E$88*$B$88","v":0},{"$f":"INDEX('Capital values'!$F$57:$F$65,MATCH(A85,'Capital values'!$A$8:$A$16,0))","v":13522},{"$f":"INDEX('Capital values'!$F$8:$F$16,MATCH(A85,'Capital values'!$A$8:$A$16,0))","v":10529984800},{"$f":"INDEX('Capital values'!$H$8:$H$16,MATCH(A85,'Capital values'!$A$8:$A$16,0))","v":10956106252},{"$f":"B85/D85*100","v":0},null,{"$f":"F85*D85/100","v":0},{"$f":"B85-H85","v":0},null,"to remove"]
["Carterton district",{"$f":"E86/$E$88*$B$88","v":0},{"$f":"INDEX('Capital values'!$F$57:$F$65,MATCH(A86,'Capital values'!$A$8:$A$16,0))","v":5162},{"$f":"INDEX('Capital values'!$F$8:$F$16,MATCH(A86,'Capital values'!$A$8:$A$16,0))","v":4626940700},{"$f":"INDEX('Capital values'!$H$8:$H$16,MATCH(A86,'Capital values'!$A$8:$A$16,0))","v":4589109075},{"$f":"B86/D86*100","v":0},null,{"$f":"F86*D86/100","v":0},{"$f":"B86-H86","v":0},null,"to remove"]
["South Wairarapa district",{"$f":"E87/$E$88*$B$88","v":0},{"$f":"INDEX('Capital values'!$F$57:$F$65,MATCH(A87,'Capital values'!$A$8:$A$16,0))","v":7036},{"$f":"INDEX('Capital values'!$F$8:$F$16,MATCH(A87,'Capital values'!$A$8:$A$16,0))","v":7891083050},{"$f":"INDEX('Capital values'!$H$8:$H$16,MATCH(A87,'Capital values'!$A$8:$A$16,0))","v":7645492004},{"$f":"B87/D87*100","v":0},null,{"$f":"F87*D87/100","v":0},{"$f":"B87-H87","v":0},null,"to remove"]
["Total",0,{"$f":"SUM(C85:C87)","v":25720},{"$f":"SUM(D85:D87)","v":23048008550},{"$f":"SUM(E85:E87)","v":23190707331},{"$f":"B88/D88*100","v":0},null,{"$f":"SUM(H85:H87)","v":0},{"$f":"B88-H88","v":0},null,"to remove"]
[]
[]
["Total Scheme Rates",{"$f":"SUM(B88,B80,B77,B71)","v":2180019.56},null,null,null,null,null,{"$f":"SUM(H88,H80,H77,H71)","v":2180019.5963277118}]
["Checks",{"$f":"IF(ABS(INDEX(ESSbase!$G$8:$G$25,MATCH(\"Special Rates\",ESSbase!$B$8:$B$25,0),)-B91)>tolerance_dollar,1,0)","v":0},null,null,null,{"$f":"IF(ABS(H71-F71)>tolerance_dollar,1,0)","v":0},null,{"$f":"IF(ABS(INDEX(ESSbase!$G$8:$G$25,MATCH(\"Special Rates\",ESSbase!$B$8:$B$25,0),)-H91)>tolerance_dollar,1,0)","v":0}]
[]
[]
["Catchment Schemes","$GST Excl",null,null,"Rate Base",null,null,null,null,null,163331000]
["Awhea-Opouawe Catchment Scheme",26093.32,null,null,"land value","$163,331,000 x 0.006014 cents",null,9822.1200000000008,null,null,{"$f":"H96/K95*100","v":6.013628766125231E-3}]
[null,null,null,null,"charge per dwelling","$160.3074 / $80.25",null,16271.2,null,{"$f":"+H97/96","v":169.49166666666667},{"$f":"K95*K96/100","v":9822.1200000000008}]
[null,null,null,null,"GST Inclusive","$184.35 / $92.2875",null,{"$f":"SUM(H96:H97)","v":26093.32}]
[]
["Mataikona Whakataki Catchment Scheme",{"$f":"+B34","v":7516.53},null,null,"land value within scheme area"," $90,324,483 x 0.004801 cents",null,4336.4799999999996,null,null,90324483]
[null,null,null,null,"charge per dwelling",25.85,null,3180.05,null,{"$f":"+H101/233","v":13.648283261802575},{"$f":"+H100/K100*100","v":4.8010017394730063E-3}]
[null,null,null,null,null,null,null,{"$f":"SUM(H100:H101)","v":7516.53},null,null,{"$f":"K100*K101/100","v":4336.4799999999996}]
[]
["Maungaraki Catchment Scheme",{"$f":"+B36","v":7989.3},null,null,"Class A",1.1577,3305.470824,{"$f":"F104*G104","v":3826.7435729447998}]
[null,null,null,null,"Class B",0.54478000000000004,2972.0057019999999,{"$f":"F105*G105","v":1619.0892663355601}]
[null,null,null,null,"Charge per dwelling",40.859000000000002,19,{"$f":"F106*G106","v":776.32100000000003}]
[null,null,null,null,"River frontage",3.81359E-2,46338,{"$f":"F107*G107","v":1767.1413342000001}]
[null,null,null,null,null,null,null,{"$f":"SUM(H104:H107)","v":7989.2951734803592}]

{"sheet":">>District wide rates","index":8,"n_rows":8,"n_cols":12,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"New category to be added in GL"]
[null,null,null,null,null,null,null,null,null,null,null,"New category to be added in GL, was \"River  Mgmt Rates\""]

{"sheet":"Gen","index":9,"n_rows":29,"n_cols":5,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["Wellington Regional Council"]
[{"$f":"\"General rate \"&year_current","v":"General rate 2024/25"}]
["Printed: ",{"$f":"NOW()","v":"2024-08-15T13:49:01.710"}]
[{"$f":"check_total","v":0}]
[]
[null,"CV",{"$f":"\"ECV \"&year_current","v":"ECV 2024/25"},"General Rate","Rates sought"]
[null,"$","$","$","Cents per $"]
[]
["By TA"]
["Wellington city",{"$f":"INDEX(capital_values,MATCH($A10&\"district wide\",capital_values_rows,0),MATCH(B$6&\" \"&year_current,capital_values_header,0))","v":117326906550},{"$f":"INDEX(capital_values,MATCH($A10&\"district wide\",capital_values_rows,0),MATCH(C$6,capital_values_header,0))","v":99003634434},{"$f":"C10/C$19*D$19","v":42450779.78893964},{"$f":"D10/B10*100","v":3.6181623667755042E-2}]
["Hutt city",39707176000,38393867363,{"$f":"C11/C$19*D$19","v":16462522.997163264},{"$f":"D11/B11*100","v":4.1459818238303484E-2}]
["Upper Hutt city",16856900350,15516301703,6653080.0661859084,{"$f":"D12/B12*100","v":3.9467991908642377E-2}]
["Porirua city",19409983800,18992714263,8143696.2933956729,4.1956224061329067E-2]
["Kāpiti Coast district",23142666100,23073590904,9893494.637903979,4.2750021087259164E-2]
["Masterton district",10529984800,10956106252,4697759.3954687491,4.4613164070937204E-2]
["Carterton district",4626940700,4589109075,1967718.2548295124,4.2527414600958949E-2]
["South Wairarapa district",7891083050,7645492004,3278234.1708502257,4.1543526409219905E-2]
["Tararua district",20442000,21568275,9248.0452630520667,4.5240413183896225E-2]
["Region wide",{"$f":"SUM(B10:B18)","v":239512083350},{"$f":"SUM(C10:C18)","v":218192384273},{"$f":"+ESSbase!G8","v":93556533.650000006},3.9061300098703351E-2]
[]
[]
["Upper Hutt breakdown"]
["Trentham Military Camp",{"$f":"SUMIFS('UHCC Adjustments'!$D$9:$D$27,'UHCC Adjustments'!$B$9:$B$27,\"Total\",'UHCC Adjustments'!$C$9:$C$27,A23)","v":149860000},null,{"$f":"+D12*'UHCC Adjustments'!$E$34","v":52406.569139893028},{"$f":"D23/B23*100","v":3.4970351754899924E-2}]
["Rest of Upper Hutt city",{"$f":"SUMIFS('UHCC Adjustments'!$D$9:$D$27,'UHCC Adjustments'!$B$9:$B$27,\"Total\",'UHCC Adjustments'!$C$9:$C$27,A24)","v":16707040350},null,{"$f":"+D12-D23","v":6600673.4970460152},{"$f":"D24/B24*100","v":3.9508335161505821E-2}]
["Total Upper Hutt city",{"$f":"+B24+B23","v":16856900350},null,{"$f":"+D24+D23","v":6653080.0661859084},{"$f":"D25/B25*100","v":3.9467991908642377E-2}]
[]
[]
["Check Upper Hutt total",{"$f":"B25-B12","v":0},null,{"$f":"D25-D12","v":0}]
["Check totals",{"$f":"B19-SUM(B10:B18)","v":0},{"$f":"C19-SUM(C10:C18)","v":0},{"$f":"D19-SUM(D10:D18)","v":0}]

{"sheet":"Remission","index":10,"n_rows":40,"n_cols":7,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
["Wellington Regional Council"]
["General rate 2022/23"]
["Printed: ","2022-04-04"]
["All error checks ok"]
[]
[null,"CV",{"$f":"\"ECV \"&year_current","v":"ECV 2024/25"},"Remission of Regional Rates","Rates sought"]
[null,"$","$","$","Cents per $"]
[]
["By TA"]
["Wellington city",{"$f":"INDEX(capital_values,MATCH($A10&\"district wide\",capital_values_rows,0),MATCH(B$6&\" \"&year_current,capital_values_header,0))","v":117326906550},{"$f":"INDEX(capital_values,MATCH($A10&\"District wide\",capital_values_rows,0),MATCH(C$6,capital_values_header,0))","v":99003634434},{"$f":"C10/C$19*D$19","v":0},{"$f":"D10/B10*100","v":0}]
["Hutt city",39707176000,{"$f":"INDEX(capital_values,MATCH($A11&\"district wide\",capital_values_rows,0),MATCH(C$6,capital_values_header,0))","v":38393867363},{"$f":"C11/C$19*D$19","v":0},{"$f":"D11/B11*100","v":0}]
["Upper Hutt city",16856900350,15516301703,0,0]
["Porirua city",19409983800,18992714263,0,0]
["Kāpiti Coast district",23142666100,23073590904,0,0]
["Masterton district",10529984800,10956106252,0,0]
["Carterton district",4626940700,4589109075,0,0]
["South Wairarapa district",7891083050,7645492004,0,0]
["Tararua district",20442000,21568275,0,0]
["Region wide",{"$f":"SUM(B10:B18)","v":239512083350},{"$f":"SUM(C10:C18)","v":218192384273},{"$f":"+ESSbase!G9","v":0},0]
[]
[]
[null,"CV","ECV","differetial","ECV multiplied","General  rate","Rates sought"]
["Wellington city differentials","$","$",null,"$","$","Cents/$"]
["Wellington cityWellington CBD",{"$f":"'Capital values'!F19","v":13368376300},{"$f":"B24/$B$28*$C$10","v":11280599472.869589},1.7,{"$f":"C24*D24","v":19177019103.8783},{"$f":"E24/$E$28*$D$10","v":0},{"$f":"F24/B24*100","v":0}]
["Wellington cityBusiness",{"$f":"'Capital values'!F20","v":6480398350},{"$f":"B25/$B$28*$C$10","v":5468336361.1626453},1.3,{"$f":"C25*D25","v":7108837269.5114393},{"$f":"E25/$E$28*$D$10","v":0},{"$f":"F25/B25*100","v":0}]
["Wellington cityResidential",{"$f":"'Capital values'!F21","v":96040762550},{"$f":"B26/$B$28*$C$10","v":81041807253.400208},1,{"$f":"C26*D26","v":81041807253.400208},{"$f":"E26/$E$28*$D$10","v":0},{"$f":"F26/B26*100","v":0}]
["Wellington cityRural",{"$f":"'Capital values'!F22","v":1437369350},{"$f":"B27/$B$28*$C$10","v":1212891346.5675635},1,{"$f":"C27*D27","v":1212891346.5675635},{"$f":"E27/$E$28*$D$10","v":0},{"$f":"F27/B27*100","v":0}]
["Total Upper Hutt city",{"$f":"SUM(B24:B27)","v":117326906550},{"$f":"SUM(C24:C27)","v":99003634434},null,{"$f":"SUM(E24:E27)","v":108540554973.35751},{"$f":"SUM(F24:F27)","v":0},{"$f":"F28/B28*100","v":0}]
[]
[]
[]
[]
["Upper Hutt breakdown"]
["Trentham Military Camp",{"$f":"SUMIFS('UHCC Adjustments'!$D$9:$D$27,'UHCC Adjustments'!$B$9:$B$27,\"Total\",'UHCC Adjustments'!$C$9:$C$27,A34)","v":149860000},null,{"$f":"+D12*'UHCC Adjustments'!$E$34","v":0},{"$f":"D34/B34*100","v":0}]
["Rest of Upper Hutt city",{"$f":"SUMIFS('UHCC Adjustments'!$D$9:$D$27,'UHCC Adjustments'!$B$9:$B$27,\"Total\",'UHCC Adjustments'!$C$9:$C$27,A35)","v":16707040350},null,{"$f":"D12-D34","v":0},{"$f":"D35/B35*100","v":0}]
["Total Upper Hutt city",{"$f":"SUM(B34:B35)","v":16856900350},null,{"$f":"SUM(D34:D35)","v":0},{"$f":"D36/B36*100","v":0}]
[]
[]
["Check Upper Hutt total","OK",null,"OK"]
["Check totals","OK","OK","OK"]

{"sheet":"River management","index":11,"n_rows":36,"n_cols":4,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
["Wellington Regional Council"]
[{"$f":"\"River management rate \"&year_current","v":"River management rate 2024/25"}]
["Printed: ",{"$f":"NOW()","v":"2024-08-15T13:49:01.710"}]
[{"$f":"check_total","v":0}]
[]
[null,"CV","River management rate","Rates sought"]
[null,"$","$","Cents per $"]
[]
["By TA"]
["Wellington city",{"$f":"INDEX(capital_values,MATCH($A10&\"district wide\",capital_values_rows,0),MATCH(B$6&\" \"&year_current,capital_values_header,0))","v":117326906550},{"$f":"INDEX(Control!$C$109:$C$120,MATCH(A10,Control!$A$109:$A$120,0),)","v":265571.54000000004},{"$f":"C10/B10*100","v":2.2635177881113241E-4}]
["Hutt city",39707176000,{"$f":"INDEX(Control!$C$109:$C$120,MATCH(A11,Control!$A$109:$A$120,0),)","v":8942063.7100000009},2.2520019328496194E-2]
["Upper Hutt city",16856900350,{"$f":"INDEX(Control!$C$109:$C$120,MATCH(A12,Control!$A$109:$A$120,0),)","v":1468314.4200000002},8.7104650885594173E-3]
["Porirua city",19409983800,{"$f":"INDEX(Control!$C$109:$C$120,MATCH(A13,Control!$A$109:$A$120,0),)","v":92070},4.743435179992268E-4]
["Kāpiti Coast district",23142666100,{"$f":"INDEX(Control!$C$109:$C$120,MATCH(A14,Control!$A$109:$A$120,0),)","v":1748053.49},7.5533799020675498E-3]
["Masterton district",10529984800,{"$f":"INDEX(Control!$C$109:$C$120,MATCH(A15,Control!$A$109:$A$120,0),)","v":0},{"$f":"C15/B15*100","v":0}]
["Carterton district",4626940700,{"$f":"INDEX(Control!$C$109:$C$120,MATCH(A16,Control!$A$109:$A$120,0),)","v":27451.4},5.932948308587573E-4]
["South Wairarapa district",7891083050,{"$f":"INDEX(Control!$C$109:$C$120,MATCH(A17,Control!$A$109:$A$120,0),)","v":0},0]
["Tararua district",20442000,{"$f":"INDEX(Control!$C$109:$C$120,MATCH(A18,Control!$A$109:$A$120,0),)","v":0},0]
["Region wide",{"$f":"SUM(B10:B18)","v":239512083350},{"$f":"INDEX(ess_base_estract,MATCH(C6,ESSbase!$B$8:$B$25,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":12543524.560000001},5.2371155494773504E-3]
[]
[]
["Upper Hutt breakdown"]
["Trentham Military Camp",{"$f":"SUMIFS('UHCC Adjustments'!$D$9:$D$27,'UHCC Adjustments'!$B$9:$B$27,\"Total\",'UHCC Adjustments'!$C$9:$C$27,A23)","v":149860000},{"$f":"+C12*'UHCC Adjustments'!$E$34","v":11565.969506653721},{"$f":"C23/B23*100","v":7.7178496641223272E-3}]
["Rest of Upper Hutt city",{"$f":"SUMIFS('UHCC Adjustments'!$D$9:$D$27,'UHCC Adjustments'!$B$9:$B$27,\"Total\",'UHCC Adjustments'!$C$9:$C$27,A24)","v":16707040350},{"$f":"+C12-C23","v":1456748.4504933464},{"$f":"C24/B24*100","v":8.7193687210634311E-3}]
["Total Upper Hutt city",{"$f":"+B24+B23","v":16856900350},{"$f":"+C24+C23","v":1468314.4200000002},{"$f":"C25/B25*100","v":8.7104650885594173E-3}]
[]
[]
["Non district wide"]
["Greytown River Management Rate",{"$f":"INDEX('Capital values'!$F$48:$F$49,MATCH(\"Greytown Urban -CV\",'Capital values'!$A$48:$A$49,0),)","v":1429473500},{"$f":"INDEX(Control!$D$124:$D$125,MATCH(A29,Control!$A$124:$A$125,0),)","v":98709.62},{"$f":"C29/B29*100","v":6.9053130400808403E-3}]
["Donalds Creek Stopbank River Management Rate",{"$f":"INDEX('Capital values'!$F$48:$F$49,MATCH(\"Featherston Urban - LV\",'Capital values'!$A$48:$A$49,0),)","v":334432000},{"$f":"INDEX(Control!$D$124:$D$125,MATCH(A30,Control!$A$124:$A$125,0),)","v":3051.22},{"$f":"C30/B30*100","v":9.1235886518036544E-4}]
["Total non-district wide rates",null,{"$f":"INDEX(ess_base_estract,MATCH(C6&\" - Non district Wide\",ESSbase!$B$8:$B$25,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":101760.84}]
[]
[]
["Check Upper Hutt total",{"$f":"B25-B12","v":0},{"$f":"C25-C12","v":0}]
["Check Non district Wide total",null,{"$f":"IF(ABS(C31-SUM(C29:C30))>tolerance_dollar,1,0)","v":0}]
["Check totals",{"$f":"B19-SUM(B10:B18)","v":0},{"$f":"IF(ABS(C19-SUM(C10:C18))>tolerance_dollar,1,0)","v":0}]

{"sheet":"Stadium","index":12,"n_rows":66,"n_cols":10,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
["Wellington Regional Council"]
[{"$f":"\"Stadium purposes rate \"&year_current","v":"Stadium purposes rate 2024/25"}]
["Printed: ",null,{"$f":"NOW()","v":"2024-08-15T13:49:01.710"}]
[{"$f":"check_total","v":0}]
[]
[{"$f":"Control!A65","v":"TA full name"},{"$f":"Control!B65","v":"Rating area"},{"$f":"Control!C65","v":"Category group"},{"$f":"Control!D65","v":"Concatenated  name"},"CV","ECV","Differential","ECV multiplied","Stadium purposes rate","Rates sought"]
[{"$f":"Control!A51","v":0},null,{"$f":"Control!B51","v":0},{"$f":"Control!C51","v":0},"$","$","#","#","$","Cents per $"]
[]
["By TA"]
[{"$f":"Control!A41","v":"Wellington city"},null,{"$f":"Control!B41","v":"District wide"},{"$f":"Control!C41","v":"Wellington cityDistrict wide"},{"$f":"INDEX(capital_values,MATCH($D10,capital_values_rows,0),MATCH(E$6&\" \"&year_current,capital_values_header,0))","v":117326906550},99003634434,null,null,{"$f":"SUMIF($A$23:$A$49,$A10,$I$23:$I$49)","v":0},{"$f":"I10/E10*100","v":0}]
[{"$f":"Control!A42","v":"Hutt city"},null,{"$f":"Control!B42","v":"District wide"},{"$f":"Control!C42","v":"Hutt cityDistrict wide"},39707176000,38393867363,null,null,0,0]
[{"$f":"Control!A43","v":"Upper Hutt city"},null,{"$f":"Control!B43","v":"District wide"},{"$f":"Control!C43","v":"Upper Hutt cityDistrict wide"},16856900350,15516301703,null,null,0,0]
[{"$f":"Control!A44","v":"Porirua city"},null,{"$f":"Control!B44","v":"District wide"},{"$f":"Control!C44","v":"Porirua cityDistrict wide"},19409983800,18992714263,null,null,0,0]
[{"$f":"Control!A45","v":"Kāpiti Coast district"},null,{"$f":"Control!B45","v":"District wide"},{"$f":"Control!C45","v":"Kāpiti Coast districtDistrict wide"},23142666100,23073590904,null,null,0,0]
[{"$f":"Control!A46","v":"Masterton district"},null,{"$f":"Control!B46","v":"District wide"},{"$f":"Control!C46","v":"Masterton districtDistrict wide"},10529984800,10956106252,null,null,0,0]
[{"$f":"Control!A47","v":"Carterton district"},null,{"$f":"Control!B47","v":"District wide"},{"$f":"Control!C47","v":"Carterton districtDistrict wide"},4626940700,4589109075,null,null,0,0]
[{"$f":"Control!A48","v":"South Wairarapa district"},null,{"$f":"Control!B48","v":"District wide"},{"$f":"Control!C48","v":"South Wairarapa districtDistrict wide"},7891083050,7645492004,null,null,0,0]
[{"$f":"Control!A49","v":"Tararua district"},null,{"$f":"Control!B49","v":"District wide"},{"$f":"Control!C49","v":"Tararua districtDistrict wide"},20442000,21568275,null,null,0,0]
["Region wide",null,null,null,{"$f":"SUM(E10:E18)","v":239512083350},{"$f":"SUM(F10:F18)","v":218192384273},null,null,{"$f":"SUM(I10:I18)","v":0}]
[]
[]
["By TA & Category"]
[{"$f":"Control!A66","v":"Wellington city"},{"$f":"Control!B66","v":"Wellington city"},{"$f":"Control!C66","v":"Wellington CBD"},{"$f":"Control!D66","v":"Wellington cityWellington CBD"},{"$f":"INDEX(capital_values,MATCH($D23,capital_values_rows,0),MATCH(E$6&\" \"&year_current,capital_values_header,0))","v":13368376300},{"$f":"INDEX($F$10:$F$18,MATCH(A23,$A$10:$A$18,0),)/INDEX($E$10:$E$18,MATCH(A23,$A$10:$A$18,0),)*E23","v":11280599472.869589},{"$f":"INDEX(stadium_rate_differentials,MATCH($D23,concat_rating_category_stadium,0),)","v":2},{"$f":"F23*G23","v":22561198945.739178},{"$f":"I$50*H23/H$50","v":0},{"$f":"I23/E23*100","v":0}]
[{"$f":"Control!A67","v":"Wellington city"},{"$f":"Control!B67","v":"Wellington city"},{"$f":"Control!C67","v":"Business"},{"$f":"Control!D67","v":"Wellington cityBusiness"},6480398350,{"$f":"INDEX($F$10:$F$18,MATCH(A24,$A$10:$A$18,0),)/INDEX($E$10:$E$18,MATCH(A24,$A$10:$A$18,0),)*E24","v":5468336361.1626463},1.2,{"$f":"F24*G24","v":6562003633.395175},0,0]
[{"$f":"Control!A68","v":"Wellington city"},{"$f":"Control!B68","v":"Wellington city"},{"$f":"Control!C68","v":"Residential"},{"$f":"Control!D68","v":"Wellington cityResidential"},96040762550,81041807253.400208,1.2,97250168704.080246,0,0]
[{"$f":"Control!A69","v":"Wellington city"},{"$f":"Control!B69","v":"Wellington city"},{"$f":"Control!C69","v":"Rural"},{"$f":"Control!D69","v":"Wellington cityRural"},1437369350,1212891346.5675638,1.2,1455469615.8810766,0,0]
[{"$f":"Control!A70","v":"Hutt city"},{"$f":"Control!B70","v":"Hutt city"},{"$f":"Control!C70","v":"Business"},{"$f":"Control!D70","v":"Hutt cityBusiness"},6742241000,6519242433.2412987,1,6519242433.2412987,0,0]
[{"$f":"Control!A71","v":"Hutt city"},{"$f":"Control!B71","v":"Hutt city"},{"$f":"Control!C71","v":"Residential"},{"$f":"Control!D71","v":"Hutt cityResidential"},{"$f":"INDEX(capital_values,MATCH($D28,capital_values_rows,0),MATCH(E$6&\" \"&year_current,capital_values_header,0))","v":32406254500},31334422699.932674,1,31334422699.932674,0,0]
[{"$f":"Control!A72","v":"Hutt city"},{"$f":"Control!B72","v":"Hutt city"},{"$f":"Control!C72","v":"Rural"},{"$f":"Control!D72","v":"Hutt cityRural"},558680500,540202229.82602751,1,540202229.82602751,0,0]
[{"$f":"Control!A73","v":"Upper Hutt city"},{"$f":"Control!B73","v":"Upper Hutt city"},{"$f":"Control!C73","v":"Business"},{"$f":"Control!D73","v":"Upper Hutt cityBusiness"},2074242950,1909282178.1746337,1,1909282178.1746337,0,0]
[{"$f":"Control!A74","v":"Upper Hutt city"},{"$f":"Control!B74","v":"Upper Hutt city"},{"$f":"Control!C74","v":"Residential"},{"$f":"Control!D74","v":"Upper Hutt cityResidential"},12920826400,11893256560.331234,1,11893256560.331234,0,0]
[{"$f":"Control!A75","v":"Upper Hutt city"},{"$f":"Control!B75","v":"Upper Hutt city"},{"$f":"Control!C75","v":"Rural"},{"$f":"Control!D75","v":"Upper Hutt cityRural"},1861831000,1713762964.4941332,1,1713762964.4941332,0,0]
[{"$f":"Control!A76","v":"Porirua city"},{"$f":"Control!B76","v":"Porirua city"},{"$f":"Control!C76","v":"Business"},{"$f":"Control!D76","v":"Porirua cityBusiness"},1752175500,1714507799.3382537,1,1714507799.3382537,0,0]
[{"$f":"Control!A77","v":"Porirua city"},{"$f":"Control!B77","v":"Porirua city"},{"$f":"Control!C77","v":"Residential"},{"$f":"Control!D77","v":"Porirua cityResidential"},16374013500,16022010267.932554,1,16022010267.932554,0,{"$f":"I34/E34*100","v":0}]
[{"$f":"Control!A78","v":"Porirua city"},{"$f":"Control!B78","v":"Porirua city"},{"$f":"Control!C78","v":"Rural"},{"$f":"Control!D78","v":"Porirua cityRural"},1283794800,1256196195.7291913,1,1256196195.7291913,0,0]
[{"$f":"Control!A79","v":"Kāpiti Coast district"},{"$f":"Control!B79","v":"Kāpiti Coast district"},{"$f":"Control!C79","v":"Business"},{"$f":"Control!D79","v":"Kāpiti Coast districtBusiness"},2118502900,2112179687.1769075,0.5,1056089843.5884538,0,0]
[{"$f":"Control!A80","v":"Kāpiti Coast district"},{"$f":"Control!B80","v":"Kāpiti Coast district excl Ōtaki "},{"$f":"Control!C80","v":"Residential"},{"$f":"Control!D80","v":"Kāpiti Coast district excl Ōtaki Residential"},15678065400,15631270210.728102,0.5,7815635105.3640509,0,0]
[{"$f":"Control!A81","v":"Kāpiti Coast district"},{"$f":"Control!B81","v":"Ōtaki rating area"},{"$f":"Control!C81","v":"Residential"},{"$f":"Control!D81","v":"Ōtaki rating areaResidential"},2036169400,2030091932.5298972,0.5,1015045966.2649486,0,0]
[{"$f":"Control!A82","v":"Kāpiti Coast district"},{"$f":"Control!B82","v":"Kāpiti Coast district"},{"$f":"Control!C82","v":"Rural"},{"$f":"Control!D82","v":"Kāpiti Coast districtRural"},3309928400,3300049073.5650926,0.5,1650024536.7825463,0,0]
[{"$f":"Control!A83","v":"Masterton district"},{"$f":"Control!B83","v":"Masterton district"},{"$f":"Control!C83","v":"Business"},{"$f":"Control!D83","v":"Masterton districtBusiness"},954405000,993027320.17619431,0.5,496513660.08809716,0,0]
[{"$f":"Control!A84","v":"Masterton district"},{"$f":"Control!B84","v":"Masterton district"},{"$f":"Control!C84","v":"Residential"},{"$f":"Control!D84","v":"Masterton districtResidential"},4684053500,4873605120.1187372,0.5,2436802560.0593686,0,0]
[{"$f":"Control!A85","v":"Masterton district"},{"$f":"Control!B85","v":"Masterton district"},{"$f":"Control!C85","v":"Rural"},{"$f":"Control!D85","v":"Masterton districtRural"},4891526300,5089473811.7050676,0.5,2544736905.8525338,0,0]
[{"$f":"Control!A86","v":"Carterton district"},{"$f":"Control!B86","v":"Carterton district"},{"$f":"Control!C86","v":"Business"},{"$f":"Control!D86","v":"Carterton districtBusiness"},198752500,197127424.0512608,0.5,98563712.0256304,0,0]
[{"$f":"Control!A87","v":"Carterton district"},{"$f":"Control!B87","v":"Carterton district"},{"$f":"Control!C87","v":"Residential"},{"$f":"Control!D87","v":"Carterton districtResidential"},1604807000,1591685488.2803071,0.5,795842744.14015353,0,0]
[{"$f":"Control!A88","v":"Carterton district"},{"$f":"Control!B88","v":"Carterton district"},{"$f":"Control!C88","v":"Rural"},{"$f":"Control!D88","v":"Carterton districtRural"},2823381200,2800296162.6684322,0.5,1400148081.3342161,0,0]
[{"$f":"Control!A89","v":"South Wairarapa district"},{"$f":"Control!B89","v":"South Wairarapa district"},{"$f":"Control!C89","v":"Business"},{"$f":"Control!D89","v":"South Wairarapa districtBusiness"},402740000,390205682.81700701,0.5,195102841.4085035,0,0]
[{"$f":"Control!A90","v":"South Wairarapa district"},{"$f":"Control!B90","v":"South Wairarapa district"},{"$f":"Control!C90","v":"Residential"},{"$f":"Control!D90","v":"South Wairarapa districtResidential"},2562801500,2483040446.0246058,0.5,1241520223.0123029,0,0]
[{"$f":"Control!A91","v":"South Wairarapa district"},{"$f":"Control!B91","v":"South Wairarapa district"},{"$f":"Control!C91","v":"Rural"},{"$f":"Control!D91","v":"South Wairarapa districtRural"},4925541550,4772245875.1583872,0.5,2386122937.5791936,0,0]
[{"$f":"Control!A92","v":"Tararua district"},{"$f":"Control!B92","v":"Tararua district"},{"$f":"Control!C92","v":"Rural"},{"$f":"Control!D92","v":"Tararua districtRural"},20442000,21568275,0.5,10784137.5,0,0]
["Region wide",null,null,null,{"$f":"SUM(E23:E49)","v":239512083350},{"$f":"SUM(F23:F49)","v":218192384273.00006},null,{"$f":"SUM(H23:H49)","v":223874657483.09567},{"$f":"INDEX(ess_base_estract,MATCH(I6,ESSbase!$B$8:$B$25,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":0}]
[]
[]
["Upper Hutt breakdown"]
[{"$f":"$A$12","v":"Upper Hutt city"},"Trentham Military Camp","Business",{"$f":"B54&C54","v":"Trentham Military CampBusiness"},{"$f":"SUMIFS('UHCC Adjustments'!$D$9:$D$27,'UHCC Adjustments'!$B$9:$B$27,C54,'UHCC Adjustments'!$C$9:$C$27,B54)","v":95597000},null,null,null,{"$f":"SUMIFS($I$23:$I$49,$A$23:$A$49,A54,$C$23:$C$49,C54)\n*\nIF(B54=\"Trentham Military Camp\",\n       INDEX('UHCC Adjustments'!$E$30:$E$34,MATCH(C54,'UHCC Adjustments'!$B$30:$B$34,0),),\n       1-INDEX('UHCC Adjustments'!$E$30:$E$34,MATCH(C54,'UHCC Adjustments'!$B$30:$B$34,0),))","v":0},{"$f":"I54/E54*100","v":0}]
["Upper Hutt city","Rest of Upper Hutt City","Business","Rest of Upper Hutt CityBusiness",{"$f":"SUMIFS('UHCC Adjustments'!$D$9:$D$27,'UHCC Adjustments'!$B$9:$B$27,C55,'UHCC Adjustments'!$C$9:$C$27,B55)","v":1978645950},null,null,null,{"$f":"SUMIFS($I$23:$I$49,$A$23:$A$49,A55,$C$23:$C$49,C55)\n*\nIF(B55=\"Trentham Military Camp\",\n       INDEX('UHCC Adjustments'!$E$30:$E$34,MATCH(C55,'UHCC Adjustments'!$B$30:$B$34,0),),\n       1-INDEX('UHCC Adjustments'!$E$30:$E$34,MATCH(C55,'UHCC Adjustments'!$B$30:$B$34,0),))","v":0},0]
["Upper Hutt city","Trentham Military Camp","Residential","Trentham Military CampResidential",{"$f":"SUMIFS('UHCC Adjustments'!$D$9:$D$27,'UHCC Adjustments'!$B$9:$B$27,C56,'UHCC Adjustments'!$C$9:$C$27,B56)","v":44959000},null,null,null,{"$f":"SUMIFS($I$23:$I$49,$A$23:$A$49,A56,$C$23:$C$49,C56)\n*\nIF(B56=\"Trentham Military Camp\",\n       INDEX('UHCC Adjustments'!$E$30:$E$34,MATCH(C56,'UHCC Adjustments'!$B$30:$B$34,0),),\n       1-INDEX('UHCC Adjustments'!$E$30:$E$34,MATCH(C56,'UHCC Adjustments'!$B$30:$B$34,0),))","v":0},0]
["Upper Hutt city","Rest of Upper Hutt City","Residential","Rest of Upper Hutt CityResidential",{"$f":"SUMIFS('UHCC Adjustments'!$D$9:$D$27,'UHCC Adjustments'!$B$9:$B$27,C57,'UHCC Adjustments'!$C$9:$C$27,B57)","v":12875867400},null,null,null,{"$f":"SUMIFS($I$23:$I$49,$A$23:$A$49,A57,$C$23:$C$49,C57)\n*\nIF(B57=\"Trentham Military Camp\",\n       INDEX('UHCC Adjustments'!$E$30:$E$34,MATCH(C57,'UHCC Adjustments'!$B$30:$B$34,0),),\n       1-INDEX('UHCC Adjustments'!$E$30:$E$34,MATCH(C57,'UHCC Adjustments'!$B$30:$B$34,0),))","v":0},0]
["Upper Hutt city","Trentham Military Camp","Rural","Trentham Military CampRural",{"$f":"SUMIFS('UHCC Adjustments'!$D$9:$D$27,'UHCC Adjustments'!$B$9:$B$27,C58,'UHCC Adjustments'!$C$9:$C$27,B58)","v":9304000},null,null,null,{"$f":"SUMIFS($I$23:$I$49,$A$23:$A$49,A58,$C$23:$C$49,C58)\n*\nIF(B58=\"Trentham Military Camp\",\n       INDEX('UHCC Adjustments'!$E$30:$E$34,MATCH(C58,'UHCC Adjustments'!$B$30:$B$34,0),),\n       1-INDEX('UHCC Adjustments'!$E$30:$E$34,MATCH(C58,'UHCC Adjustments'!$B$30:$B$34,0),))","v":0},0]
["Upper Hutt city","Rest of Upper Hutt City","Rural","Rest of Upper Hutt CityRural",{"$f":"SUMIFS('UHCC Adjustments'!$D$9:$D$27,'UHCC Adjustments'!$B$9:$B$27,C59,'UHCC Adjustments'!$C$9:$C$27,B59)","v":1852527000},null,null,null,{"$f":"SUMIFS($I$23:$I$49,$A$23:$A$49,A59,$C$23:$C$49,C59)\n*\nIF(B59=\"Trentham Military Camp\",\n       INDEX('UHCC Adjustments'!$E$30:$E$34,MATCH(C59,'UHCC Adjustments'!$B$30:$B$34,0),),\n       1-INDEX('UHCC Adjustments'!$E$30:$E$34,MATCH(C59,'UHCC Adjustments'!$B$30:$B$34,0),))","v":0},0]
["Total",null,null,null,{"$f":"SUM(E54:E59)","v":16856900350},null,null,null,{"$f":"SUM(I54:I59)","v":0}]
[]
[]
["Check Upper Hutt total",null,null,null,{"$f":"E60-E12","v":0},null,null,null,{"$f":"I60-I12","v":0}]
["Check TA totals",null,null,null,{"$f":"INDEX(capital_values,MATCH(\"Region wide\",capital_values_rows,0),MATCH(E6&\" \"&year_current,capital_values_header,0))-SUM(E10:E18)","v":0},{"$f":"INDEX(capital_values,MATCH(\"Region wide\",capital_values_rows,0),MATCH(F6&\" \"&year_current,capital_values_header,0))-SUM(F10:F18)","v":0},null,null,{"$f":"INDEX(ess_base_estract,MATCH(I6,ESSbase!$B$8:$B$25,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))-SUM(I10:I18)","v":0}]
["Check category totals",null,null,null,{"$f":"INDEX(capital_values,MATCH(\"Region wide\",capital_values_rows,0),MATCH(E6&\" \"&year_current,capital_values_header,0))-SUM(E23:E49)","v":0},{"$f":"INDEX(capital_values,MATCH(\"Region wide\",capital_values_rows,0),MATCH(F6&\" \"&year_current,capital_values_header,0))-SUM(F23:F49)","v":0},null,{"$f":"H50-SUM(H23:H49)","v":0},{"$f":"INDEX(ess_base_estract,MATCH(I6,ESSbase!$B$8:$B$25,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))-SUM(I23:I49)","v":0}]
["Category matches TA",null,null,null,{"$f":"E50-E19","v":0},{"$f":"F50-F19","v":0},null,null,{"$f":"I50-I19","v":0}]

{"sheet":"Economic Development","index":13,"n_rows":54,"n_cols":12,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
["Wellington Regional Council"]
[{"$f":"\"Economic Development Rate \"&year_current","v":"Economic Development Rate 2024/25"}]
["Printed: ",{"$f":"NOW()","v":"2024-08-15T13:49:01.710"}]
[{"$f":"check_total","v":0}]
[]
[{"$f":"Control!A65","v":"TA full name"},{"$f":"Control!B65","v":"Rating area"},{"$f":"Control!C65","v":"Category group"},{"$f":"Control!D65","v":"Concatenated  name"},"CV assessments","Contiguous assements","Rateable properties","Rating basis","CV","ECV","Economic development rate","Rates sought"]
[{"$f":"Control!A51","v":0},null,{"$f":"Control!B51","v":0},{"$f":"Control!C51","v":0},"#","#","#","$","$","$","$","Cents per $"]
[]
["By TA"]
[{"$f":"Control!A41","v":"Wellington city"},null,{"$f":"Control!B41","v":"District wide"},{"$f":"Control!C41","v":"Wellington cityDistrict wide"},null,null,null,null,{"$f":"INDEX(capital_values,MATCH($D10,capital_values_rows,0),MATCH(I$6&\" \"&year_current,capital_values_header,0))","v":117326906550},99003634434,{"$f":"SUMIF($A$23:$A$49,$A10,$K$23:$K$49)","v":2237351.2949085706}]
[{"$f":"Control!A42","v":"Hutt city"},null,{"$f":"Control!B42","v":"District wide"},{"$f":"Control!C42","v":"Hutt cityDistrict wide"},null,null,null,null,39707176000,38393867363,{"$f":"SUMIF($A$23:$A$49,$A11,$K$23:$K$49)","v":1018658.2654875019}]
[{"$f":"Control!A43","v":"Upper Hutt city"},null,{"$f":"Control!B43","v":"District wide"},{"$f":"Control!C43","v":"Upper Hutt cityDistrict wide"},null,null,null,null,16856900350,15516301703,382267.55968991597]
[{"$f":"Control!A44","v":"Porirua city"},null,{"$f":"Control!B44","v":"District wide"},{"$f":"Control!C44","v":"Porirua cityDistrict wide"},null,null,null,null,19409983800,18992714263,401911.80767507548]
[{"$f":"Control!A45","v":"Kāpiti Coast district"},null,{"$f":"Control!B45","v":"District wide"},{"$f":"Control!C45","v":"Kāpiti Coast districtDistrict wide"},null,null,null,null,23142666100,23073590904,504498.417839556]
[{"$f":"Control!A46","v":"Masterton district"},null,{"$f":"Control!B46","v":"District wide"},{"$f":"Control!C46","v":"Masterton districtDistrict wide"},null,null,null,null,10529984800,10956106252,249573.82115003103]
[{"$f":"Control!A47","v":"Carterton district"},null,{"$f":"Control!B47","v":"District wide"},{"$f":"Control!C47","v":"Carterton districtDistrict wide"},null,null,null,null,4626940700,4589109075,80709.309040075168]
[{"$f":"Control!A48","v":"South Wairarapa district"},null,{"$f":"Control!B48","v":"District wide"},{"$f":"Control!C48","v":"South Wairarapa districtDistrict wide"},null,null,null,null,7891083050,7645492004,120864.3742092739]
[{"$f":"Control!A49","v":"Tararua district"},null,{"$f":"Control!B49","v":"District wide"},{"$f":"Control!C49","v":"Tararua districtDistrict wide"},null,null,null,null,20442000,21568275,165]
["Region wide",null,null,null,null,null,null,null,{"$f":"SUM(I10:I18)","v":239512083350},{"$f":"SUM(J10:J18)","v":218192384273},{"$f":"SUM(K10:K18)","v":4995999.8499999996}]
[]
[]
["By TA & Category"]
[{"$f":"Control!A66","v":"Wellington city"},{"$f":"Control!B66","v":"Wellington city"},{"$f":"Control!C66","v":"Wellington CBD"},{"$f":"Control!D66","v":"Wellington cityWellington CBD"},{"$f":"INDEX(assessments,MATCH($D23,assessments_rows,0),MATCH(E$6&\" \"&year_current,assessments_header,0))","v":2991},{"$f":"INDEX(assessments_contiguous,MATCH($D23,assessments_contiguous_rows,0),MATCH(F$6&\" \"&year_current,assessments_contiguous_header,0))","v":0},{"$f":"E23-F23","v":2991},{"$f":"INDEX(WRS_value,MATCH($C23,WRS_categories,0),)","v":"Remainder"},{"$f":"INDEX(capital_values,MATCH($D23,capital_values_rows,0),MATCH(I$6&\" \"&year_current,capital_values_header,0))","v":13368376300},{"$f":"INDEX($J$10:$J$18,MATCH(A23,$A$10:$A$18,0),)/INDEX($I$10:$I$18,MATCH(A23,$A$10:$A$18,0),)*I23","v":11280599472.869589},{"$f":"IF(H23=\"Remainder\",\nJ23/SUMIF($H$23:$H$49,\"Remainder\",$J$23:$J$49)\n*($K$50-SUMPRODUCT($H$23:$H$49,$G$23:$G$49)),\nH23*G23)","v":736158.95137232286},{"$f":"K23/I23*100","v":5.5067192518535174E-3}]
[{"$f":"Control!A67","v":"Wellington city"},{"$f":"Control!B67","v":"Wellington city"},{"$f":"Control!C67","v":"Business"},{"$f":"Control!D67","v":"Wellington cityBusiness"},1841,0,{"$f":"E24-F24","v":1841},"Remainder",6480398350,{"$f":"INDEX($J$10:$J$18,MATCH(A24,$A$10:$A$18,0),)/INDEX($I$10:$I$18,MATCH(A24,$A$10:$A$18,0),)*I24","v":5468336361.1626463},{"$f":"IF(H24=\"Remainder\",\nJ24/SUMIF($H$23:$H$49,\"Remainder\",$J$23:$J$49)\n*($K$50-SUMPRODUCT($H$23:$H$49,$G$23:$G$49)),\nH24*G24)","v":356857.34353624773},5.5067192518535174E-3]
[{"$f":"Control!A68","v":"Wellington city"},{"$f":"Control!B68","v":"Wellington city"},{"$f":"Control!C68","v":"Residential"},{"$f":"Control!D68","v":"Wellington cityResidential"},75387,0,75387,15,96040762550,81041807253.400208,1130805,1.177421929996952E-3]
[{"$f":"Control!A69","v":"Wellington city"},{"$f":"Control!B69","v":"Wellington city"},{"$f":"Control!C69","v":"Rural"},{"$f":"Control!D69","v":"Wellington cityRural"},902,0,902,15,1437369350,1212891346.5675638,13530,9.4130294346404428E-4]
[{"$f":"Control!A70","v":"Hutt city"},{"$f":"Control!B70","v":"Hutt city"},{"$f":"Control!C70","v":"Business"},{"$f":"Control!D70","v":"Hutt cityBusiness"},2515,0,2515,"Remainder",6742241000,6519242433.2412987,425438.26548750181,6.3100423952140213E-3]
[{"$f":"Control!A71","v":"Hutt city"},{"$f":"Control!B71","v":"Hutt city"},{"$f":"Control!C71","v":"Residential"},{"$f":"Control!D71","v":"Hutt cityResidential"},39121,19,39102,15,{"$f":"INDEX(capital_values,MATCH($D28,capital_values_rows,0),MATCH(I$6&\" \"&year_current,capital_values_header,0))","v":32406254500},31334422699.932674,586530,1.8099283889781213E-3]
[{"$f":"Control!A72","v":"Hutt city"},{"$f":"Control!B72","v":"Hutt city"},{"$f":"Control!C72","v":"Rural"},{"$f":"Control!D72","v":"Hutt cityRural"},446,0,446,15,558680500,540202229.82602751,6690,1.1974643825943452E-3]
[{"$f":"Control!A73","v":"Upper Hutt city"},{"$f":"Control!B73","v":"Upper Hutt city"},{"$f":"Control!C73","v":"Business"},{"$f":"Control!D73","v":"Upper Hutt cityBusiness"},819,17,802,"Remainder",2074242950,1909282178.1746337,124597.55968991596,6.0068932469996318E-3]
[{"$f":"Control!A74","v":"Upper Hutt city"},{"$f":"Control!B74","v":"Upper Hutt city"},{"$f":"Control!C74","v":"Residential"},{"$f":"Control!D74","v":"Upper Hutt cityResidential"},15899,21,15878,15,12920826400,11893256560.331234,238170,1.8433031497118483E-3]
[{"$f":"Control!A75","v":"Upper Hutt city"},{"$f":"Control!B75","v":"Upper Hutt city"},{"$f":"Control!C75","v":"Rural"},{"$f":"Control!D75","v":"Upper Hutt cityRural"},1354,54,1300,15,1861831000,1713762964.4941332,19500,1.0473560704489292E-3]
[{"$f":"Control!A76","v":"Porirua city"},{"$f":"Control!B76","v":"Porirua city"},{"$f":"Control!C76","v":"Business"},{"$f":"Control!D76","v":"Porirua cityBusiness"},856,0,856,"Remainder",1752175500,1714507799.3382537,111886.80767507551,6.3855936619976435E-3]
[{"$f":"Control!A77","v":"Porirua city"},{"$f":"Control!B77","v":"Porirua city"},{"$f":"Control!C77","v":"Residential"},{"$f":"Control!D77","v":"Porirua cityResidential"},18678,0,18678,15,16374013500,16022010267.932554,280170,1.7110649139259594E-3]
[{"$f":"Control!A78","v":"Porirua city"},{"$f":"Control!B78","v":"Porirua city"},{"$f":"Control!C78","v":"Rural"},{"$f":"Control!D78","v":"Porirua cityRural"},657,0,657,15,1283794800,1256196195.7291913,9855,7.6764604436783826E-4]
[{"$f":"Control!A79","v":"Kāpiti Coast district"},{"$f":"Control!B79","v":"Kāpiti Coast district"},{"$f":"Control!C79","v":"Business"},{"$f":"Control!D79","v":"Kāpiti Coast districtBusiness"},1245,0,1245,"Remainder",2118502900,2112179687.1769075,137838.41783955597,6.5064068517232607E-3]
[{"$f":"Control!A80","v":"Kāpiti Coast district"},{"$f":"Control!B80","v":"Kāpiti Coast district excl Ōtaki "},{"$f":"Control!C80","v":"Residential"},{"$f":"Control!D80","v":"Kāpiti Coast district excl Ōtaki Residential"},18667,198,18469,15,15678065400,15631270210.728102,277035,1.7670228623998469E-3]
[{"$f":"Control!A81","v":"Kāpiti Coast district"},{"$f":"Control!B81","v":"Ōtaki rating area"},{"$f":"Control!C81","v":"Residential"},{"$f":"Control!D81","v":"Ōtaki rating areaResidential"},3389,37,{"$f":"E38-F38","v":3352},15,2036169400,{"$f":"INDEX($J$10:$J$18,MATCH(A38,$A$10:$A$18,0),)/INDEX($I$10:$I$18,MATCH(A38,$A$10:$A$18,0),)*I38","v":2030091932.5298972},50280,{"$f":"K38/I38*100","v":2.4693426784628035E-3}]
[{"$f":"Control!A82","v":"Kāpiti Coast district"},{"$f":"Control!B82","v":"Kāpiti Coast district"},{"$f":"Control!C82","v":"Rural"},{"$f":"Control!D82","v":"Kāpiti Coast districtRural"},2745,122,2623,15,3309928400,3300049073.5650926,39345,1.1886964080552317E-3]
[{"$f":"Control!A83","v":"Masterton district"},{"$f":"Control!B83","v":"Masterton district"},{"$f":"Control!C83","v":"Business"},{"$f":"Control!D83","v":"Masterton districtBusiness"},601,0,601,"Remainder",954405000,993027320.17619431,64803.821150031021,6.7899708352356716E-3]
[{"$f":"Control!A84","v":"Masterton district"},{"$f":"Control!B84","v":"Masterton district"},{"$f":"Control!C84","v":"Residential"},{"$f":"Control!D84","v":"Masterton districtResidential"},8805,132,8673,15,4684053500,4873605120.1187372,130095,2.7774020941477291E-3]
[{"$f":"Control!A85","v":"Masterton district"},{"$f":"Control!B85","v":"Masterton district"},{"$f":"Control!C85","v":"Rural"},{"$f":"Control!D85","v":"Masterton districtRural"},4116,471,3645,15,4891526300,5089473811.7050676,54675,1.1177492800151152E-3]
[{"$f":"Control!A86","v":"Carterton district"},{"$f":"Control!B86","v":"Carterton district"},{"$f":"Control!C86","v":"Business"},{"$f":"Control!D86","v":"Carterton districtBusiness"},234,0,234,"Remainder",198752500,197127424.0512608,12864.309040075163,6.4725269066176093E-3]
[{"$f":"Control!A87","v":"Carterton district"},{"$f":"Control!B87","v":"Carterton district"},{"$f":"Control!C87","v":"Residential"},{"$f":"Control!D87","v":"Carterton districtResidential"},2689,77,2612,15,1604807000,1591685488.2803071,39180,2.4414150735882884E-3]
[{"$f":"Control!A88","v":"Carterton district"},{"$f":"Control!B88","v":"Carterton district"},{"$f":"Control!C88","v":"Rural"},{"$f":"Control!D88","v":"Carterton districtRural"},2239,328,1911,15,2823381200,2800296162.6684322,28665,1.0152720433216742E-3]
[{"$f":"Control!A89","v":"South Wairarapa district"},{"$f":"Control!B89","v":"South Wairarapa district"},{"$f":"Control!C89","v":"Business"},{"$f":"Control!D89","v":"South Wairarapa districtBusiness"},320,0,320,"Remainder",402740000,390205682.81700701,25464.374209273901,6.3227824922465863E-3]
[{"$f":"Control!A90","v":"South Wairarapa district"},{"$f":"Control!B90","v":"South Wairarapa district"},{"$f":"Control!C90","v":"Residential"},{"$f":"Control!D90","v":"South Wairarapa districtResidential"},3355,89,3266,15,2562801500,2483040446.0246058,48990,1.9115799643476094E-3]
[{"$f":"Control!A91","v":"South Wairarapa district"},{"$f":"Control!B91","v":"South Wairarapa district"},{"$f":"Control!C91","v":"Rural"},{"$f":"Control!D91","v":"South Wairarapa districtRural"},3361,267,3094,15,4925541550,4772245875.1583872,46410,9.4223141818791472E-4]
[{"$f":"Control!A92","v":"Tararua district"},{"$f":"Control!B92","v":"Tararua district"},{"$f":"Control!C92","v":"Rural"},{"$f":"Control!D92","v":"Tararua districtRural"},11,0,11,15,20442000,21568275,165,8.0716172585852664E-4]
["Region wide",null,null,null,{"$f":"SUM(E23:E49)","v":213243},{"$f":"SUM(F23:F49)","v":1832},{"$f":"SUM(G23:G49)","v":211411},null,{"$f":"SUM(I23:I49)","v":239512083350},{"$f":"SUM(J23:J49)","v":218192384273.00006},{"$f":"INDEX(ess_base_estract,MATCH(K6,ESSbase!$B$8:$B$25,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":4995999.8499999996}]
[]
["Check TA totals",null,null,null,null,null,null,null,{"$f":"INDEX(capital_values,MATCH(\"Region wide\",capital_values_rows,0),MATCH(I6&\" \"&year_current,capital_values_header,0))-SUM(I10:I18)","v":0},{"$f":"INDEX(capital_values,MATCH(\"Region wide\",capital_values_rows,0),MATCH(J6&\" \"&year_current,capital_values_header,0))-SUM(J10:J18)","v":0},{"$f":"INDEX(ess_base_estract,MATCH(K6,ESSbase!$B$8:$B$25,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))-SUM(K10:K18)","v":0}]
["Check category totals",null,null,null,{"$f":"INDEX(assessments,MATCH(\"region wide\",assessments_rows,0),MATCH(\"CV assessments \"&year_current,assessments_header,0))-SUM(E23:E49)","v":0},{"$f":"INDEX(assessments_contiguous,MATCH(\"region wide\",assessments_contiguous_rows,0),MATCH(\"Contiguous assements \"&year_current,assessments_contiguous_header,0))-SUM(F23:F49)","v":0},{"$f":"G50-SUM(G23:G49)","v":0},null,{"$f":"INDEX(capital_values,MATCH(\"Region wide\",capital_values_rows,0),MATCH(I6&\" \"&year_current,capital_values_header,0))-SUM(I23:I49)","v":0},{"$f":"INDEX(capital_values,MATCH(\"Region wide\",capital_values_rows,0),MATCH(J6&\" \"&year_current,capital_values_header,0))-SUM(J23:J49)","v":0},{"$f":"INDEX(ess_base_estract,MATCH(K6,ESSbase!$B$8:$B$25,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))-SUM(K23:K49)","v":0}]
["Category matches TA",null,null,null,null,null,null,null,{"$f":"I50-I19","v":0},{"$f":"J50-J19","v":0},{"$f":"K50-K19","v":0}]

{"sheet":"Public transport","index":14,"n_rows":66,"n_cols":10,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
["Wellington Regional Council"]
[{"$f":"\"Public transport rate \"&year_current","v":"Public transport rate 2024/25"}]
["Printed: ",{"$f":"NOW()","v":"2024-08-15T13:49:01.710"}]
[{"$f":"check_total","v":0}]
[]
[{"$f":"Control!A40","v":"TA full name"},null,{"$f":"Control!B40","v":"Category group"},{"$f":"Control!C40","v":"Concatenated  row"},{"$f":"\"CV\"","v":"CV"},"ECV","Differential","ECV multiplied","Public transport rate","Rates sought"]
[null,null,null,null,"$","$","#","#","$","Cents/$"]
[]
["By TA"]
[{"$f":"Control!A41","v":"Wellington city"},null,{"$f":"Control!B41","v":"District wide"},{"$f":"Control!C41","v":"Wellington cityDistrict wide"},{"$f":"INDEX(capital_values,MATCH($D10,capital_values_rows,0),MATCH(E$6&\" \"&year_current,capital_values_header,0))","v":117326906550},99003634434,null,null,{"$f":"SUMIF($A$23:$A$49,$A10,$I$23:$I$49)","v":85197041.602498591}]
[{"$f":"Control!A42","v":"Hutt city"},null,{"$f":"Control!B42","v":"District wide"},{"$f":"Control!C42","v":"Hutt cityDistrict wide"},39707176000,38393867363,null,null,20591768.364223827]
[{"$f":"Control!A43","v":"Upper Hutt city"},null,{"$f":"Control!B43","v":"District wide"},{"$f":"Control!C43","v":"Upper Hutt cityDistrict wide"},16856900350,15516301703,null,null,7605776.2575873956]
[{"$f":"Control!A44","v":"Porirua city"},null,{"$f":"Control!B44","v":"District wide"},{"$f":"Control!C44","v":"Porirua cityDistrict wide"},19409983800,18992714263,null,null,9503672.136715848]
[{"$f":"Control!A45","v":"Kāpiti Coast district"},null,{"$f":"Control!B45","v":"District wide"},{"$f":"Control!C45","v":"Kāpiti Coast districtDistrict wide"},23142666100,23073590904,null,null,10361912.335746009]
[{"$f":"Control!A46","v":"Masterton district"},null,{"$f":"Control!B46","v":"District wide"},{"$f":"Control!C46","v":"Masterton districtDistrict wide"},10529984800,10956106252,null,null,2385101.8483006395]
[{"$f":"Control!A47","v":"Carterton district"},null,{"$f":"Control!B47","v":"District wide"},{"$f":"Control!C47","v":"Carterton districtDistrict wide"},4626940700,4589109075,null,null,858764.89796802914]
[{"$f":"Control!A48","v":"South Wairarapa district"},null,{"$f":"Control!B48","v":"District wide"},{"$f":"Control!C48","v":"South Wairarapa districtDistrict wide"},7891083050,7645492004,null,null,1432820.3769596275]
[{"$f":"Control!A49","v":"Tararua district"},null,{"$f":"Control!B49","v":"District wide"},{"$f":"Control!C49","v":"Tararua districtDistrict wide"},20442000,21568275,null,null,0]
["Region wide",null,null,null,{"$f":"SUM(E10:E18)","v":239512083350},{"$f":"SUM(F10:F18)","v":218192384273},null,null,{"$f":"SUM(I10:I18)","v":137936857.81999993}]
[]
[]
["By TA & Category"]
[{"$f":"Control!A66","v":"Wellington city"},{"$f":"Control!B66","v":"Wellington city"},{"$f":"Control!C66","v":"Wellington CBD"},{"$f":"Control!D66","v":"Wellington cityWellington CBD"},{"$f":"INDEX(capital_values,MATCH($D23,capital_values_rows,0),MATCH(E$6&\" \"&year_current,capital_values_header,0))","v":13368376300},11280599472.869589,{"$f":"INDEX(PT_differentials,MATCH($D23,Concat_rating_category,0),)","v":7},{"$f":"F23*G23","v":78964196310.087128},{"$f":"I$50*H23/H$50","v":40053106.488624491},{"$f":"I23/E23*100","v":0.29961085467518211}]
[{"$f":"Control!A67","v":"Wellington city"},{"$f":"Control!B67","v":"Wellington city"},{"$f":"Control!C67","v":"Business"},{"$f":"Control!D67","v":"Wellington cityBusiness"},6480398350,5468336361.1626463,{"$f":"INDEX(PT_differentials,MATCH($D24,Concat_rating_category,0),)","v":1.4},7655670905.6277046,3883195.3765582801,5.9922170935036427E-2]
[{"$f":"Control!A68","v":"Wellington city"},{"$f":"Control!B68","v":"Wellington city"},{"$f":"Control!C68","v":"Residential"},{"$f":"Control!D68","v":"Wellington cityResidential"},96040762550,81041807253.400208,1,81041807253.400208,41106935.644659601,4.2801550667883152E-2]
[{"$f":"Control!A69","v":"Wellington city"},{"$f":"Control!B69","v":"Wellington city"},{"$f":"Control!C69","v":"Rural"},{"$f":"Control!D69","v":"Wellington cityRural"},1437369350,1212891346.5675638,0.25,303222836.64189094,153804.09265621821,1.070038766697079E-2]
[{"$f":"Control!A70","v":"Hutt city"},{"$f":"Control!B70","v":"Hutt city"},{"$f":"Control!C70","v":"Business"},{"$f":"Control!D70","v":"Hutt cityBusiness"},6742241000,6519242433.2412987,1.4,9126939406.537817,4629468.7092076987,6.8663649211110941E-2]
[{"$f":"Control!A71","v":"Hutt city"},{"$f":"Control!B71","v":"Hutt city"},{"$f":"Control!C71","v":"Residential"},{"$f":"Control!D71","v":"Hutt cityResidential"},32406254500,31334422699.932674,1,31334422699.932674,15893797.794528469,4.9045463722222106E-2]
[{"$f":"Control!A72","v":"Hutt city"},{"$f":"Control!B72","v":"Hutt city"},{"$f":"Control!C72","v":"Rural"},{"$f":"Control!D72","v":"Hutt cityRural"},558680500,540202229.82602751,0.25,{"$f":"F29*G29","v":135050557.45650688},{"$f":"I$50*H29/H$50","v":68501.860487657279},{"$f":"I29/E29*100","v":1.2261365930555528E-2}]
[{"$f":"Control!A73","v":"Upper Hutt city"},{"$f":"Control!B73","v":"Upper Hutt city"},{"$f":"Control!C73","v":"Business"},{"$f":"Control!D73","v":"Upper Hutt cityBusiness"},2074242950,1909282178.1746337,1.4,2672995049.4444871,1355826.5690255589,6.5364887417144607E-2]
[{"$f":"Control!A74","v":"Upper Hutt city"},{"$f":"Control!B74","v":"Upper Hutt city"},{"$f":"Control!C74","v":"Residential"},{"$f":"Control!D74","v":"Upper Hutt cityResidential"},12920826400,11893256560.331234,1,11893256560.331234,6032631.1640890697,4.6689205297960425E-2]
[{"$f":"Control!A75","v":"Upper Hutt city"},{"$f":"Control!B75","v":"Upper Hutt city"},{"$f":"Control!C75","v":"Rural"},{"$f":"Control!D75","v":"Upper Hutt cityRural"},1861831000,1713762964.4941332,0.25,428440741.12353331,217318.5244727674,1.1672301324490106E-2]
[{"$f":"Control!A76","v":"Porirua city"},{"$f":"Control!B76","v":"Porirua city"},{"$f":"Control!C76","v":"Business"},{"$f":"Control!D76","v":"Porirua cityBusiness"},1752175500,1714507799.3382537,1.4,2400310919.073555,1217512.6619401812,6.9485771370515176E-2]
[{"$f":"Control!A77","v":"Porirua city"},{"$f":"Control!B77","v":"Porirua city"},{"$f":"Control!C77","v":"Residential"},{"$f":"Control!D77","v":"Porirua cityResidential"},16374013500,16022010267.932554,1,16022010267.932554,8126863.9891337808,4.9632693836082278E-2]
[{"$f":"Control!A78","v":"Porirua city"},{"$f":"Control!B78","v":"Porirua city"},{"$f":"Control!C78","v":"Rural"},{"$f":"Control!D78","v":"Porirua cityRural"},1283794800,1256196195.7291913,0.25,314049048.93229783,159295.48564188619,1.2408173459020568E-2]
[{"$f":"Control!A79","v":"Kāpiti Coast district"},{"$f":"Control!B79","v":"Kāpiti Coast district"},{"$f":"Control!C79","v":"Business"},{"$f":"Control!D79","v":"Kāpiti Coast districtBusiness"},2118502900,2112179687.1769075,1.4,2957051562.0476704,1499908.9035484674,7.0800417764283793E-2]
[{"$f":"Control!A80","v":"Kāpiti Coast district"},{"$f":"Control!B80","v":"Kāpiti Coast district excl Ōtaki "},{"$f":"Control!C80","v":"Residential"},{"$f":"Control!D80","v":"Kāpiti Coast district excl Ōtaki Residential"},15678065400,15631270210.728102,1,15631270210.728102,7928668.4289697371,5.0571726974488425E-2]
[{"$f":"Control!A81","v":"Kāpiti Coast district"},{"$f":"Control!B81","v":"Ōtaki rating area"},{"$f":"Control!C81","v":"Residential"},{"$f":"Control!D81","v":"Ōtaki rating areaResidential"},2036169400,2030091932.5298972,0.5,1015045966.2649486,514863.01485303964,2.5285863487244216E-2]
[{"$f":"Control!A82","v":"Kāpiti Coast district"},{"$f":"Control!B82","v":"Kāpiti Coast district"},{"$f":"Control!C82","v":"Rural"},{"$f":"Control!D82","v":"Kāpiti Coast districtRural"},3309928400,3300049073.5650926,0.25,825012268.39127314,418471.98837476334,1.2642931743622108E-2]
[{"$f":"Control!A83","v":"Masterton district"},{"$f":"Control!B83","v":"Masterton district"},{"$f":"Control!C83","v":"Business"},{"$f":"Control!D83","v":"Masterton districtBusiness"},954405000,993027320.17619431,1,993027320.17619431,503694.46989546181,5.2775757660056453E-2]
[{"$f":"Control!A84","v":"Masterton district"},{"$f":"Control!B84","v":"Masterton district"},{"$f":"Control!C84","v":"Residential"},{"$f":"Control!D84","v":"Masterton districtResidential"},4684053500,4873605120.1187372,0.5,2436802560.0593686,1236022.3619136964,2.638787883002823E-2]
[{"$f":"Control!A85","v":"Masterton district"},{"$f":"Control!B85","v":"Masterton district"},{"$f":"Control!C85","v":"Rural"},{"$f":"Control!D85","v":"Masterton districtRural"},4891526300,5089473811.7050676,0.25,1272368452.9262669,645385.01649148157,1.3193939415014115E-2]
[{"$f":"Control!A86","v":"Carterton district"},{"$f":"Control!B86","v":"Carterton district"},{"$f":"Control!C86","v":"Business"},{"$f":"Control!D86","v":"Carterton districtBusiness"},198752500,197127424.0512608,1,197127424.0512608,99989.185938751601,5.0308391561742168E-2]
[{"$f":"Control!A87","v":"Carterton district"},{"$f":"Control!B87","v":"Carterton district"},{"$f":"Control!C87","v":"Residential"},{"$f":"Control!D87","v":"Carterton districtResidential"},1604807000,1591685488.2803071,0.5,795842744.14015353,403676.2946851239,2.5154195780871091E-2]
[{"$f":"Control!A88","v":"Carterton district"},{"$f":"Control!B88","v":"Carterton district"},{"$f":"Control!C88","v":"Rural"},{"$f":"Control!D88","v":"Carterton districtRural"},2823381200,2800296162.6684322,0.25,700074040.66710806,355099.41734415368,1.2577097890435542E-2]
[{"$f":"Control!A89","v":"South Wairarapa district"},{"$f":"Control!B89","v":"South Wairarapa district"},{"$f":"Control!C89","v":"Business"},{"$f":"Control!D89","v":"South Wairarapa districtBusiness"},402740000,390205682.81700701,1,390205682.81700701,197924.50878575616,4.9144487457356154E-2]
[{"$f":"Control!A90","v":"South Wairarapa district"},{"$f":"Control!B90","v":"South Wairarapa district"},{"$f":"Control!C90","v":"Residential"},{"$f":"Control!D90","v":"South Wairarapa districtResidential"},2562801500,2483040446.0246058,0.5,1241520223.0123029,629737.83086221758,2.457224372867807E-2]
[{"$f":"Control!A91","v":"South Wairarapa district"},{"$f":"Control!B91","v":"South Wairarapa district"},{"$f":"Control!C91","v":"Rural"},{"$f":"Control!D91","v":"South Wairarapa districtRural"},4925541550,4772245875.1583872,0.25,1193061468.7895968,605158.03731165384,1.2286121864339035E-2]
[{"$f":"Control!A92","v":"Tararua district"},{"$f":"Control!B92","v":"Tararua district"},{"$f":"Control!C92","v":"Rural"},{"$f":"Control!D92","v":"Tararua districtRural"},20442000,21568275,0,0,0,0]
["Region wide",null,null,null,{"$f":"SUM(E23:E49)","v":239512083350},{"$f":"SUM(F23:F49)","v":218192384273.00006},null,{"$f":"SUM(H23:H49)","v":271940782480.5929},{"$f":"INDEX(ess_base_estract,MATCH(I6,ESSbase!$B$8:$B$25,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":137936857.81999999}]
[]
[]
["Upper Hutt breakdown"]
[{"$f":"$A$12","v":"Upper Hutt city"},"Trentham Military Camp","Business",{"$f":"B54&C54","v":"Trentham Military CampBusiness"},{"$f":"SUMIFS('UHCC Adjustments'!$D$9:$D$27,'UHCC Adjustments'!$B$9:$B$27,C54,'UHCC Adjustments'!$C$9:$C$27,B54)","v":95597000},null,null,null,{"$f":"SUMIFS($I$23:$I$49,$A$23:$A$49,A54,$C$23:$C$49,C54)\n*\nIF(B54=\"Trentham Military Camp\",\n       INDEX('UHCC Adjustments'!$E$30:$E$34,MATCH(C54,'UHCC Adjustments'!$B$30:$B$34,0),),\n       1-INDEX('UHCC Adjustments'!$E$30:$E$34,MATCH(C54,'UHCC Adjustments'!$B$30:$B$34,0),))","v":93853.774584724088},{"$f":"I54/E54*100","v":9.8176485229373403E-2}]
["Upper Hutt city","Rest of Upper Hutt City","Business","Rest of Upper Hutt CityBusiness",{"$f":"SUMIFS('UHCC Adjustments'!$D$9:$D$27,'UHCC Adjustments'!$B$9:$B$27,C55,'UHCC Adjustments'!$C$9:$C$27,B55)","v":1978645950},null,null,null,{"$f":"SUMIFS($I$23:$I$49,$A$23:$A$49,A55,$C$23:$C$49,C55)\n*\nIF(B55=\"Trentham Military Camp\",\n       INDEX('UHCC Adjustments'!$E$30:$E$34,MATCH(C55,'UHCC Adjustments'!$B$30:$B$34,0),),\n       1-INDEX('UHCC Adjustments'!$E$30:$E$34,MATCH(C55,'UHCC Adjustments'!$B$30:$B$34,0),))","v":1261972.7944408348},6.3779616279548895E-2]
["Upper Hutt city","Trentham Military Camp","Residential","Trentham Military CampResidential",{"$f":"SUMIFS('UHCC Adjustments'!$D$9:$D$27,'UHCC Adjustments'!$B$9:$B$27,C56,'UHCC Adjustments'!$C$9:$C$27,B56)","v":44959000},null,null,null,{"$f":"SUMIFS($I$23:$I$49,$A$23:$A$49,A56,$C$23:$C$49,C56)\n*\nIF(B56=\"Trentham Military Camp\",\n       INDEX('UHCC Adjustments'!$E$30:$E$34,MATCH(C56,'UHCC Adjustments'!$B$30:$B$34,0),),\n       1-INDEX('UHCC Adjustments'!$E$30:$E$34,MATCH(C56,'UHCC Adjustments'!$B$30:$B$34,0),))","v":18192.510522845962},4.0464668971387174E-2]
["Upper Hutt city","Rest of Upper Hutt City","Residential","Rest of Upper Hutt CityResidential",{"$f":"SUMIFS('UHCC Adjustments'!$D$9:$D$27,'UHCC Adjustments'!$B$9:$B$27,C57,'UHCC Adjustments'!$C$9:$C$27,B57)","v":12875867400},null,null,null,{"$f":"SUMIFS($I$23:$I$49,$A$23:$A$49,A57,$C$23:$C$49,C57)\n*\nIF(B57=\"Trentham Military Camp\",\n       INDEX('UHCC Adjustments'!$E$30:$E$34,MATCH(C57,'UHCC Adjustments'!$B$30:$B$34,0),),\n       1-INDEX('UHCC Adjustments'!$E$30:$E$34,MATCH(C57,'UHCC Adjustments'!$B$30:$B$34,0),))","v":6014438.6535662236},4.6710939672819432E-2]
["Upper Hutt city","Trentham Military Camp","Rural","Trentham Military CampRural",{"$f":"SUMIFS('UHCC Adjustments'!$D$9:$D$27,'UHCC Adjustments'!$B$9:$B$27,C58,'UHCC Adjustments'!$C$9:$C$27,B58)","v":9304000},null,null,null,{"$f":"SUMIFS($I$23:$I$49,$A$23:$A$49,A58,$C$23:$C$49,C58)\n*\nIF(B58=\"Trentham Military Camp\",\n       INDEX('UHCC Adjustments'!$E$30:$E$34,MATCH(C58,'UHCC Adjustments'!$B$30:$B$34,0),),\n       1-INDEX('UHCC Adjustments'!$E$30:$E$34,MATCH(C58,'UHCC Adjustments'!$B$30:$B$34,0),))","v":1350.5094765821223},1.4515364107718426E-2]
["Upper Hutt city","Rest of Upper Hutt City","Rural","Rest of Upper Hutt CityRural",{"$f":"SUMIFS('UHCC Adjustments'!$D$9:$D$27,'UHCC Adjustments'!$B$9:$B$27,C59,'UHCC Adjustments'!$C$9:$C$27,B59)","v":1852527000},null,null,null,{"$f":"SUMIFS($I$23:$I$49,$A$23:$A$49,A59,$C$23:$C$49,C59)\n*\nIF(B59=\"Trentham Military Camp\",\n       INDEX('UHCC Adjustments'!$E$30:$E$34,MATCH(C59,'UHCC Adjustments'!$B$30:$B$34,0),),\n       1-INDEX('UHCC Adjustments'!$E$30:$E$34,MATCH(C59,'UHCC Adjustments'!$B$30:$B$34,0),))","v":215968.01499618529},1.165802252794077E-2]
["Total",null,null,null,{"$f":"SUM(E54:E59)","v":16856900350},null,null,null,{"$f":"SUM(I54:I59)","v":7605776.2575873956}]
[]
[]
["Check Upper Hutt total",null,null,null,{"$f":"E60-E12","v":0},null,null,null,{"$f":"I60-I12","v":0}]
["Check TA totals",null,null,null,{"$f":"INDEX(capital_values,MATCH(\"Region wide\",capital_values_rows,0),MATCH(E6&\" \"&year_current,capital_values_header,0))-SUM(E10:E18)","v":0},{"$f":"INDEX(capital_values,MATCH(\"Region wide\",capital_values_rows,0),MATCH(F6&\" \"&year_current,capital_values_header,0))-SUM(F10:F18)","v":0},null,null,{"$f":"INDEX(ess_base_estract,MATCH(I6,ESSbase!$B$8:$B$25,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))-SUM(I10:I18)","v":0}]
["Check category totals",null,null,null,{"$f":"INDEX(capital_values,MATCH(\"Region wide\",capital_values_rows,0),MATCH(E6&\" \"&year_current,capital_values_header,0))-SUM(E23:E49)","v":0},{"$f":"INDEX(capital_values,MATCH(\"Region wide\",capital_values_rows,0),MATCH(F6&\" \"&year_current,capital_values_header,0))-SUM(F23:F49)","v":0},null,{"$f":"H50-SUM(H23:H49)","v":0},{"$f":"INDEX(ess_base_estract,MATCH(I6,ESSbase!$B$8:$B$25,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))-SUM(I23:I49)","v":0}]
["Category matches TA",null,null,null,{"$f":"E50-E19","v":0},{"$f":"F50-F19","v":0},null,null,{"$f":"I50-I19","v":0}]

{"sheet":">>Other rates & levies","index":15,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Water levy","index":16,"n_rows":21,"n_cols":3,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
["Wellington Regional Council"]
[{"$f":"\"Water supply levy \"&year_current","v":"Water supply levy 2024/25"}]
["Printed :",{"$f":"NOW()","v":"2024-08-15T13:49:01.710"}]
[{"$f":"check_total","v":0}]
[]
[null,"Share","Bulk Water Levies"]
[null,"%","$"]
[]
["By TA"]
["Wellington city",{"$f":"INDEX(Control!$B$163:$B$171,MATCH(A10,Control!$A$163:$A$171,0),)","v":0.5037866963162837},{"$f":"B10*$C$19","v":34122161.230000004}]
["Hutt city",{"$f":"INDEX(Control!$B$163:$B$171,MATCH(A11,Control!$A$163:$A$171,0),)","v":0.26892286415938732},{"$f":"B11*$C$19","v":18214513.000000004}]
["Upper Hutt city",{"$f":"INDEX(Control!$B$163:$B$171,MATCH(A12,Control!$A$163:$A$171,0),)","v":0.11499577571713189},{"$f":"B12*$C$19","v":7788821.0000000019}]
["Porirua city",{"$f":"INDEX(Control!$B$163:$B$171,MATCH(A13,Control!$A$163:$A$171,0),)","v":0.11229466380719723},{"$f":"B13*$C$19","v":7605871.0000000019}]
["Kāpiti Coast district",{"$f":"INDEX(Control!$B$163:$B$171,MATCH(A14,Control!$A$163:$A$171,0),)","v":0},0]
["Masterton district",{"$f":"INDEX(Control!$B$163:$B$171,MATCH(A15,Control!$A$163:$A$171,0),)","v":0},0]
["Carterton district",{"$f":"INDEX(Control!$B$163:$B$171,MATCH(A16,Control!$A$163:$A$171,0),)","v":0},0]
["South Wairarapa district",{"$f":"INDEX(Control!$B$163:$B$171,MATCH(A17,Control!$A$163:$A$171,0),)","v":0},0]
["Tararua district",{"$f":"INDEX(Control!$B$163:$B$171,MATCH(A18,Control!$A$163:$A$171,0),)","v":0},{"$f":"B18*$C$19","v":0}]
["Region wide",{"$f":"SUM(B10:B18)","v":1.0000000000000002},{"$f":"INDEX(ess_base_estract,MATCH(C6,ESSbase!$B$8:$B$25,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":67731366.230000004}]
[]
["Checks",{"$f":"1-B19","v":0},{"$f":"ROUND(SUM(C19-SUM(C10:C18)),0)","v":0}]

{"sheet":">>Output tabs","index":17,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Comparison - TA","index":18,"n_rows":70,"n_cols":13,"rows_kept":70,"cut":false,"hidden":false,"merged":[[27,1,27,11],[4,1,4,11],[50,1,50,11],[4,0,5,0],[27,0,28,0],[50,0,51,0]]}
["Comparison of proposed vs current"]
[{"$f":"check_total","v":0}]
[]
[{"$f":"year_previous&\" rates\"","v":"2023/24 rates"}]
[null,"TA"]
[null,"Wellington city","Hutt city","Upper Hutt city","Porirua city","Kāpiti Coast district","Masterton District","Carterton District","South Wairarapa District","Tararua District","Other","Region wide"]
["General rate",35466726.061110854,13342163.739195557,5604887.5208585244,6468548.1101860618,8576280.3504351079,3900318.9185587005,1715884.2779491728,2896265.6183662256,7939.6533397948124,0,{"$f":"INDEX(ess_base_estract,MATCH(A7,ESSbase!$B$8:$B$25,0),MATCH(year_previous,ESSbase!$F$6:$G$6,0))","v":77979014.25},{"$f":"ROUND(L7-SUM(B7:K7),-1)","v":0}]
["Remission of rates",0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(ess_base_estract,MATCH(A8,ESSbase!$B$8:$B$25,0),MATCH(year_previous,ESSbase!$F$6:$G$6,0))","v":0},{"$f":"ROUND(L8-SUM(B8:K8),-1)","v":0}]
["Public transport rate",70029425.517246693,16439971.214476189,6288941.7812815066,7421828.1182396952,8902112.0065986216,1953274.2255674505,730197.56477974914,1243616.871810077,0,0,{"$f":"INDEX(ess_base_estract,MATCH(A9,ESSbase!$B$8:$B$25,0),MATCH(year_previous,ESSbase!$F$6:$G$6,0))","v":113009367.3},0]
["River management rate",65822.259999999995,8043451,1071377,48031.4,1529637.21,0,26344.84,0,0,0,{"$f":"INDEX(ess_base_estract,MATCH(A10,ESSbase!$B$8:$B$25,0),MATCH(year_previous,ESSbase!$F$6:$G$6,0))","v":10784664.15},{"$f":"ROUND(L10-SUM(B10:K10),-1)","v":0}]
["Stadium purposes rate",0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(ess_base_estract,MATCH(A11,ESSbase!$B$8:$B$25,0),MATCH(year_previous,ESSbase!$F$6:$G$6,0))","v":0},0]
["Economic development rate",2122307.7250794517,957977.58578503912,364056.86910316919,382644.61492459546,486941.9333331713,236344.96814042208,77387.324199641269,115672.50943451033,165,0,{"$f":"INDEX(ess_base_estract,MATCH(A12,ESSbase!$B$8:$B$25,0),MATCH(year_previous,ESSbase!$F$6:$G$6,0))","v":4743498.53},0]
["District-Wide Rates",{"$f":"SUM(B7:B12)","v":107684281.563437},38783563.539456785,13329263.1712432,14321052.243350351,19494971.5003669,6089938.1122665731,2549814.0069285631,4255554.9996108124,8104.6533397948124,0,{"$f":"INDEX(ess_base_estract,MATCH(A13,ESSbase!$B$8:$B$25,0),MATCH(year_previous,ESSbase!$F$6:$G$6,0))","v":206516544.23000002},{"$f":"ROUND(L13-SUM(B13:K13),-1)","v":0}]
["Rates Penalties",0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(ess_base_estract,MATCH(A14,ESSbase!$B$8:$B$25,0),MATCH(year_previous,ESSbase!$F$6:$G$6,0))","v":0},0]
["Remission of Rates Penalties",0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(ess_base_estract,MATCH(A15,ESSbase!$B$8:$B$25,0),MATCH(year_previous,ESSbase!$F$6:$G$6,0))","v":0},0]
["Pest management rate",0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(ess_base_estract,MATCH(A16,ESSbase!$B$8:$B$25,0),MATCH(year_previous,ESSbase!$F$6:$G$6,0))","v":0},{"$f":"ROUND(L16-SUM(B16:K16),-1)","v":0}]
["River management rate - Non district wide",0,0,0,0,0,0,0,101615.5,0,0,{"$f":"INDEX(ess_base_estract,MATCH(A17,ESSbase!$B$8:$B$25,0),MATCH(year_previous,ESSbase!$F$6:$G$6,0))","v":101615.5},0]
["Special rates",0,0,0,0,0,0,0,0,0,1858215.1765113801,{"$f":"INDEX(ess_base_estract,MATCH(A18,ESSbase!$B$8:$B$25,0),MATCH(year_previous,ESSbase!$F$6:$G$6,0))","v":1858215.18},0]
["Total Other Rates",{"$f":"SUM(B14:B18)","v":0},0,0,0,0,0,0,101615.5,0,1858215.1765113801,{"$f":"INDEX(ess_base_estract,MATCH(A19,ESSbase!$B$8:$B$25,0),MATCH(year_previous,ESSbase!$F$6:$G$6,0))","v":1959830.68},0]
["Total Regnl Rates",{"$f":"SUM(B19,B13)","v":107684281.563437},38783563.539456785,13329263.1712432,14321052.243350351,19494971.5003669,6089938.1122665731,2549814.0069285631,4357170.4996108124,8104.6533397948124,1858215.1765113801,{"$f":"INDEX(ess_base_estract,MATCH(A20,ESSbase!$B$8:$B$25,0),MATCH(year_previous,ESSbase!$F$6:$G$6,0))","v":208476374.91000003},0]
["Bulk Water Levies",26268095.829505529,14309063.759794353,6187300.3207521532,6375180.3599479664,0,0,0,0,0,0,{"$f":"INDEX(ess_base_estract,MATCH(A21,ESSbase!$B$8:$B$25,0),MATCH(year_previous,ESSbase!$F$6:$G$6,0))","v":53139640.270000003},0]
["Total Regnl Rates & levies",{"$f":"SUM(B20:B21)","v":133952377.39294253},{"$f":"SUM(C20:C21)","v":53092627.299251139},19516563.491995353,20696232.603298318,19494971.5003669,6089938.1122665731,2549814.0069285631,4357170.4996108124,8104.6533397948124,1858215.1765113801,{"$f":"INDEX(ess_base_estract,MATCH(A22,ESSbase!$B$8:$B$25,0),MATCH(year_previous,ESSbase!$F$6:$G$6,0))","v":261616015.18000004},0]
["Warm Greater Wellington rate",null,null,null,null,null,null,null,null,null,1138472.0347826087,{"$f":"INDEX(ess_base_estract,MATCH(A23,ESSbase!$B$8:$B$25,0),MATCH(year_previous,ESSbase!$F$6:$G$6,0))","v":1138472.0347826087},0]
["Total Rates & Levies",{"$f":"SUM(B22:B23)","v":133952377.39294253},53092627.299251139,19516563.491995353,20696232.603298318,19494971.5003669,6089938.1122665731,2549814.0069285631,4357170.4996108124,8104.6533397948124,2996687.2112939889,{"$f":"INDEX(ess_base_estract,MATCH(A24,ESSbase!$B$8:$B$25,0),MATCH(year_previous,ESSbase!$F$6:$G$6,0))","v":262754487.21478266},0]
[]
[]
[{"$f":"year_current&\" rates\"","v":"2024/25 rates"}]
[null,"TA"]
[null,"Wellington city","Hutt city","Upper Hutt city","Porirua city","Kāpiti Coast district","Masterton District","Carterton District","South Wairarapa district","Tararua District","Other","Region wide"]
["General rate",{"$f":"IFERROR(INDEX(Gen!$D$10:$D$18,MATCH(B$29,Gen!$A$10:$A$18,0),),0)","v":42450779.78893964},{"$f":"IFERROR(INDEX(Gen!$D$10:$D$18,MATCH(C$29,Gen!$A$10:$A$18,0),),0)","v":16462522.997163264},{"$f":"IFERROR(INDEX(Gen!$D$10:$D$18,MATCH(D$29,Gen!$A$10:$A$18,0),),0)","v":6653080.0661859084},{"$f":"IFERROR(INDEX(Gen!$D$10:$D$18,MATCH(E$29,Gen!$A$10:$A$18,0),),0)","v":8143696.2933956729},{"$f":"IFERROR(INDEX(Gen!$D$10:$D$18,MATCH(F$29,Gen!$A$10:$A$18,0),),0)","v":9893494.637903979},{"$f":"IFERROR(INDEX(Gen!$D$10:$D$18,MATCH(G$29,Gen!$A$10:$A$18,0),),0)","v":4697759.3954687491},{"$f":"IFERROR(INDEX(Gen!$D$10:$D$18,MATCH(H$29,Gen!$A$10:$A$18,0),),0)","v":1967718.2548295124},{"$f":"IFERROR(INDEX(Gen!$D$10:$D$18,MATCH(I$29,Gen!$A$10:$A$18,0),),0)","v":3278234.1708502257},{"$f":"IFERROR(INDEX(Gen!$D$10:$D$18,MATCH(J$29,Gen!$A$10:$A$18,0),),0)","v":9248.0452630520667},{"$f":"IFERROR(INDEX(Gen!$D$10:$D$18,MATCH(K$29,Gen!$A$10:$A$18,0),),0)","v":0},{"$f":"INDEX(ess_base_estract,MATCH(A30,ESSbase!$B$8:$B$25,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":93556533.650000006},{"$f":"ROUND(L30-SUM(B30:K30),-1)","v":0}]
["Remission of rates",{"$f":"IFERROR(INDEX(Remission!$D$10:$D$18,MATCH(B$29,Remission!$A$10:$A$18,0),),0)","v":0},{"$f":"IFERROR(INDEX(Remission!$D$10:$D$18,MATCH(C$29,Remission!$A$10:$A$18,0),),0)","v":0},{"$f":"IFERROR(INDEX(Remission!$D$10:$D$18,MATCH(D$29,Remission!$A$10:$A$18,0),),0)","v":0},{"$f":"IFERROR(INDEX(Remission!$D$10:$D$18,MATCH(E$29,Remission!$A$10:$A$18,0),),0)","v":0},{"$f":"IFERROR(INDEX(Remission!$D$10:$D$18,MATCH(F$29,Remission!$A$10:$A$18,0),),0)","v":0},{"$f":"IFERROR(INDEX(Remission!$D$10:$D$18,MATCH(G$29,Remission!$A$10:$A$18,0),),0)","v":0},{"$f":"IFERROR(INDEX(Remission!$D$10:$D$18,MATCH(H$29,Remission!$A$10:$A$18,0),),0)","v":0},{"$f":"IFERROR(INDEX(Remission!$D$10:$D$18,MATCH(I$29,Remission!$A$10:$A$18,0),),0)","v":0},{"$f":"IFERROR(INDEX(Remission!$D$10:$D$18,MATCH(J$29,Remission!$A$10:$A$18,0),),0)","v":0},0,{"$f":"INDEX(ess_base_estract,MATCH(A31,ESSbase!$B$8:$B$25,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":0},0]
["Public transport rate",{"$f":"IFERROR(INDEX('Public transport'!$I$10:$I$18,MATCH(B$29,'Public transport'!$A$10:$A$18,0),),0)","v":85197041.602498591},{"$f":"IFERROR(INDEX('Public transport'!$I$10:$I$18,MATCH(C$29,'Public transport'!$A$10:$A$18,0),),0)","v":20591768.364223827},{"$f":"IFERROR(INDEX('Public transport'!$I$10:$I$18,MATCH(D$29,'Public transport'!$A$10:$A$18,0),),0)","v":7605776.2575873956},{"$f":"IFERROR(INDEX('Public transport'!$I$10:$I$18,MATCH(E$29,'Public transport'!$A$10:$A$18,0),),0)","v":9503672.136715848},{"$f":"IFERROR(INDEX('Public transport'!$I$10:$I$18,MATCH(F$29,'Public transport'!$A$10:$A$18,0),),0)","v":10361912.335746009},{"$f":"IFERROR(INDEX('Public transport'!$I$10:$I$18,MATCH(G$29,'Public transport'!$A$10:$A$18,0),),0)","v":2385101.8483006395},{"$f":"IFERROR(INDEX('Public transport'!$I$10:$I$18,MATCH(H$29,'Public transport'!$A$10:$A$18,0),),0)","v":858764.89796802914},{"$f":"IFERROR(INDEX('Public transport'!$I$10:$I$18,MATCH(I$29,'Public transport'!$A$10:$A$18,0),),0)","v":1432820.3769596275},{"$f":"IFERROR(INDEX('Public transport'!$I$10:$I$18,MATCH(J$29,'Public transport'!$A$10:$A$18,0),),0)","v":0},{"$f":"IFERROR(INDEX('Public transport'!$I$10:$I$18,MATCH(K$29,'Public transport'!$A$10:$A$18,0),),0)","v":0},{"$f":"INDEX(ess_base_estract,MATCH(A32,ESSbase!$B$8:$B$25,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":137936857.81999999},0]
["River management rate",{"$f":"IFERROR(INDEX('River management'!$C$10:$C$18,MATCH(B$29,'River management'!$A$10:$A$18,0),),0)","v":265571.54000000004},{"$f":"IFERROR(INDEX('River management'!$C$10:$C$18,MATCH(C$29,'River management'!$A$10:$A$18,0),),0)","v":8942063.7100000009},{"$f":"IFERROR(INDEX('River management'!$C$10:$C$18,MATCH(D$29,'River management'!$A$10:$A$18,0),),0)","v":1468314.4200000002},{"$f":"IFERROR(INDEX('River management'!$C$10:$C$18,MATCH(E$29,'River management'!$A$10:$A$18,0),),0)","v":92070},{"$f":"IFERROR(INDEX('River management'!$C$10:$C$18,MATCH(F$29,'River management'!$A$10:$A$18,0),),0)","v":1748053.49},{"$f":"IFERROR(INDEX('River management'!$C$10:$C$18,MATCH(G$29,'River management'!$A$10:$A$18,0),),0)","v":0},{"$f":"IFERROR(INDEX('River management'!$C$10:$C$18,MATCH(H$29,'River management'!$A$10:$A$18,0),),0)","v":27451.4},{"$f":"IFERROR(INDEX('River management'!$C$10:$C$18,MATCH(I$29,'River management'!$A$10:$A$18,0),),0)","v":0},{"$f":"IFERROR(INDEX('River management'!$C$10:$C$18,MATCH(J$29,'River management'!$A$10:$A$18,0),),0)","v":0},{"$f":"IFERROR(INDEX('River management'!$C$10:$C$18,MATCH(K$29,'River management'!$A$10:$A$18,0),),0)","v":0},{"$f":"INDEX(ess_base_estract,MATCH(A33,ESSbase!$B$8:$B$25,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":12543524.560000001},0]
["Stadium purposes rate",{"$f":"IFERROR(INDEX(Stadium!$I$10:$I$18,MATCH(B$29,Stadium!$A$10:$A$18,0),),0)","v":0},{"$f":"IFERROR(INDEX(Stadium!$I$10:$I$18,MATCH(C$29,Stadium!$A$10:$A$18,0),),0)","v":0},{"$f":"IFERROR(INDEX(Stadium!$I$10:$I$18,MATCH(D$29,Stadium!$A$10:$A$18,0),),0)","v":0},{"$f":"IFERROR(INDEX(Stadium!$I$10:$I$18,MATCH(E$29,Stadium!$A$10:$A$18,0),),0)","v":0},{"$f":"IFERROR(INDEX(Stadium!$I$10:$I$18,MATCH(F$29,Stadium!$A$10:$A$18,0),),0)","v":0},{"$f":"IFERROR(INDEX(Stadium!$I$10:$I$18,MATCH(G$29,Stadium!$A$10:$A$18,0),),0)","v":0},{"$f":"IFERROR(INDEX(Stadium!$I$10:$I$18,MATCH(H$29,Stadium!$A$10:$A$18,0),),0)","v":0},{"$f":"IFERROR(INDEX(Stadium!$I$10:$I$18,MATCH(I$29,Stadium!$A$10:$A$18,0),),0)","v":0},{"$f":"IFERROR(INDEX(Stadium!$I$10:$I$18,MATCH(J$29,Stadium!$A$10:$A$18,0),),0)","v":0},{"$f":"IFERROR(INDEX(Stadium!$I$10:$I$18,MATCH(K$29,Stadium!$A$10:$A$18,0),),0)","v":0},{"$f":"INDEX(ess_base_estract,MATCH(A34,ESSbase!$B$8:$B$25,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":0},0]
["Economic development rate",{"$f":"IFERROR(INDEX('Economic Development'!$K$10:$K$18,MATCH(B$29,'Economic Development'!$A$10:$A$18,0),),0)","v":2237351.2949085706},{"$f":"IFERROR(INDEX('Economic Development'!$K$10:$K$18,MATCH(C$29,'Economic Development'!$A$10:$A$18,0),),0)","v":1018658.2654875019},{"$f":"IFERROR(INDEX('Economic Development'!$K$10:$K$18,MATCH(D$29,'Economic Development'!$A$10:$A$18,0),),0)","v":382267.55968991597},{"$f":"IFERROR(INDEX('Economic Development'!$K$10:$K$18,MATCH(E$29,'Economic Development'!$A$10:$A$18,0),),0)","v":401911.80767507548},{"$f":"IFERROR(INDEX('Economic Development'!$K$10:$K$18,MATCH(F$29,'Economic Development'!$A$10:$A$18,0),),0)","v":504498.417839556},{"$f":"IFERROR(INDEX('Economic Development'!$K$10:$K$18,MATCH(G$29,'Economic Development'!$A$10:$A$18,0),),0)","v":249573.82115003103},{"$f":"IFERROR(INDEX('Economic Development'!$K$10:$K$18,MATCH(H$29,'Economic Development'!$A$10:$A$18,0),),0)","v":80709.309040075168},{"$f":"IFERROR(INDEX('Economic Development'!$K$10:$K$18,MATCH(I$29,'Economic Development'!$A$10:$A$18,0),),0)","v":120864.3742092739},{"$f":"IFERROR(INDEX('Economic Development'!$K$10:$K$18,MATCH(J$29,'Economic Development'!$A$10:$A$18,0),),0)","v":165},{"$f":"IFERROR(INDEX('Economic Development'!$K$10:$K$18,MATCH(K$29,'Economic Development'!$A$10:$A$18,0),),0)","v":0},{"$f":"INDEX(ess_base_estract,MATCH(A35,ESSbase!$B$8:$B$25,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":4995999.8499999996},0]
["District-Wide Rates",{"$f":"SUM(B30:B35)","v":130150744.22634681},47015013.336874589,16109438.303463221,18141350.237786595,22507958.881489541,7332435.0649194196,2934643.8618376167,{"$f":"SUM(I30:I35)","v":4831918.9220191268},9413.0452630520667,0,{"$f":"INDEX(ess_base_estract,MATCH(A36,ESSbase!$B$8:$B$25,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":249032915.88},0]
["Rates Penalties",0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(ess_base_estract,MATCH(A37,ESSbase!$B$8:$B$25,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":0},0]
["Remission of Rates Penalties",0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(ess_base_estract,MATCH(A38,ESSbase!$B$8:$B$25,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":0},0]
["Pest management rate",{"$f":"IFERROR(INDEX(#REF!,MATCH(B$29,#REF!,0),),0)","v":0},{"$f":"IFERROR(INDEX(#REF!,MATCH(C$29,#REF!,0),),0)","v":0},{"$f":"IFERROR(INDEX(#REF!,MATCH(D$29,#REF!,0),),0)","v":0},{"$f":"IFERROR(INDEX(#REF!,MATCH(E$29,#REF!,0),),0)","v":0},{"$f":"IFERROR(INDEX(#REF!,MATCH(F$29,#REF!,0),),0)","v":0},{"$f":"IFERROR(INDEX(#REF!,MATCH(G$29,#REF!,0),),0)","v":0},{"$f":"IFERROR(INDEX(#REF!,MATCH(H$29,#REF!,0),),0)","v":0},{"$f":"IFERROR(INDEX(#REF!,MATCH(I$29,#REF!,0),),0)","v":0},{"$f":"IFERROR(INDEX(#REF!,MATCH(J$29,#REF!,0),),0)","v":0},{"$f":"IFERROR(INDEX(#REF!,MATCH(K$29,#REF!,0),),0)","v":0},{"$f":"INDEX(ess_base_estract,MATCH(A39,ESSbase!$B$8:$B$25,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":0},0]
["River management rate - Non district wide",0,0,0,0,0,0,0,{"$f":"'River management'!C31","v":101760.84},0,0,{"$f":"INDEX(ess_base_estract,MATCH(A40,ESSbase!$B$8:$B$25,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":101760.84},0]
["Special Rates",0,0,0,0,0,0,0,0,0,{"$f":"'Class Rates'!B91","v":2180019.56},{"$f":"INDEX(ess_base_estract,MATCH(A41,ESSbase!$B$8:$B$25,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":2180019.4650000003},0]
["Total Other Rates",{"$f":"SUM(B37:B41)","v":0},0,0,0,0,0,0,101760.84,0,2180019.56,{"$f":"INDEX(ess_base_estract,MATCH(A42,ESSbase!$B$8:$B$25,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":2281780.3050000002},0]
["Total Regnl Rates",{"$f":"SUM(B42,B36)","v":130150744.22634681},47015013.336874589,16109438.303463221,18141350.237786595,22507958.881489541,7332435.0649194196,2934643.8618376167,{"$f":"SUM(I42,I36)","v":4933679.7620191267},9413.0452630520667,2180019.56,{"$f":"INDEX(ess_base_estract,MATCH(A43,ESSbase!$B$8:$B$25,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":251314696.185},0]
["Bulk Water Levies",{"$f":"IFERROR(INDEX('Water levy'!$C$10:$C$18,MATCH('Comparison - TA'!B29,'Water levy'!$A$10:$A$18,0),),0)","v":34122161.230000004},{"$f":"IFERROR(INDEX('Water levy'!$C$10:$C$18,MATCH('Comparison - TA'!C29,'Water levy'!$A$10:$A$18,0),),0)","v":18214513.000000004},{"$f":"IFERROR(INDEX('Water levy'!$C$10:$C$18,MATCH('Comparison - TA'!D29,'Water levy'!$A$10:$A$18,0),),0)","v":7788821.0000000019},{"$f":"IFERROR(INDEX('Water levy'!$C$10:$C$18,MATCH('Comparison - TA'!E29,'Water levy'!$A$10:$A$18,0),),0)","v":7605871.0000000019},{"$f":"IFERROR(INDEX('Water levy'!$C$10:$C$18,MATCH('Comparison - TA'!F29,'Water levy'!$A$10:$A$18,0),),0)","v":0},{"$f":"IFERROR(INDEX('Water levy'!$C$10:$C$18,MATCH('Comparison - TA'!G29,'Water levy'!$A$10:$A$18,0),),0)","v":0},{"$f":"IFERROR(INDEX('Water levy'!$C$10:$C$18,MATCH('Comparison - TA'!H29,'Water levy'!$A$10:$A$18,0),),0)","v":0},{"$f":"IFERROR(INDEX('Water levy'!$C$10:$C$18,MATCH('Comparison - TA'!I29,'Water levy'!$A$10:$A$18,0),),0)","v":0},{"$f":"IFERROR(INDEX('Water levy'!$C$10:$C$18,MATCH('Comparison - TA'!J29,'Water levy'!$A$10:$A$18,0),),0)","v":0},{"$f":"IFERROR(INDEX('Water levy'!$C$10:$C$18,MATCH('Comparison - TA'!K29,'Water levy'!$A$10:$A$18,0),),0)","v":0},{"$f":"INDEX(ess_base_estract,MATCH(A44,ESSbase!$B$8:$B$25,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":67731366.230000004},{"$f":"ROUND(L44-SUM(B44:K44),-1)","v":0}]
["Total Regnl Rates & levies",{"$f":"SUM(B43:B44)","v":164272905.45634681},{"$f":"SUM(C43:C44)","v":65229526.336874589},23898259.303463221,25747221.237786599,22507958.881489541,7332435.0649194196,2934643.8618376167,4933679.7620191267,9413.0452630520667,2180019.56,{"$f":"INDEX(ess_base_estract,MATCH(A45,ESSbase!$B$8:$B$25,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":319046062.41500002},{"$f":"ROUND(L45-SUM(B45:K45),-1)","v":0}]
["Warm Greater Wellington rate",null,null,null,null,null,null,null,null,null,{"$f":"L46","v":775399.48},{"$f":"INDEX(ess_base_estract,MATCH(A46,ESSbase!$B$8:$B$25,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":775399.48},{"$f":"ROUND(L46-SUM(B46:K46),-1)","v":0}]
["Total Rates & Levies",{"$f":"SUM(B45:B46)","v":164272905.45634681},{"$f":"SUM(C45:C46)","v":65229526.336874589},23898259.303463221,25747221.237786599,22507958.881489541,7332435.0649194196,2934643.8618376167,4933679.7620191267,9413.0452630520667,2955419.04,{"$f":"INDEX(ess_base_estract,MATCH(A47,ESSbase!$B$8:$B$25,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":319821461.89500004},{"$f":"ROUND(L47-SUM(B47:K47),-1)","v":0}]
[]
[]
["Delta"]
[null,"TA"]
[null,"Wellington city","Hutt city","Upper Hutt city","Porirua city","Kāpiti Coast district","Masterton District","Carterton District","South Wairarapa District","Tararua District","Other","Region wide"]
["General rate",{"$f":"B30-B7","v":6984053.7278287858},3120359.2579677068,1048192.545327384,1675148.1832096111,1317214.2874688711,797440.47691004863,251833.97688033967,381968.5524840001,1308.3919232572543,0,15577519.400000006,{"$f":"ROUND(L53-SUM(B53:K53),-1)","v":0}]
["Remission of rates",{"$f":"B31-B8","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Public transport rate",{"$f":"B32-B9","v":15167616.085251898},4151797.149747638,1316834.476305889,2081844.0184761528,1459800.3291473873,431827.62273318903,128567.33318828,189203.5051495505,0,0,24927490.519999996,0]
["River management rate",{"$f":"B33-B10","v":199749.28000000003},898612.71000000089,396937.42000000016,44038.6,218416.28000000003,0,1106.5600000000013,0,0,0,1758860.4100000001,{"$f":"ROUND(L56-SUM(B56:K56),-1)","v":0}]
["Stadium purposes rate",{"$f":"B34-B11","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(L57-SUM(B57:K57),-1)","v":0}]
["Economic development rate",{"$f":"B35-B12","v":115043.5698291189},60680.679702462745,18210.690586746787,19267.192750480026,17556.484506384702,13228.853009608953,3321.9848404338991,5191.8647747635696,0,0,252501.31999999937,{"$f":"ROUND(L58-SUM(B58:K58),-1)","v":0}]
["District-Wide Rates",{"$f":"B36-B13","v":22466462.662909806},8231449.7974178046,2780175.1322200205,3820297.9944362435,3012987.3811226413,1242496.9526528465,384829.85490905354,576363.92240831442,1308.3919232572543,0,42516371.649999976,0]
["Rates Penalties",{"$f":"B37-B14","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Remission of Rates Penalties",{"$f":"B38-B15","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Pest management rate",{"$f":"B39-B16","v":0},0,0,0,0,0,0,0,0,0,0,0]
["River management rate - Non district wide",{"$f":"B40-B17","v":0},0,0,0,0,0,0,145.33999999999651,0,0,145.33999999999651,{"$f":"ROUND(L63-SUM(B63:K63),-1)","v":0}]
["Special Rates",{"$f":"B41-B18","v":0},0,0,0,0,0,0,0,0,321804.38348861993,321804.28500000038,0]
["Total Other Rates",{"$f":"B42-B19","v":0},0,0,0,0,0,0,145.33999999999651,0,321804.38348861993,321949.62500000023,0]
["Total Regnl Rates",{"$f":"B43-B20","v":22466462.662909806},8231449.7974178046,2780175.1322200205,3820297.9944362435,3012987.3811226413,1242496.9526528465,384829.85490905354,576509.26240831427,1308.3919232572543,321804.38348861993,42838321.274999976,0]
["Bulk Water Levies",{"$f":"B44-B21","v":7854065.4004944749},3905449.2402056511,1601520.6792478487,1230690.6400520355,0,0,0,0,0,0,14591725.960000001,0]
["Total Regnl Rates & levies",{"$f":"B45-B22","v":30320528.063404277},12136899.03762345,4381695.8114678673,5050988.6344882809,3012987.3811226413,1242496.9526528465,384829.85490905354,576509.26240831427,1308.3919232572543,321804.38348861993,57430047.234999985,0]
["Warm Greater Wellington rate",{"$f":"B46-B23","v":0},0,0,0,0,0,0,0,0,-363072.55478260876,-363072.55478260876,0]
["Total Rates & Levies",{"$f":"B47-B24","v":30320528.063404277},12136899.03762345,4381695.8114678673,5050988.6344882809,3012987.3811226413,1242496.9526528465,384829.85490905354,576509.26240831427,1308.3919232572543,{"$f":"K47-K24","v":-41268.171293988824},{"$f":"L47-L24","v":57066974.680217385},0]

{"sheet":"Comparison - Category","index":19,"n_rows":179,"n_cols":32,"rows_kept":179,"cut":false,"hidden":false,"merged":[[1,0,1,3],[5,25,5,31],[64,25,64,31],[123,25,123,31],[64,9,64,14],[64,17,64,22],[5,9,5,14],[5,17,5,22],[123,9,123,14],[123,17,123,22]]}
["Comparison of proposed vs current"]
[{"$f":"check_total","v":0}]
[]
[]
[{"$f":"year_previous&\" rates\"","v":"2023/24 rates"}]
[null,null,null,null,null,null,null,null,null,"Rates",null,null,null,null,null,null,null,"Rates for average property",null,null,null,null,null,null,null,"Cents/$ OR Economic Development Rate $/property"]
[{"$f":"Control!A$65","v":"TA full name"},{"$f":"Control!B$65","v":"Rating area"},{"$f":"Control!C$65","v":"Category group"},{"$f":"Control!D$65","v":"Concatenated  name"},null,"CV","CV Assessments","Average CV",null,"General rate","River management rate","Public transport rate","Stadium purposes rate","Remission of rates","Economic development rate","District-Wide rates",null,"General rate","River management rate","Public transport rate","Stadium purposes rate","Remission of rates","Economic development rate","District-Wide rates",null,"General rate","River management rate","Public transport rate","Stadium purposes rate","Remission of rates","Economic development rate","District-Wide rates"]
[]
["By TA"]
[{"$f":"Control!A41","v":"Wellington city"},null,{"$f":"Control!B41","v":"District wide"},{"$f":"Control!C41","v":"Wellington cityDistrict wide"},null,115410735050,80373,1435939.1219688205,null,35466726.061110854,65822.259999999995,70029425.517246693,0,0,2122307.7250794517,107684281.56343699,null,{"$f":"J10/$F10*$H10","v":441.27662350678531},0.81895984970077018,871.30535773514362,0,0,26.40572984807649,{"$f":"IF('Comparison - Category'!C10=\"Residential\",SUM(R10:U10,Control!$B$102),IF('Comparison - Category'!C10=\"Rural\",SUM(R10:U10,Control!$B$103),P10/$F10*$H10))","v":1339.806670939706}]
[{"$f":"Control!A42","v":"Hutt city"},null,{"$f":"Control!B42","v":"District wide"},{"$f":"Control!C42","v":"Hutt cityDistrict wide"},null,39038769400,41092,950033.32522145426,null,13342163.739195557,8043451,16439971.214476189,0,0,957977.58578503912,38783563.539456785,null,{"$f":"J11/$F11*$H11","v":324.69005497896319},{"$f":"K11/$F11*$H11","v":195.74250462377105},{"$f":"L11/$F11*$H11","v":400.07717352468092},{"$f":"M11/$F11*$H11","v":0},{"$f":"N11/$F11*$H11","v":0},{"$f":"O11/$F11*$H11","v":23.312994884284997},{"$f":"IF('Comparison - Category'!C11=\"Residential\",SUM(R11:U11,Control!$B$102),IF('Comparison - Category'!C11=\"Rural\",SUM(R11:U11,Control!$B$103),P11/$F11*$H11))","v":943.82272801170006}]
[{"$f":"Control!A43","v":"Upper Hutt city"},null,{"$f":"Control!B43","v":"District wide"},{"$f":"Control!C43","v":"Upper Hutt cityDistrict wide"},null,16508539950,17778,928593.76476544049,null,5604887.5208585244,1071377,6288941.7812815066,0,0,364056.86910316919,13329263.1712432,null,315.27098216101501,60.264202947463161,353.74855334016803,0,0,20.47794291276686,{"$f":"IF('Comparison - Category'!C12=\"Residential\",SUM(R12:U12,Control!$B$102),IF('Comparison - Category'!C12=\"Rural\",SUM(R12:U12,Control!$B$103),P12/$F12*$H12))","v":749.76168136141303}]
[{"$f":"Control!A44","v":"Porirua city"},null,{"$f":"Control!B44","v":"District wide"},{"$f":"Control!C44","v":"Porirua cityDistrict wide"},null,19107939000,19954,957599.42868597771,null,6468548.1101860618,48031.4,7421828.1182396952,0,0,382644.61492459546,14321052.243350353,null,324.17300341716253,2.4071063445925627,371.94688374459736,0,0,19.17633631976523,{"$f":"IF('Comparison - Category'!C13=\"Residential\",SUM(R13:U13,Control!$B$102),IF('Comparison - Category'!C13=\"Rural\",SUM(R13:U13,Control!$B$103),P13/$F13*$H13))","v":717.70332982611762}]
[{"$f":"Control!A45","v":"Kāpiti Coast district"},null,{"$f":"Control!B45","v":"District wide"},{"$f":"Control!C45","v":"Kāpiti Coast districtDistrict wide"},null,19946308650,25753,774523.69238535315,null,8576280.3504351079,1529637.21,8902112.0065986216,0,0,486941.9333331713,19494971.5003669,null,{"$f":"J14/$F14*$H14","v":333.02063256455978},59.396466819399677,345.67281507391846,0,0,18.908163450206629,{"$f":"IF('Comparison - Category'!C14=\"Residential\",SUM(R14:U14,Control!$B$102),IF('Comparison - Category'!C14=\"Rural\",SUM(R14:U14,Control!$B$103),P14/$F14*$H14))","v":756.9980779080845}]
[{"$f":"Control!A46","v":"Masterton district"},null,{"$f":"Control!B46","v":"District wide"},{"$f":"Control!C46","v":"Masterton districtDistrict wide"},null,8934202155,13374,668027.67720951093,null,3900318.9185587005,0,1953274.2255674505,0,0,236344.96814042208,6089938.1122665731,null,291.63443386860325,0,146.05011406964636,0,0,17.671973092599224,{"$f":"IF('Comparison - Category'!C15=\"Residential\",SUM(R15:U15,Control!$B$102),IF('Comparison - Category'!C15=\"Rural\",SUM(R15:U15,Control!$B$103),P15/$F15*$H15))","v":455.35652103084885}]
[{"$f":"Control!A47","v":"Carterton district"},null,{"$f":"Control!B47","v":"District wide"},{"$f":"Control!C47","v":"Carterton districtDistrict wide"},null,3767174800,5129,734485.24078767793,null,1715884.2779491728,26344.84,730197.56477974914,0,0,77387.324199641269,2549814.0069285631,null,334.54557963524525,5.136447650614155,142.3664583310098,0,0,15.088189549549867,{"$f":"IF('Comparison - Category'!C16=\"Residential\",SUM(R16:U16,Control!$B$102),IF('Comparison - Category'!C16=\"Rural\",SUM(R16:U16,Control!$B$103),P16/$F16*$H16))","v":497.13667516641902}]
[{"$f":"Control!A48","v":"South Wairarapa district"},null,{"$f":"Control!B48","v":"District wide"},{"$f":"Control!C48","v":"South Wairarapa districtDistrict wide"},null,6431251700,7242,888049.11626622477,null,2896265.6183662256,0,1243616.871810077,0,0,115672.50943451033,4255554.9996108124,null,399.92621076584169,0,171.7228489105326,0,0,15.972453663975465,{"$f":"IF('Comparison - Category'!C17=\"Residential\",SUM(R17:U17,Control!$B$102),IF('Comparison - Category'!C17=\"Rural\",SUM(R17:U17,Control!$B$103),P17/$F17*$H17))","v":587.62151334034957}]
[{"$f":"Control!A49","v":"Tararua district"},null,{"$f":"Control!B49","v":"District wide"},{"$f":"Control!C49","v":"Tararua districtDistrict wide"},null,15976500,11,1452409.0909090908,null,7939.6533397948124,0,0,0,0,165,8104.6533397948124,null,721.7866672540739,0,0,0,0,14.999999999999998,{"$f":"IF('Comparison - Category'!C18=\"Residential\",SUM(R18:U18,Control!$B$102),IF('Comparison - Category'!C18=\"Rural\",SUM(R18:U18,Control!$B$103),P18/$F18*$H18))","v":736.7866672540739}]
[{"$f":"Control!A50","v":"Region wide"},null,{"$f":"Control!B50","v":0},{"$f":"Control!C50","v":"Region wide"},null,229160897205,210706,1087586.0070667185,null,77979014.25,10784664.15,113009367.3,0,0,4743498.53,206516543.78999996,null,370.08445060890529,51.183469621178325,536.3367312748569,0,{"$f":"N19/$F19*$H19","v":0},{"$f":"O19/$F19*$H19","v":22.512403680958304},{"$f":"IF('Comparison - Category'!C19=\"Residential\",SUM(R19:U19,Control!$B$102),IF('Comparison - Category'!C19=\"Rural\",SUM(R19:U19,Control!$B$103),P19/$F19*$H19))","v":980.11705309768092}]
[]
["By TA & Category"]
[{"$f":"Control!A66","v":"Wellington city"},{"$f":"Control!B66","v":"Wellington city"},{"$f":"Control!C66","v":"Wellington CBD"},{"$f":"Control!D66","v":"Wellington cityWellington CBD"},null,13125483300,3007,4364976.155636847,null,6252650.6593587436,7485.8632000217722,32874426.854303513,0,0,660064.08792868059,39794627.464790963,null,2079.3650347052685,2.4894789491259632,10932.632808215334,0,0,219.5091745688994,13233.996496438629,null,{"$f":"J22/$F22*100","v":4.7637488970472756E-2},{"$f":"K22/$F22*100","v":5.7033048070860539E-5},{"$f":"L22/$F22*100","v":0.25046260090326361},{"$f":"M22/$F22*100","v":0},{"$f":"N22/$F22*100","v":0},{"$f":"IF(OR('Comparison - Category'!C22=\"Residential\",'Comparison - Category'!C22=\"Rural\"),W22,O22/$F22*100)","v":5.0288745400230758E-3},{"$f":"P22/$F22*100","v":0.30318599746183034}]
[{"$f":"Control!A67","v":"Wellington city"},{"$f":"Control!B67","v":"Wellington city"},{"$f":"Control!C67","v":"Business"},{"$f":"Control!D67","v":"Wellington cityBusiness"},null,6562077350,1883,3484905.6558682951,null,2390477.3741130494,3742.5527294725516,3287109.9208187913,0,0,329998.63715077093,6011328.4848120837,null,1269.5047127525486,1.9875479179355027,1745.6770689425337,0,0,175.25153327178487,3192.4208628848028,null,3.6428668036243873E-2,5.7033048070860539E-5,5.0092520180652716E-2,{"$f":"M23/$F23*100","v":0},{"$f":"N23/$F23*100","v":0},{"$f":"IF(OR('Comparison - Category'!C23=\"Residential\",'Comparison - Category'!C23=\"Rural\"),W23,O23/$F23*100)","v":5.0288745400230758E-3},{"$f":"P23/$F23*100","v":9.1607095804990532E-2}]
[{"$f":"Control!A68","v":"Wellington city"},{"$f":"Control!B68","v":"Wellington city"},{"$f":"Control!C68","v":"Residential"},{"$f":"Control!D68","v":"Wellington cityResidential"},null,94298860050,74588,1264263.1529200408,null,26424475.915058997,53781.514182590006,33740482.500479795,0,0,1118820,61337559.929721385,null,354.27248237060917,0.721047811747064,452.35805358073412,0,0,15,822.35158376309028,null,2.8022052335572211E-2,5.7033048070860539E-5,3.5780371557609089E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C24=\"Residential\",'Comparison - Category'!C24=\"Rural\"),W24,O24/$F24*100)","v":15},6.5045918791805574E-2]
[{"$f":"Control!A69","v":"Wellington city"},{"$f":"Control!B69","v":"Wellington city"},{"$f":"Control!C69","v":"Rural"},{"$f":"Control!D69","v":"Wellington cityRural"},null,1424314350,895,1591412.6815642458,null,399122.11258006521,812.32988791566493,127406.24164458619,0,0,13425,540765.68411256711,null,445.94649450286619,0.90763115968230712,142.35334261964937,0,0,15,604.20746828219785,null,2.8022052335572218E-2,5.7033048070860539E-5,8.9450928894022723E-3,0,0,{"$f":"IF(OR('Comparison - Category'!C25=\"Residential\",'Comparison - Category'!C25=\"Rural\"),W25,O25/$F25*100)","v":15},3.7966737055802821E-2]
[{"$f":"Control!A70","v":"Hutt city"},{"$f":"Control!B70","v":"Hutt city"},{"$f":"Control!C70","v":"Business"},{"$f":"Control!D70","v":"Hutt cityBusiness"},null,6730624900,2322,2898632.601205857,null,2300305.5901374472,1386761.2226150217,3749587.7631110935,0,0,376427.58578503912,7813082.1616486013,null,990.65701556306942,597.22705538975958,1614.8095448368188,0,0,162.11351670328989,3364.8071324929379,null,3.4176701633416642E-2,2.0603751408209092E-2,5.5709355651524919E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C26=\"Residential\",'Comparison - Category'!C26=\"Rural\"),W26,O26/$F26*100)","v":5.5927583452918183E-3},0.11608256703844247]
[{"$f":"Control!A71","v":"Hutt city"},{"$f":"Control!B71","v":"Hutt city"},{"$f":"Control!C71","v":"Residential"},{"$f":"Control!D71","v":"Hutt cityResidential"},null,31752589000,38327,828465.28556892008,null,10851987.603415074,6542224.5032303445,12635116.238983558,0,0,574905,30604233.345628977,null,283.14210878532293,170.69492794192982,329.66619456215096,0,0,15,798.50323128940374,null,3.4176701633416642E-2,2.0603751408209088E-2,3.9792396893946376E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C27=\"Residential\",'Comparison - Category'!C27=\"Rural\"),W27,O27/$F27*100)","v":15},9.6383426704603453E-2]
[{"$f":"Control!A72","v":"Hutt city"},{"$f":"Control!B72","v":"Hutt city"},{"$f":"Control!C72","v":"Rural"},{"$f":"Control!D72","v":"Hutt cityRural"},null,555555500,443,1254075.6207674944,null,189870.54564303602,114465.27415463307,55267.212381537065,0,0,6645,366248.03217920614,null,428.60168316712424,258.38662337388956,124.7566870915058,0,0,15,826.74499363251959,null,3.4176701633416649E-2,2.0603751408209092E-2,9.948099223486594E-3,0,0,{"$f":"IF(OR('Comparison - Category'!C28=\"Residential\",'Comparison - Category'!C28=\"Rural\"),W28,O28/$F28*100)","v":15},6.5924652384722351E-2]
[{"$f":"Control!A73","v":"Upper Hutt city"},{"$f":"Control!B73","v":"Upper Hutt city"},{"$f":"Control!C73","v":"Business"},{"$f":"Control!D73","v":"Upper Hutt cityBusiness"},null,1983151950,770,2575522.012987013,null,673308.70265854418,128703.28891412048,1097519.4265966341,0,0,110181.86910316916,2009713.2872724677,null,874.42688656953783,167.14712845989672,1425.3499046709535,0,0,143.09333649762226,2610.0172561980103,null,3.3951442937014693E-2,6.4898349778049272E-3,5.5342175197247705E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C29=\"Residential\",'Comparison - Category'!C29=\"Rural\"),W29,O29/$F29*100)","v":5.5558964658844797E-3},0.10133934957795179]
[{"$f":"Control!A74","v":"Upper Hutt city"},{"$f":"Control!B74","v":"Upper Hutt city"},{"$f":"Control!C74","v":"Residential"},{"$f":"Control!D74","v":"Upper Hutt cityResidential"},null,12668638000,15652,809394.1988244314,null,4301185.4014669601,822173.70013548655,5007928.4550464982,0,0,234255,10365542.556648944,null,274.8010095493841,52.528347823631904,319.95453967841161,0,0,15,662.28389705142763,null,3.39514429370147E-2,6.4898349778049272E-3,3.9530125140891215E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C30=\"Residential\",'Comparison - Category'!C30=\"Rural\"),W30,O30/$F30*100)","v":15},8.1820496857270247E-2]
[{"$f":"Control!A75","v":"Upper Hutt city"},{"$f":"Control!B75","v":"Upper Hutt city"},{"$f":"Control!C75","v":"Rural"},{"$f":"Control!D75","v":"Upper Hutt cityRural"},null,1856750000,1356,1369284.6607669618,null,630393.41673302033,120500.01095039299,183493.89963837439,0,0,19620,954007.3273217876,null,464.89190024559025,88.864314860171831,135.31998498405193,0,0,15,704.07620008981394,null,3.3951442937014693E-2,6.4898349778049272E-3,9.8825312852228019E-3,0,0,{"$f":"IF(OR('Comparison - Category'!C31=\"Residential\",'Comparison - Category'!C31=\"Rural\"),W31,O31/$F31*100)","v":15},5.138049426803757E-2]
[{"$f":"Control!A76","v":"Porirua city"},{"$f":"Control!B76","v":"Porirua city"},{"$f":"Control!C76","v":"Business"},{"$f":"Control!D76","v":"Porirua cityBusiness"},null,1724715000,814,2118814.4963144963,null,583862.12944575306,4335.3956725003154,951718.02620493097,0,0,95544.614924595473,1635460.1662477797,null,717.27534329945092,5.3260389097055478,1169.1867643795219,0,0,117.37667681154234,2009.1648234002207,null,3.3852673018194487E-2,2.5136881586234917E-4,5.5181176380151555E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C32=\"Residential\",'Comparison - Category'!C32=\"Rural\"),W32,O32/$F32*100)","v":5.5397335168184576E-3},9.4824951731026855E-2]
[{"$f":"Control!A77","v":"Porirua city"},{"$f":"Control!B77","v":"Porirua city"},{"$f":"Control!C77","v":"Residential"},{"$f":"Control!D77","v":"Porirua cityResidential"},null,16092655000,18490,870343.6992969173,null,5447793.8770961259,40451.916314313123,6342940.2427137718,0,0,277350,12108536.036124211,null,294.63460665744327,2.187772650855226,343.04706558754856,0,0,15,654.86944489584698,null,3.3852673018194487E-2,2.5136881586234917E-4,3.9415125985822551E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C33=\"Residential\",'Comparison - Category'!C33=\"Rural\"),W33,O33/$F33*100)","v":15},7.5242624887715617E-2]
[{"$f":"Control!A78","v":"Porirua city"},{"$f":"Control!B78","v":"Porirua city"},{"$f":"Control!C78","v":"Rural"},{"$f":"Control!D78","v":"Porirua cityRural"},null,1290569000,650,1985490.7692307692,null,436892.10364418244,3244.0880131865611,127169.84932099257,0,0,9750,577056.04097836162,null,672.14169791412678,4.9909046356716331,195.64592203229626,0,0,15,887.77852458209463,null,3.3852673018194487E-2,2.5136881586234917E-4,9.8537814964556377E-3,0,0,{"$f":"IF(OR('Comparison - Category'!C34=\"Residential\",'Comparison - Category'!C34=\"Rural\"),W34,O34/$F34*100)","v":15},4.471330405258158E-2]
[{"$f":"Control!A79","v":"Kāpiti Coast district"},{"$f":"Control!B79","v":"Kāpiti Coast district"},{"$f":"Control!C79","v":"Business"},{"$f":"Control!D79","v":"Kāpiti Coast districtBusiness"},null,1758315500,1254,1402165.4704944179,null,756019.92013271491,134841.23117285437,1232341.9346333337,0,0,123716.93333317133,2246920.0192720746,null,602.88669867042665,107.52889248234001,982.72881549707643,0,0,98.657841573501855,1791.8022482233453,null,4.2996829643639892E-2,7.6687733898071399E-3,7.0086508060318742E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C35=\"Residential\",'Comparison - Category'!C35=\"Rural\"),W35,O35/$F35*100)","v":7.0361054846625262E-3},0.12778821657842832]
[{"$f":"Control!A80","v":"Kāpiti Coast district"},{"$f":"Control!B80","v":"Kāpiti Coast district excl Ōtaki "},{"$f":"Control!C80","v":"Residential"},{"$f":"Control!D80","v":"Kāpiti Coast district excl Ōtaki Residential"},null,13794244800,18439,748101.56733011547,null,5931087.9372826545,1057849.3745472552,6905646.0668657841,0,0,274710,14169293.378695693,null,321.65995646632973,57.370213924142043,374.51304663299436,0,0,15,768.54321702346613,null,4.2996829643639892E-2,7.6687733898071399E-3,5.0061791471656236E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C36=\"Residential\",'Comparison - Category'!C36=\"Rural\"),W36,O36/$F36*100)","v":15},0.10271887721389208]
[{"$f":"Control!A81","v":"Kāpiti Coast district"},{"$f":"Control!B81","v":"Ōtaki rating area"},{"$f":"Control!C81","v":"Residential"},{"$f":"Control!D81","v":"Ōtaki rating areaResidential"},null,1711698400,3322,515261.40878988564,null,735976.0450609097,131266.27141295458,428453.44181583816,0,0,49275,1344970.7582897025,null,221.54607015680605,39.51422980522414,128.9745460011554,0,0,15,405.0348459631856,null,4.2996829643639892E-2,7.6687733898071399E-3,2.5030895735828122E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C37=\"Residential\",'Comparison - Category'!C37=\"Rural\"),W37,O37/$F37*100)","v":15},7.8575218525045218E-2]
[{"$f":"Control!A82","v":"Kāpiti Coast district"},{"$f":"Control!B82","v":"Kāpiti Coast district"},{"$f":"Control!C82","v":"Rural"},{"$f":"Control!D82","v":"Kāpiti Coast districtRural"},null,2682049950,2738,979565.35792549304,null,1153196.4479588289,205680.33286693573,335670.56328366505,0,0,39240,1733787.3441094297,null,421.1820481953356,75.120647504359283,122.59699170331083,0,0,15,633.89968740300571,null,4.2996829643639892E-2,7.6687733898071399E-3,1.2515447867914059E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C38=\"Residential\",'Comparison - Category'!C38=\"Rural\"),W38,O38/$F38*100)","v":15},6.4644110901418139E-2]
[{"$f":"Control!A83","v":"Masterton district"},{"$f":"Control!B83","v":"Masterton district"},{"$f":"Control!C83","v":"Business"},{"$f":"Control!D83","v":"Masterton districtBusiness"},null,746922100,584,1278976.1986301369,null,326076.61509978375,0,379655.42213700258,0,0,53359.968140422083,759092.00537720846,null,558.35036832154753,0,650.09490091952489,0,0,91.369808459626853,1299.8150777006992,null,4.365604058305194E-2,0,5.0829319702416428E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C39=\"Residential\",'Comparison - Category'!C39=\"Rural\"),W39,O39/$F39*100)","v":7.1439803615962203E-3},0.10162934064706459]
[{"$f":"Control!A84","v":"Masterton district"},{"$f":"Control!B84","v":"Masterton district"},{"$f":"Control!C84","v":"Residential"},{"$f":"Control!D84","v":"Masterton districtResidential"},null,4196271900,8716,481444.68793024321,null,1831926.1636392046,0,1066468.2298168323,0,0,128355,3026749.3934560372,null,210.17968834777471,0,122.35752980918222,0,0,15,347.53721815695695,null,4.365604058305194E-2,0,2.5414659851208221E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C40=\"Residential\",'Comparison - Category'!C40=\"Rural\"),W40,O40/$F40*100)","v":15},7.2129486972854095E-2]
[{"$f":"Control!A85","v":"Masterton district"},{"$f":"Control!B85","v":"Masterton district"},{"$f":"Control!C85","v":"Rural"},{"$f":"Control!D85","v":"Masterton districtRural"},null,3991008155,4074,979628.90402552777,null,1742316.1398197121,0,507150.57361361553,0,0,54630,2304096.7134333276,null,427.66719190469126,0,124.48467688110348,0,0,15,567.1518687857947,null,4.3656040583051933E-2,0,1.2707329925604112E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C41=\"Residential\",'Comparison - Category'!C41=\"Rural\"),W41,O41/$F41*100)","v":15},5.7732197578867828E-2]
[{"$f":"Control!A86","v":"Carterton district"},{"$f":"Control!B86","v":"Carterton district"},{"$f":"Control!C86","v":"Business"},{"$f":"Control!D86","v":"Carterton districtBusiness"},null,133858500,237,564803.79746835446,null,60970.278209511103,936.1075480596229,70988.521223329444,0,0,9977.3241996412671,142872.23118054145,null,257.2585578460384,3.9498208778887047,299.52962541489222,0,0,42.098414344477916,602.83641848329728,null,4.5548305269752093E-2,6.9932619001380038E-4,5.3032509122192054E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C42=\"Residential\",'Comparison - Category'!C42=\"Rural\"),W42,O42/$F42*100)","v":7.4536351443063135E-3},0.10673377572626426]
[{"$f":"Control!A87","v":"Carterton district"},{"$f":"Control!B87","v":"Carterton district"},{"$f":"Control!C87","v":"Residential"},{"$f":"Control!D87","v":"Carterton districtResidential"},null,1338796500,2678,499924.01045556384,null,609799.11676075659,9362.5545554881082,354998.68799504399,0,0,39030,1013190.3593112887,null,227.70691439908759,3.4960995352830877,132.56112322443764,0,0,15,378.76413715880835,null,4.5548305269752093E-2,6.9932619001380038E-4,2.6516254561096027E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C43=\"Residential\",'Comparison - Category'!C43=\"Rural\"),W43,O43/$F43*100)","v":15},7.5679190923436737E-2]
[{"$f":"Control!A88","v":"Carterton district"},{"$f":"Control!B88","v":"Carterton district"},{"$f":"Control!C88","v":"Rural"},{"$f":"Control!D88","v":"Carterton districtRural"},null,2294519800,2214,1036368.4733514002,null,1045114.8829789051,16046.177896452269,304210.35556137579,0,0,28380,1393751.4164367332,null,472.04827596156514,7.2475961591925344,137.40305129240099,0,0,15,631.6989234131587,null,4.5548305269752093E-2,6.9932619001380027E-4,1.3258127280548017E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C44=\"Residential\",'Comparison - Category'!C44=\"Rural\"),W44,O44/$F44*100)","v":15},6.074261884498592E-2]
[{"$f":"Control!A89","v":"South Wairarapa district"},{"$f":"Control!B89","v":"South Wairarapa district"},{"$f":"Control!C89","v":"Business"},{"$f":"Control!D89","v":"South Wairarapa districtBusiness"},null,286688000,314,913019.10828025476,null,129107.77502273413,0,150321.93220119632,0,0,21127.509434510328,300557.21665844077,null,411.17125803418514,0,478.73226815667618,0,0,67.285061893344988,957.18858808420634,null,4.5034244552521953E-2,0,5.2433981262276871E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C45=\"Residential\",'Comparison - Category'!C45=\"Rural\"),W45,O45/$F45*100)","v":7.3695130017685873E-3},0.10483773881656741]
[{"$f":"Control!A90","v":"South Wairarapa district"},{"$f":"Control!B90","v":"South Wairarapa district"},{"$f":"Control!C90","v":"Residential"},{"$f":"Control!D90","v":"South Wairarapa districtResidential"},null,2195790500,3594,610960.07234279357,null,988857.66363104456,0,575670.18966442789,0,0,52575,1617102.8532954725,null,275.14125309711869,0,160.17534492610682,0,0,15,450.31659802322554,null,4.5034244552521953E-2,0,2.6216990631138436E-2,0,{"$f":"N46/$F46*100","v":0},{"$f":"IF(OR('Comparison - Category'!C46=\"Residential\",'Comparison - Category'!C46=\"Rural\"),W46,O46/$F46*100)","v":15},7.3645589289846755E-2]
[{"$f":"Control!A91","v":"South Wairarapa district"},{"$f":"Control!B91","v":"South Wairarapa district"},{"$f":"Control!C91","v":"Rural"},{"$f":"Control!D91","v":"South Wairarapa districtRural"},null,3948773200,3334,1184395.0809838031,null,1778300.1797124469,0,517624.74994445272,0,0,41970,2337894.9296568995,null,533.38337723828636,0,155.25637370859408,0,0,15,703.63975094688044,null,4.5034244552521953E-2,0,1.3108495315569218E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C47=\"Residential\",'Comparison - Category'!C47=\"Rural\"),W47,O47/$F47*100)","v":15},5.9205601619685307E-2]
[{"$f":"Control!A92","v":"Tararua district"},{"$f":"Control!B92","v":"Tararua district"},{"$f":"Control!C92","v":"Rural"},{"$f":"Control!D92","v":"Tararua districtRural"},null,15976500,11,1452409.0909090908,null,7939.6533397948124,0,0,0,0,165,8104.6533397948124,null,721.7866672540739,0,0,0,0,15,736.7866672540739,null,4.9695824115387054E-2,0,0,0,0,{"$f":"IF(OR('Comparison - Category'!C48=\"Residential\",'Comparison - Category'!C48=\"Rural\"),W48,O48/$F48*100)","v":15},5.0728590991736697E-2]
[{"$f":"Control!A93","v":"Region wide"},null,{"$f":"Control!C93","v":0},{"$f":"Control!D93","v":"Region wide"},null,229160897205,210706,1087586.0070667185,null,77979014.249999985,10784663.710000001,113009367.30000001,0,0,4743498.53,206516543.78999999,null,370.08445060890523,51.183467532960627,536.33673127485702,0,0,22.512403680958304,980.11705309768104,null,3.4028062903001491E-2,4.7061535547892304E-3,4.9314419989770535E-2,0,{"$f":"N49/$F49*100","v":0},{"$f":"O49/$F49*100","v":2.0699423801594815E-3},9.011857882772073E-2]
[]
["By category"]
["Region Wide",null,{"$f":"C22","v":"Wellington CBD"},{"$f":"A52&C52","v":"Region WideWellington CBD"},null,{"$f":"SUMIF($C$22:$C$48,$C52,F$22:F$48)","v":13125483300},3007,{"$f":"F52/G52","v":4364976.155636847},null,{"$f":"SUMIF($C$22:$C$48,$C52,J$22:J$48)","v":6252650.6593587436},7485.8632000217722,32874426.854303513,0,0,{"$f":"SUMIF($C$22:$C$48,$C52,O$22:O$48)","v":660064.08792868059},{"$f":"SUMIF($C$22:$C$48,$C52,P$22:P$48)","v":39794627.464790963},null,2079.3650347052685,2.4894789491259632,10932.632808215334,0,0,219.5091745688994,13233.996496438629,null,{"$f":"J52/$F52*100","v":4.7637488970472756E-2},5.7033048070860539E-5,0.25046260090326361,0,0,{"$f":"IF(OR('Comparison - Category'!C52=\"Residential\",'Comparison - Category'!C52=\"Rural\"),W52,O52/$F52*100)","v":5.0288745400230758E-3},{"$f":"P52/$F52*100","v":0.30318599746183034}]
["Region Wide",null,{"$f":"C23","v":"Business"},{"$f":"A53&C53","v":"Region WideBusiness"},null,19926353300,8178,{"$f":"F53/G53","v":2436580.251895329},null,7220128.3848195383,1659319.7986520291,10919242.946926311,0,0,1120334.4420713196,20919025.572469197,null,882.87214292241845,202.90044004060027,1335.1972299983261,0,0,136.99369553329905,2557.963508494644,null,3.6234067900520153E-2,8.3272627643916613E-3,5.4797999325477735E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C53=\"Residential\",'Comparison - Category'!C53=\"Rural\"),W53,O53/$F53*100)","v":5.622375681110299E-3},{"$f":"P53/$F53*100","v":0.10498170567149985}]
["Region Wide",null,{"$f":"C24","v":"Residential"},{"$f":"A54&C54","v":"Region WideResidential"},null,178049544150,183806,{"$f":"F54/G54","v":968681.89368138148},null,57123089.723411717,8657109.8343784306,67057704.053381555,0,0,2749275,135587178.61117172,null,310.779244004068,47.099168875762658,364.82870011523869,0,0,14.957482345516469,737.70711299506934,null,3.2082693609868318E-2,4.862191518493944E-3,3.7662384575884104E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C54=\"Residential\",'Comparison - Category'!C54=\"Rural\"),W54,O54/$F54*100)","v":14.957482345516469},{"$f":"P54/$F54*100","v":7.6151376437641791E-2}]
["Region Wide",null,{"$f":"C25","v":"Rural"},{"$f":"A55&C55","v":"Region WideRural"},null,18059516455,15715,{"$f":"F55/G55","v":1149189.720330894},null,7383145.4824099923,460748.21376951627,2157993.4453885993,0,0,213825,10215712.141568108,null,469.81517546356929,29.319008194051303,137.3206137695577,0,0,13.606426980591792,651.45479742717828,null,4.088229881905768E-2,2.5512765799548995E-3,1.1949342335747489E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C55=\"Residential\",'Comparison - Category'!C55=\"Rural\"),W55,O55/$F55*100)","v":13.606426980591792},{"$f":"P55/$F55*100","v":5.656691953532212E-2}]
["Region Wide",null,"Total",{"$f":"A56&C56","v":"Region WideTotal"},null,{"$f":"SUM(F52:F55)","v":229160897205},{"$f":"SUM(G52:G55)","v":210706},{"$f":"F56/G56","v":1087586.0070667185},null,{"$f":"SUM(J52:J55)","v":77979014.25},10784663.709999997,113009367.29999997,0,0,4743498.53,{"$f":"SUM(P52:P55)","v":206516543.78999999},null,370.08445060890529,51.183467532960606,536.33673127485679,0,0,22.512403680958304,980.11705309768104,null,3.4028062903001498E-2,4.7061535547892287E-3,4.9314419989770507E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C56=\"Residential\",'Comparison - Category'!C56=\"Rural\"),W56,O56/$F56*100)","v":2.0699423801594815E-3},{"$f":"P56/$F56*100","v":9.011857882772073E-2}]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J19-SUM(J10:J18))>tolerance_dollar,1,0)","v":0},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"J49-SUM(J22:J48)","v":0},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"F49-F19","v":0},{"$f":"G49-G19","v":0},null,null,{"$f":"IF(ABS(J49-J19)>tolerance_dollar,1,0)","v":0},0,0,0,0,0,{"$f":"IF(ABS(P49-P19)>tolerance_dollar,1,0)","v":0},null,{"$f":"IF(ABS(R49-R19)>tolerance_dollar,1,0)","v":0},0,0,0,0,0,0]
[]
[]
[{"$f":"year_current&\" rates\"","v":"2024/25 rates"}]
[null,null,null,null,null,null,null,null,null,"Rates",null,null,null,null,null,null,null,"Rates / average CV",null,null,null,null,null,null,null,"Cents/$ OR Economic Development Rate $/property"]
[{"$f":"Control!A$65","v":"TA full name"},{"$f":"Control!B$65","v":"Rating area"},{"$f":"Control!C$65","v":"Category group"},{"$f":"Control!D$65","v":"Concatenated  name"},null,"CV","CV Assessments","Average CV",null,"General rate","River management rate","Public transport rate","Stadium purposes rate","Remission of rates","Economic development rate","District-Wide rates",null,"General rate","River management rate","Public transport rate","Stadium purposes rate","Remission of rates","Economic development rate","District-Wide rates",null,"General rate","River management rate","Public transport rate","Stadium purposes rate","Remission of rates","Economic development rate","District-Wide rates"]
[]
["By TA"]
[{"$f":"Control!A41","v":"Wellington city"},null,{"$f":"Control!B41","v":"District wide"},{"$f":"Control!C41","v":"Wellington cityDistrict wide"},null,{"$f":"INDEX(capital_values,MATCH($D69,capital_values_rows,0),MATCH(F$66&\" \"&year_current,capital_values_header,0))","v":117326906550},{"$f":"INDEX(assessments,MATCH($D69,assessments_rows,0),MATCH(G$66&\" \"&year_current,assessments_header,0))","v":81121},{"$f":"F69/G69","v":1446319.7760136093},null,{"$f":"INDEX(Gen!$D$10:$D$18,MATCH($A69,Gen!$A$10:$A$18,0),)","v":42450779.78893964},{"$f":"INDEX('River management'!$C$10:$C$18,MATCH($A69,'River management'!$A$10:$A$18,0),)","v":265571.54000000004},{"$f":"INDEX('Public transport'!$I$10:$I$18,MATCH($A69,'Public transport'!$A$10:$A$18,0),)","v":85197041.602498591},{"$f":"INDEX(Stadium!$I$10:$I$18,MATCH($A69,Stadium!$A$10:$A$18,0),)","v":0},{"$f":"INDEX(Remission!$D$10:$D$18,MATCH($A69,Remission!$A$10:$A$18,0),)","v":0},{"$f":"INDEX('Economic Development'!$K$10:$K$18,MATCH($A69,'Economic Development'!$A$10:$A$18,0),)","v":2237351.2949085706},{"$f":"SUM(J69:O69)","v":130150744.22634681},null,{"$f":"J69/$F69*$H69","v":523.30197838956178},{"$f":"K69/$F69*$H69","v":3.2737705403039903},{"$f":"L69/$F69*$H69","v":1050.2464417659864},{"$f":"M69/$F69*$H69","v":0},{"$f":"N69/$F69*$H69","v":0},{"$f":"O69/$F69*$H69","v":27.580420543491456},{"$f":"IF('Comparison - Category'!C69=\"Residential\",SUM(R69:W69,Control!$B$102),IF('Comparison - Category'!C69=\"Rural\",SUM(R69:V69,Control!$B$103),P69/$F69*$H69))","v":1604.4026112393437}]
[{"$f":"Control!A42","v":"Hutt city"},null,{"$f":"Control!B42","v":"District wide"},{"$f":"Control!C42","v":"Hutt cityDistrict wide"},null,39707176000,42082,{"$f":"F70/G70","v":943566.75062972296},null,{"$f":"INDEX(Gen!$D$10:$D$18,MATCH($A70,Gen!$A$10:$A$18,0),)","v":16462522.997163264},{"$f":"INDEX('River management'!$C$10:$C$18,MATCH($A70,'River management'!$A$10:$A$18,0),)","v":8942063.7100000009},{"$f":"INDEX('Public transport'!$I$10:$I$18,MATCH($A70,'Public transport'!$A$10:$A$18,0),)","v":20591768.364223827},{"$f":"INDEX(Stadium!$I$10:$I$18,MATCH($A70,Stadium!$A$10:$A$18,0),)","v":0},{"$f":"INDEX(Remission!$D$10:$D$18,MATCH($A70,Remission!$A$10:$A$18,0),)","v":0},{"$f":"INDEX('Economic Development'!$K$10:$K$18,MATCH($A70,'Economic Development'!$A$10:$A$18,0),)","v":1018658.2654875019},{"$f":"SUM(J70:O70)","v":47015013.336874597},null,391.20105976814943,212.49141461907709,489.32485063028918,0,0,24.206507900943439,{"$f":"IF('Comparison - Category'!C70=\"Residential\",SUM(R70:W70,Control!$B$102),IF('Comparison - Category'!C70=\"Rural\",SUM(R70:V70,Control!$B$103),P70/$F70*$H70))","v":1117.2238329184593}]
[{"$f":"Control!A43","v":"Upper Hutt city"},null,{"$f":"Control!B43","v":"District wide"},{"$f":"Control!C43","v":"Upper Hutt cityDistrict wide"},null,16856900350,18072,932763.41024789726,null,{"$f":"INDEX(Gen!$D$10:$D$18,MATCH($A71,Gen!$A$10:$A$18,0),)","v":6653080.0661859084},{"$f":"INDEX('River management'!$C$10:$C$18,MATCH($A71,'River management'!$A$10:$A$18,0),)","v":1468314.4200000002},{"$f":"INDEX('Public transport'!$I$10:$I$18,MATCH($A71,'Public transport'!$A$10:$A$18,0),)","v":7605776.2575873956},{"$f":"INDEX(Stadium!$I$10:$I$18,MATCH($A71,Stadium!$A$10:$A$18,0),)","v":0},{"$f":"INDEX(Remission!$D$10:$D$18,MATCH($A71,Remission!$A$10:$A$18,0),)","v":0},{"$f":"INDEX('Economic Development'!$K$10:$K$18,MATCH($A71,'Economic Development'!$A$10:$A$18,0),)","v":382267.55968991597},16109438.303463221,null,368.1429872834168,81.248031208499341,420.85968667482268,0,0,21.152476742469897,{"$f":"IF('Comparison - Category'!C71=\"Residential\",SUM(R71:W71,Control!$B$102),IF('Comparison - Category'!C71=\"Rural\",SUM(R71:V71,Control!$B$103),P71/$F71*$H71))","v":891.40318190920868}]
[{"$f":"Control!A44","v":"Porirua city"},null,{"$f":"Control!B44","v":"District wide"},{"$f":"Control!C44","v":"Porirua cityDistrict wide"},null,19409983800,20191,961318.59739487886,null,{"$f":"INDEX(Gen!$D$10:$D$18,MATCH($A72,Gen!$A$10:$A$18,0),)","v":8143696.2933956729},{"$f":"INDEX('River management'!$C$10:$C$18,MATCH($A72,'River management'!$A$10:$A$18,0),)","v":92070},{"$f":"INDEX('Public transport'!$I$10:$I$18,MATCH($A72,'Public transport'!$A$10:$A$18,0),)","v":9503672.136715848},{"$f":"INDEX(Stadium!$I$10:$I$18,MATCH($A72,Stadium!$A$10:$A$18,0),)","v":0},{"$f":"INDEX(Remission!$D$10:$D$18,MATCH($A72,Remission!$A$10:$A$18,0),)","v":0},{"$f":"INDEX('Economic Development'!$K$10:$K$18,MATCH($A72,'Economic Development'!$A$10:$A$18,0),)","v":401911.80767507548},18141350.237786595,null,403.33298466622125,4.5599524540636915,470.68853136129206,0,0,19.905492926307538,{"$f":"IF('Comparison - Category'!C72=\"Residential\",SUM(R72:W72,Control!$B$102),IF('Comparison - Category'!C72=\"Rural\",SUM(R72:V72,Control!$B$103),P72/$F72*$H72))","v":898.48696140788445}]
[{"$f":"Control!A45","v":"Kāpiti Coast district"},null,{"$f":"Control!B45","v":"District wide"},{"$f":"Control!C45","v":"Kāpiti Coast districtDistrict wide"},null,23142666100,26046,888530.52676034707,null,{"$f":"INDEX(Gen!$D$10:$D$18,MATCH($A73,Gen!$A$10:$A$18,0),)","v":9893494.637903979},{"$f":"INDEX('River management'!$C$10:$C$18,MATCH($A73,'River management'!$A$10:$A$18,0),)","v":1748053.49},{"$f":"INDEX('Public transport'!$I$10:$I$18,MATCH($A73,'Public transport'!$A$10:$A$18,0),)","v":10361912.335746009},{"$f":"INDEX(Stadium!$I$10:$I$18,MATCH($A73,Stadium!$A$10:$A$18,0),)","v":0},{"$f":"INDEX(Remission!$D$10:$D$18,MATCH($A73,Remission!$A$10:$A$18,0),)","v":0},{"$f":"INDEX('Economic Development'!$K$10:$K$18,MATCH($A73,'Economic Development'!$A$10:$A$18,0),)","v":504498.417839556},22507958.881489545,null,379.84698755678335,67.11408623205098,397.83123457521344,0,0,19.369516157550336,{"$f":"IF('Comparison - Category'!C73=\"Residential\",SUM(R73:W73,Control!$B$102),IF('Comparison - Category'!C73=\"Rural\",SUM(R73:V73,Control!$B$103),P73/$F73*$H73))","v":864.16182452159808}]
[{"$f":"Control!A46","v":"Masterton district"},null,{"$f":"Control!B46","v":"District wide"},{"$f":"Control!C46","v":"Masterton districtDistrict wide"},null,10529984800,13522,778729.83286496077,null,{"$f":"INDEX(Gen!$D$10:$D$18,MATCH($A74,Gen!$A$10:$A$18,0),)","v":4697759.3954687491},{"$f":"INDEX('River management'!$C$10:$C$18,MATCH($A74,'River management'!$A$10:$A$18,0),)","v":0},{"$f":"INDEX('Public transport'!$I$10:$I$18,MATCH($A74,'Public transport'!$A$10:$A$18,0),)","v":2385101.8483006395},{"$f":"INDEX(Stadium!$I$10:$I$18,MATCH($A74,Stadium!$A$10:$A$18,0),)","v":0},{"$f":"INDEX(Remission!$D$10:$D$18,MATCH($A74,Remission!$A$10:$A$18,0),)","v":0},{"$f":"INDEX('Economic Development'!$K$10:$K$18,MATCH($A74,'Economic Development'!$A$10:$A$18,0),)","v":249573.82115003103},7332435.0649194196,null,347.41601800538001,0,176.38676588527136,0,0,18.456871849580757,{"$f":"IF('Comparison - Category'!C74=\"Residential\",SUM(R74:W74,Control!$B$102),IF('Comparison - Category'!C74=\"Rural\",SUM(R74:V74,Control!$B$103),P74/$F74*$H74))","v":542.25965574023212}]
[{"$f":"Control!A47","v":"Carterton district"},null,{"$f":"Control!B47","v":"District wide"},{"$f":"Control!C47","v":"Carterton districtDistrict wide"},null,4626940700,5162,896346.5129794653,null,{"$f":"INDEX(Gen!$D$10:$D$18,MATCH($A75,Gen!$A$10:$A$18,0),)","v":1967718.2548295124},{"$f":"INDEX('River management'!$C$10:$C$18,MATCH($A75,'River management'!$A$10:$A$18,0),)","v":27451.4},{"$f":"INDEX('Public transport'!$I$10:$I$18,MATCH($A75,'Public transport'!$A$10:$A$18,0),)","v":858764.89796802914},{"$f":"INDEX(Stadium!$I$10:$I$18,MATCH($A75,Stadium!$A$10:$A$18,0),)","v":0},{"$f":"INDEX(Remission!$D$10:$D$18,MATCH($A75,Remission!$A$10:$A$18,0),)","v":0},{"$f":"INDEX('Economic Development'!$K$10:$K$18,MATCH($A75,'Economic Development'!$A$10:$A$18,0),)","v":80709.309040075168},2934643.8618376167,null,381.19299783601554,5.3179775280898882,166.36282409299287,0,0,15.635278775682908,{"$f":"IF('Comparison - Category'!C75=\"Residential\",SUM(R75:W75,Control!$B$102),IF('Comparison - Category'!C75=\"Rural\",SUM(R75:V75,Control!$B$103),P75/$F75*$H75))","v":568.50907823278112}]
[{"$f":"Control!A48","v":"South Wairarapa district"},null,{"$f":"Control!B48","v":"District wide"},{"$f":"Control!C48","v":"South Wairarapa districtDistrict wide"},null,7891083050,7036,1121529.7114837975,null,{"$f":"INDEX(Gen!$D$10:$D$18,MATCH($A76,Gen!$A$10:$A$18,0),)","v":3278234.1708502257},{"$f":"INDEX('River management'!$C$10:$C$18,MATCH($A76,'River management'!$A$10:$A$18,0),)","v":0},{"$f":"INDEX('Public transport'!$I$10:$I$18,MATCH($A76,'Public transport'!$A$10:$A$18,0),)","v":1432820.3769596275},{"$f":"INDEX(Stadium!$I$10:$I$18,MATCH($A76,Stadium!$A$10:$A$18,0),)","v":0},{"$f":"INDEX(Remission!$D$10:$D$18,MATCH($A76,Remission!$A$10:$A$18,0),)","v":0},{"$f":"INDEX('Economic Development'!$K$10:$K$18,MATCH($A76,'Economic Development'!$A$10:$A$18,0),)","v":120864.3742092739},4831918.9220191268,null,465.92299187751928,0,203.64132702666677,0,0,17.17799519745223,{"$f":"IF('Comparison - Category'!C76=\"Residential\",SUM(R76:W76,Control!$B$102),IF('Comparison - Category'!C76=\"Rural\",SUM(R76:V76,Control!$B$103),P76/$F76*$H76))","v":686.74231410163816}]
[{"$f":"Control!A49","v":"Tararua district"},null,{"$f":"Control!B49","v":"District wide"},{"$f":"Control!C49","v":"Tararua districtDistrict wide"},null,20442000,11,1858363.6363636365,null,{"$f":"INDEX(Gen!$D$10:$D$18,MATCH($A77,Gen!$A$10:$A$18,0),)","v":9248.0452630520667},{"$f":"INDEX('River management'!$C$10:$C$18,MATCH($A77,'River management'!$A$10:$A$18,0),)","v":0},{"$f":"INDEX('Public transport'!$I$10:$I$18,MATCH($A77,'Public transport'!$A$10:$A$18,0),)","v":0},{"$f":"INDEX(Stadium!$I$10:$I$18,MATCH($A77,Stadium!$A$10:$A$18,0),)","v":0},{"$f":"INDEX(Remission!$D$10:$D$18,MATCH($A77,Remission!$A$10:$A$18,0),)","v":0},{"$f":"INDEX('Economic Development'!$K$10:$K$18,MATCH($A77,'Economic Development'!$A$10:$A$18,0),)","v":165},9413.0452630520667,null,840.73138755018795,0,0,0,0,15.000000000000002,{"$f":"IF('Comparison - Category'!C77=\"Residential\",SUM(R77:W77,Control!$B$102),IF('Comparison - Category'!C77=\"Rural\",SUM(R77:V77,Control!$B$103),P77/$F77*$H77))","v":855.73138755018795}]
["Region wide",null,null,{"$f":"Control!C50","v":"Region wide"},null,{"$f":"SUM(F69:F77)","v":239512083350},{"$f":"SUM(G69:G77)","v":213243},{"$f":"F78/G78","v":1123188.4908297106},null,{"$f":"INDEX(ess_base_estract,MATCH(J66,ESSbase!$B$8:$B$25,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":93556533.650000006},{"$f":"INDEX(ess_base_estract,MATCH(K66,ESSbase!$B$8:$B$25,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":12543524.560000001},{"$f":"INDEX(ess_base_estract,MATCH(L66,ESSbase!$B$8:$B$25,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":137936857.81999999},{"$f":"INDEX(ess_base_estract,MATCH(M66,ESSbase!$B$8:$B$25,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":0},{"$f":"INDEX(ess_base_estract,MATCH(N66,ESSbase!$B$8:$B$25,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":0},{"$f":"INDEX(ess_base_estract,MATCH(O66,ESSbase!$B$8:$B$25,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":4995999.8499999996},{"$f":"SUM(P69:P77)","v":249032915.87999997},null,438.73202707709044,58.822679103182757,646.85292281575471,0,0,23.428669874274885,{"$f":"IF('Comparison - Category'!C78=\"Residential\",SUM(R78:W78,Control!$B$102),IF('Comparison - Category'!C78=\"Rural\",SUM(R78:V78,Control!$B$103),P78/$F78*$H78))","v":1167.8362988703027}]
[]
["By TA & Category"]
[{"$f":"Control!A66","v":"Wellington city"},{"$f":"Control!B66","v":"Wellington city"},{"$f":"Control!C66","v":"Wellington CBD"},{"$f":"Control!D66","v":"Wellington cityWellington CBD"},null,{"$f":"INDEX(capital_values,MATCH($D81,capital_values_rows,0),MATCH(F$66&\" \"&year_current,capital_values_header,0))","v":13368376300},{"$f":"INDEX(assessments,MATCH($D81,assessments_rows,0),MATCH(G$66&\" \"&year_current,assessments_header,0))","v":2991},{"$f":"F81/G81","v":4469534.0354396524},null,{"$f":"($F81/INDEX($F$69:$F$77,MATCH($A81,$A$69:$A$77,0),))\n*\nINDEX(J$69:J$77,MATCH($A81,$A$69:$A$77,0),)","v":4836895.6033553556},{"$f":"($F81/INDEX($F$69:$F$77,MATCH($A81,$A$69:$A$77,0),))\n*\nINDEX(K$69:K$77,MATCH($A81,$A$69:$A$77,0),)","v":30259.557553215847},{"$f":"INDEX('Public transport'!$I$23:$I$49,MATCH($D81,'Public transport'!$D$23:$D$49,0),)","v":40053106.488624491},{"$f":"INDEX(Stadium!$I$23:$I$49,MATCH($D81,Stadium!$D$23:$D$49,0),)","v":0},{"$f":"Remission!F24","v":0},{"$f":"INDEX('Economic Development'!$K$23:$K$49,MATCH($D81,'Economic Development'!$D$23:$D$49,0),)","v":736158.95137232286},{"$f":"SUM(J81:O81)","v":45656420.600905389},null,{"$f":"J81/$F81*$H81","v":1617.1499844050002},{"$f":"K81/$F81*$H81","v":10.116869793786641},{"$f":"L81/$F81*$H81","v":13391.209123578899},{"$f":"M81/$F81*$H81","v":0},0,{"$f":"IF(AND('Comparison - Category'!C81=\"Residential\",Control!$B$102<>\"Remainder\"),Control!$B$102,IF(AND('Comparison - Category'!C81=\"Rural\",Control!$B$102<>\"Remainder\"),Control!$B$103,O81/$F81*$H81))","v":246.12469119770074},{"$f":"IF('Comparison - Category'!C81=\"Residential\",SUM(R81:V81,Control!$B$102),IF('Comparison - Category'!C81=\"Rural\",SUM(R81:V81,Control!$B$103),P81/$F81*$H81))","v":15264.600668975389},null,{"$f":"J81/$F81*100","v":3.6181623667755035E-2},{"$f":"K81/$F81*100","v":2.2635177881113241E-4},{"$f":"L81/$F81*100","v":0.29961085467518211},{"$f":"M81/$F81*100","v":0},0,{"$f":"IF(OR('Comparison - Category'!C81=\"Residential\",'Comparison - Category'!C81=\"Rural\"),W81,O81/$F81*100)","v":5.5067192518535174E-3},{"$f":"P81/$F81*100","v":0.34152554937360186}]
[{"$f":"Control!A67","v":"Wellington city"},{"$f":"Control!B67","v":"Wellington city"},{"$f":"Control!C67","v":"Business"},{"$f":"Control!D67","v":"Wellington cityBusiness"},null,6480398350,1841,3520042.5583921783,null,2344713.3431684072,{"$f":"($F82/INDEX($F$69:$F$77,MATCH($A82,$A$69:$A$77,0),))\n*\nINDEX(K$69:K$77,MATCH($A82,$A$69:$A$77,0),)","v":14668.496939272274},{"$f":"INDEX('Public transport'!$I$23:$I$49,MATCH($D82,'Public transport'!$D$23:$D$49,0),)","v":3883195.3765582801},{"$f":"INDEX(Stadium!$I$23:$I$49,MATCH($D82,Stadium!$D$23:$D$49,0),)","v":0},{"$f":"Remission!F25","v":0},{"$f":"INDEX('Economic Development'!$K$23:$K$49,MATCH($D82,'Economic Development'!$D$23:$D$49,0),)","v":356857.34353624773},{"$f":"SUM(J82:O82)","v":6599434.5602022065},null,{"$f":"J82/$F82*$H82","v":1273.6085514222746},7.9676789458295891,2109.2859188257908,0,0,{"$f":"IF(AND('Comparison - Category'!C82=\"Residential\",Control!$B$102<>\"Remainder\"),Control!$B$102,IF(AND('Comparison - Category'!C82=\"Rural\",Control!$B$102<>\"Remainder\"),Control!$B$103,O82/$F82*$H82))","v":193.83886123641918},{"$f":"IF('Comparison - Category'!C82=\"Residential\",SUM(R82:V82,Control!$B$102),IF('Comparison - Category'!C82=\"Rural\",SUM(R82:V82,Control!$B$103),P82/$F82*$H82))","v":3584.7010104303135},null,{"$f":"J82/$F82*100","v":3.6181623667755042E-2},2.2635177881113241E-4,5.9922170935036427E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C82=\"Residential\",'Comparison - Category'!C82=\"Rural\"),W82,O82/$F82*100)","v":5.5067192518535174E-3},{"$f":"P82/$F82*100","v":0.10183686563345611}]
[{"$f":"Control!A68","v":"Wellington city"},{"$f":"Control!B68","v":"Wellington city"},{"$f":"Control!C68","v":"Residential"},{"$f":"Control!D68","v":"Wellington cityResidential"},null,96040762550,75387,1273969.8164139707,null,34749107.273483217,217389.97441570091,{"$f":"INDEX('Public transport'!$I$23:$I$49,MATCH($D83,'Public transport'!$D$23:$D$49,0),)","v":41106935.644659601},{"$f":"INDEX(Stadium!$I$23:$I$49,MATCH($D83,Stadium!$D$23:$D$49,0),)","v":0},{"$f":"Remission!F26","v":0},{"$f":"INDEX('Economic Development'!$K$23:$K$49,MATCH($D83,'Economic Development'!$D$23:$D$49,0),)","v":1130805},77204237.892558515,null,460.94296461569263,2.883653340969941,545.27883646596365,0,0,{"$f":"IF(AND('Comparison - Category'!C83=\"Residential\",Control!$B$102<>\"Remainder\"),Control!$B$102,IF(AND('Comparison - Category'!C83=\"Rural\",Control!$B$102<>\"Remainder\"),Control!$B$103,O83/$F83*$H83))","v":15},{"$f":"IF('Comparison - Category'!C83=\"Residential\",SUM(R83:V83,Control!$B$102),IF('Comparison - Category'!C83=\"Rural\",SUM(R83:V83,Control!$B$103),P83/$F83*$H83))","v":1024.1054544226263},null,3.6181623667755035E-2,2.2635177881113243E-4,4.2801550667883152E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C83=\"Residential\",'Comparison - Category'!C83=\"Rural\"),W83,O83/$F83*100)","v":15},8.038694804444628E-2]
[{"$f":"Control!A69","v":"Wellington city"},{"$f":"Control!B69","v":"Wellington city"},{"$f":"Control!C69","v":"Rural"},{"$f":"Control!D69","v":"Wellington cityRural"},null,1437369350,902,1593535.8647450111,null,520063.56893265678,3253.5110918110117,{"$f":"INDEX('Public transport'!$I$23:$I$49,MATCH($D84,'Public transport'!$D$23:$D$49,0),)","v":153804.09265621821},{"$f":"INDEX(Stadium!$I$23:$I$49,MATCH($D84,Stadium!$D$23:$D$49,0),)","v":0},{"$f":"Remission!F27","v":0},{"$f":"INDEX('Economic Development'!$K$23:$K$49,MATCH($D84,'Economic Development'!$D$23:$D$49,0),)","v":13530},690651.172680686,null,576.56714959274586,3.6069967758436934,170.51451513993149,0,0,{"$f":"IF(AND('Comparison - Category'!C84=\"Residential\",Control!$B$102<>\"Remainder\"),Control!$B$102,IF(AND('Comparison - Category'!C84=\"Rural\",Control!$B$102<>\"Remainder\"),Control!$B$103,O84/$F84*$H84))","v":15},{"$f":"IF('Comparison - Category'!C84=\"Residential\",SUM(R84:V84,Control!$B$102),IF('Comparison - Category'!C84=\"Rural\",SUM(R84:V84,Control!$B$103),P84/$F84*$H84))","v":765.68866150852102},null,3.6181623667755035E-2,2.2635177881113241E-4,1.070038766697079E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C84=\"Residential\",'Comparison - Category'!C84=\"Rural\"),W84,O84/$F84*100)","v":15},4.8049666057001006E-2]
[{"$f":"Control!A70","v":"Hutt city"},{"$f":"Control!B70","v":"Hutt city"},{"$f":"Control!C70","v":"Business"},{"$f":"Control!D70","v":"Hutt cityBusiness"},null,6742241000,2515,2680811.5308151091,null,2795320.8637883752,1518353.9763737947,{"$f":"INDEX('Public transport'!$I$23:$I$49,MATCH($D85,'Public transport'!$D$23:$D$49,0),)","v":4629468.7092076987},{"$f":"INDEX(Stadium!$I$23:$I$49,MATCH($D85,Stadium!$D$23:$D$49,0),)","v":0},{"$f":"($F85/INDEX($F$69:$F$77,MATCH($A85,$A$69:$A$77,0),))*INDEX(N$69:N$77,MATCH($A85,$A$69:$A$77,0),)","v":0},{"$f":"INDEX('Economic Development'!$K$23:$K$49,MATCH($D85,'Economic Development'!$D$23:$D$49,0),)","v":425438.26548750181},9368581.8148573693,null,1111.4595879874255,603.71927490011717,1840.7430255299,0,0,{"$f":"IF(AND('Comparison - Category'!C85=\"Residential\",Control!$B$102<>\"Remainder\"),Control!$B$102,IF(AND('Comparison - Category'!C85=\"Rural\",Control!$B$102<>\"Remainder\"),Control!$B$103,O85/$F85*$H85))","v":169.16034413021939},{"$f":"IF('Comparison - Category'!C85=\"Residential\",SUM(R85:V85,Control!$B$102),IF('Comparison - Category'!C85=\"Rural\",SUM(R85:V85,Control!$B$103),P85/$F85*$H85))","v":3725.0822325476615},null,4.1459818238303484E-2,2.2520019328496191E-2,6.8663649211110941E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C85=\"Residential\",'Comparison - Category'!C85=\"Rural\"),W85,O85/$F85*100)","v":6.3100423952140213E-3},0.13895352917312462]
[{"$f":"Control!A71","v":"Hutt city"},{"$f":"Control!B71","v":"Hutt city"},{"$f":"Control!C71","v":"Residential"},{"$f":"Control!D71","v":"Hutt cityResidential"},null,32406254500,39121,828359.56391707773,null,13435574.213542044,7297894.7770416671,{"$f":"INDEX('Public transport'!$I$23:$I$49,MATCH($D86,'Public transport'!$D$23:$D$49,0),)","v":15893797.794528469},{"$f":"INDEX(Stadium!$I$23:$I$49,MATCH($D86,Stadium!$D$23:$D$49,0),)","v":0},{"$f":"($F86/INDEX($F$69:$F$77,MATCH($A86,$A$69:$A$77,0),))*INDEX(N$69:N$77,MATCH($A86,$A$69:$A$77,0),)","v":0},{"$f":"INDEX('Economic Development'!$K$23:$K$49,MATCH($D86,'Economic Development'!$D$23:$D$49,0),)","v":586530},37213796.78511218,null,343.43636955962381,186.54673390357269,406.27278941050758,0,0,{"$f":"IF(AND('Comparison - Category'!C86=\"Residential\",Control!$B$102<>\"Remainder\"),Control!$B$102,IF(AND('Comparison - Category'!C86=\"Rural\",Control!$B$102<>\"Remainder\"),Control!$B$103,O86/$F86*$H86))","v":15},{"$f":"IF('Comparison - Category'!C86=\"Residential\",SUM(R86:V86,Control!$B$102),IF('Comparison - Category'!C86=\"Rural\",SUM(R86:V86,Control!$B$103),P86/$F86*$H86))","v":951.25589287370406},null,4.1459818238303484E-2,2.2520019328496194E-2,4.9045463722222106E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C86=\"Residential\",'Comparison - Category'!C86=\"Rural\"),W86,O86/$F86*100)","v":15},0.1148352296779999]
[{"$f":"Control!A72","v":"Hutt city"},{"$f":"Control!B72","v":"Hutt city"},{"$f":"Control!C72","v":"Rural"},{"$f":"Control!D72","v":"Hutt cityRural"},null,558680500,446,1252646.8609865471,null,231627.9198328451,125814.95658453916,{"$f":"INDEX('Public transport'!$I$23:$I$49,MATCH($D87,'Public transport'!$D$23:$D$49,0),)","v":68501.860487657279},{"$f":"INDEX(Stadium!$I$23:$I$49,MATCH($D87,Stadium!$D$23:$D$49,0),)","v":0},0,{"$f":"INDEX('Economic Development'!$K$23:$K$49,MATCH($D87,'Economic Development'!$D$23:$D$49,0),)","v":6690},432634.7369050415,null,519.34511173283659,282.09631521197122,153.59161544317774,0,0,{"$f":"IF(AND('Comparison - Category'!C87=\"Residential\",Control!$B$102<>\"Remainder\"),Control!$B$102,IF(AND('Comparison - Category'!C87=\"Rural\",Control!$B$102<>\"Remainder\"),Control!$B$103,O87/$F87*$H87))","v":15},{"$f":"IF('Comparison - Category'!C87=\"Residential\",SUM(R87:V87,Control!$B$102),IF('Comparison - Category'!C87=\"Rural\",SUM(R87:V87,Control!$B$103),P87/$F87*$H87))","v":970.03304238798546},null,4.1459818238303484E-2,2.2520019328496191E-2,1.2261365930555528E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C87=\"Residential\",'Comparison - Category'!C87=\"Rural\"),W87,O87/$F87*100)","v":15},7.7438667879949546E-2]
[{"$f":"Control!A73","v":"Upper Hutt city"},{"$f":"Control!B73","v":"Upper Hutt city"},{"$f":"Control!C73","v":"Business"},{"$f":"Control!D73","v":"Upper Hutt cityBusiness"},null,2074242950,819,2532653.1746031744,null,818662.03967158496,180676.20801165496,{"$f":"INDEX('Public transport'!$I$23:$I$49,MATCH($D88,'Public transport'!$D$23:$D$49,0),)","v":1355826.5690255589},{"$f":"INDEX(Stadium!$I$23:$I$49,MATCH($D88,Stadium!$D$23:$D$49,0),)","v":0},0,{"$f":"INDEX('Economic Development'!$K$23:$K$49,MATCH($D88,'Economic Development'!$D$23:$D$49,0),)","v":124597.55968991596},2479762.3763987143,null,999.58735002635513,220.60587058810128,1655.4658962461037,0,0,{"$f":"IF(AND('Comparison - Category'!C88=\"Residential\",Control!$B$102<>\"Remainder\"),Control!$B$102,IF(AND('Comparison - Category'!C88=\"Rural\",Control!$B$102<>\"Remainder\"),Control!$B$103,O88/$F88*$H88))","v":152.13377251515988},{"$f":"IF('Comparison - Category'!C88=\"Residential\",SUM(R88:V88,Control!$B$102),IF('Comparison - Category'!C88=\"Rural\",SUM(R88:V88,Control!$B$103),P88/$F88*$H88))","v":3027.7928893757194},null,3.9467991908642377E-2,8.7104650885594173E-3,6.5364887417144607E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C88=\"Residential\",'Comparison - Category'!C88=\"Rural\"),W88,O88/$F88*100)","v":6.0068932469996318E-3},0.119550237661346]
[{"$f":"Control!A74","v":"Upper Hutt city"},{"$f":"Control!B74","v":"Upper Hutt city"},{"$f":"Control!C74","v":"Residential"},{"$f":"Control!D74","v":"Upper Hutt cityResidential"},null,12920826400,15899,812681.70325177687,null,5099590.7180817286,1125464.0727253684,{"$f":"INDEX('Public transport'!$I$23:$I$49,MATCH($D89,'Public transport'!$D$23:$D$49,0),)","v":6032631.1640890697},{"$f":"INDEX(Stadium!$I$23:$I$49,MATCH($D89,Stadium!$D$23:$D$49,0),)","v":0},0,{"$f":"INDEX('Economic Development'!$K$23:$K$49,MATCH($D89,'Economic Development'!$D$23:$D$49,0),)","v":238170},12495855.954896167,null,320.74914888242841,70.788356042856051,379.43462885018363,0,0,{"$f":"IF(AND('Comparison - Category'!C89=\"Residential\",Control!$B$102<>\"Remainder\"),Control!$B$102,IF(AND('Comparison - Category'!C89=\"Rural\",Control!$B$102<>\"Remainder\"),Control!$B$103,O89/$F89*$H89))","v":15},{"$f":"IF('Comparison - Category'!C89=\"Residential\",SUM(R89:V89,Control!$B$102),IF('Comparison - Category'!C89=\"Rural\",SUM(R89:V89,Control!$B$103),P89/$F89*$H89))","v":785.97213377546814},null,3.9467991908642384E-2,8.7104650885594156E-3,4.6689205297960425E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C89=\"Residential\",'Comparison - Category'!C89=\"Rural\"),W89,O89/$F89*100)","v":15},9.6710965444874064E-2]
[{"$f":"Control!A75","v":"Upper Hutt city"},{"$f":"Control!B75","v":"Upper Hutt city"},{"$f":"Control!C75","v":"Rural"},{"$f":"Control!D75","v":"Upper Hutt cityRural"},null,1861831000,1354,1375059.8227474152,null,734827.30843259546,162174.13926297668,{"$f":"INDEX('Public transport'!$I$23:$I$49,MATCH($D90,'Public transport'!$D$23:$D$49,0),)","v":217318.5244727674},{"$f":"INDEX(Stadium!$I$23:$I$49,MATCH($D90,Stadium!$D$23:$D$49,0),)","v":0},0,{"$f":"INDEX('Economic Development'!$K$23:$K$49,MATCH($D90,'Economic Development'!$D$23:$D$49,0),)","v":19500},1133819.9721683396,null,542.70849958094198,119.77410580722061,160.50112590307785,0,0,{"$f":"IF(AND('Comparison - Category'!C90=\"Residential\",Control!$B$102<>\"Remainder\"),Control!$B$102,IF(AND('Comparison - Category'!C90=\"Rural\",Control!$B$102<>\"Remainder\"),Control!$B$103,O90/$F90*$H90))","v":15},{"$f":"IF('Comparison - Category'!C90=\"Residential\",SUM(R90:V90,Control!$B$102),IF('Comparison - Category'!C90=\"Rural\",SUM(R90:V90,Control!$B$103),P90/$F90*$H90))","v":837.98373129124047},null,3.9467991908642377E-2,8.7104650885594173E-3,1.1672301324490106E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C90=\"Residential\",'Comparison - Category'!C90=\"Rural\"),W90,O90/$F90*100)","v":15},6.0898114392140837E-2]
[{"$f":"Control!A76","v":"Porirua city"},{"$f":"Control!B76","v":"Porirua city"},{"$f":"Control!C76","v":"Business"},{"$f":"Control!D76","v":"Porirua cityBusiness"},null,1752175500,856,2046933.9953271027,null,735146.67872771272,8311.3309082205415,{"$f":"INDEX('Public transport'!$I$23:$I$49,MATCH($D91,'Public transport'!$D$23:$D$49,0),)","v":1217512.6619401812},{"$f":"INDEX(Stadium!$I$23:$I$49,MATCH($D91,Stadium!$D$23:$D$49,0),)","v":0},0,{"$f":"INDEX('Economic Development'!$K$23:$K$49,MATCH($D91,'Economic Development'!$D$23:$D$49,0),)","v":111886.80767507551},2072857.4792511899,null,858.81621346695408,9.7094987245567079,1422.3278760983424,0,0,{"$f":"IF(AND('Comparison - Category'!C91=\"Residential\",Control!$B$102<>\"Remainder\"),Control!$B$102,IF(AND('Comparison - Category'!C91=\"Rural\",Control!$B$102<>\"Remainder\"),Control!$B$103,O91/$F91*$H91))","v":130.70888747088262},{"$f":"IF('Comparison - Category'!C91=\"Residential\",SUM(R91:V91,Control!$B$102),IF('Comparison - Category'!C91=\"Rural\",SUM(R91:V91,Control!$B$103),P91/$F91*$H91))","v":2421.5624757607357},null,4.195622406132906E-2,4.743435179992268E-4,6.9485771370515176E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C91=\"Residential\",'Comparison - Category'!C91=\"Rural\"),W91,O91/$F91*100)","v":6.3855936619976435E-3},0.11830193261184109]
[{"$f":"Control!A77","v":"Porirua city"},{"$f":"Control!B77","v":"Porirua city"},{"$f":"Control!C77","v":"Residential"},{"$f":"Control!D77","v":"Porirua cityResidential"},null,16374013500,18678,876647.04465146165,null,6869917.7918922687,77669.071673568324,{"$f":"INDEX('Public transport'!$I$23:$I$49,MATCH($D92,'Public transport'!$D$23:$D$49,0),)","v":8126863.9891337808},{"$f":"INDEX(Stadium!$I$23:$I$49,MATCH($D92,Stadium!$D$23:$D$49,0),)","v":0},0,{"$f":"INDEX('Economic Development'!$K$23:$K$49,MATCH($D92,'Economic Development'!$D$23:$D$49,0),)","v":280170},15354620.852699619,null,367.80799828098662,4.1583184320359958,435.10354369492347,0,0,{"$f":"IF(AND('Comparison - Category'!C92=\"Residential\",Control!$B$102<>\"Remainder\"),Control!$B$102,IF(AND('Comparison - Category'!C92=\"Rural\",Control!$B$102<>\"Remainder\"),Control!$B$103,O92/$F92*$H92))","v":15},{"$f":"IF('Comparison - Category'!C92=\"Residential\",SUM(R92:V92,Control!$B$102),IF('Comparison - Category'!C92=\"Rural\",SUM(R92:V92,Control!$B$103),P92/$F92*$H92))","v":822.06986040794607},null,4.195622406132906E-2,4.743435179992268E-4,4.9632693836082278E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C92=\"Residential\",'Comparison - Category'!C92=\"Rural\"),W92,O92/$F92*100)","v":15},9.3774326329336535E-2]
[{"$f":"Control!A78","v":"Porirua city"},{"$f":"Control!B78","v":"Porirua city"},{"$f":"Control!C78","v":"Rural"},{"$f":"Control!D78","v":"Porirua cityRural"},null,1283794800,657,1954025.5707762558,null,538631.8227756914,6089.5974182111377,{"$f":"INDEX('Public transport'!$I$23:$I$49,MATCH($D93,'Public transport'!$D$23:$D$49,0),)","v":159295.48564188619},{"$f":"INDEX(Stadium!$I$23:$I$49,MATCH($D93,Stadium!$D$23:$D$49,0),)","v":0},0,{"$f":"INDEX('Economic Development'!$K$23:$K$49,MATCH($D93,'Economic Development'!$D$23:$D$49,0),)","v":9855},713871.9058357887,null,819.83534669055007,9.2687936350245632,242.45888225553452,0,0,{"$f":"IF(AND('Comparison - Category'!C93=\"Residential\",Control!$B$102<>\"Remainder\"),Control!$B$102,IF(AND('Comparison - Category'!C93=\"Rural\",Control!$B$102<>\"Remainder\"),Control!$B$103,O93/$F93*$H93))","v":15},{"$f":"IF('Comparison - Category'!C93=\"Residential\",SUM(R93:V93,Control!$B$102),IF('Comparison - Category'!C93=\"Rural\",SUM(R93:V93,Control!$B$103),P93/$F93*$H93))","v":1086.5630225811092},null,4.1956224061329067E-2,4.743435179992268E-4,1.2408173459020568E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C93=\"Residential\",'Comparison - Category'!C93=\"Rural\"),W93,O93/$F93*100)","v":15},5.5606387082716695E-2]
[{"$f":"Control!A79","v":"Kāpiti Coast district"},{"$f":"Control!B79","v":"Kāpiti Coast district"},{"$f":"Control!C79","v":"Business"},{"$f":"Control!D79","v":"Kāpiti Coast districtBusiness"},null,2118502900,1245,1701608.7550200804,null,905660.43648419704,160018.57227331819,{"$f":"INDEX('Public transport'!$I$23:$I$49,MATCH($D94,'Public transport'!$D$23:$D$49,0),)","v":1499908.9035484674},{"$f":"INDEX(Stadium!$I$23:$I$49,MATCH($D94,Stadium!$D$23:$D$49,0),)","v":0},0,{"$f":"INDEX('Economic Development'!$K$23:$K$49,MATCH($D94,'Economic Development'!$D$23:$D$49,0),)","v":137838.41783955597},2703426.3301455388,null,727.43810159373254,128.52897371350861,1204.7461072678454,0,0,{"$f":"IF(AND('Comparison - Category'!C94=\"Residential\",Control!$B$102<>\"Remainder\"),Control!$B$102,IF(AND('Comparison - Category'!C94=\"Rural\",Control!$B$102<>\"Remainder\"),Control!$B$103,O94/$F94*$H94))","v":110.71358862614937},{"$f":"IF('Comparison - Category'!C94=\"Residential\",SUM(R94:V94,Control!$B$102),IF('Comparison - Category'!C94=\"Rural\",SUM(R94:V94,Control!$B$103),P94/$F94*$H94))","v":2171.4267712012361},null,4.2750021087259164E-2,7.5533799020675498E-3,7.0800417764283793E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C94=\"Residential\",'Comparison - Category'!C94=\"Rural\"),W94,O94/$F94*100)","v":6.5064068517232607E-3},0.1276102256053338]
[{"$f":"Control!A80","v":"Kāpiti Coast district"},{"$f":"Control!B80","v":"Kāpiti Coast district excl Ōtaki "},{"$f":"Control!C80","v":"Residential"},{"$f":"Control!D80","v":"Kāpiti Coast district excl Ōtaki Residential"},null,15678065400,18667,839881.36283280654,null,6702376.2645742837,1184223.8409566064,{"$f":"INDEX('Public transport'!$I$23:$I$49,MATCH($D95,'Public transport'!$D$23:$D$49,0),)","v":7928668.4289697371},{"$f":"INDEX(Stadium!$I$23:$I$49,MATCH($D95,Stadium!$D$23:$D$49,0),)","v":0},0,{"$f":"INDEX('Economic Development'!$K$23:$K$49,MATCH($D95,'Economic Development'!$D$23:$D$49,0),)","v":277035},16092303.534500627,null,359.04945971898451,63.43943006142424,424.74250972141942,0,0,{"$f":"IF(AND('Comparison - Category'!C95=\"Residential\",Control!$B$102<>\"Remainder\"),Control!$B$102,IF(AND('Comparison - Category'!C95=\"Rural\",Control!$B$102<>\"Remainder\"),Control!$B$103,O95/$F95*$H95))","v":15},{"$f":"IF('Comparison - Category'!C95=\"Residential\",SUM(R95:V95,Control!$B$102),IF('Comparison - Category'!C95=\"Rural\",SUM(R95:V95,Control!$B$103),P95/$F95*$H95))","v":862.23139950182815},null,4.2750021087259171E-2,7.5533799020675498E-3,5.0571726974488425E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C95=\"Residential\",'Comparison - Category'!C95=\"Rural\"),W95,O95/$F95*100)","v":15},0.10264215082621499]
[{"$f":"Control!A81","v":"Kāpiti Coast district"},{"$f":"Control!B81","v":"Ōtaki rating area"},{"$f":"Control!C81","v":"Residential"},{"$f":"Control!D81","v":"Ōtaki rating areaResidential"},null,2036169400,3389,{"$f":"F96/G96","v":600817.17320743587},null,870462.84787231847,153799.61023164942,{"$f":"INDEX('Public transport'!$I$23:$I$49,MATCH($D96,'Public transport'!$D$23:$D$49,0),)","v":514863.01485303964},{"$f":"INDEX(Stadium!$I$23:$I$49,MATCH($D96,Stadium!$D$23:$D$49,0),)","v":0},0,{"$f":"INDEX('Economic Development'!$K$23:$K$49,MATCH($D96,'Economic Development'!$D$23:$D$49,0),)","v":50280},1589405.4729570076,null,{"$f":"J96/$F96*$H96","v":256.84946824205326},{"$f":"K96/$F96*$H96","v":45.382003609220838},{"$f":"L96/$F96*$H96","v":151.92181022515189},{"$f":"M96/$F96*$H96","v":0},0,{"$f":"IF(AND('Comparison - Category'!C96=\"Residential\",Control!$B$102<>\"Remainder\"),Control!$B$102,IF(AND('Comparison - Category'!C96=\"Rural\",Control!$B$102<>\"Remainder\"),Control!$B$103,O96/$F96*$H96))","v":15},{"$f":"IF('Comparison - Category'!C96=\"Residential\",SUM(R96:V96,Control!$B$102),IF('Comparison - Category'!C96=\"Rural\",SUM(R96:V96,Control!$B$103),P96/$F96*$H96))","v":469.15328207642597},null,4.2750021087259164E-2,7.5533799020675498E-3,2.5285863487244216E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C96=\"Residential\",'Comparison - Category'!C96=\"Rural\"),W96,O96/$F96*100)","v":15},7.8058607155033738E-2]
[{"$f":"Control!A82","v":"Kāpiti Coast district"},{"$f":"Control!B82","v":"Kāpiti Coast district"},{"$f":"Control!C82","v":"Rural"},{"$f":"Control!D82","v":"Kāpiti Coast districtRural"},null,3309928400,2745,1205802.6958105646,null,1414995.0889731802,250011.46653842603,{"$f":"INDEX('Public transport'!$I$23:$I$49,MATCH($D97,'Public transport'!$D$23:$D$49,0),)","v":418471.98837476334},{"$f":"INDEX(Stadium!$I$23:$I$49,MATCH($D97,Stadium!$D$23:$D$49,0),)","v":0},0,{"$f":"INDEX('Economic Development'!$K$23:$K$49,MATCH($D97,'Economic Development'!$D$23:$D$49,0),)","v":39345},2122823.5438863696,null,515.48090672975593,91.078858483943904,152.448811794085,0,0,{"$f":"IF(AND('Comparison - Category'!C97=\"Residential\",Control!$B$102<>\"Remainder\"),Control!$B$102,IF(AND('Comparison - Category'!C97=\"Rural\",Control!$B$102<>\"Remainder\"),Control!$B$103,O97/$F97*$H97))","v":15},{"$f":"IF('Comparison - Category'!C97=\"Residential\",SUM(R97:V97,Control!$B$102),IF('Comparison - Category'!C97=\"Rural\",SUM(R97:V97,Control!$B$103),P97/$F97*$H97))","v":774.00857700778488},null,4.2750021087259171E-2,7.5533799020675507E-3,1.2642931743622108E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C97=\"Residential\",'Comparison - Category'!C97=\"Rural\"),W97,O97/$F97*100)","v":15},6.4135029141004066E-2]
[{"$f":"Control!A83","v":"Masterton district"},{"$f":"Control!B83","v":"Masterton district"},{"$f":"Control!C83","v":"Business"},{"$f":"Control!D83","v":"Masterton districtBusiness"},null,{"$f":"INDEX(capital_values,MATCH($D98,capital_values_rows,0),MATCH(F$66&\" \"&year_current,capital_values_header,0))","v":954405000},601,1588028.2861896839,null,425790.26855122828,0,{"$f":"INDEX('Public transport'!$I$23:$I$49,MATCH($D98,'Public transport'!$D$23:$D$49,0),)","v":503694.46989546181},{"$f":"INDEX(Stadium!$I$23:$I$49,MATCH($D98,Stadium!$D$23:$D$49,0),)","v":0},0,{"$f":"INDEX('Economic Development'!$K$23:$K$49,MATCH($D98,'Economic Development'!$D$23:$D$49,0),)","v":64803.821150031021},994288.5595967212,null,708.46966481069603,0,838.09395989261532,0,0,{"$f":"IF(AND('Comparison - Category'!C98=\"Residential\",Control!$B$102<>\"Remainder\"),Control!$B$102,IF(AND('Comparison - Category'!C98=\"Rural\",Control!$B$102<>\"Remainder\"),Control!$B$103,O98/$F98*$H98))","v":107.8266574875724},{"$f":"IF('Comparison - Category'!C98=\"Residential\",SUM(R98:V98,Control!$B$102),IF('Comparison - Category'!C98=\"Rural\",SUM(R98:V98,Control!$B$103),P98/$F98*$H98))","v":1654.3902821908839},null,4.4613164070937211E-2,0,5.2775757660056453E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C98=\"Residential\",'Comparison - Category'!C98=\"Rural\"),W98,O98/$F98*100)","v":6.7899708352356716E-3},0.10417889256622934]
[{"$f":"Control!A84","v":"Masterton district"},{"$f":"Control!B84","v":"Masterton district"},{"$f":"Control!C84","v":"Residential"},{"$f":"Control!D84","v":"Masterton districtResidential"},null,{"$f":"INDEX(capital_values,MATCH($D99,capital_values_rows,0),MATCH(F$66&\" \"&year_current,capital_values_header,0))","v":4684053500},8805,531976.54741624079,null,2089704.4731254769,0,{"$f":"INDEX('Public transport'!$I$23:$I$49,MATCH($D99,'Public transport'!$D$23:$D$49,0),)","v":1236022.3619136964},{"$f":"INDEX(Stadium!$I$23:$I$49,MATCH($D99,Stadium!$D$23:$D$49,0),)","v":0},0,{"$f":"INDEX('Economic Development'!$K$23:$K$49,MATCH($D99,'Economic Development'!$D$23:$D$49,0),)","v":130095},{"$f":"SUM(J99:O99)","v":3455821.8350391733},null,237.3315699177146,0,140.37732673636529,0,0,{"$f":"IF(AND('Comparison - Category'!C99=\"Residential\",Control!$B$102<>\"Remainder\"),Control!$B$102,IF(AND('Comparison - Category'!C99=\"Rural\",Control!$B$102<>\"Remainder\"),Control!$B$103,O99/$F99*$H99))","v":15},{"$f":"IF('Comparison - Category'!C99=\"Residential\",SUM(R99:V99,Control!$B$102),IF('Comparison - Category'!C99=\"Rural\",SUM(R99:V99,Control!$B$103),P99/$F99*$H99))","v":392.70889665407992},null,4.4613164070937211E-2,0,2.638787883002823E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C99=\"Residential\",'Comparison - Category'!C99=\"Rural\"),W99,O99/$F99*100)","v":15},7.3778444995113171E-2]
[{"$f":"Control!A85","v":"Masterton district"},{"$f":"Control!B85","v":"Masterton district"},{"$f":"Control!C85","v":"Rural"},{"$f":"Control!D85","v":"Masterton districtRural"},null,4891526300,4116,1188417.4684159379,null,2182264.6537920441,0,{"$f":"INDEX('Public transport'!$I$23:$I$49,MATCH($D100,'Public transport'!$D$23:$D$49,0),)","v":645385.01649148157},{"$f":"INDEX(Stadium!$I$23:$I$49,MATCH($D100,Stadium!$D$23:$D$49,0),)","v":0},0,{"$f":"INDEX('Economic Development'!$K$23:$K$49,MATCH($D100,'Economic Development'!$D$23:$D$49,0),)","v":54675},2882324.6702835257,null,530.19063503208065,0,156.79908078024334,0,0,{"$f":"IF(AND('Comparison - Category'!C100=\"Residential\",Control!$B$102<>\"Remainder\"),Control!$B$102,IF(AND('Comparison - Category'!C100=\"Rural\",Control!$B$102<>\"Remainder\"),Control!$B$103,O100/$F100*$H100))","v":15},{"$f":"IF('Comparison - Category'!C100=\"Residential\",SUM(R100:V100,Control!$B$102),IF('Comparison - Category'!C100=\"Rural\",SUM(R100:V100,Control!$B$103),P100/$F100*$H100))","v":701.98971581232399},null,4.4613164070937204E-2,0,1.3193939415014115E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C100=\"Residential\",'Comparison - Category'!C100=\"Rural\"),W100,O100/$F100*100)","v":15},5.8924852765966436E-2]
[{"$f":"Control!A86","v":"Carterton district"},{"$f":"Control!B86","v":"Carterton district"},{"$f":"Control!C86","v":"Business"},{"$f":"Control!D86","v":"Carterton districtBusiness"},null,198752500,234,849369.65811965812,null,84524.29970477095,1179.1883087025517,{"$f":"INDEX('Public transport'!$I$23:$I$49,MATCH($D101,'Public transport'!$D$23:$D$49,0),)","v":99989.185938751601},{"$f":"INDEX(Stadium!$I$23:$I$49,MATCH($D101,Stadium!$D$23:$D$49,0),)","v":0},0,{"$f":"INDEX('Economic Development'!$K$23:$K$49,MATCH($D101,'Economic Development'!$D$23:$D$49,0),)","v":12864.309040075163},198556.98299230027,null,361.21495600329467,5.0392662765066305,427.3042134134684,0,0,{"$f":"IF(AND('Comparison - Category'!C101=\"Residential\",Control!$B$102<>\"Remainder\"),Control!$B$102,IF(AND('Comparison - Category'!C101=\"Rural\",Control!$B$102<>\"Remainder\"),Control!$B$103,O101/$F101*$H101))","v":54.975679658440875},{"$f":"IF('Comparison - Category'!C101=\"Residential\",SUM(R101:V101,Control!$B$102),IF('Comparison - Category'!C101=\"Rural\",SUM(R101:V101,Control!$B$103),P101/$F101*$H101))","v":848.53411535171062},null,4.2527414600958956E-2,5.932948308587573E-4,5.0308391561742168E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C101=\"Residential\",'Comparison - Category'!C101=\"Rural\"),W101,O101/$F101*100)","v":6.4725269066176093E-3},9.9901627900177495E-2]
[{"$f":"Control!A87","v":"Carterton district"},{"$f":"Control!B87","v":"Carterton district"},{"$f":"Control!C87","v":"Residential"},{"$f":"Control!D87","v":"Carterton districtResidential"},null,1604807000,2689,596804.38824841951,null,682482.92643521132,9521.2369762594972,{"$f":"INDEX('Public transport'!$I$23:$I$49,MATCH($D102,'Public transport'!$D$23:$D$49,0),)","v":403676.2946851239},{"$f":"INDEX(Stadium!$I$23:$I$49,MATCH($D102,Stadium!$D$23:$D$49,0),)","v":0},0,{"$f":"INDEX('Economic Development'!$K$23:$K$49,MATCH($D102,'Economic Development'!$D$23:$D$49,0),)","v":39180},1134860.4580965948,null,253.80547654712211,3.5408095858161017,150.12134424883746,0,0,{"$f":"IF(AND('Comparison - Category'!C102=\"Residential\",Control!$B$102<>\"Remainder\"),Control!$B$102,IF(AND('Comparison - Category'!C102=\"Rural\",Control!$B$102<>\"Remainder\"),Control!$B$103,O102/$F102*$H102))","v":15},{"$f":"IF('Comparison - Category'!C102=\"Residential\",SUM(R102:V102,Control!$B$102),IF('Comparison - Category'!C102=\"Rural\",SUM(R102:V102,Control!$B$103),P102/$F102*$H102))","v":422.46763038177562},null,4.2527414600958949E-2,5.932948308587573E-4,2.5154195780871091E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C102=\"Residential\",'Comparison - Category'!C102=\"Rural\"),W102,O102/$F102*100)","v":15},7.0716320286277085E-2]
[{"$f":"Control!A88","v":"Carterton district"},{"$f":"Control!B88","v":"Carterton district"},{"$f":"Control!C88","v":"Rural"},{"$f":"Control!D88","v":"Carterton districtRural"},null,2823381200,2239,1261000.9825815095,null,1200711.02868953,16750.974715037952,{"$f":"INDEX('Public transport'!$I$23:$I$49,MATCH($D103,'Public transport'!$D$23:$D$49,0),)","v":355099.41734415368},{"$f":"INDEX(Stadium!$I$23:$I$49,MATCH($D103,Stadium!$D$23:$D$49,0),)","v":0},0,{"$f":"INDEX('Economic Development'!$K$23:$K$49,MATCH($D103,'Economic Development'!$D$23:$D$49,0),)","v":28665},1601226.4207487216,null,536.27111598460465,7.4814536467342343,158.59732797863049,0,0,{"$f":"IF(AND('Comparison - Category'!C103=\"Residential\",Control!$B$102<>\"Remainder\"),Control!$B$102,IF(AND('Comparison - Category'!C103=\"Rural\",Control!$B$102<>\"Remainder\"),Control!$B$103,O103/$F103*$H103))","v":15},{"$f":"IF('Comparison - Category'!C103=\"Residential\",SUM(R103:V103,Control!$B$102),IF('Comparison - Category'!C103=\"Rural\",SUM(R103:V103,Control!$B$103),P103/$F103*$H103))","v":717.34989760996939},null,4.2527414600958949E-2,5.932948308587573E-4,1.2577097890435542E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C103=\"Residential\",'Comparison - Category'!C103=\"Rural\"),W103,O103/$F103*100)","v":15},5.6713079365574917E-2]
[{"$f":"Control!A89","v":"South Wairarapa district"},{"$f":"Control!B89","v":"South Wairarapa district"},{"$f":"Control!C89","v":"Business"},{"$f":"Control!D89","v":"South Wairarapa districtBusiness"},null,402740000,320,1258562.5,null,167312.39826049225,0,{"$f":"INDEX('Public transport'!$I$23:$I$49,MATCH($D104,'Public transport'!$D$23:$D$49,0),)","v":197924.50878575616},{"$f":"INDEX(Stadium!$I$23:$I$49,MATCH($D104,Stadium!$D$23:$D$49,0),)","v":0},0,{"$f":"INDEX('Economic Development'!$K$23:$K$49,MATCH($D104,'Economic Development'!$D$23:$D$49,0),)","v":25464.374209273901},390701.28125552234,null,522.85124456403821,0,618.51408995548798,0,0,{"$f":"IF(AND('Comparison - Category'!C104=\"Residential\",Control!$B$102<>\"Remainder\"),Control!$B$102,IF(AND('Comparison - Category'!C104=\"Rural\",Control!$B$102<>\"Remainder\"),Control!$B$103,O104/$F104*$H104))","v":79.576169403980941},{"$f":"IF('Comparison - Category'!C104=\"Residential\",SUM(R104:V104,Control!$B$102),IF('Comparison - Category'!C104=\"Rural\",SUM(R104:V104,Control!$B$103),P104/$F104*$H104))","v":1220.9415039235073},null,4.1543526409219905E-2,0,4.9144487457356154E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C104=\"Residential\",'Comparison - Category'!C104=\"Rural\"),W104,O104/$F104*100)","v":6.3227824922465863E-3},9.7010796358822649E-2]
[{"$f":"Control!A90","v":"South Wairarapa district"},{"$f":"Control!B90","v":"South Wairarapa district"},{"$f":"Control!C90","v":"Residential"},{"$f":"Control!D90","v":"South Wairarapa districtResidential"},null,2562801500,3355,763875.260804769,null,1064678.1179683839,0,{"$f":"INDEX('Public transport'!$I$23:$I$49,MATCH($D105,'Public transport'!$D$23:$D$49,0),)","v":629737.83086221758},{"$f":"INDEX(Stadium!$I$23:$I$49,MATCH($D105,Stadium!$D$23:$D$49,0),)","v":0},0,{"$f":"INDEX('Economic Development'!$K$23:$K$49,MATCH($D105,'Economic Development'!$D$23:$D$49,0),)","v":48990},1743405.9488306015,null,317.34072070592669,0,187.70129086802311,0,0,{"$f":"IF(AND('Comparison - Category'!C105=\"Residential\",Control!$B$102<>\"Remainder\"),Control!$B$102,IF(AND('Comparison - Category'!C105=\"Rural\",Control!$B$102<>\"Remainder\"),Control!$B$103,O105/$F105*$H105))","v":15},{"$f":"IF('Comparison - Category'!C105=\"Residential\",SUM(R105:V105,Control!$B$102),IF('Comparison - Category'!C105=\"Rural\",SUM(R105:V105,Control!$B$103),P105/$F105*$H105))","v":520.04201157394982},null,4.1543526409219905E-2,0,2.457224372867807E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C105=\"Residential\",'Comparison - Category'!C105=\"Rural\"),W105,O105/$F105*100)","v":15},6.8027350102245601E-2]
[{"$f":"Control!A91","v":"South Wairarapa district"},{"$f":"Control!B91","v":"South Wairarapa district"},{"$f":"Control!C91","v":"Rural"},{"$f":"Control!D91","v":"South Wairarapa districtRural"},null,4925541550,3361,1465498.8247545373,null,2046243.6546213494,0,{"$f":"INDEX('Public transport'!$I$23:$I$49,MATCH($D106,'Public transport'!$D$23:$D$49,0),)","v":605158.03731165384},{"$f":"INDEX(Stadium!$I$23:$I$49,MATCH($D106,Stadium!$D$23:$D$49,0),)","v":0},0,{"$f":"INDEX('Economic Development'!$K$23:$K$49,MATCH($D106,'Economic Development'!$D$23:$D$49,0),)","v":46410},2697811.6919330033,null,608.8198912887085,0,180.05297152979881,0,0,{"$f":"IF(AND('Comparison - Category'!C106=\"Residential\",Control!$B$102<>\"Remainder\"),Control!$B$102,IF(AND('Comparison - Category'!C106=\"Rural\",Control!$B$102<>\"Remainder\"),Control!$B$103,O106/$F106*$H106))","v":15},{"$f":"IF('Comparison - Category'!C106=\"Residential\",SUM(R106:V106,Control!$B$102),IF('Comparison - Category'!C106=\"Rural\",SUM(R106:V106,Control!$B$103),P106/$F106*$H106))","v":803.87286281850731},null,4.1543526409219905E-2,0,1.2286121864339035E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C106=\"Residential\",'Comparison - Category'!C106=\"Rural\"),W106,O106/$F106*100)","v":15},5.477187969174685E-2]
[{"$f":"Control!A92","v":"Tararua district"},{"$f":"Control!B92","v":"Tararua district"},{"$f":"Control!C92","v":"Rural"},{"$f":"Control!D92","v":"Tararua districtRural"},null,20442000,11,1858363.6363636365,null,9248.0452630520667,0,{"$f":"INDEX('Public transport'!$I$23:$I$49,MATCH($D107,'Public transport'!$D$23:$D$49,0),)","v":0},{"$f":"INDEX(Stadium!$I$23:$I$49,MATCH($D107,Stadium!$D$23:$D$49,0),)","v":0},0,{"$f":"INDEX('Economic Development'!$K$23:$K$49,MATCH($D107,'Economic Development'!$D$23:$D$49,0),)","v":165},{"$f":"SUM(J107:O107)","v":9413.0452630520667},null,840.73138755018795,0,0,0,0,{"$f":"IF(AND('Comparison - Category'!C107=\"Residential\",Control!$B$102<>\"Remainder\"),Control!$B$102,IF(AND('Comparison - Category'!C107=\"Rural\",Control!$B$102<>\"Remainder\"),Control!$B$103,O107/$F107*$H107))","v":15},{"$f":"IF('Comparison - Category'!C107=\"Residential\",SUM(R107:V107,Control!$B$102),IF('Comparison - Category'!C107=\"Rural\",SUM(R107:V107,Control!$B$103),P107/$F107*$H107))","v":855.73138755018795},null,4.5240413183896225E-2,0,0,0,0,{"$f":"IF(OR('Comparison - Category'!C107=\"Residential\",'Comparison - Category'!C107=\"Rural\"),W107,O107/$F107*100)","v":15},4.6047574909754752E-2]
["Region wide",null,null,{"$f":"Control!D93","v":"Region wide"},null,{"$f":"SUM(F81:F107)","v":239512083350},{"$f":"SUM(G81:G107)","v":213243},1123188.4908297106,null,{"$f":"SUM(J81:J107)","v":93556533.650000021},12543524.560000001,137936857.81999996,0,0,4995999.8499999996,249032915.87999991,null,438.73202707709049,58.822679103182757,646.8529228157546,0,0,{"$f":"IF(AND('Comparison - Category'!C108=\"Residential\",Control!$B$102<>\"Remainder\"),Control!$B$102,IF(AND('Comparison - Category'!C108=\"Rural\",Control!$B$102<>\"Remainder\"),Control!$B$103,O108/$F108*$H108))","v":23.428669874274885},{"$f":"IF('Comparison - Category'!C108=\"Residential\",SUM(R108:V108,Control!$B$102),IF('Comparison - Category'!C108=\"Rural\",SUM(R108:V108,Control!$B$103),P108/$F108*$H108))","v":1167.8362988703025},null,3.9061300098703358E-2,5.2371155494773504E-3,5.7590771993925781E-2,0,0,{"$f":"IF(OR('Comparison - Category'!C108=\"Residential\",'Comparison - Category'!C108=\"Rural\"),W108,O108/$F108*100)","v":2.0859072244381609E-3},0.10397509486654462]
[]
["By category"]
["Region Wide",null,{"$f":"C81","v":"Wellington CBD"},{"$f":"A111&C111","v":"Region WideWellington CBD"},null,{"$f":"SUMIF($C$81:$C$107,$C111,F$81:F$107)","v":13368376300},2991,{"$f":"F111/G111","v":4469534.0354396524},null,{"$f":"SUMIF($C$81:$C$107,$C111,J$81:J$107)","v":4836895.6033553556},30259.557553215847,40053106.488624491,0,0,736158.95137232286,{"$f":"SUMIF($C$81:$C$107,$C111,P$81:P$107)","v":45656420.600905389},null,{"$f":"J111/$F111*$H111","v":1617.1499844050002},10.116869793786641,13391.209123578899,0,0,246.12469119770074,{"$f":"IF('Comparison - Category'!C111=\"Residential\",SUM(R111:U111,Control!$B$102),IF('Comparison - Category'!C111=\"Rural\",SUM(R111:U111,Control!$B$103),P111/$F111*$H111))","v":15264.600668975389}]
["Region Wide",null,{"$f":"C82","v":"Business"},{"$f":"A112&C112","v":"Region WideBusiness"},null,20723458200,8431,{"$f":"F112/G112","v":2458007.1403155024},null,8277130.328356768,1883207.7728149632,13387520.384900156,0,0,1259750.898627677,{"$f":"SUMIF($C$81:$C$107,$C112,P$81:P$107)","v":24807609.384699557},null,{"$f":"J112/$F112*$H112","v":981.74953485431956},223.36707066954847,1587.892347870971,0,0,149.4189181150133,{"$f":"IF('Comparison - Category'!C112=\"Residential\",SUM(R112:U112,Control!$B$102),IF('Comparison - Category'!C112=\"Rural\",SUM(R112:U112,Control!$B$103),P112/$F112*$H112))","v":2942.4278715098517}]
["Region Wide",null,{"$f":"C83","v":"Residential"},{"$f":"A113&C113","v":"Region WideResidential"},null,184307753750,185990,{"$f":"F113/G113","v":990955.17904188402},null,71563894.626974925,10065962.58402082,81873196.523694754,0,0,2781255,{"$f":"SUMIF($C$81:$C$107,$C113,P$81:P$107)","v":166284308.73469049},null,384.77280836052978,54.120988139259211,440.20214271570921,0,0,14.95378783805581,{"$f":"IF('Comparison - Category'!C113=\"Residential\",SUM(R113:V113,Control!$B$102),IF('Comparison - Category'!C113=\"Rural\",SUM(R113:V113,Control!$B$103),P113/$F113*$H113))","v":894.09593921549822}]
["Region Wide",null,{"$f":"C84","v":"Rural"},{"$f":"A114&C114","v":"Region WideRural"},null,21112495100,15831,{"$f":"F114/G114","v":1333617.2762301813},null,8878613.091312943,564094.64561100199,2623034.4227805817,0,0,218835,{"$f":"SUMIF($C$81:$C$107,$C114,P$81:P$107)","v":12284577.159704529},null,560.83716071713366,35.632281322152863,165.68974940184333,0,0,13.823194997157476,{"$f":"IF('Comparison - Category'!C114=\"Residential\",SUM(R114:V114,Control!$B$102),IF('Comparison - Category'!C114=\"Rural\",SUM(R114:V114,Control!$B$103),P114/$F114*$H114))","v":777.15919144112979}]
["Region Wide",null,"Total",{"$f":"A115&C115","v":"Region WideTotal"},null,{"$f":"SUM(F111:F114)","v":239512083350},{"$f":"SUM(G111:G114)","v":213243},{"$f":"F115/G115","v":1123188.4908297106},null,{"$f":"SUM(J111:J114)","v":93556533.649999991},{"$f":"SUM(K111:K114)","v":12543524.560000001},137936857.81999999,0,0,4995999.8499999996,{"$f":"SUM(P111:P114)","v":249032915.87999997},null,438.73202707709038,58.822679103182757,646.85292281575471,0,0,23.428669874274885,{"$f":"IF('Comparison - Category'!C115=\"Residential\",SUM(R115:V115,Control!$B$102),IF('Comparison - Category'!C115=\"Rural\",SUM(R115:V115,Control!$B$103),P115/$F115*$H115))","v":1167.8362988703027}]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J78-SUM(J69:J77))>tolerance_dollar,1,0)","v":0},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"J108-SUM(J81:J107)","v":0},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"F108-F78","v":0},{"$f":"G108-G78","v":0},null,null,{"$f":"IF(ABS(J108-J78)>tolerance_dollar,1,0)","v":0},{"$f":"IF(ABS(K108-K78)>tolerance_dollar,1,0)","v":0},0,0,0,0,{"$f":"IF(ABS(P108-P78)>tolerance_dollar,1,0)","v":0},null,{"$f":"IF(ABS(R108-R78)>tolerance_dollar,1,0)","v":0},0,0,0,0,0,0]
[]
[]
["Delta"]
[null,null,null,null,null,null,null,null,null,"Rates",null,null,null,null,null,null,null,"Rates / average CV",null,null,null,null,null,null,null,"Cents/$ OR Economic Development Rate $/property"]
[{"$f":"Control!A$65","v":"TA full name"},{"$f":"Control!B$65","v":"Rating area"},{"$f":"Control!C$65","v":"Category group"},{"$f":"Control!D$65","v":"Concatenated  name"},null,"CV","CV Assessments","Average CV",null,"General rate","River management rate","Public transport rate","Stadium purposes rate","Remission of rates","Economic development rate",null,null,"General rate","River management rate","Public transport rate","Remission of rates","Stadium purposes rate","Economic development rate","District-Wide rates",null,"General rate","River management rate","Public transport rate","Remission of rates","Stadium purposes rate","Economic development rate","District-Wide rates"]
[]
["By TA"]
[{"$f":"Control!A41","v":"Wellington city"},null,{"$f":"Control!B41","v":"District wide"},{"$f":"Control!C41","v":"Wellington cityDistrict wide"},null,{"$f":"F69-F10","v":1916171500},748,10380.654044788796,null,{"$f":"J69-J10","v":6984053.7278287858},{"$f":"K69-K10","v":199749.28000000003},15167616.085251898,0,0,115043.5698291189,22466462.662909821,null,{"$f":"R69-R10","v":82.025354882776469},2.4548106906032201,178.94108403084283,0,0,1.1746906954149665,{"$f":"X69-X10","v":264.59594029963773}]
[{"$f":"Control!A42","v":"Hutt city"},null,{"$f":"Control!B42","v":"District wide"},{"$f":"Control!C42","v":"Hutt cityDistrict wide"},null,668406600,990,-6466.5745917313034,null,3120359.2579677068,{"$f":"K70-K11","v":898612.71000000089},{"$f":"L70-L11","v":4151797.149747638},0,0,60680.679702462745,8231449.797417812,null,66.511004789186245,16.748909995306036,89.247677105608261,{"$f":"U70-U11","v":0},0,0.89351301665844218,{"$f":"X70-X11","v":173.4011049067592}]
[{"$f":"Control!A43","v":"Upper Hutt city"},null,{"$f":"Control!B43","v":"District wide"},{"$f":"Control!C43","v":"Upper Hutt cityDistrict wide"},null,348360400,294,4169.6454824567772,null,1048192.545327384,396937.42000000016,1316834.476305889,0,0,18210.690586746787,2780175.1322200205,null,52.872005122401788,20.98382826103618,67.111133334654653,0,0,0.67453382970303721,141.64150054779566]
[{"$f":"Control!A44","v":"Porirua city"},null,{"$f":"Control!B44","v":"District wide"},{"$f":"Control!C44","v":"Porirua cityDistrict wide"},null,302044800,237,3719.1687089011539,null,1675148.1832096111,44038.6,2081844.0184761528,0,0,19267.192750480026,3820297.9944362417,null,79.159981249058717,2.1528461094711289,98.741647616694706,0,0,0.72915660654230763,180.78363158176683]
[{"$f":"Control!A45","v":"Kāpiti Coast district"},null,{"$f":"Control!B45","v":"District wide"},{"$f":"Control!C45","v":"Kāpiti Coast districtDistrict wide"},null,3196357450,293,114006.83437499392,null,1317214.2874688711,218416.28000000003,1459800.3291473873,0,0,17556.484506384702,3012987.381122645,null,46.826354992223571,7.7176194126513025,52.158419501294986,0,0,0.46135270734370692,107.16374661351358]
[{"$f":"Control!A46","v":"Masterton district"},null,{"$f":"Control!B46","v":"District wide"},{"$f":"Control!C46","v":"Masterton districtDistrict wide"},null,1595782645,148,110702.15565544984,null,797440.47691004863,0,431827.62273318903,0,0,13228.853009608953,1242496.9526528465,null,55.781584136776758,0,30.336651815625004,0,0,0.78489875698153355,86.903134709383266]
[{"$f":"Control!A47","v":"Carterton district"},null,{"$f":"Control!B47","v":"District wide"},{"$f":"Control!C47","v":"Carterton districtDistrict wide"},null,859765900,33,161861.27219178737,null,251833.97688033967,1106.5600000000013,128567.33318828,0,0,3321.9848404338991,384829.85490905354,null,46.647418200770289,0.18152987747573324,23.996365761983071,0,0,0.5470892261330409,71.372403066362097]
[{"$f":"Control!A48","v":"South Wairarapa district"},null,{"$f":"Control!B48","v":"District wide"},{"$f":"Control!C48","v":"South Wairarapa districtDistrict wide"},null,1459831350,-206,233480.59521757276,null,381968.5524840001,0,189203.5051495505,0,0,5191.8647747635696,576363.92240831442,null,65.996781111677592,0,31.918478116134168,0,0,1.2055415334767652,99.120800761288592]
[{"$f":"Control!A49","v":"Tararua district"},null,{"$f":"Control!B49","v":"District wide"},{"$f":"Control!C49","v":"Tararua districtDistrict wide"},null,4465500,0,405954.54545454565,null,1308.3919232572543,0,0,0,0,0,1308.3919232572543,null,118.94472029611404,0,0,0,0,0,118.94472029611404]
["Region wide",null,null,{"$f":"Control!C50","v":"Region wide"},null,10351186145,2537,35602.48376299208,null,15577519.400000006,1758860.4100000001,24927490.519999996,0,0,{"$f":"O78-O19","v":252501.31999999937},{"$f":"P78-P19","v":42516372.090000004},null,68.64757646818515,7.6392094820044321,110.51619154089781,0,0,0.91626619331658077,187.71924577262178]
[]
["By TA & Category"]
[{"$f":"Control!A66","v":"Wellington city"},{"$f":"Control!B66","v":"Wellington city"},{"$f":"Control!C66","v":"Wellington CBD"},{"$f":"Control!D66","v":"Wellington cityWellington CBD"},null,{"$f":"F81-F22","v":242893000},-16,104557.87980280537,null,{"$f":"J81-J22","v":-1415755.056003388},22773.694353194074,7178679.6343209781,0,0,76094.863443642273,5861793.136114426,null,{"$f":"R81-R22","v":-462.21505030026833},7.6273908446606775,2458.5763153635653,0,0,26.615516628801345,2030.6041725367595,null,{"$f":"Z81-Z22","v":-1.1455865302717722E-2},1.6931873074027188E-4,4.9148253771918504E-2,0,0,4.7784471183044165E-4,{"$f":"AF81-AF22","v":3.8339551911771519E-2}]
[{"$f":"Control!A67","v":"Wellington city"},{"$f":"Control!B67","v":"Wellington city"},{"$f":"Control!C67","v":"Business"},{"$f":"Control!D67","v":"Wellington cityBusiness"},null,-81679000,-42,35136.902523883153,null,{"$f":"J82-J23","v":-45764.030944642145},{"$f":"K82-K23","v":10925.944209799723},596085.45573948883,0,0,26858.706385476806,588106.07539012283,null,4.1038386697259739,5.9801310278940862,363.60884988325711,0,0,18.587327964634312,392.28014754551077,null,-2.4704436848883154E-4,1.6931873074027188E-4,9.8296507543837106E-3,0,{"$f":"AD82-AD23","v":0},4.7784471183044165E-4,1.0229769828465574E-2]
[{"$f":"Control!A68","v":"Wellington city"},{"$f":"Control!B68","v":"Wellington city"},{"$f":"Control!C68","v":"Residential"},{"$f":"Control!D68","v":"Wellington cityResidential"},null,1741902500,799,9706.6634939298965,null,8324631.3584242202,163608.46023311091,7366453.1441798061,0,0,11985,15866677.96283713,null,106.67048224508346,2.1626055292228772,92.920782885229528,0,0,0,201.75387065953601,null,8.1595713321828238E-3,1.693187307402719E-4,7.0211791102740631E-3,0,0,0,1.5341029252640706E-2]
[{"$f":"Control!A69","v":"Wellington city"},{"$f":"Control!B69","v":"Wellington city"},{"$f":"Control!C69","v":"Rural"},{"$f":"Control!D69","v":"Wellington cityRural"},null,13055000,7,2123.1831807652488,null,120941.45635259157,2441.1812038953467,26397.851011632025,0,0,105,149885.48856811889,null,130.62065508987968,2.6993656161613861,28.161172520282122,0,0,0,161.48119322632317,null,8.1595713321828169E-3,1.6931873074027188E-4,1.7552947775685175E-3,0,0,0,1.0082929001198185E-2]
[{"$f":"Control!A70","v":"Hutt city"},{"$f":"Control!B70","v":"Hutt city"},{"$f":"Control!C70","v":"Business"},{"$f":"Control!D70","v":"Hutt cityBusiness"},null,11616100,193,-217821.07039074786,null,495015.27365092793,131592.75375877297,879880.94609660516,0,0,49010.679702462687,1555499.653208768,null,120.80257242435607,6.4922195103575859,225.93348069308126,0,0,7.0468274269294966,360.27510005472368,null,7.2831166048868412E-3,1.9162679202870993E-3,1.2954293559586022E-2,0,0,7.1728404992220298E-4,2.2870962134682149E-2]
[{"$f":"Control!A71","v":"Hutt city"},{"$f":"Control!B71","v":"Hutt city"},{"$f":"Control!C71","v":"Residential"},{"$f":"Control!D71","v":"Hutt cityResidential"},null,653665500,794,-105.721651842352,null,2583586.6101269703,755670.27381132264,3258681.555544911,0,0,11625,6609563.439483203,null,60.294260774300881,15.851805961642867,76.606594848356622,0,0,0,152.75266158430031,null,7.2831166048868412E-3,1.9162679202871062E-3,9.25306682827573E-3,0,0,0,1.845180297339645E-2]
[{"$f":"Control!A72","v":"Hutt city"},{"$f":"Control!B72","v":"Hutt city"},{"$f":"Control!C72","v":"Rural"},{"$f":"Control!D72","v":"Hutt cityRural"},null,3125000,3,-1428.7597809473518,null,41757.374189809081,11349.682429906097,13234.648106120214,0,0,45,66386.704725835356,null,90.74342856571235,23.709691838081653,28.834928351671948,0,0,0,143.28804875546587,null,7.2831166048868343E-3,1.9162679202870993E-3,2.3132667070689342E-3,0,0,0,1.1514015495227195E-2]
[{"$f":"Control!A73","v":"Upper Hutt city"},{"$f":"Control!B73","v":"Upper Hutt city"},{"$f":"Control!C73","v":"Business"},{"$f":"Control!D73","v":"Upper Hutt cityBusiness"},null,91091000,49,-42868.838383838534,null,145353.33701304079,51972.919097534483,258307.1424289248,0,0,14415.690586746801,470049.08912624652,null,125.1604634568173,53.458742128204563,230.11599157515025,0,0,9.0404360175376155,417.7756331777091,null,5.5165489716276842E-3,2.2206301107544901E-3,1.0022712219896902E-2,0,0,4.5099678111515211E-4,1.8210888083394203E-2]
[{"$f":"Control!A74","v":"Upper Hutt city"},{"$f":"Control!B74","v":"Upper Hutt city"},{"$f":"Control!C74","v":"Residential"},{"$f":"Control!D74","v":"Upper Hutt cityResidential"},null,252188400,247,3287.5044273454696,null,798405.31661476847,303290.37258988188,1024702.7090425715,0,0,3915,2130313.3982472233,null,45.94813933304431,18.260008219224147,59.480089171772022,0,0,0,123.68823672404051,null,5.5165489716276842E-3,2.2206301107544884E-3,7.15908015706921E-3,0,0,0,1.4890468587603817E-2]
[{"$f":"Control!A75","v":"Upper Hutt city"},{"$f":"Control!B75","v":"Upper Hutt city"},{"$f":"Control!C75","v":"Rural"},{"$f":"Control!D75","v":"Upper Hutt cityRural"},null,5081000,-2,5775.161980453413,null,104433.89169957512,41674.128312583693,33824.624834393006,0,0,-120,179812.64484655205,null,77.816599335351725,30.909790947048776,25.181140919025921,0,0,0,133.90753120142654,null,5.5165489716276842E-3,2.2206301107544901E-3,1.7897700392673042E-3,0,0,0,9.5176201241032668E-3]
[{"$f":"Control!A76","v":"Porirua city"},{"$f":"Control!B76","v":"Porirua city"},{"$f":"Control!C76","v":"Business"},{"$f":"Control!D76","v":"Porirua cityBusiness"},null,27460500,42,-71880.500987393549,null,151284.54928195965,3975.935235720226,265794.63573525019,0,0,16342.192750480041,437397.31300341012,null,{"$f":"R91-R32","v":141.54087016750316},4.3834598148511601,253.14111171882041,0,0,13.332210659340276,412.39765236051494,null,8.1035510431345728E-3,2.2297470213687763E-4,1.4304594990363621E-2,0,0,8.4586014517918588E-4,2.3476980880814236E-2]
[{"$f":"Control!A77","v":"Porirua city"},{"$f":"Control!B77","v":"Porirua city"},{"$f":"Control!C77","v":"Residential"},{"$f":"Control!D77","v":"Porirua cityResidential"},null,281358500,188,6303.3453545443481,null,1422123.9147961428,37217.155359255201,1783923.7464200091,0,0,2820,3246084.816575408,null,73.173391623543353,1.9705457811807698,92.056478107374915,0,0,0,167.20041551209908,null,8.1035510431345728E-3,2.2297470213687763E-4,1.0217567850259728E-2,0,0,0,1.8531701441620918E-2]
[{"$f":"Control!A78","v":"Porirua city"},{"$f":"Control!B78","v":"Porirua city"},{"$f":"Control!C78","v":"Rural"},{"$f":"Control!D78","v":"Porirua cityRural"},null,{"$f":"F93-F34","v":-6774200},7,-31465.198454513447,null,101739.71913150896,2845.5094050245766,32125.636320893624,0,0,105,136815.86485742708,null,147.69364877642329,4.2778889993529301,46.812960223238264,0,0,0,198.78449799901455,null,8.1035510431345797E-3,2.2297470213687763E-4,2.5543919625649301E-3,0,0,0,1.0893083030135114E-2]
[{"$f":"Control!A79","v":"Kāpiti Coast district"},{"$f":"Control!B79","v":"Kāpiti Coast district"},{"$f":"Control!C79","v":"Business"},{"$f":"Control!D79","v":"Kāpiti Coast districtBusiness"},null,360187400,-9,299443.28452566243,null,149640.51635148213,{"$f":"K94-K35","v":25177.341100463818},{"$f":"L94-L35","v":267566.96891513374},{"$f":"M94-M35","v":0},{"$f":"N94-N35","v":0},{"$f":"O94-O35","v":14121.484506384644},{"$f":"P94-P35","v":456506.31087346422},null,124.55140292330589,21.000081231168593,222.01729177076902,0,0,12.055747052647519,379.62452297789082,null,-2.4680855638072735E-4,-1.1539348773959013E-4,7.139097039650516E-4,0,0,-5.2969863293926556E-4,-1.7799097309451062E-4]
[{"$f":"Control!A80","v":"Kāpiti Coast district"},{"$f":"Control!B80","v":"Kāpiti Coast district excl Ōtaki "},{"$f":"Control!C80","v":"Residential"},{"$f":"Control!D80","v":"Kāpiti Coast district excl Ōtaki Residential"},null,{"$f":"F95-F36","v":1883820600},228,91779.795502691064,null,{"$f":"J95-J36","v":771288.32729162928},126374.46640935121,1023022.362103953,0,0,2325,1923010.155804934,null,37.389503252654777,6.0692161372821971,50.229463088425064,0,0,0,93.688182478362023,null,{"$f":"Z95-Z36","v":-2.4680855638072041E-4},-1.1539348773959013E-4,5.0993550283218864E-4,0,0,0,-7.672638767709794E-5]
[{"$f":"Control!A81","v":"Kāpiti Coast district"},{"$f":"Control!B81","v":"Ōtaki rating area"},{"$f":"Control!C81","v":"Residential"},{"$f":"Control!D81","v":"Ōtaki rating areaResidential"},null,324471000,67,85555.764417550236,null,{"$f":"J96-J37","v":134486.80281140876},22533.338818694843,86409.57303720148,0,0,1005,244434.71466730512,null,35.30339808524721,5.8677738039966982,22.947264223996484,0,0,0,64.118436113240364,null,{"$f":"Z96-Z37","v":-2.4680855638072735E-4},-1.1539348773959013E-4,2.5496775141609432E-4,0,0,0,-5.1661137001147994E-4]
[{"$f":"Control!A82","v":"Kāpiti Coast district"},{"$f":"Control!B82","v":"Kāpiti Coast district"},{"$f":"Control!C82","v":"Rural"},{"$f":"Control!D82","v":"Kāpiti Coast districtRural"},null,627878450,7,226237.33788507152,null,{"$f":"J97-J38","v":261798.64101435128},44331.133671490301,82801.425091098296,0,0,105,389036.19977693981,null,94.298858534420333,15.958210979584621,29.851820090774169,0,0,0,140.10888960477916,null,{"$f":"Z97-Z38","v":-2.4680855638072041E-4},-1.1539348773958926E-4,1.2748387570804889E-4,0,0,0,-5.0908176041407349E-4]
[{"$f":"Control!A83","v":"Masterton district"},{"$f":"Control!B83","v":"Masterton district"},{"$f":"Control!C83","v":"Business"},{"$f":"Control!D83","v":"Masterton districtBusiness"},null,207482900,17,309052.08755954704,null,{"$f":"J98-J39","v":99713.653451444523},0,124039.04775845923,0,0,11443.853009608938,235196.55421951273,null,150.1192964891485,0,187.99905897309043,0,0,16.456849027945552,354.57520449018466,null,{"$f":"Z98-Z39","v":9.5712348788527107E-4},0,1.9464379576400251E-3,0,0,-3.5400952636054864E-4,2.5495519191647414E-3]
[{"$f":"Control!A84","v":"Masterton district"},{"$f":"Control!B84","v":"Masterton district"},{"$f":"Control!C84","v":"Residential"},{"$f":"Control!D84","v":"Masterton districtResidential"},null,{"$f":"F99-F40","v":487781600},89,50531.859485997586,null,{"$f":"J99-J40","v":257778.30948627228},0,169554.13209686405,0,0,1740,429072.4415831361,null,27.151881569939889,0,18.019796927183066,0,0,0,45.171678497122969,null,{"$f":"Z99-Z40","v":9.5712348788527107E-4},0,9.7321897882000907E-4,0,0,0,1.6489580222590755E-3]
[{"$f":"Control!A85","v":"Masterton district"},{"$f":"Control!B85","v":"Masterton district"},{"$f":"Control!C85","v":"Rural"},{"$f":"Control!D85","v":"Masterton districtRural"},null,900518145,42,208788.56439041009,null,439948.513972332,0,138234.44287786604,0,0,45,578227.9568501981,null,102.52344312738938,0,32.314403899139862,0,0,0,134.83784702652929,null,9.5712348788527107E-4,0,4.866094894100028E-4,0,0,0,1.1926551870986082E-3]
[{"$f":"Control!A86","v":"Carterton district"},{"$f":"Control!B86","v":"Carterton district"},{"$f":"Control!C86","v":"Business"},{"$f":"Control!D86","v":"Carterton districtBusiness"},null,64894000,-3,284565.86065130366,null,23554.021495259847,243.08076064292879,29000.664715422157,0,0,2886.9848404338954,55684.751811758819,null,{"$f":"R101-R42","v":103.95639815725627},1.0894453986179258,127.77458799857618,0,0,12.877265313962958,245.69769686841335,null,-3.0208906687931372E-3,-1.0603135915504308E-4,-2.724117560449886E-3,0,0,-9.8110823768870429E-4,-6.8321478260867652E-3]
[{"$f":"Control!A87","v":"Carterton district"},{"$f":"Control!B87","v":"Carterton district"},{"$f":"Control!C87","v":"Residential"},{"$f":"Control!D87","v":"Carterton districtResidential"},null,266010500,11,96880.377792855666,null,72683.809674454737,158.68242077138893,48677.606690079905,0,0,150,121670.09878530609,null,26.098562148034517,4.4710050533014023E-2,17.560221024399823,0,0,0,43.703493222967268,null,-3.0208906687931442E-3,-1.0603135915504308E-4,-1.3620587802249361E-3,0,0,0,-4.9628706371596526E-3]
[{"$f":"Control!A88","v":"Carterton district"},{"$f":"Control!B88","v":"Carterton district"},{"$f":"Control!C88","v":"Rural"},{"$f":"Control!D88","v":"Carterton districtRural"},null,528861400,25,224632.50923010928,null,155596.14571062487,704.79681858568256,50889.061782777891,0,0,285,207475.00431198836,null,64.22284002303951,0.23385748754169988,21.1942766862295,0,0,0,85.650974196810694,null,-3.0208906687931442E-3,-1.0603135915504297E-4,-6.8102939011247497E-4,0,0,0,-4.0295394794110026E-3]
[{"$f":"Control!A89","v":"South Wairarapa district"},{"$f":"Control!B89","v":"South Wairarapa district"},{"$f":"Control!C89","v":"Business"},{"$f":"Control!D89","v":"South Wairarapa districtBusiness"},null,116052000,6,345543.39171974524,null,38204.623237758118,0,47602.576584559836,0,0,4336.8647747635732,90144.064597081568,null,111.67998652985307,0,139.78182179881179,0,0,12.291107510635953,263.75291583930095,null,-3.4907181433020476E-3,0,-3.2894938049207179E-3,0,0,-1.046730509522001E-3,-7.8269424577447622E-3]
[{"$f":"Control!A90","v":"South Wairarapa district"},{"$f":"Control!B90","v":"South Wairarapa district"},{"$f":"Control!C90","v":"Residential"},{"$f":"Control!D90","v":"South Wairarapa districtResidential"},null,367011000,-239,152915.18846197543,null,75820.454337339383,0,54067.641197789693,0,0,-3585,126303.09553512908,null,42.199467608807993,0,27.525945941916291,0,0,0,69.725413550724284,null,-3.4907181433020476E-3,0,-1.6447469024603659E-3,0,0,0,-5.6182391876011539E-3]
[{"$f":"Control!A91","v":"South Wairarapa district"},{"$f":"Control!B91","v":"South Wairarapa district"},{"$f":"Control!C91","v":"Rural"},{"$f":"Control!D91","v":"South Wairarapa districtRural"},null,976768350,27,281103.74377073417,null,267943.47490890254,0,87533.287367201119,0,0,4440,359916.76227610372,null,75.436514050422147,0,24.796597821204728,0,0,0,100.23311187162687,null,-3.4907181433020476E-3,0,-8.2237345123018293E-4,0,0,0,-4.4337219279384568E-3]
[{"$f":"Control!A92","v":"Tararua district"},{"$f":"Control!B92","v":"Tararua district"},{"$f":"Control!C92","v":"Rural"},{"$f":"Control!D92","v":"Tararua districtRural"},null,4465500,0,405954.54545454565,null,1308.3919232572543,0,0,0,0,0,1308.3919232572543,null,118.94472029611404,0,0,0,0,0,118.94472029611404,null,-4.4554109314908288E-3,0,0,0,0,0,-4.6810160819819452E-3]
["Region wide",null,null,{"$f":"Control!D93","v":"Region wide"},null,10351186145,2537,35602.48376299208,null,15577519.400000036,1758860.8499999996,24927490.519999951,0,0,252501.31999999937,42516372.089999914,null,68.647576468185264,7.6392115702221304,110.51619154089758,0,0,0.91626619331658077,187.71924577262143,null,5.0332371957018673E-3,5.3096199468812E-4,8.2763520041552463E-3,0,0,1.5964844278679342E-5,1.3856516038823888E-2]
[]
["By category"]
["Region Wide",null,{"$f":"C140","v":"Wellington CBD"},{"$f":"A170&C170","v":"Region WideWellington CBD"},null,{"$f":"F111-F52","v":242893000},-16,104557.87980280537,null,{"$f":"J111-J52","v":-1415755.056003388},22773.694353194074,7178679.6343209781,0,0,{"$f":"O111-O52","v":76094.863443642273},{"$f":"P111-P52","v":5861793.136114426},null,{"$f":"R111-R52","v":-462.21505030026833},7.6273908446606775,2458.5763153635653,0,0,26.615516628801345,{"$f":"X111-X52","v":2030.6041725367595}]
["Region Wide",null,{"$f":"C141","v":"Business"},{"$f":"A171&C171","v":"Region WideBusiness"},null,797104900,253,21426.888420173433,null,1057001.9435372297,223887.97416293412,2468277.4379738458,0,0,139416.45655635744,3888583.8122303598,null,{"$f":"R112-R53","v":98.877391931901116},20.466630628948195,252.69511787264491,0,0,12.425222581714252,{"$f":"X112-X53","v":384.46436301520771}]
["Region Wide",null,{"$f":"C142","v":"Residential"},{"$f":"A172&C172","v":"Region WideResidential"},null,6258209600,2184,22273.285360502545,null,14440804.903563209,1408852.7496423889,14815492.470313199,0,0,31980,30697130.123518765,null,{"$f":"R113-R54","v":73.993564356461775},7.0218192634965533,75.373442600470526,0,0,-3.6945074606595796E-3,{"$f":"X113-X54","v":156.38882622042888}]
["Region Wide",null,{"$f":"C143","v":"Rural"},{"$f":"A173&C173","v":"Region WideRural"},null,3052978645,116,184427.55589928734,null,1495467.6089029508,103346.43184148573,465040.97739198245,0,0,5010,2068865.0181364212,null,{"$f":"R114-R55","v":91.021985253564367},6.3132731281015602,28.369135632285634,0,0,0.21676801656568401,{"$f":"X114-X55","v":125.70439401395151}]
["Region Wide",null,"Total",{"$f":"A174&C174","v":"Region WideTotal"},null,10351186145,2537,35602.48376299208,null,15577519.399999991,1758860.8500000034,24927490.520000026,0,0,252501.31999999937,42516372.089999974,null,68.647576468185093,7.6392115702221517,110.51619154089792,0,0,0.91626619331658077,{"$f":"X115-X56","v":187.71924577262166}]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J137-SUM(J128:J136))>tolerance_dollar,1,0)","v":0},{"$f":"IF(ABS(K137-SUM(K128:K136))>tolerance_dollar,1,0)","v":0},{"$f":"IF(ABS(L137-SUM(L128:L136))>tolerance_dollar,1,0)","v":0},{"$f":"IF(ABS(M137-SUM(M128:M136))>tolerance_dollar,1,0)","v":0},{"$f":"IF(ABS(O137-SUM(O128:O136))>tolerance_dollar,1,0)","v":0},{"$f":"IF(ABS(P137-SUM(P128:P136))>tolerance_dollar,1,0)","v":0},{"$f":"IF(ABS(Q137-SUM(Q128:Q136))>tolerance_dollar,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J167-SUM(J140:J166))>tolerance_dollar,1,0)","v":0},0,0,0,0,0,{"$f":"IF(ABS(P167-SUM(P140:P166))>tolerance_dollar,1,0)","v":0}]
[null,null,null,null,null,{"$f":"F167-F137","v":0},{"$f":"G167-G137","v":0},null,null,{"$f":"IF(ABS(J167-J137)>tolerance_dollar,1,0)","v":0},0,0,0,0,0,{"$f":"IF(ABS(P167-P137)>tolerance_dollar,1,0)","v":0},null,{"$f":"IF(ABS(R167-R137)>tolerance_dollar,1,0)","v":0},0,0,0,0,0,0]

{"sheet":"Rates Check - ex-WCC KCDC UHC","index":20,"n_rows":43,"n_cols":9,"rows_kept":43,"cut":false,"hidden":false,"merged":[[27,0,28,0],[7,3,7,5],[6,7,6,8],[6,3,6,5],[18,0,21,0],[14,0,17,0],[22,0,23,0]]}
["Wellington Regional Council"]
[{"$f":"B5&\" Check \"&year_current","v":"Hutt city Check 2024/25"}]
[{"$f":"check_total","v":0}]
["Printed: ",{"$f":"NOW()","v":"2024-08-15T13:49:01.710"}]
["TA to view","Hutt city"]
[]
[null,null,null,"Excluding GST",null,null,null,"Including GST"]
[]
["Total"]
["Rate","Categories",null,"Rateable Capital Value","Cents in Dollar","Rates Set",null,"Cents in Dollar","Rates Set"]
[null,null,null,"$","Cents / $","$",null,"Cents / $","$"]
["General rate ","District wide",null,{"$f":"INDEX(capital_values,MATCH($B$5&B12,capital_values_rows,0),MATCH(\"CV \"&year_current,capital_values_header,0))","v":39707176000},{"$f":"INDEX(Gen!$E$10:$E$19,MATCH(B5,Gen!$A$10:$A$19,0),)","v":4.1459818238303484E-2},{"$f":"+E12*D12/100","v":16462522.997163264},null,{"$f":"+E12*(1+GST)","v":4.7678790974049E-2},{"$f":"+F12*(1+GST)","v":18931901.446737751}]
["Remission of Rates","District wide",null,{"$f":"INDEX(capital_values,MATCH($B$5&B13,capital_values_rows,0),MATCH(\"CV \"&year_current,capital_values_header,0))","v":39707176000},{"$f":"INDEX(Remission!$E$10:$E$19,MATCH(B5,Remission!$A$10:$A$19,0),)","v":0},{"$f":"+E13*D13/100","v":0},null,0,0]
["River management rate","District wide",null,{"$f":"INDEX(capital_values,MATCH($B$5&B14,capital_values_rows,0),MATCH(\"CV \"&year_current,capital_values_header,0))","v":39707176000},{"$f":"INDEX('River management'!$D$10:$D$19,MATCH(B5,'River management'!$A$10:$A$19,0),)","v":2.2520019328496194E-2},{"$f":"+E14*D14/100","v":8942063.7100000028},null,2.5898022227770622E-2,10283373.266500002]
["Public transport rate","Wellington CBD",null,{"$f":"IFERROR(INDEX(capital_values,MATCH($B$5&B15,capital_values_rows,0),MATCH(\"CV \"&year_current,capital_values_header,0)),0)","v":0},{"$f":"IFERROR(INDEX('Public transport'!$J$23:$J$50,MATCH($B$5&B15,'Public transport'!$D$23:$D$50,0),),0)","v":0},{"$f":"+E15*D15/100","v":0},null,0,0]
[null,"Business",null,6742241000,{"$f":"IFERROR(INDEX('Public transport'!$J$23:$J$50,MATCH($B$5&B16,'Public transport'!$D$23:$D$50,0),),0)","v":6.8663649211110941E-2},4629468.7092076987,null,7.8963196592777576E-2,5323889.0155888535]
[null,"Residential",null,32406254500,{"$f":"IFERROR(INDEX('Public transport'!$J$23:$J$50,MATCH($B$5&B17,'Public transport'!$D$23:$D$50,0),),0)","v":4.9045463722222106E-2},15893797.794528468,null,5.6402283280555417E-2,18277867.463707738]
[null,"Rural",null,558680500,{"$f":"IFERROR(INDEX('Public transport'!$J$23:$J$50,MATCH($B$5&B18,'Public transport'!$D$23:$D$50,0),),0)","v":1.2261365930555528E-2},68501.860487657279,null,1.4100570820138856E-2,78777.139560805866]
["Stadium purposes rate","Wellington CBD",null,0,{"$f":"IFERROR(INDEX(Stadium!$J$23:$J$49,MATCH($B$5&B19,Stadium!$D$23:$D$49,0),),0)","v":0},0,null,0,0]
[null,"Business",null,6742241000,{"$f":"IFERROR(INDEX(Stadium!$J$23:$J$49,MATCH($B$5&B20,Stadium!$D$23:$D$49,0),),0)","v":0},0,null,0,0]
[null,"Residential",null,32406254500,{"$f":"IFERROR(INDEX(Stadium!$J$23:$J$49,MATCH($B$5&B21,Stadium!$D$23:$D$49,0),),0)","v":0},0,null,0,0]
[null,"Rural",null,558680500,{"$f":"IFERROR(INDEX(Stadium!$J$23:$J$49,MATCH($B$5&B22,Stadium!$D$23:$D$49,0),),0)","v":0},0,null,0,0]
["Economic development rate","Wellington CBD",null,0,{"$f":"IFERROR(INDEX('Economic Development'!$L$23:$L$49,MATCH($B$5&B23,'Economic Development'!$D$23:$D$49,0),),0)","v":0},0,null,0,0]
[null,"Business",null,6742241000,{"$f":"IFERROR(INDEX('Economic Development'!$L$23:$L$49,MATCH($B$5&B24,'Economic Development'!$D$23:$D$49,0),),0)","v":6.3100423952140213E-3},425438.26548750175,null,7.2565487544961242E-3,489254.00531062699]
[]
["Rate","Categories",null,"Number of assessments","Amount per rating unit","Rates Set",null,"Amount per rating unit","Rates Set"]
[null,null,null,"#","$","$",null,"$","$"]
[{"$f":"+A23","v":"Economic development rate"},"Residential",null,{"$f":"IFERROR(INDEX('Economic Development'!$G$23:$G$49,MATCH($B$5&B28,'Economic Development'!$D$23:$D$49,0),),0)","v":39102},{"$f":"INDEX(WRS_value,MATCH(B28,WRS_categories,0),)","v":15},{"$f":"D28*E28","v":586530},null,{"$f":"+E28*(1+GST)","v":17.25},{"$f":"+F28*(1+GST)","v":674509.5}]
[null,"Rural",null,{"$f":"IFERROR(INDEX('Economic Development'!$G$23:$G$49,MATCH($B$5&B29,'Economic Development'!$D$23:$D$49,0),),0)","v":446},{"$f":"INDEX(WRS_value,MATCH(B29,WRS_categories,0),)","v":15},{"$f":"D29*E29","v":6690},null,{"$f":"+E29*(1+GST)","v":17.25},{"$f":"+F29*(1+GST)","v":7693.4999999999991}]
[]
[]
["District-Wide Rates",null,null,null,null,{"$f":"SUM(F12:F30)","v":47015013.336874589},null,null,{"$f":"SUM(I12:I30)","v":54067265.337405778}]
[]
[]
["Rate","Categories",null,"Rateable Capital Value or Land Value","Cents in Dollar","Rates Set",null,"Cents in Dollar","Rates Set"]
[null,null,null,"$","Cents / $","$",null,"Cents / $","$"]
["Greytown river management rate","Greytown Urban -CV",null,{"$f":"INDEX('Capital values'!$E$48:$F$49,MATCH(B37,'Capital values'!$A$48:$A$49,0),MATCH(\"CV \"&year_current,capital_values_header,0))","v":1429473500},{"$f":"IF($B$5=\"South Wairarapa District\",INDEX('River management'!$D$29:$D$30,MATCH(A37,'River management'!$A$29:$A$30,0),),0)","v":0},{"$f":"+E37*D37/100","v":0},null,{"$f":"+E37*(1+GST)","v":0},{"$f":"+F37*(1+GST)","v":0}]
["Donalds Creek stopbank river management rate","Featherston Urban - LV",null,{"$f":"INDEX('Capital values'!$E$48:$F$49,MATCH(B38,'Capital values'!$A$48:$A$49,0),MATCH(\"CV \"&year_current,capital_values_header,0))","v":334432000},{"$f":"IF($B$5=\"South Wairarapa District\",INDEX('River management'!$D$29:$D$30,MATCH(A38,'River management'!$A$29:$A$30,0),),0)","v":0},{"$f":"+E38*D38/100","v":0},null,{"$f":"+E38*(1+GST)","v":0},{"$f":"+F38*(1+GST)","v":0}]
[]
[]
["Total regional rates (excl special rates)",null,null,null,null,{"$f":"SUM(F32:F40)","v":47015013.336874589},null,null,{"$f":"SUM(I32:I40)","v":54067265.337405778}]
[]
["Check",null,null,null,null,{"$f":"IF(ABS(INDEX('Comparison - TA'!$B$43:$L$43,,MATCH(B5,'Comparison - TA'!$B$29:$L$29,0))-F41)>tolerance_dollar,1,0)","v":0}]

{"sheet":"Rates Check - WCC","index":21,"n_rows":39,"n_cols":9,"rows_kept":39,"cut":false,"hidden":false,"merged":[[30,0,31,0],[11,0,14,0],[6,3,6,5],[6,7,6,8],[7,3,7,5],[17,0,20,0],[21,0,24,0],[25,0,26,0]]}
["Wellington Regional Council"]
[{"$f":"B5&\" Check \"&year_current","v":"Wellington City Check 2024/25"}]
[{"$f":"check_total","v":0}]
["Printed: ",{"$f":"NOW()","v":"2024-08-15T13:49:01.710"}]
["TA to view","Wellington City"]
[]
[null,null,null,"Excluding GST",null,null,null,"Including GST"]
[]
["Total"]
["Rate","Categories",null,"Rateable Capital Value","Cents in Dollar","Rates Set",null,"Cents in Dollar","Rates Set"]
[null,null,null,"$","Cents / $","$",null,"Cents / $","$"]
["General rate ","Wellington CBD",null,{"$f":"INDEX(capital_values,MATCH($B$5&B12,capital_values_rows,0),MATCH(\"CV \"&year_current,capital_values_header,0))","v":13368376300},{"$f":"Gen!$E$10","v":3.6181623667755042E-2},{"$f":"+E12*D12/100","v":4836895.6033553556},null,{"$f":"+E12*(1+GST)","v":4.1608867217918295E-2},5562429.9438586589]
[null,"Business",null,6480398350,{"$f":"Gen!$E$10","v":3.6181623667755042E-2},{"$f":"+E13*D13/100","v":2344713.3431684072},null,{"$f":"+E13*(1+GST)","v":4.1608867217918295E-2},2696420.3446436683]
[null,"Residential",null,96040762550,{"$f":"Gen!$E$10","v":3.6181623667755042E-2},{"$f":"+E14*D14/100","v":34749107.273483217},null,4.1608867217918295E-2,39961473.364505693]
[null,"Rural",null,1437369350,{"$f":"Gen!$E$10","v":3.6181623667755042E-2},{"$f":"+E15*D15/100","v":520063.56893265678},null,4.1608867217918295E-2,598073.10427255521]
["Remission of Rates","District wide",null,117326906550,{"$f":"INDEX(Remission!$E$10:$E$19,MATCH(B5,Remission!$A$10:$A$19,0),)","v":0},{"$f":"+E16*D16/100","v":0},null,0,0]
["River management rate","District wide",null,117326906550,{"$f":"INDEX('River management'!$D$10:$D$19,MATCH(B5,'River management'!$A$10:$A$19,0),)","v":2.2635177881113241E-4},{"$f":"+E17*D17/100","v":265571.54000000004},null,2.6030454563280223E-4,305407.27100000001]
["Public transport rate","Wellington CBD",null,{"$f":"IFERROR(INDEX(capital_values,MATCH($B$5&B18,capital_values_rows,0),MATCH(\"CV \"&year_current,capital_values_header,0)),0)","v":13368376300},{"$f":"IFERROR(INDEX('Public transport'!$J$23:$J$50,MATCH($B$5&B18,'Public transport'!$D$23:$D$50,0),),0)","v":0.29961085467518211},40053106.488624483,null,0.3445524828764594,46061072.461918153]
[null,"Business",null,6480398350,{"$f":"IFERROR(INDEX('Public transport'!$J$23:$J$50,MATCH($B$5&B19,'Public transport'!$D$23:$D$50,0),),0)","v":5.9922170935036427E-2},3883195.3765582801,null,6.8910496575291885E-2,4465674.6830420215]
[null,"Residential",null,96040762550,{"$f":"IFERROR(INDEX('Public transport'!$J$23:$J$50,MATCH($B$5&B20,'Public transport'!$D$23:$D$50,0),),0)","v":4.2801550667883152E-2},41106935.644659594,null,4.9221783268065623E-2,47272975.991358526]
[null,"Rural",null,1437369350,{"$f":"IFERROR(INDEX('Public transport'!$J$23:$J$50,MATCH($B$5&B21,'Public transport'!$D$23:$D$50,0),),0)","v":1.070038766697079E-2},153804.09265621821,null,1.2305445817016408E-2,176874.70655465094]
["Stadium purposes rate","Wellington CBD",null,13368376300,{"$f":"IFERROR(INDEX(Stadium!$J$23:$J$49,MATCH($B$5&B22,Stadium!$D$23:$D$49,0),),0)","v":0},0,null,0,0]
[null,"Business",null,6480398350,{"$f":"IFERROR(INDEX(Stadium!$J$23:$J$49,MATCH($B$5&B23,Stadium!$D$23:$D$49,0),),0)","v":0},0,null,0,0]
[null,"Residential",null,96040762550,{"$f":"IFERROR(INDEX(Stadium!$J$23:$J$49,MATCH($B$5&B24,Stadium!$D$23:$D$49,0),),0)","v":0},0,null,0,0]
[null,"Rural",null,1437369350,{"$f":"IFERROR(INDEX(Stadium!$J$23:$J$49,MATCH($B$5&B25,Stadium!$D$23:$D$49,0),),0)","v":0},0,null,0,0]
["Economic development rate","Wellington CBD",null,13368376300,{"$f":"IFERROR(INDEX('Economic Development'!$L$23:$L$49,MATCH($B$5&B26,'Economic Development'!$D$23:$D$49,0),),0)","v":5.5067192518535174E-3},736158.95137232286,null,6.3327271396315448E-3,846582.79407817125]
[null,"Business",null,6480398350,{"$f":"IFERROR(INDEX('Economic Development'!$L$23:$L$49,MATCH($B$5&B27,'Economic Development'!$D$23:$D$49,0),),0)","v":5.5067192518535174E-3},356857.34353624767,null,6.3327271396315448E-3,410385.9450666848]
[]
["Rate","Categories",null,"Number of assessments","Amount per rating unit","Rates Set",null,"Amount per rating unit","Rates Set"]
[null,null,null,"#","$","$",null,"$","$"]
[{"$f":"+A26","v":"Economic development rate"},"Residential",null,{"$f":"IFERROR(INDEX('Economic Development'!$G$23:$G$49,MATCH($B$5&B31,'Economic Development'!$D$23:$D$49,0),),0)","v":75387},{"$f":"INDEX(WRS_value,MATCH(B31,WRS_categories,0),)","v":15},{"$f":"D31*E31","v":1130805},null,{"$f":"+E31*(1+GST)","v":17.25},{"$f":"+F31*(1+GST)","v":1300425.75}]
[null,"Rural",null,{"$f":"IFERROR(INDEX('Economic Development'!$G$23:$G$49,MATCH($B$5&B32,'Economic Development'!$D$23:$D$49,0),),0)","v":902},{"$f":"INDEX(WRS_value,MATCH(B32,WRS_categories,0),)","v":15},{"$f":"D32*E32","v":13530},null,{"$f":"+E32*(1+GST)","v":17.25},{"$f":"+F32*(1+GST)","v":15559.499999999998}]
[]
[]
["District-Wide Rates",null,null,null,null,{"$f":"SUM(F12:F33)","v":130150744.22634679},null,null,{"$f":"SUM(I12:I33)","v":149673355.86029878}]
[]
["Total regional rates (excl special rates)",null,null,null,null,{"$f":"SUM(F35:F36)","v":130150744.22634679},null,null,{"$f":"SUM(I35:I36)","v":149673355.86029878}]
[]
["Check",null,null,null,null,{"$f":"IF(ABS(INDEX('Comparison - TA'!$B$43:$L$43,,MATCH(B5,'Comparison - TA'!$B$29:$L$29,0))-F37)>tolerance_dollar,1,0)","v":0}]

{"sheet":"Rates Check - UHC","index":22,"n_rows":54,"n_cols":9,"rows_kept":54,"cut":false,"hidden":false,"merged":[[49,0,50,0],[27,0,28,0],[43,0,45,0],[46,0,48,0],[6,3,6,5],[6,7,6,8],[7,3,7,5],[14,0,17,0],[18,0,21,0],[22,0,23,0]]}
["Wellington Regional Council"]
[{"$f":"B5&\" Check \"&year_current","v":"Upper Hutt city Check 2024/25"}]
[{"$f":"check_total","v":0}]
["Printed: ",{"$f":"NOW()","v":"2024-08-15T13:49:01.710"}]
["TA to view","Upper Hutt city"]
[]
[null,null,null,"Excluding GST",null,null,null,"Including GST"]
[]
[]
["Rate","Categories",null,"Rateable Capital Value","Cents in Dollar","Rates Set",null,"Cents in Dollar","Rates Set"]
[null,null,null,"$","Cents / $","$",null,"Cents / $","$"]
["General rate ","District wide",null,{"$f":"'UHCC Adjustments'!$D$20","v":16707040350},{"$f":"Gen!E24","v":3.9508335161505821E-2},{"$f":"+E12*D12/100","v":6600673.4970460152},null,{"$f":"+E12*(1+GST)","v":4.5434585435731693E-2},7590774.5216029165]
["Remission of rates","District wide",null,{"$f":"'UHCC Adjustments'!$D$20","v":16707040350},{"$f":"Remission!E35","v":0},{"$f":"+E13*D13/100","v":0},null,0,0]
["River management rate","District wide",null,{"$f":"'UHCC Adjustments'!$D$20","v":16707040350},{"$f":"'River management'!D24","v":8.7193687210634311E-3},{"$f":"+E14*D14/100","v":1456748.4504933464},null,1.0027274029222944E-2,1675260.7180673482]
["Public transport rate","Wellington CBD",null,0,0,0,null,0,0]
[null,"Business",null,{"$f":"'UHCC Adjustments'!D16","v":1978645950},{"$f":"'Public transport'!J55","v":6.3779616279548895E-2},1261972.7944408348,null,7.3346558721481228E-2,1451268.7136069599]
[null,"Residential",null,{"$f":"'UHCC Adjustments'!D17","v":12875867400},{"$f":"'Public transport'!J57","v":4.6710939672819432E-2},6014438.6535662236,null,5.3717580623742343E-2,6916604.451601157]
[null,"Rural",null,{"$f":"'UHCC Adjustments'!D18","v":1852527000},{"$f":"'Public transport'!J59","v":1.165802252794077E-2},215968.01499618532,null,1.3406725907131885E-2,248363.21724561311]
["Stadium purposes rate","Wellington CBD",null,0,0,0,null,0,0]
[null,"Business",null,{"$f":"'UHCC Adjustments'!D16","v":1978645950},{"$f":"Stadium!J55","v":0},0,null,0,0]
[null,"Residential",null,{"$f":"'UHCC Adjustments'!D17","v":12875867400},{"$f":"Stadium!J57","v":0},0,null,0,0]
[null,"Rural",null,{"$f":"'UHCC Adjustments'!D18","v":1852527000},{"$f":"Stadium!J59","v":0},0,null,0,0]
["Economic development rate","Wellington CBD",null,0,{"$f":"IFERROR(INDEX('Economic Development'!$L$23:$L$49,MATCH($B$5&B23,'Economic Development'!$D$23:$D$49,0),),0)","v":0},0,null,0,0]
[null,"Business",null,{"$f":"'UHCC Adjustments'!D16","v":1978645950},{"$f":"IFERROR(INDEX('Economic Development'!$L$23:$L$49,MATCH($B$5&B24,'Economic Development'!$D$23:$D$49,0),),0)","v":6.0068932469996318E-3},118855.14995258171,null,6.9079272340495761E-3,136683.42244546895]
[]
["Rate","Categories",null,"Number of assessments","Amount per rating unit","Rates Set",null,"Amount per rating unit","Rates Set"]
[null,null,null,"#","$","$",null,"$","$"]
[{"$f":"+A23","v":"Economic development rate"},"Residential",null,{"$f":"IFERROR(INDEX('Economic Development'!$G$23:$G$49,MATCH($B$5&B28,'Economic Development'!$D$23:$D$49,0),),0)","v":15878},{"$f":"INDEX(WRS_value,MATCH(B28,WRS_categories,0),)","v":15},{"$f":"D28*E28","v":238170},null,{"$f":"+E28*(1+GST)","v":17.25},{"$f":"+F28*(1+GST)","v":273895.5}]
[null,"Rural",null,{"$f":"IFERROR(INDEX('Economic Development'!$G$23:$G$49,MATCH($B$5&B29,'Economic Development'!$D$23:$D$49,0),),0)","v":1300},{"$f":"INDEX(WRS_value,MATCH(B29,WRS_categories,0),)","v":15},{"$f":"D29*E29","v":19500},null,{"$f":"+E29*(1+GST)","v":17.25},{"$f":"+F29*(1+GST)","v":22425}]
[]
[]
["District-Wide Rates",null,null,null,null,{"$f":"SUM(F12:F30)","v":15926326.560495185},null,null,{"$f":"SUM(I12:I30)","v":18315275.544569463}]
[]
["Total regional rates (excl special rates)",null,null,null,null,{"$f":"SUM(F32:F33)","v":15926326.560495185},null,null,{"$f":"SUM(I32:I33)","v":18315275.544569463}]
[]
[]
[]
["Trentham Military Camp"]
["Rate","Categories",null,"Rateable Capital Value","Cents in Dollar","Rates Set",null,"Cents in Dollar","Rates Set"]
[null,null,null,"$","Cents / $","$",null,"Cents / $","$"]
["General rate ","Trentham Military Camp",null,{"$f":"Gen!B23","v":149860000},{"$f":"IF(B5=\"Upper Hutt City\",Gen!E23,0)","v":3.4970351754899924E-2},{"$f":"+E41*D41/100","v":52406.569139893028},null,{"$f":"+E41*(1+GST)","v":4.0215904518134907E-2},60267.55451087698]
["Remission of rates","Trentham Military Camp",null,{"$f":"Remission!B34","v":149860000},{"$f":"IF(B5=\"Upper Hutt City\",Remission!E34,0)","v":0},{"$f":"+E42*D42/100","v":0}]
["River management rate","Trentham Military Camp",null,{"$f":"'River management'!B23","v":149860000},{"$f":"IF(B5=\"Upper Hutt City\",'River management'!D23,0)","v":7.7178496641223272E-3},11565.969506653719,null,8.875527113740676E-3,13300.864932651775]
["Public transport rate","Business",null,{"$f":"'Public transport'!E54","v":95597000},{"$f":"IF(B5=\"Upper Hutt City\",'Public transport'!J54,0)","v":9.8176485229373403E-2},93853.774584724088,null,0.11290295801377941,107931.8407724327]
[null,"Residential",null,{"$f":"'Public transport'!E56","v":44959000},{"$f":"IF(B5=\"Upper Hutt City\",'Public transport'!J56,0)","v":4.0464668971387174E-2},18192.510522845962,null,4.6534369317095245E-2,20921.387101272856]
[null,"Rural",null,{"$f":"'Public transport'!E58","v":9304000},{"$f":"IF(B5=\"Upper Hutt City\",'Public transport'!J58,0)","v":1.4515364107718426E-2},1350.5094765821225,null,1.6692668723876189E-2,1553.0858980694406]
["Stadium purposes Rate","Business",null,{"$f":"Stadium!E54","v":95597000},{"$f":"IF(B5=\"Upper Hutt City\",Stadium!J54,0)","v":0},0,null,0,0]
[null,"Residential",null,{"$f":"Stadium!E56","v":44959000},{"$f":"IF(B5=\"Upper Hutt City\",Stadium!J56,0)","v":0},0,null,0,0]
[null,"Rural",null,{"$f":"Stadium!E58","v":9304000},{"$f":"IF(B5=\"Upper Hutt City\",Stadium!J58,0)","v":0},0,null,0,0]
["Economic development rate","Business",null,{"$f":"'UHCC Adjustments'!D9","v":95597000},{"$f":"IF(B5=\"Upper Hutt City\",'Economic Development'!L30,0)","v":6.0068932469996318E-3},5742.4097373342383,null,6.9079272340495761E-3,6603.771197934374]
[null,"No change for residential or rural as it is a fixed charge per property"]
["Trentham Military Camp",null,null,null,null,{"$f":"SUM(F41:F51)","v":183111.74296803313},null,null,{"$f":"SUM(I41:I51)","v":210578.50441323809}]
[]
["Check",null,null,null,null,{"$f":"ROUND(INDEX('Comparison - TA'!$B$43:$L$43,,MATCH(B5,'Comparison - TA'!$B$29:$L$29,0))-F34-F52,0)","v":0}]

{"sheet":"Rates Check - KCDC","index":23,"n_rows":38,"n_cols":9,"rows_kept":38,"cut":false,"hidden":false,"merged":[[24,0,25,0],[29,0,30,0],[6,3,6,5],[6,7,6,8],[7,3,7,5],[14,0,18,0],[19,0,23,0]]}
["Wellington Regional Council"]
[{"$f":"B5&\" Check \"&year_current","v":"Kāpiti Coast district Check 2024/25"}]
[{"$f":"check_total","v":0}]
["Printed: ",{"$f":"NOW()","v":"2024-08-15T13:49:01.710"}]
["TA to view","Kāpiti Coast district"]
[]
[null,null,null,"Excluding GST",null,null,null,"Including GST"]
[]
["Total"]
["Rate","Categories",null,"Rateable Capital Value","Cents in Dollar","Rates Set",null,"Cents in Dollar","Rates Set"]
[null,null,null,"$","Cents / $","$",null,"Cents / $","$"]
["General rate","District wide",null,{"$f":"INDEX(capital_values,MATCH($B$5&B12,capital_values_rows,0),MATCH(\"CV \"&year_current,capital_values_header,0))","v":23142666100},{"$f":"INDEX(Gen!$E$10:$E$19,MATCH(B5,Gen!$A$10:$A$19,0),)","v":4.2750021087259164E-2},{"$f":"+E12*D12/100","v":9893494.6379039772},null,{"$f":"+E12*(1+GST)","v":4.9162524250348033E-2},11377518.833589572]
["Remission of rates","District wide",null,{"$f":"INDEX(capital_values,MATCH($B$5&B13,capital_values_rows,0),MATCH(\"CV \"&year_current,capital_values_header,0))","v":23142666100},{"$f":"INDEX(Remission!$E$10:$E$19,MATCH(B5,Remission!$A$10:$A$19,0),)","v":0},{"$f":"+E13*D13/100","v":0},null,0,0]
["River management rate","District wide",null,{"$f":"INDEX(capital_values,MATCH($B$5&B14,capital_values_rows,0),MATCH(\"CV \"&year_current,capital_values_header,0))","v":23142666100},{"$f":"INDEX('River management'!$D$10:$D$19,MATCH(B5,'River management'!$A$10:$A$19,0),)","v":7.5533799020675498E-3},{"$f":"+E14*D14/100","v":1748053.49},null,8.6863868873776808E-3,2010261.5134999999]
["Public transport rate","Wellington CBD",null,{"$f":"IFERROR(INDEX(capital_values,MATCH($B$5&B15,capital_values_rows,0),MATCH(\"CV \"&year_current,capital_values_header,0)),0)","v":0},{"$f":"IFERROR(INDEX('Public transport'!$J$23:$J$52,MATCH($B$5&B15,'Public transport'!$D$23:$D$52,0),),0)","v":0},0,null,0,0]
[null,"Business",null,2118502900,{"$f":"IFERROR(INDEX('Public transport'!$J$23:$J$52,MATCH($B$5&B16,'Public transport'!$D$23:$D$52,0),),0)","v":7.0800417764283793E-2},1499908.9035484674,null,8.1420480428926356E-2,1724895.2390807373]
[null,"Residential - excl-Otaki",null,{"$f":"IFERROR(INDEX(capital_values,MATCH(\"Kāpiti Coast district excl Ōtaki Residential\",capital_values_rows,0),MATCH(\"CV \"&year_current,capital_values_header,0)),0)","v":15678065400},{"$f":"IFERROR(INDEX('Public transport'!$J$23:$J$52,MATCH(\"Kāpiti Coast district excl Ōtaki Residential\",'Public transport'!$D$23:$D$52,0),),0)","v":5.0571726974488425E-2},7928668.4289697362,null,5.8157486020661682E-2,9117968.6933151968]
[null,"Residential - Otaki",null,{"$f":"IFERROR(INDEX(capital_values,MATCH(\"Ōtaki rating areaResidential\",capital_values_rows,0),MATCH(\"CV \"&year_current,capital_values_header,0)),0)","v":2036169400},{"$f":"IFERROR(INDEX('Public transport'!$J$23:$J$52,MATCH(\"Ōtaki rating areaResidential\",'Public transport'!$D$23:$D$52,0),),0)","v":2.5285863487244216E-2},514863.01485303958,null,{"$f":"+E18*(1+GST)","v":2.9078743010330844E-2},{"$f":"+F18*(1+GST)","v":592092.46708099544}]
[null,"Rural",null,3309928400,{"$f":"IFERROR(INDEX('Public transport'!$J$23:$J$52,MATCH($B$5&B19,'Public transport'!$D$23:$D$52,0),),0)","v":1.2642931743622108E-2},418471.98837476334,null,{"$f":"+E19*(1+GST)","v":1.4539371505165422E-2},{"$f":"+F19*(1+GST)","v":481242.78663097782}]
["Stadium purposes rate","Wellington CBD",null,0,{"$f":"IFERROR(INDEX(Stadium!$J$23:$J$49,MATCH($B$5&B20,Stadium!$D$23:$D$49,0),),0)","v":0},0,null,0,0]
[null,"Business",null,2118502900,{"$f":"IFERROR(INDEX(Stadium!$J$23:$J$49,MATCH($B$5&B21,Stadium!$D$23:$D$49,0),),0)","v":0},0,null,0,0]
[null,"Residential - excl-Otaki",null,{"$f":"IFERROR(INDEX(capital_values,MATCH(\"Kāpiti Coast district excl Ōtaki Residential\",capital_values_rows,0),MATCH(\"CV \"&year_current,capital_values_header,0)),0)","v":15678065400},{"$f":"IFERROR(INDEX(Stadium!$J$23:$J$49,MATCH(\"Kāpiti Coast district excl Ōtaki Residential\",Stadium!$D$23:$D$49,0),),0)","v":0},0,null,0,0]
[null,"Residential - Otaki",null,{"$f":"IFERROR(INDEX(capital_values,MATCH(\"Ōtaki rating areaResidential\",capital_values_rows,0),MATCH(\"CV \"&year_current,capital_values_header,0)),0)","v":2036169400},{"$f":"IFERROR(INDEX(Stadium!$J$23:$J$49,MATCH(\"Ōtaki rating areaResidential\",Stadium!$D$23:$D$49,0),),0)","v":0},{"$f":"+E23*D23/100","v":0},null,{"$f":"+E23*(1+GST)","v":0},{"$f":"+F23*(1+GST)","v":0}]
[null,"Rural",null,3309928400,{"$f":"IFERROR(INDEX(Stadium!$J$23:$J$49,MATCH($B$5&B24,Stadium!$D$23:$D$49,0),),0)","v":0},0,null,0,0]
["Economic development rate","Wellington CBD",null,0,{"$f":"IFERROR(INDEX('Economic Development'!$L$23:$L$49,MATCH($B$5&B25,'Economic Development'!$D$23:$D$49,0),),0)","v":0},0,null,0,0]
[null,"Business",null,2118502900,{"$f":"IFERROR(INDEX('Economic Development'!$L$23:$L$49,MATCH($B$5&B26,'Economic Development'!$D$23:$D$49,0),),0)","v":6.5064068517232607E-3},137838.41783955597,null,7.4823678794817489E-3,158514.18051548937]
[]
["Rate","Categories",null,"Number of assessments","Amount per rating unit","Rates Set",null,"Amount per rating unit","Rates Set"]
[null,null,null,"#","$","$",null,"$","$"]
[{"$f":"+A25","v":"Economic development rate"},"Residential",null,{"$f":"SUMIFS('Economic Development'!$G$23:$G$49,'Economic Development'!$A$23:$A$49,$B$5,'Economic Development'!$C$23:$C$49,$B30)","v":21821},{"$f":"F30/D30","v":15},{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,$B$5,'Economic Development'!$C$23:$C$49,$B30)","v":327315},null,{"$f":"+E30*(1+GST)","v":17.25},{"$f":"+F30*(1+GST)","v":376412.25}]
[null,"Rural",null,{"$f":"SUMIFS('Economic Development'!$G$23:$G$49,'Economic Development'!$A$23:$A$49,$B$5,'Economic Development'!$C$23:$C$49,$B31)","v":2623},{"$f":"F31/D31","v":15},{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,$B$5,'Economic Development'!$C$23:$C$49,$B31)","v":39345},null,{"$f":"+E31*(1+GST)","v":17.25},{"$f":"+F31*(1+GST)","v":45246.75}]
[]
[]
["District-Wide Rates",null,null,null,null,{"$f":"SUM(F12:F32)","v":22507958.881489538},null,null,{"$f":"SUM(I12:I32)","v":25884152.713712968}]
[]
["Total regional rates (excl special rates)",null,null,null,null,{"$f":"SUM(F34:F35)","v":22507958.881489538},null,null,{"$f":"SUM(I34:I35)","v":25884152.713712968}]
[]
["Check",null,null,null,null,{"$f":"INDEX('Comparison - TA'!$B$43:$L$43,,MATCH(B5,'Comparison - TA'!$B$29:$L$29,0))-F36","v":0}]

{"sheet":"Checks","index":24,"n_rows":46,"n_cols":4,"rows_kept":46,"cut":false,"hidden":false,"merged":[[2,0,2,1]]}
["Wellington Regional Council"]
["Value checks"]
[{"$f":"check_total","v":0}]
[]
["Tab/component","Check",null,"Check notes"]
[]
["OVERALL",{"$f":"SUM(B9:B47)","v":0}]
[]
[]
["Capital values tab"]
["Populated",{"$f":"SUM('Capital values'!J8:K140)","v":0}]
["TA total matches category"]
["Capital values",{"$f":"SUM('Capital values'!E51:F51)","v":0}]
["No. of Assessments (#)",{"$f":"SUM('Capital values'!E97:F97)","v":0}]
["Number of Assessments Contiguous for WRS",{"$f":"SUM('Capital values'!E143:F143)","v":0}]
[]
["Rate model checks"]
["General rate",{"$f":"SUM(Gen!B28:D29)","v":0}]
["River management rate",{"$f":"SUM('River management'!B34:C36)","v":0}]
["Stadium rate",{"$f":"SUM(Stadium!E63:I66)","v":0}]
["Economic development rate",{"$f":"SUM('Economic Development'!E52:K54)","v":0}]
["Public transport rate",{"$f":"SUM('Public transport'!E63:I66)","v":0}]
["Water Levy",{"$f":"SUM('Water levy'!B21:C21)","v":0}]
["Class rates - schemes",{"$f":"SUM('Class Rates'!B92:H92)","v":0}]
[]
["Comparison - TA",{"$f":"SUM('Comparison - TA'!M7:M68)","v":0}]
[]
["Comparison - category"]
["Previous year",{"$f":"SUM('Comparison - Category'!F59:W61)","v":0}]
["Current year",{"$f":"SUM('Comparison - Category'!F118:W120)","v":0}]
["Delta",{"$f":"SUM('Comparison - Category'!F177:W179)","v":0}]
[]
["Rates check"]
["ex-KCDC & UHC",{"$f":"'Rates Check - ex-WCC KCDC UHC'!F43","v":0}]
["UHC",{"$f":"'Rates Check - UHC'!F54","v":0}]
["KCDC",{"$f":"'Rates Check - KCDC'!F38","v":0}]
[]
["Rates"]
[1,{"$f":"SUM('1'!J19:K46)","v":0}]
[2,{"$f":"SUM('2'!J21:K41)","v":0}]
["3 - changes",{"$f":"SUM('3'!V14:Y39)","v":0}]
["3 - inputs",{"$f":"SUM('3'!W64:W124)","v":0}]
[4,{"$f":"SUM('4'!W16:X24)","v":0}]
[5,{"$f":"SUM('5'!R20:S42)","v":0}]
["Impact for annual plan - excl GST",{"$f":"'Impact - excl GST'!L197+'Impact - excl GST'!L201","v":0}]
["Impact for annual plan - incl GST",{"$f":"'Impact - incl GST'!L197+'Impact - incl GST'!L201","v":0}]

{"sheet":">>Rates","index":25,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"1","index":26,"n_rows":52,"n_cols":11,"rows_kept":52,"cut":false,"hidden":false,"merged":[[48,0,48,4],[49,0,49,4],[2,0,2,4],[3,0,3,4],[5,0,5,4],[7,0,7,4],[4,0,4,4],[9,0,9,4],[47,0,47,4]]}
["Summary of Rates and Water Levies"]
[]
["Rates for Greater Wellington are mostly allocated to ratepayers on the basis of their capital values. Within the region, different territorial authorities undertake general revaluations at different times. To equalise the values, each year Council gets Quotable Value or another registered valuer to estimate the projected valuations of all the rateable land in the districts within the region. This means that rates are assessed on a consistent valuation basis, regardless of the timing of individual territorial authority revaluations."]
["The summary information in this section should be read in conjunction with the Funding Impact Statement and the Revenue and Financing policy. \n"]
["All figures on this page exclude GST."]
[{"$f":"\"This table shows the rates and levies for GWRC in \"&year_current&\", with the changes from last year \"&year_previous&\". Rates comprise the general rate and various targeted rates. GWRC also charges a water supply levy directly to the four city councils in the region, and they set their own rates to cover the cost of this levy.\"","v":"This table shows the rates and levies for GWRC in 2024/25, with the changes from last year 2023/24. Rates comprise the general rate and various targeted rates. GWRC also charges a water supply levy directly to the four city councils in the region, and they set their own rates to cover the cost of this levy."}]
[]
[{"$f":"\"The total rate increase in regional rates for \"&year_current&\" is \"&ROUND(E37*100,1)&\"%. The water supply levy, which is charged to the four metropolitan city councils is proposed to increase by \"&ROUND(E39*100,1)&\"% compared to \"&year_previous&\". When the water supply levy is included, Greater Wellington Regional Council's overall increase is \"&ROUND(E41*100,1)&\"%\"","v":"The total rate increase in regional rates for 2024/25 is 20.5%. The water supply levy, which is charged to the four metropolitan city councils is proposed to increase by 27.5% compared to 2023/24. When the water supply levy is included, Greater Wellington Regional Council's overall increase is 22%"}]
[]
["Summary of rates and levies"]
[null,{"$f":"year_previous","v":"2023/24"},{"$f":"year_current","v":"2024/25"}]
[null,"Plan","Plan","Change","Change"]
[null,"$000s","$000s","$000s","%  ",null,"Row lookup","Column lookup"]
["General rates"]
[{"$f":"ESSbase!C38","v":"Catchment Management (excluding forests)"},{"$f":"ESSbase!F38/1000","v":36272.88581},{"$f":"ESSbase!G38/1000","v":47426.123659999997},{"$f":"C15-B15","v":11153.237849999998},{"$f":"ROUND(D15/B15,4)","v":0.3075}]
["Other",{"$f":"ESSbase!F43/1000-SUM(B15,B17:B18)","v":46416.3321},{"$f":"ESSbase!G43/1000-SUM(C15,C17:C18)","v":53391.942479999983},{"$f":"C16-B16","v":6975.6103799999837},{"$f":"ROUND(D16/B16,4)","v":0.15029999999999999}]
[{"$f":"ESSbase!C39","v":"Strategy Group"},{"$f":"ESSbase!F39/1000","v":8990.2829199999996},{"$f":"ESSbase!G39/1000","v":7297.9701999999997},{"$f":"C17-B17","v":-1692.3127199999999},{"$f":"ROUND(D17/B17,4)","v":-0.18820000000000001}]
[{"$f":"ESSbase!C41","v":"Investment Management."},{"$f":"ESSbase!F41/1000","v":-13700.486580000001},{"$f":"ESSbase!G41/1000","v":-14559.50304},{"$f":"C18-B18","v":-859.01645999999892},{"$f":"-ROUND(D18/B18,4)","v":-6.2700000000000006E-2}]
["General rate",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(G19,'Comparison - TA'!$A$7:$A$24,0),MATCH(H19,'Comparison - TA'!$B$6:$L$6,0))/1000","v":77979.014249999993},{"$f":"INDEX('Comparison - TA'!$B$30:$L$47,MATCH(G19,'Comparison - TA'!$A$30:$A$47,0),MATCH(H19,'Comparison - TA'!$B$29:$L$29,0))/1000","v":93556.533650000012},{"$f":"C19-B19","v":15577.519400000019},{"$f":"ROUND(D19/B19,4)","v":0.19980000000000001},null,"General rate","Region wide",null,{"$f":"INDEX(ess_base_estract,MATCH($A19,ESSbase!$B$8:$B$25,0),MATCH(B$11,ESSbase!$F$6:$G$6,0))/1000-B19","v":0},{"$f":"INDEX(ess_base_estract,MATCH($A19,ESSbase!$B$8:$B$25,0),MATCH(C$11,ESSbase!$F$6:$G$6,0))/1000-C19","v":0}]
[]
[]
["Remission of rates",{"$f":"ESSbase!F9","v":0},{"$f":"ESSbase!G9/1000","v":0},{"$f":"+B22-C22","v":0},{"$error":"#DIV/0!"},null,null,null,null,{"$f":"INDEX(ess_base_estract,MATCH($A22,ESSbase!$B$8:$B$25,0),MATCH(B$11,ESSbase!$F$6:$G$6,0))/1000-B22","v":0},{"$f":"INDEX(ess_base_estract,MATCH($A22,ESSbase!$B$8:$B$25,0),MATCH(C$11,ESSbase!$F$6:$G$6,0))/1000-C22","v":0}]
[]
["Targeted rates"]
["Region wide targeted rates1"]
["River management rate",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(G26,'Comparison - TA'!$A$7:$A$24,0),MATCH(H26,'Comparison - TA'!$B$6:$L$6,0))/1000","v":10784.664150000001},{"$f":"INDEX('Comparison - TA'!$B$30:$L$47,MATCH(G26,'Comparison - TA'!$A$30:$A$47,0),MATCH(H26,'Comparison - TA'!$B$29:$L$29,0))/1000","v":12543.52456},{"$f":"C26-B26","v":1758.8604099999993},{"$f":"ROUND(D26/B26,4)","v":0.16309999999999999},null,"River management rate","Region wide",null,{"$f":"INDEX(ess_base_estract,MATCH($A26,ESSbase!$B$8:$B$25,0),MATCH(B$11,ESSbase!$F$6:$G$6,0))/1000-B26","v":0},{"$f":"INDEX(ess_base_estract,MATCH($A26,ESSbase!$B$8:$B$25,0),MATCH(C$11,ESSbase!$F$6:$G$6,0))/1000-C26","v":0}]
["Public transport rate",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(G27,'Comparison - TA'!$A$7:$A$24,0),MATCH(H27,'Comparison - TA'!$B$6:$L$6,0))/1000","v":113009.3673},{"$f":"INDEX('Comparison - TA'!$B$30:$L$47,MATCH(G27,'Comparison - TA'!$A$30:$A$47,0),MATCH(H27,'Comparison - TA'!$B$29:$L$29,0))/1000","v":137936.85782},{"$f":"C27-B27","v":24927.490520000007},{"$f":"ROUND(D27/B27,4)","v":0.22059999999999999},null,"Public transport rate","Region wide",null,{"$f":"INDEX(ess_base_estract,MATCH($A27,ESSbase!$B$8:$B$25,0),MATCH(B$11,ESSbase!$F$6:$G$6,0))/1000-B27","v":0},{"$f":"INDEX(ess_base_estract,MATCH($A27,ESSbase!$B$8:$B$25,0),MATCH(C$11,ESSbase!$F$6:$G$6,0))/1000-C27","v":0}]
["Stadium purposes rate",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(G28,'Comparison - TA'!$A$7:$A$24,0),MATCH(H28,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$30:$L$47,MATCH(G28,'Comparison - TA'!$A$30:$A$47,0),MATCH(H28,'Comparison - TA'!$B$29:$L$29,0))/1000","v":0},{"$f":"C28-B28","v":0},{"$f":"ROUND(D28/B28,4)","v":{"$error":"#DIV/0!"}},null,"Stadium purposes rate","Region wide",null,{"$f":"INDEX(ess_base_estract,MATCH($A28,ESSbase!$B$8:$B$25,0),MATCH(B$11,ESSbase!$F$6:$G$6,0))/1000-B28","v":0},{"$f":"INDEX(ess_base_estract,MATCH($A28,ESSbase!$B$8:$B$25,0),MATCH(C$11,ESSbase!$F$6:$G$6,0))/1000-C28","v":0}]
["Economic development rate",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(G29,'Comparison - TA'!$A$7:$A$24,0),MATCH(H29,'Comparison - TA'!$B$6:$L$6,0))/1000","v":4743.4985299999998},{"$f":"INDEX('Comparison - TA'!$B$30:$L$47,MATCH(G29,'Comparison - TA'!$A$30:$A$47,0),MATCH(H29,'Comparison - TA'!$B$29:$L$29,0))/1000","v":4995.9998499999992},{"$f":"C29-B29","v":252.5013199999994},{"$f":"ROUND(D29/B29,4)","v":5.3199999999999997E-2},null,"Economic development rate","Region wide",null,{"$f":"INDEX(ess_base_estract,MATCH($A29,ESSbase!$B$8:$B$25,0),MATCH(B$11,ESSbase!$F$6:$G$6,0))/1000-B29","v":0},{"$f":"INDEX(ess_base_estract,MATCH($A29,ESSbase!$B$8:$B$25,0),MATCH(C$11,ESSbase!$F$6:$G$6,0))/1000-C29","v":0}]
[]
["Specific area targeted rates:"]
["Pest management rate",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(G32,'Comparison - TA'!$A$7:$A$24,0),MATCH(H32,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$30:$L$47,MATCH(G32,'Comparison - TA'!$A$30:$A$47,0),MATCH(H32,'Comparison - TA'!$B$29:$L$29,0))/1000","v":0},{"$f":"C32-B32","v":0},{"$f":"ROUND(D32/B32,4)","v":{"$error":"#DIV/0!"}},null,"Pest management rate","Region wide",null,{"$f":"INDEX(ess_base_estract,MATCH($A32,ESSbase!$B$8:$B$25,0),MATCH(B$11,ESSbase!$F$6:$G$6,0))/1000-B32","v":0},{"$f":"INDEX(ess_base_estract,MATCH($A32,ESSbase!$B$8:$B$25,0),MATCH(C$11,ESSbase!$F$6:$G$6,0))/1000-C32","v":0}]
["South Wairarapa district – river rates",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(G33,'Comparison - TA'!$A$7:$A$24,0),MATCH(H33,'Comparison - TA'!$B$6:$L$6,0))/1000","v":101.6155},{"$f":"INDEX('Comparison - TA'!$B$30:$L$47,MATCH(G33,'Comparison - TA'!$A$30:$A$47,0),MATCH(H33,'Comparison - TA'!$B$29:$L$29,0))/1000","v":101.76084},{"$f":"C33-B33","v":0.14534000000000447},{"$f":"ROUND(D33/B33,4)","v":1.4E-3},null,"River management rate - Non district wide","Region wide",null,{"$f":"INDEX(ess_base_estract,MATCH($G33,ESSbase!$B$8:$B$25,0),MATCH(B$11,ESSbase!$F$6:$G$6,0))/1000-B33","v":0},{"$f":"INDEX(ess_base_estract,MATCH($G33,ESSbase!$B$8:$B$25,0),MATCH(C$11,ESSbase!$F$6:$G$6,0))/1000-C33","v":0}]
["Wairarapa scheme and stopbank rates",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(G34,'Comparison - TA'!$A$7:$A$24,0),MATCH(H34,'Comparison - TA'!$B$6:$L$6,0))/1000","v":1858.2151799999999},{"$f":"INDEX('Comparison - TA'!$B$30:$L$47,MATCH(G34,'Comparison - TA'!$A$30:$A$47,0),MATCH(H34,'Comparison - TA'!$B$29:$L$29,0))/1000","v":2180.0194650000003},{"$f":"C34-B34","v":321.80428500000039},{"$f":"ROUND(D34/B34,4)","v":0.17319999999999999},null,"Special Rates","Region wide",null,{"$f":"INDEX(ess_base_estract,MATCH($G34,ESSbase!$B$8:$B$25,0),MATCH(B$11,ESSbase!$F$6:$G$6,0))/1000-B34","v":0},{"$f":"INDEX(ess_base_estract,MATCH($G34,ESSbase!$B$8:$B$25,0),MATCH(C$11,ESSbase!$F$6:$G$6,0))/1000-C34","v":0}]
["Total targeted rates 2",{"$f":"SUM(B26:B34)","v":130497.36065999999},{"$f":"SUM(C26:C34)","v":157758.16253499998},{"$f":"SUM(D26:D34)","v":27260.801875000008},{"$f":"ROUND(D35/B35,4)","v":0.2089}]
[]
["Total regional rates",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(G37,'Comparison - TA'!$A$7:$A$24,0),MATCH(H37,'Comparison - TA'!$B$6:$L$6,0))/1000","v":208476.37491000001},{"$f":"INDEX('Comparison - TA'!$B$30:$L$47,MATCH(G37,'Comparison - TA'!$A$30:$A$47,0),MATCH(H37,'Comparison - TA'!$B$29:$L$29,0))/1000","v":251314.69618500001},{"$f":"C37-B37","v":42838.321274999995},{"$f":"ROUND(D37/B37,6)","v":0.205483},null,"Total Regnl Rates","Region wide",null,{"$f":"INDEX(ess_base_estract,MATCH($G37,ESSbase!$B$8:$B$25,0),MATCH(B$11,ESSbase!$F$6:$G$6,0))/1000-B37","v":0},{"$f":"INDEX(ess_base_estract,MATCH($G37,ESSbase!$B$8:$B$25,0),MATCH(C$11,ESSbase!$F$6:$G$6,0))/1000-C37","v":0}]
[]
["Water supply levy",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(G39,'Comparison - TA'!$A$7:$A$24,0),MATCH(H39,'Comparison - TA'!$B$6:$L$6,0))/1000","v":53139.640270000004},{"$f":"INDEX('Comparison - TA'!$B$30:$L$47,MATCH(G39,'Comparison - TA'!$A$30:$A$47,0),MATCH(H39,'Comparison - TA'!$B$29:$L$29,0))/1000","v":67731.36623},{"$f":"C39-B39","v":14591.725959999996},{"$f":"ROUND(D39/B39,6)","v":0.274592},null,"Bulk Water Levies","Region wide",null,{"$f":"INDEX(ess_base_estract,MATCH($G39,ESSbase!$B$8:$B$25,0),MATCH(B$11,ESSbase!$F$6:$G$6,0))/1000-B39","v":0},{"$f":"INDEX(ess_base_estract,MATCH($G39,ESSbase!$B$8:$B$25,0),MATCH(C$11,ESSbase!$F$6:$G$6,0))/1000-C39","v":0}]
[]
["Total regional rates and levies",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(G41,'Comparison - TA'!$A$7:$A$24,0),MATCH(H41,'Comparison - TA'!$B$6:$L$6,0))/1000","v":261616.01518000005},{"$f":"INDEX('Comparison - TA'!$B$30:$L$47,MATCH(G41,'Comparison - TA'!$A$30:$A$47,0),MATCH(H41,'Comparison - TA'!$B$29:$L$29,0))/1000","v":319046.06241499999},{"$f":"C41-B41","v":57430.047234999947},{"$f":"ROUND(D41/B41,6)","v":0.21951999999999999},null,"Total Regnl Rates & levies","Region wide",null,{"$f":"INDEX(ess_base_estract,MATCH($G41,ESSbase!$B$8:$B$25,0),MATCH(B$11,ESSbase!$F$6:$G$6,0))/1000-B41","v":0},{"$f":"INDEX(ess_base_estract,MATCH($G41,ESSbase!$B$8:$B$25,0),MATCH(C$11,ESSbase!$F$6:$G$6,0))/1000-C41","v":0}]
[]
["Warm Greater Wellington rates 3",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(G43,'Comparison - TA'!$A$7:$A$24,0),MATCH(H43,'Comparison - TA'!$B$6:$L$6,0))/1000","v":1138.4720347826087},{"$f":"INDEX('Comparison - TA'!$B$30:$L$47,MATCH(G43,'Comparison - TA'!$A$30:$A$47,0),MATCH(H43,'Comparison - TA'!$B$29:$L$29,0))/1000","v":775.39947999999993},null,null,null,"Warm Greater Wellington rate","Region wide",null,{"$f":"INDEX(ess_base_estract,MATCH($G43,ESSbase!$B$8:$B$25,0),MATCH(B$11,ESSbase!$F$6:$G$6,0))/1000-B43","v":0},{"$f":"INDEX(ess_base_estract,MATCH($G43,ESSbase!$B$8:$B$25,0),MATCH(C$11,ESSbase!$F$6:$G$6,0))/1000-C43","v":0}]
[]
["Total rates and levies",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(G45,'Comparison - TA'!$A$7:$A$24,0),MATCH(H45,'Comparison - TA'!$B$6:$L$6,0))/1000","v":262754.48721478268},{"$f":"INDEX('Comparison - TA'!$B$30:$L$47,MATCH(G45,'Comparison - TA'!$A$30:$A$47,0),MATCH(H45,'Comparison - TA'!$B$29:$L$29,0))/1000","v":319821.46189500001},null,null,null,"Total Rates & Levies","Region wide",null,{"$f":"INDEX(ess_base_estract,MATCH($G45,ESSbase!$B$8:$B$25,0),MATCH(B$11,ESSbase!$F$6:$G$6,0))/1000-B45","v":0},{"$f":"INDEX(ess_base_estract,MATCH($G45,ESSbase!$B$8:$B$25,0),MATCH(C$11,ESSbase!$F$6:$G$6,0))/1000-C45","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(B43,B39,B25:B34,B15:B18)-B45","v":0},{"$f":"ROUND(SUM(C43,C39,C25:C34,C15:C18)-C45,0)","v":0}]
[]
["1  Region-wide rates are charged to all ratepayers in the region. They exclude targeted rates for Wairarapa river and drainage schemes, and \"Warm Greater Wellington\", because those rates only apply to highly specific ratepayers in those work programmes."]
["2 This total excludes \"Warm Greater Wellington\" targeted rates because they only apply to ratepayers who participate in the scheme."]
["3   The Warm Greater Wellington scheme assists regional ratepayers to insulate thier homes. Only ratepayers who participate in the scheme are charged this rate. "]
[]
[null,null,{"$f":"+C19+C35+C39+C43","v":319821.46189500001}]

{"sheet":"2","index":27,"n_rows":45,"n_cols":11,"rows_kept":45,"cut":false,"hidden":false,"merged":[[42,0,42,4],[43,0,43,4],[44,0,44,4],[2,0,4,4],[7,0,7,4]]}
["Impact on each City and District"]
[]
["Rates increases vary among cities and districts  because of differing equalised capital values. Targeted  rates are applied according to the Revenue and Financing policy. The next page shows the different rates paid in each city and district. "]
[]
[]
["All figures on this page exclude GST."]
[]
["Impact on each city and district"]
[null,{"$f":"year_previous","v":"2023/24"},{"$f":"year_current","v":"2024/25"}]
[null,"Plan","Plan","Change","Change",null,"Row lookup","Column lookup"]
["Region-wide rates1","$000s","$000s","$000s","%  "]
["Wellington city",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(G12,'Comparison - TA'!$A$7:$A$24,0),MATCH(H12,'Comparison - TA'!$B$6:$L$6,0))/1000","v":107684.28156343701},{"$f":"INDEX('Comparison - TA'!$B$30:$L$47,MATCH(G12,'Comparison - TA'!$A$30:$A$47,0),MATCH($H12,'Comparison - TA'!$B$29:$L$29,0))/1000","v":130150.74422634681},{"$f":"C12-B12","v":22466.462662909806},{"$f":"ROUND(+D12/B12,4)","v":0.20860000000000001},null,"District-wide rates","Wellington city"]
["Hutt city",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(G13,'Comparison - TA'!$A$7:$A$24,0),MATCH(H13,'Comparison - TA'!$B$6:$L$6,0))/1000","v":38783.563539456787},{"$f":"INDEX('Comparison - TA'!$B$30:$L$47,MATCH(G13,'Comparison - TA'!$A$30:$A$47,0),MATCH($H13,'Comparison - TA'!$B$29:$L$29,0))/1000","v":47015.013336874588},{"$f":"C13-B13","v":8231.4497974178012},{"$f":"ROUND(+D13/B13,4)","v":0.2122},null,"District-wide rates","Hutt city"]
["Upper Hutt city",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(G14,'Comparison - TA'!$A$7:$A$24,0),MATCH(H14,'Comparison - TA'!$B$6:$L$6,0))/1000","v":13329.263171243199},{"$f":"INDEX('Comparison - TA'!$B$30:$L$47,MATCH(G14,'Comparison - TA'!$A$30:$A$47,0),MATCH($H14,'Comparison - TA'!$B$29:$L$29,0))/1000","v":16109.438303463221},2780.1751322200216,{"$f":"ROUND(+D14/B14,4)","v":0.20860000000000001},null,"District-wide rates","Upper Hutt city"]
["Porirua city",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(G15,'Comparison - TA'!$A$7:$A$24,0),MATCH(H15,'Comparison - TA'!$B$6:$L$6,0))/1000","v":14321.052243350352},{"$f":"INDEX('Comparison - TA'!$B$30:$L$47,MATCH(G15,'Comparison - TA'!$A$30:$A$47,0),MATCH($H15,'Comparison - TA'!$B$29:$L$29,0))/1000","v":18141.350237786595},3820.2979944362432,0.26679999999999998,null,"District-wide rates","Porirua city"]
["Kāpiti Coast district",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(G16,'Comparison - TA'!$A$7:$A$24,0),MATCH(H16,'Comparison - TA'!$B$6:$L$6,0))/1000","v":19494.971500366901},{"$f":"INDEX('Comparison - TA'!$B$30:$L$47,MATCH(G16,'Comparison - TA'!$A$30:$A$47,0),MATCH($H16,'Comparison - TA'!$B$29:$L$29,0))/1000","v":22507.95888148954},3012.9873811226389,0.15459999999999999,null,"District-wide rates","Kāpiti Coast district"]
["Masterton district",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(G17,'Comparison - TA'!$A$7:$A$24,0),MATCH(H17,'Comparison - TA'!$B$6:$L$6,0))/1000","v":6089.9381122665727},{"$f":"INDEX('Comparison - TA'!$B$30:$L$47,MATCH(G17,'Comparison - TA'!$A$30:$A$47,0),MATCH($H17,'Comparison - TA'!$B$29:$L$29,0))/1000","v":7332.4350649194193},1242.4969526528466,0.20399999999999999,null,"District-wide rates","Masterton district"]
["Carterton district",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(G18,'Comparison - TA'!$A$7:$A$24,0),MATCH(H18,'Comparison - TA'!$B$6:$L$6,0))/1000","v":2549.8140069285632},{"$f":"INDEX('Comparison - TA'!$B$30:$L$47,MATCH(G18,'Comparison - TA'!$A$30:$A$47,0),MATCH($H18,'Comparison - TA'!$B$29:$L$29,0))/1000","v":2934.6438618376164},384.82985490905321,0.15090000000000001,null,"District-wide rates","Carterton district"]
["South Wairarapa district",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(G19,'Comparison - TA'!$A$7:$A$24,0),MATCH(H19,'Comparison - TA'!$B$6:$L$6,0))/1000","v":4255.554999610812},{"$f":"INDEX('Comparison - TA'!$B$30:$L$47,MATCH(G19,'Comparison - TA'!$A$30:$A$47,0),MATCH($H19,'Comparison - TA'!$B$29:$L$29,0))/1000","v":4831.9189220191265},576.36392240831447,{"$f":"ROUND(+D19/B19,4)","v":0.13539999999999999},null,"District-wide rates","South Wairarapa district"]
["Tararua district",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(G20,'Comparison - TA'!$A$7:$A$24,0),MATCH(H20,'Comparison - TA'!$B$6:$L$6,0))/1000","v":8.1046533397948117},{"$f":"INDEX('Comparison - TA'!$B$30:$L$47,MATCH(G20,'Comparison - TA'!$A$30:$A$47,0),MATCH($H20,'Comparison - TA'!$B$29:$L$29,0))/1000","v":9.4130452630520676},1.3083919232572558,0.16139999999999999,null,"District-wide rates","Tararua district"]
["Total region-wide rates",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(G21,'Comparison - TA'!$A$7:$A$24,0),MATCH(H21,'Comparison - TA'!$B$6:$L$6,0))/1000","v":206516.54423000003},{"$f":"INDEX('Comparison - TA'!$B$30:$L$47,MATCH(G21,'Comparison - TA'!$A$30:$A$47,0),MATCH($H21,'Comparison - TA'!$B$29:$L$29,0))/1000","v":249032.91587999999},{"$f":"C21-B21","v":42516.371649999957},{"$f":"ROUND(+D21/B21,6)","v":0.205874},null,"District-wide rates","Region wide",null,{"$f":"INDEX(ess_base_estract,MATCH($G21,ESSbase!$B$8:$B$25,0),MATCH(B$9,ESSbase!$F$6:$G$6,0))/1000-B21","v":0},{"$f":"INDEX(ess_base_estract,MATCH($G21,ESSbase!$B$8:$B$25,0),MATCH(C$9,ESSbase!$F$6:$G$6,0))/1000-C21","v":0}]
[]
["Specific area targeted rates"]
["Pest management rate",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(G24,'Comparison - TA'!$A$7:$A$24,0),MATCH(H24,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$30:$L$47,MATCH(G24,'Comparison - TA'!$A$30:$A$47,0),MATCH($H24,'Comparison - TA'!$B$29:$L$29,0))/1000","v":0},{"$f":"ROUND(C24-B24,0)","v":0},{"$f":"ROUND(+D24/B24,6)","v":{"$error":"#DIV/0!"}},null,"Pest management rate","Region wide",null,{"$f":"INDEX(ess_base_estract,MATCH($G24,ESSbase!$B$8:$B$25,0),MATCH(B$9,ESSbase!$F$6:$G$6,0))/1000-B24","v":0},{"$f":"INDEX(ess_base_estract,MATCH($G24,ESSbase!$B$8:$B$25,0),MATCH(C$9,ESSbase!$F$6:$G$6,0))/1000-C24","v":0}]
["South Wairarapa district – river rates ",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(G25,'Comparison - TA'!$A$7:$A$24,0),MATCH(H25,'Comparison - TA'!$B$6:$L$6,0))/1000","v":101.6155},{"$f":"INDEX('Comparison - TA'!$B$30:$L$47,MATCH(G25,'Comparison - TA'!$A$30:$A$47,0),MATCH($H25,'Comparison - TA'!$B$29:$L$29,0))/1000","v":101.76084},{"$f":"ROUND(C25-B25,0)","v":0},{"$f":"ROUND(+D25/B25,6)","v":0},null,"River management rate - Non district wide","Region wide",null,{"$f":"INDEX(ess_base_estract,MATCH($G25,ESSbase!$B$8:$B$25,0),MATCH(B$9,ESSbase!$F$6:$G$6,0))/1000-B25","v":0},{"$f":"INDEX(ess_base_estract,MATCH($G25,ESSbase!$B$8:$B$25,0),MATCH(C$9,ESSbase!$F$6:$G$6,0))/1000-C25","v":0}]
["Wairarapa scheme and stopbank rates",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(G26,'Comparison - TA'!$A$7:$A$24,0),MATCH(H26,'Comparison - TA'!$B$6:$L$6,0))/1000","v":1858.2151799999999},{"$f":"INDEX('Comparison - TA'!$B$30:$L$47,MATCH(G26,'Comparison - TA'!$A$30:$A$47,0),MATCH($H26,'Comparison - TA'!$B$29:$L$29,0))/1000","v":2180.0194650000003},{"$f":"ROUND(C26-B26,0)","v":322},{"$f":"ROUND(+D26/B26,6)","v":0.17328499999999999},null,"Special Rates","Region wide",null,{"$f":"INDEX(ess_base_estract,MATCH($G26,ESSbase!$B$8:$B$25,0),MATCH(B$9,ESSbase!$F$6:$G$6,0))/1000-B26","v":0},{"$f":"INDEX(ess_base_estract,MATCH($G26,ESSbase!$B$8:$B$25,0),MATCH(C$9,ESSbase!$F$6:$G$6,0))/1000-C26","v":0}]
["Total regional rates",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(G27,'Comparison - TA'!$A$7:$A$24,0),MATCH(H27,'Comparison - TA'!$B$6:$L$6,0))/1000","v":208476.37491000001},{"$f":"INDEX('Comparison - TA'!$B$30:$L$47,MATCH(G27,'Comparison - TA'!$A$30:$A$47,0),MATCH($H27,'Comparison - TA'!$B$29:$L$29,0))/1000","v":251314.69618500001},{"$f":"ROUND(C27-B27,0)","v":42838},{"$f":"ROUND(+D27/B27,6)","v":0.205481},null,"Total Regnl Rates","Region wide",null,{"$f":"INDEX(ess_base_estract,MATCH($G27,ESSbase!$B$8:$B$25,0),MATCH(B$9,ESSbase!$F$6:$G$6,0))/1000-B27","v":0},{"$f":"INDEX(ess_base_estract,MATCH($G27,ESSbase!$B$8:$B$25,0),MATCH(C$9,ESSbase!$F$6:$G$6,0))/1000-C27","v":0}]
[]
["Water supply levy"]
["Wellington City Council",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(G30,'Comparison - TA'!$A$7:$A$24,0),MATCH(H30,'Comparison - TA'!$B$6:$L$6,0))/1000","v":26268.095829505528},{"$f":"INDEX('Comparison - TA'!$B$30:$L$47,MATCH(G30,'Comparison - TA'!$A$30:$A$47,0),MATCH($H30,'Comparison - TA'!$B$29:$L$29,0))/1000","v":34122.161230000005},{"$f":"ROUND(C30-B30,0)","v":7854},{"$f":"ROUND(+D30/B30,6)","v":0.29899399999999998},null,"Bulk Water Levies","Wellington city"]
["Hutt City Council",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(G31,'Comparison - TA'!$A$7:$A$24,0),MATCH(H31,'Comparison - TA'!$B$6:$L$6,0))/1000","v":14309.063759794353},{"$f":"INDEX('Comparison - TA'!$B$30:$L$47,MATCH(G31,'Comparison - TA'!$A$30:$A$47,0),MATCH($H31,'Comparison - TA'!$B$29:$L$29,0))/1000","v":18214.513000000003},{"$f":"ROUND(C31-B31,0)","v":3905},{"$f":"ROUND(+D31/B31,6)","v":0.27290399999999998},null,"Bulk Water Levies","Hutt city"]
["Upper Hutt City Council",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(G32,'Comparison - TA'!$A$7:$A$24,0),MATCH(H32,'Comparison - TA'!$B$6:$L$6,0))/1000","v":6187.3003207521533},{"$f":"INDEX('Comparison - TA'!$B$30:$L$47,MATCH(G32,'Comparison - TA'!$A$30:$A$47,0),MATCH($H32,'Comparison - TA'!$B$29:$L$29,0))/1000","v":7788.8210000000017},{"$f":"ROUND(C32-B32,0)","v":1602},{"$f":"ROUND(+D32/B32,6)","v":0.25891700000000001},null,"Bulk Water Levies","Upper Hutt city"]
["Porirua City Council",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(G33,'Comparison - TA'!$A$7:$A$24,0),MATCH(H33,'Comparison - TA'!$B$6:$L$6,0))/1000","v":6375.1803599479663},{"$f":"INDEX('Comparison - TA'!$B$30:$L$47,MATCH(G33,'Comparison - TA'!$A$30:$A$47,0),MATCH($H33,'Comparison - TA'!$B$29:$L$29,0))/1000","v":7605.8710000000019},{"$f":"ROUND(C33-B33,0)","v":1231},{"$f":"ROUND(+D33/B33,6)","v":0.19309299999999999},null,"Bulk Water Levies","Porirua city"]
["Water supply levy",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(G34,'Comparison - TA'!$A$7:$A$24,0),MATCH(H34,'Comparison - TA'!$B$6:$L$6,0))/1000","v":53139.640270000004},{"$f":"INDEX('Comparison - TA'!$B$30:$L$47,MATCH(G34,'Comparison - TA'!$A$30:$A$47,0),MATCH($H34,'Comparison - TA'!$B$29:$L$29,0))/1000","v":67731.36623},{"$f":"ROUND(C34-B34,0)","v":14592},{"$f":"ROUND(+D34/B34,6)","v":0.27459699999999998},null,"Bulk Water Levies","Region wide",null,{"$f":"INDEX(ess_base_estract,MATCH($G34,ESSbase!$B$8:$B$25,0),MATCH(B$9,ESSbase!$F$6:$G$6,0))/1000-B34","v":0},{"$f":"INDEX(ess_base_estract,MATCH($G34,ESSbase!$B$8:$B$25,0),MATCH(C$9,ESSbase!$F$6:$G$6,0))/1000-C34","v":0}]
[]
["Total regional rates and levies 2",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(G36,'Comparison - TA'!$A$7:$A$24,0),MATCH(H36,'Comparison - TA'!$B$6:$L$6,0))/1000","v":261616.01518000005},{"$f":"INDEX('Comparison - TA'!$B$30:$L$47,MATCH(G36,'Comparison - TA'!$A$30:$A$47,0),MATCH($H36,'Comparison - TA'!$B$29:$L$29,0))/1000","v":319046.06241499999},{"$f":"ROUND(C36-B36,0)","v":57430},{"$f":"ROUND(+D36/B36,6)","v":0.21951999999999999},null,"Total Regnl Rates & levies","Region wide",null,{"$f":"INDEX(ess_base_estract,MATCH($G36,ESSbase!$B$8:$B$25,0),MATCH(B$9,ESSbase!$F$6:$G$6,0))/1000-B36","v":0},{"$f":"INDEX(ess_base_estract,MATCH($G36,ESSbase!$B$8:$B$25,0),MATCH(C$9,ESSbase!$F$6:$G$6,0))/1000-C36","v":0}]
[]
["Warm Wellington rate 3",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(G38,'Comparison - TA'!$A$7:$A$24,0),MATCH(H38,'Comparison - TA'!$B$6:$L$6,0))/1000","v":1138.4720347826087},{"$f":"INDEX('Comparison - TA'!$B$30:$L$47,MATCH(G38,'Comparison - TA'!$A$30:$A$47,0),MATCH($H38,'Comparison - TA'!$B$29:$L$29,0))/1000","v":775.39947999999993},null,null,null,"Warm Greater Wellington rate","Region wide",null,{"$f":"INDEX(ess_base_estract,MATCH($G38,ESSbase!$B$8:$B$25,0),MATCH(B$9,ESSbase!$F$6:$G$6,0))/1000-B38","v":0},{"$f":"INDEX(ess_base_estract,MATCH($G38,ESSbase!$B$8:$B$25,0),MATCH(C$9,ESSbase!$F$6:$G$6,0))/1000-C38","v":0}]
[]
["Total rates and levies",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(G40,'Comparison - TA'!$A$7:$A$24,0),MATCH(H40,'Comparison - TA'!$B$6:$L$6,0))/1000","v":262754.48721478268},{"$f":"INDEX('Comparison - TA'!$B$30:$L$47,MATCH(G40,'Comparison - TA'!$A$30:$A$47,0),MATCH($H40,'Comparison - TA'!$B$29:$L$29,0))/1000","v":319821.46189500001},null,null,null,"Total Rates & Levies","Region wide",null,{"$f":"INDEX(ess_base_estract,MATCH($G40,ESSbase!$B$8:$B$25,0),MATCH(B$9,ESSbase!$F$6:$G$6,0))/1000-B40","v":0},{"$f":"INDEX(ess_base_estract,MATCH($G40,ESSbase!$B$8:$B$25,0),MATCH(C$9,ESSbase!$F$6:$G$6,0))/1000-C40","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"ROUND(B40-SUM(B38,B30:B33,B24:B26,B12:B20),0)","v":0},{"$f":"ROUND(C40-SUM(C38,C30:C33,C24:C26,C12:C20),2)","v":0}]
[]
["1  Region-wide rates are charged to all ratepayers in the region. They exclude targeted rates for Wairarapa river and drainage schemes, and \"Warm Greater Wellington\", because those rates only apply to highly specific ratepayers in those work programmes."]
["2 This total excludes \"Warm Greater Wellington\" targeted rates because they only apply to ratepayers who participate in the scheme."]
["3   The Warm Greater Wellington scheme assists regional ratepayers to insulate thier homes. Only ratepayers who participate in the scheme are charged this rate. "]

{"sheet":"3","index":28,"n_rows":163,"n_cols":27,"rows_kept":163,"cut":false,"hidden":false,"merged":[[8,14,9,15],[8,16,9,17],[8,2,9,3],[8,4,9,5],[8,12,9,13],[8,10,9,11],[8,8,9,9],[8,6,9,7],[44,0,45,19],[46,0,46,19],[27,0,28,15],[25,0,25,3],[53,0,54,15],[51,0,52,15],[58,0,59,15],[48,0,49,19],[132,8,132,9],[132,6,132,7],[132,4,132,5]]}
["PAGE NOT USED"]
[]
["RATES AND LEVIES - REGION-WIDE CHANGES BY CITY AND RATE TYPE"]
["WHAT IS THE IMPACT ON YOUR CITY OR DISTRICT?"]
[]
[]
[{"$f":"\"Changes in Region-wide rates due to equalised capital value (ECV) movements and apportionment from \"&year_previous&\" to \"&year_current","v":"Changes in Region-wide rates due to equalised capital value (ECV) movements and apportionment from 2023/24 to 2024/25"}]
[]
[null,null,"ECV movements1",null,"General rate",null,"Remission of rates",null,"River management rate",null,"Public transport rate",null,"Stadium purposes rate",null,"Economic development rate",null,"Total Region-wide rates2"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"District-Wide Rates","Region-wide rates"]
[null,null,"Change","Contribution to region-wide change","Change","Contribution to region-wide change","Change","Contribution to region-wide change","Change","Contribution to region-wide change","Change","Contribution to region-wide change","Change","Contribution to region-wide change","Change","Contribution to region-wide change","Change","Change"]
[null,null,"$000s","%  ","$000s","%  ","$000s","%  ","$000s","%  ","$000s","%  ","$000s","%  ","$000s","%  ","$000s","%  ",null,null,null,null,null,"Check $","Check $","Check %","Check %"]
["Wellington city",null,{"$f":"INDEX($J$90:$J$99,MATCH(A14,$A$90:$A$99,0),)/1000","v":-313.07301413379611},{"$f":"C14*1000/INDEX($J$64:$J$73,MATCH($A14,$A$64:$A$73,0))","v":-2.9073232377871626E-3},{"$f":"INDEX($D$103:$J$112,MATCH($A14,$A$103:$A$112,0),MATCH(E$9,$D$102:$J$102,0))/1000","v":7068.2166162890489},{"$f":"E14*1000/INDEX($J$64:$J$73,MATCH($A14,$A$64:$A$73,0))","v":6.5638331924285087E-2},{"$f":"INDEX($D$103:$J$112,MATCH($A14,$A$103:$A$112,0),MATCH(G$9,$D$102:$J$102,0))/1000","v":0},{"$f":"G14*1000/INDEX($J$64:$J$73,MATCH($A14,$A$64:$A$73,0))","v":0},{"$f":"INDEX($D$103:$J$112,MATCH($A14,$A$103:$A$112,0),MATCH(I$9,$D$102:$J$102,0))/1000","v":199.74928000000003},{"$f":"I14*1000/INDEX($J$64:$J$73,MATCH($A14,$A$64:$A$73,0))","v":1.8549529894233208E-3},{"$f":"INDEX($D$103:$J$112,MATCH($A14,$A$103:$A$112,0),MATCH(K$9,$D$102:$J$102,0))/1000","v":15396.526210925431},{"$f":"K14*1000/INDEX($J$64:$J$73,MATCH($A14,$A$64:$A$73,0))","v":0.1429783993298531},{"$f":"INDEX($D$103:$J$112,MATCH($A14,$A$103:$A$112,0),MATCH(M$9,$D$102:$J$102,0))/1000","v":0},{"$f":"M14*1000/INDEX($J$64:$J$73,MATCH($A14,$A$64:$A$73,0))","v":0},{"$f":"INDEX($D$103:$J$112,MATCH($A14,$A$103:$A$112,0),MATCH(O$9,$D$102:$J$102,0))/1000","v":115.04356982911891},{"$f":"O14*1000/INDEX($J$64:$J$73,MATCH($A14,$A$64:$A$73,0))","v":1.0683413415480379E-3},{"$f":"INDEX('Comparison - TA'!$B$59:$K$59,MATCH('3'!A14,'Comparison - TA'!$B$52:$K$52,0))/1000","v":22466.462662909806},{"$f":"Q14*1000/INDEX($J$64:$J$73,MATCH($A14,$A$64:$A$73,0),)","v":0.2086327023473224},null,null,null,null,null,{"$f":"IF(ABS((C14+E14+G14+I14+K14+M14+O14-Q14)*1000)>tolerance_dollar,1,0)","v":0},{"$f":"ROUND(INDEX('2'!$D$12:$D$21,MATCH(A14,'2'!$H$12:$H$21,0),)-Q14,3)","v":0},{"$f":"ROUND(D14+F14+J14+L14+N14+P14-R14,2)","v":0},{"$f":"ROUND(INDEX('2'!$E$12:$E$21,MATCH(A14,'2'!$H$12:$H$21,0),)-R14,2)","v":0}]
["Hutt city",null,809.80764620521848,2.0880176350513896E-2,2741.0728182879502,7.0676146494359562E-2,0,0,898.6127100000009,2.316993664302636E-2,3721.2759432221746,9.5949820068398389E-2,0,0,60.680679702462747,1.5645978389976656E-3,{"$f":"INDEX('Comparison - TA'!$B$59:$K$59,MATCH('3'!A15,'Comparison - TA'!$B$52:$K$52,0))/1000","v":8231.4497974178048},0.21224067739529581,null,null,null,null,null,0,{"$f":"ROUND(INDEX('2'!$D$12:$D$21,MATCH(A15,'2'!$H$12:$H$21,0),)-Q15,3)","v":0},0,{"$f":"ROUND(INDEX('2'!$E$12:$E$21,MATCH(A15,'2'!$H$12:$H$21,0),)-R15,2)","v":0}]
["Upper Hutt city",null,-117.22677242159658,-8.7946926184564941E-3,1107.7631861445559,8.3107608568676536E-2,0,0,396.93742000000015,2.9779397022962253E-2,1374.4906079103137,0.10311827369990452,0,0,18.210690586746786,1.366218848918436E-3,{"$f":"INDEX('Comparison - TA'!$B$59:$K$59,MATCH('3'!A16,'Comparison - TA'!$B$52:$K$52,0))/1000","v":2780.1751322200207},0.2085768055220053,null,null,null,null,null,0,{"$f":"ROUND(INDEX('2'!$D$12:$D$21,MATCH(A16,'2'!$H$12:$H$21,0),)-Q16,3)","v":0},0,{"$f":"ROUND(INDEX('2'!$E$12:$E$21,MATCH(A16,'2'!$H$12:$H$21,0),)-R16,2)","v":0}]
["Porirua city",null,683.56368928098311,4.7731387168032983E-2,1355.9564687664024,9.468274018733569E-2,0,0,44.038599999999995,3.0750952689561129E-3,1717.4720436383784,0.11992638630557657,0,0,19.267192750480024,1.3453754949763763E-3,{"$f":"INDEX('Comparison - TA'!$B$59:$K$59,MATCH('3'!A17,'Comparison - TA'!$B$52:$K$52,0))/1000","v":3820.2979944362437},0.26676098442487772,null,null,null,null,null,0,{"$f":"ROUND(INDEX('2'!$D$12:$D$21,MATCH(A17,'2'!$H$12:$H$21,0),)-Q17,3)","v":0},0,{"$f":"ROUND(INDEX('2'!$E$12:$E$21,MATCH(A17,'2'!$H$12:$H$21,0),)-R17,2)","v":0}]
["Kāpiti Coast district",null,-742.86030514952722,-3.8105226526519743E-2,1647.3045616707207,8.4498946902267488E-2,0,0,218.41628000000003,1.1203723996000168E-2,1872.5703600950651,9.6054018856084139E-2,0,0,17.556484506384702,9.0056476902540148E-4,{"$f":"INDEX('Comparison - TA'!$B$59:$K$59,MATCH('3'!A18,'Comparison - TA'!$B$52:$K$52,0))/1000","v":3012.9873811226412},0.15455202799685736,null,null,null,null,null,0,{"$f":"ROUND(INDEX('2'!$D$12:$D$21,MATCH(A18,'2'!$H$12:$H$21,0),)-Q18,3)","v":0},0,{"$f":"ROUND(INDEX('2'!$E$12:$E$21,MATCH(A18,'2'!$H$12:$H$21,0),)-R18,2)","v":0}]
["Masterton district",null,16.045577693877974,2.6347685966723357E-3,782.19484267357507,0.12844052406674708,0,0,0,0,431.02767927578486,7.0777021265223269E-2,0,0,13.228853009608953,2.1722475279285546E-3,{"$f":"INDEX('Comparison - TA'!$B$59:$K$59,MATCH('3'!A19,'Comparison - TA'!$B$52:$K$52,0))/1000","v":1242.4969526528464},0.20402456145657116,null,null,null,null,null,0,{"$f":"ROUND(INDEX('2'!$D$12:$D$21,MATCH(A19,'2'!$H$12:$H$21,0),)-Q19,3)","v":0},0,{"$f":"ROUND(INDEX('2'!$E$12:$E$21,MATCH(A19,'2'!$H$12:$H$21,0),)-R19,2)","v":0}]
["Carterton district",null,-102.42441670963191,-4.0169367817148985E-2,327.63258847332139,0.12849274009125816,0,0,1.1065600000000013,4.3397675163489021E-4,155.19313830493019,6.0864493599622052E-2,0,0,3.321984840433899,1.3028341798292464E-3,{"$f":"INDEX('Comparison - TA'!$B$59:$K$59,MATCH('3'!A20,'Comparison - TA'!$B$52:$K$52,0))/1000","v":384.82985490905355},0.15092467680519536,null,null,null,null,null,0,{"$f":"ROUND(INDEX('2'!$D$12:$D$21,MATCH(A20,'2'!$H$12:$H$21,0),)-Q20,3)","v":0},0,{"$f":"ROUND(INDEX('2'!$E$12:$E$21,MATCH(A20,'2'!$H$12:$H$21,0),)-R20,2)","v":0}]
["South Wairarapa district",null,-233.60096190780891,-5.4893183598654617E-2,545.8384829135058,0.12826493441241504,0,0,0,0,258.93453662785373,6.0846243710052934E-2,0,0,5.1918647747635696,1.2200206025391252E-3,{"$f":"INDEX('Comparison - TA'!$B$59:$K$59,MATCH('3'!A21,'Comparison - TA'!$B$52:$K$52,0))/1000","v":576.36392240831447},0.13543801512635253,null,null,null,null,null,0,{"$f":"ROUND(INDEX('2'!$D$12:$D$21,MATCH(A21,'2'!$H$12:$H$21,0),)-Q21,3)","v":0},0,{"$f":"ROUND(INDEX('2'!$E$12:$E$21,MATCH(A21,'2'!$H$12:$H$21,0),)-R21,2)","v":0}]
["Tararua district",null,-0.23144285767011388,-2.8556786819456163E-2,1.5398347809273683,0.18999391045716862,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX('Comparison - TA'!$B$59:$K$59,MATCH('3'!A22,'Comparison - TA'!$B$52:$K$52,0))/1000","v":1.3083919232572543},0.16143712363771245,null,null,null,null,null,0,{"$f":"ROUND(INDEX('2'!$D$12:$D$21,MATCH(A22,'2'!$H$12:$H$21,0),)-Q22,3)","v":0},0,{"$f":"ROUND(INDEX('2'!$E$12:$E$21,MATCH(A22,'2'!$H$12:$H$21,0),)-R22,2)","v":0}]
["Region wide",2,{"$f":"SUM(C14:C22)","v":4.8661602525257308E-11},2.3563052931362115E-16,15577.51940000001,7.5429886216962297E-2,0,0,{"$f":"INDEX($D$103:$J$112,MATCH(\"Region wide\",$A$103:$A$112,0),MATCH(I$9,$D$102:$J$102,0))/1000","v":1758.8608500000012},8.5168036309407266E-3,{"$f":"INDEX($D$103:$J$112,MATCH(\"Region wide\",$A$103:$A$112,0),MATCH(K$9,$D$102:$J$102,0))/1000","v":24927.49051999993},0.12070456953486444,0,0,252.50131999999959,1.2226687284518961E-3,{"$f":"INDEX($D$103:$J$112,MATCH(\"Region wide\",$A$103:$A$112,0),MATCH(Q$11,$D$102:$J$102,0))/1000","v":42516.372089999946},0.20587392811121941,null,null,null,null,null,0,{"$f":"ROUND(INDEX('2'!$D$12:$D$21,MATCH(A23,'2'!$H$12:$H$21,0),)-Q23,3)","v":0},0,{"$f":"ROUND(INDEX('2'!$E$12:$E$21,MATCH(A23,'2'!$H$12:$H$21,0),)-R23,2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Doesn't incl area specifc rates"]
[]
["WATER SUPPLY LEVY"]
[]
[{"$f":"\"This table shows that the proposed water supply levy will increase by \"&ROUND(P39*100,1)&\"% from the \"&year_previous&\" level. The amounts charged to each of the four cities are based on the water consumption budgets and will be based on actual usage when the annual plan is finalised.\"","v":"This table shows that the proposed water supply levy will increase by 27.5% from the 2023/24 level. The amounts charged to each of the four cities are based on the water consumption budgets and will be based on actual usage when the annual plan is finalised."}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"year_previous","v":"2023/24"},{"$f":"year_current","v":"2024/25"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Budget","Plan","Change","Change"]
[null,null,null,null,null,null,null,null,null,null,null,null,"$000s","$000s","$000s","%  "]
["Wellington city",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - TA'!$B$21:$K$21,,MATCH(A35,'Comparison - TA'!$B$6:$K$6,0))/1000","v":26268.095829505528},{"$f":"INDEX('Water levy'!$C$10:$C$19,MATCH(A35,'Water levy'!$A$10:$A$19,0),)/1000","v":34122.161230000005},{"$f":"+N35-M35","v":7854.0654004944772},{"$f":"ROUND((N35-M35)/M35,6)","v":0.29899599999999998}]
["Hutt city",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - TA'!$B$21:$K$21,,MATCH(A36,'Comparison - TA'!$B$6:$K$6,0))/1000","v":14309.063759794353},{"$f":"INDEX('Water levy'!$C$10:$C$19,MATCH(A36,'Water levy'!$A$10:$A$19,0),)/1000","v":18214.513000000003},{"$f":"+N36-M36","v":3905.4492402056494},{"$f":"ROUND((N36-M36)/M36,6)","v":0.27293499999999998}]
["Upper Hutt city",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - TA'!$B$21:$K$21,,MATCH(A37,'Comparison - TA'!$B$6:$K$6,0))/1000","v":6187.3003207521533},{"$f":"INDEX('Water levy'!$C$10:$C$19,MATCH(A37,'Water levy'!$A$10:$A$19,0),)/1000","v":7788.8210000000017},{"$f":"+N37-M37","v":1601.5206792478484},{"$f":"ROUND((N37-M37)/M37,6)","v":0.25884000000000001}]
["Porirua city",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - TA'!$B$21:$K$21,,MATCH(A38,'Comparison - TA'!$B$6:$K$6,0))/1000","v":6375.1803599479663},{"$f":"INDEX('Water levy'!$C$10:$C$19,MATCH(A38,'Water levy'!$A$10:$A$19,0),)/1000","v":7605.8710000000019},{"$f":"+N38-M38","v":1230.6906400520356},{"$f":"ROUND((N38-M38)/M38,6)","v":0.19304399999999999}]
["Bulk Water Levies",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(ESSbase!$F$8:$F$25,MATCH(A39,ESSbase!$B$8:$B$25,0),)/1000","v":53139.640270000004},{"$f":"INDEX(ESSbase!$G$8:$G$25,MATCH(A39,ESSbase!$B$8:$B$25,0),)/1000","v":67731.36623},{"$f":"+N39-M39","v":14591.725959999996},{"$f":"ROUND((N39-M39)/M39,6)","v":0.274592},null,null,null,null,null,{"$f":"M39-SUM(M35:M38)","v":0},{"$f":"N39-SUM(N35:N38)","v":0}]
[]
[]
[]
["Notes:"]
[]
["1 Rates for Greater Wellington are mostly allocated to ratepayers on the basis of their capital values. The territorial local authorities undertake valuations in different years. To ensure properties are valued on the same basis in each territorial area,  Greater Wellington undertakes an equalised capital value (ECV) calculation. The movements in ECV reflect the extent to which capital values in each area have moved relative to each other."]
[]
[{"$f":"\"The ECV change by city amount shows how much the general rate changes as a direct consequence of the relative changes in capital values between the cities and districts from \"&year_previous&\" to \"&year_current","v":"The ECV change by city amount shows how much the general rate changes as a direct consequence of the relative changes in capital values between the cities and districts from 2023/24 to 2024/25"}]
[]
["2  Region-wide rates are rates that are charged to all ratepayers in  the region. It excludes  South Wairarapa Region river rates, Wairarapa river and drainage schemes and any \"Warm Greater Wellington\" targeted rates as they impact only certain ratepayers that are covered by these programmes"]
[]
[]
["This information should be read in conjunction with the Funding Impact Statement and the Revenue and Financing Policy contained within the 2015/25 long term plan available at www.gw.govt.nz"]
[]
[{"$f":"+'1'!$A$46","v":0}]
[]
[]
[]
[]
["Movement workings"]
[]
[]
["Last years rate"]
[null,null,null,"General Rate","Remission of Rates","River management rate","Public transport rate","Stadium purposes rate","Economic development rate","District-Wide Rates",null,null,null,null,null,null,null,null,null,null,null,null,"Checks"]
["Wellington city",null,null,{"$f":"INDEX('Comparison - Category'!$J$10:$P$19,MATCH($A64,'Comparison - Category'!$A$10:$A$19,0),MATCH(D$63,'Comparison - Category'!$J$7:$P$7,0))","v":35466726.061110854},{"$f":"INDEX('Comparison - Category'!$J$10:$P$19,MATCH($A64,'Comparison - Category'!$A$10:$A$19,0),MATCH(E$63,'Comparison - Category'!$J$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$J$10:$O$19,MATCH($A64,'Comparison - Category'!$A$10:$A$19,0),MATCH(F$63,'Comparison - Category'!$J$7:$O$7,0))","v":65822.259999999995},{"$f":"INDEX('Comparison - Category'!$J$10:$O$19,MATCH($A64,'Comparison - Category'!$A$10:$A$19,0),MATCH(G$63,'Comparison - Category'!$J$7:$O$7,0))","v":70029425.517246693},{"$f":"INDEX('Comparison - Category'!$J$10:$O$19,MATCH($A64,'Comparison - Category'!$A$10:$A$19,0),MATCH(H$63,'Comparison - Category'!$J$7:$O$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$J$10:$O$19,MATCH($A64,'Comparison - Category'!$A$10:$A$19,0),MATCH(I$63,'Comparison - Category'!$J$7:$O$7,0))","v":2122307.7250794517},{"$f":"INDEX('Comparison - Category'!$J$10:$P$19,MATCH($A64,'Comparison - Category'!$A$10:$A$19,0),MATCH(J$63,'Comparison - Category'!$J$7:$P$7,0))","v":107684281.56343699},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J64-SUM(D64:I64)","v":0}]
["Hutt city",null,null,{"$f":"INDEX('Comparison - Category'!$J$10:$P$19,MATCH($A65,'Comparison - Category'!$A$10:$A$19,0),MATCH(D$63,'Comparison - Category'!$J$7:$P$7,0))","v":13342163.739195557},{"$f":"INDEX('Comparison - Category'!$J$10:$P$19,MATCH($A65,'Comparison - Category'!$A$10:$A$19,0),MATCH(E$63,'Comparison - Category'!$J$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$J$10:$O$19,MATCH($A65,'Comparison - Category'!$A$10:$A$19,0),MATCH(F$63,'Comparison - Category'!$J$7:$O$7,0))","v":8043451},{"$f":"INDEX('Comparison - Category'!$J$10:$O$19,MATCH($A65,'Comparison - Category'!$A$10:$A$19,0),MATCH(G$63,'Comparison - Category'!$J$7:$O$7,0))","v":16439971.214476189},{"$f":"INDEX('Comparison - Category'!$J$10:$O$19,MATCH($A65,'Comparison - Category'!$A$10:$A$19,0),MATCH(H$63,'Comparison - Category'!$J$7:$O$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$J$10:$O$19,MATCH($A65,'Comparison - Category'!$A$10:$A$19,0),MATCH(I$63,'Comparison - Category'!$J$7:$O$7,0))","v":957977.58578503912},{"$f":"INDEX('Comparison - Category'!$J$10:$P$19,MATCH($A65,'Comparison - Category'!$A$10:$A$19,0),MATCH(J$63,'Comparison - Category'!$J$7:$P$7,0))","v":38783563.539456785},null,null,null,null,null,null,null,null,null,null,null,null,0]
["Upper Hutt city",null,null,{"$f":"INDEX('Comparison - Category'!$J$10:$P$19,MATCH($A66,'Comparison - Category'!$A$10:$A$19,0),MATCH(D$63,'Comparison - Category'!$J$7:$P$7,0))","v":5604887.5208585244},{"$f":"INDEX('Comparison - Category'!$J$10:$P$19,MATCH($A66,'Comparison - Category'!$A$10:$A$19,0),MATCH(E$63,'Comparison - Category'!$J$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$J$10:$O$19,MATCH($A66,'Comparison - Category'!$A$10:$A$19,0),MATCH(F$63,'Comparison - Category'!$J$7:$O$7,0))","v":1071377},{"$f":"INDEX('Comparison - Category'!$J$10:$O$19,MATCH($A66,'Comparison - Category'!$A$10:$A$19,0),MATCH(G$63,'Comparison - Category'!$J$7:$O$7,0))","v":6288941.7812815066},{"$f":"INDEX('Comparison - Category'!$J$10:$O$19,MATCH($A66,'Comparison - Category'!$A$10:$A$19,0),MATCH(H$63,'Comparison - Category'!$J$7:$O$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$J$10:$O$19,MATCH($A66,'Comparison - Category'!$A$10:$A$19,0),MATCH(I$63,'Comparison - Category'!$J$7:$O$7,0))","v":364056.86910316919},{"$f":"INDEX('Comparison - Category'!$J$10:$P$19,MATCH($A66,'Comparison - Category'!$A$10:$A$19,0),MATCH(J$63,'Comparison - Category'!$J$7:$P$7,0))","v":13329263.1712432},null,null,null,null,null,null,null,null,null,null,null,null,0]
["Porirua city",null,null,{"$f":"INDEX('Comparison - Category'!$J$10:$P$19,MATCH($A67,'Comparison - Category'!$A$10:$A$19,0),MATCH(D$63,'Comparison - Category'!$J$7:$P$7,0))","v":6468548.1101860618},{"$f":"INDEX('Comparison - Category'!$J$10:$P$19,MATCH($A67,'Comparison - Category'!$A$10:$A$19,0),MATCH(E$63,'Comparison - Category'!$J$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$J$10:$O$19,MATCH($A67,'Comparison - Category'!$A$10:$A$19,0),MATCH(F$63,'Comparison - Category'!$J$7:$O$7,0))","v":48031.4},{"$f":"INDEX('Comparison - Category'!$J$10:$O$19,MATCH($A67,'Comparison - Category'!$A$10:$A$19,0),MATCH(G$63,'Comparison - Category'!$J$7:$O$7,0))","v":7421828.1182396952},{"$f":"INDEX('Comparison - Category'!$J$10:$O$19,MATCH($A67,'Comparison - Category'!$A$10:$A$19,0),MATCH(H$63,'Comparison - Category'!$J$7:$O$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$J$10:$O$19,MATCH($A67,'Comparison - Category'!$A$10:$A$19,0),MATCH(I$63,'Comparison - Category'!$J$7:$O$7,0))","v":382644.61492459546},{"$f":"INDEX('Comparison - Category'!$J$10:$P$19,MATCH($A67,'Comparison - Category'!$A$10:$A$19,0),MATCH(J$63,'Comparison - Category'!$J$7:$P$7,0))","v":14321052.243350353},null,null,null,null,null,null,null,null,null,null,null,null,0]
["Kāpiti Coast district",null,null,{"$f":"INDEX('Comparison - Category'!$J$10:$P$19,MATCH($A68,'Comparison - Category'!$A$10:$A$19,0),MATCH(D$63,'Comparison - Category'!$J$7:$P$7,0))","v":8576280.3504351079},{"$f":"INDEX('Comparison - Category'!$J$10:$P$19,MATCH($A68,'Comparison - Category'!$A$10:$A$19,0),MATCH(E$63,'Comparison - Category'!$J$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$J$10:$O$19,MATCH($A68,'Comparison - Category'!$A$10:$A$19,0),MATCH(F$63,'Comparison - Category'!$J$7:$O$7,0))","v":1529637.21},{"$f":"INDEX('Comparison - Category'!$J$10:$O$19,MATCH($A68,'Comparison - Category'!$A$10:$A$19,0),MATCH(G$63,'Comparison - Category'!$J$7:$O$7,0))","v":8902112.0065986216},{"$f":"INDEX('Comparison - Category'!$J$10:$O$19,MATCH($A68,'Comparison - Category'!$A$10:$A$19,0),MATCH(H$63,'Comparison - Category'!$J$7:$O$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$J$10:$O$19,MATCH($A68,'Comparison - Category'!$A$10:$A$19,0),MATCH(I$63,'Comparison - Category'!$J$7:$O$7,0))","v":486941.9333331713},{"$f":"INDEX('Comparison - Category'!$J$10:$P$19,MATCH($A68,'Comparison - Category'!$A$10:$A$19,0),MATCH(J$63,'Comparison - Category'!$J$7:$P$7,0))","v":19494971.5003669},null,null,null,null,null,null,null,null,null,null,null,null,0]
["Masterton district",null,null,{"$f":"INDEX('Comparison - Category'!$J$10:$P$19,MATCH($A69,'Comparison - Category'!$A$10:$A$19,0),MATCH(D$63,'Comparison - Category'!$J$7:$P$7,0))","v":3900318.9185587005},{"$f":"INDEX('Comparison - Category'!$J$10:$P$19,MATCH($A69,'Comparison - Category'!$A$10:$A$19,0),MATCH(E$63,'Comparison - Category'!$J$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$J$10:$O$19,MATCH($A69,'Comparison - Category'!$A$10:$A$19,0),MATCH(F$63,'Comparison - Category'!$J$7:$O$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$J$10:$O$19,MATCH($A69,'Comparison - Category'!$A$10:$A$19,0),MATCH(G$63,'Comparison - Category'!$J$7:$O$7,0))","v":1953274.2255674505},{"$f":"INDEX('Comparison - Category'!$J$10:$O$19,MATCH($A69,'Comparison - Category'!$A$10:$A$19,0),MATCH(H$63,'Comparison - Category'!$J$7:$O$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$J$10:$O$19,MATCH($A69,'Comparison - Category'!$A$10:$A$19,0),MATCH(I$63,'Comparison - Category'!$J$7:$O$7,0))","v":236344.96814042208},{"$f":"INDEX('Comparison - Category'!$J$10:$P$19,MATCH($A69,'Comparison - Category'!$A$10:$A$19,0),MATCH(J$63,'Comparison - Category'!$J$7:$P$7,0))","v":6089938.1122665731},null,null,null,null,null,null,null,null,null,null,null,null,0]
["Carterton district",null,null,{"$f":"INDEX('Comparison - Category'!$J$10:$P$19,MATCH($A70,'Comparison - Category'!$A$10:$A$19,0),MATCH(D$63,'Comparison - Category'!$J$7:$P$7,0))","v":1715884.2779491728},{"$f":"INDEX('Comparison - Category'!$J$10:$P$19,MATCH($A70,'Comparison - Category'!$A$10:$A$19,0),MATCH(E$63,'Comparison - Category'!$J$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$J$10:$O$19,MATCH($A70,'Comparison - Category'!$A$10:$A$19,0),MATCH(F$63,'Comparison - Category'!$J$7:$O$7,0))","v":26344.84},{"$f":"INDEX('Comparison - Category'!$J$10:$O$19,MATCH($A70,'Comparison - Category'!$A$10:$A$19,0),MATCH(G$63,'Comparison - Category'!$J$7:$O$7,0))","v":730197.56477974914},{"$f":"INDEX('Comparison - Category'!$J$10:$O$19,MATCH($A70,'Comparison - Category'!$A$10:$A$19,0),MATCH(H$63,'Comparison - Category'!$J$7:$O$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$J$10:$O$19,MATCH($A70,'Comparison - Category'!$A$10:$A$19,0),MATCH(I$63,'Comparison - Category'!$J$7:$O$7,0))","v":77387.324199641269},{"$f":"INDEX('Comparison - Category'!$J$10:$P$19,MATCH($A70,'Comparison - Category'!$A$10:$A$19,0),MATCH(J$63,'Comparison - Category'!$J$7:$P$7,0))","v":2549814.0069285631},null,null,null,null,null,null,null,null,null,null,null,null,0]
["South Wairarapa district",null,null,{"$f":"INDEX('Comparison - Category'!$J$10:$P$19,MATCH($A71,'Comparison - Category'!$A$10:$A$19,0),MATCH(D$63,'Comparison - Category'!$J$7:$P$7,0))","v":2896265.6183662256},{"$f":"INDEX('Comparison - Category'!$J$10:$P$19,MATCH($A71,'Comparison - Category'!$A$10:$A$19,0),MATCH(E$63,'Comparison - Category'!$J$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$J$10:$O$19,MATCH($A71,'Comparison - Category'!$A$10:$A$19,0),MATCH(F$63,'Comparison - Category'!$J$7:$O$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$J$10:$O$19,MATCH($A71,'Comparison - Category'!$A$10:$A$19,0),MATCH(G$63,'Comparison - Category'!$J$7:$O$7,0))","v":1243616.871810077},{"$f":"INDEX('Comparison - Category'!$J$10:$O$19,MATCH($A71,'Comparison - Category'!$A$10:$A$19,0),MATCH(H$63,'Comparison - Category'!$J$7:$O$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$J$10:$O$19,MATCH($A71,'Comparison - Category'!$A$10:$A$19,0),MATCH(I$63,'Comparison - Category'!$J$7:$O$7,0))","v":115672.50943451033},{"$f":"INDEX('Comparison - Category'!$J$10:$P$19,MATCH($A71,'Comparison - Category'!$A$10:$A$19,0),MATCH(J$63,'Comparison - Category'!$J$7:$P$7,0))","v":4255554.9996108124},null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tararua district",null,null,{"$f":"INDEX('Comparison - Category'!$J$10:$P$19,MATCH($A72,'Comparison - Category'!$A$10:$A$19,0),MATCH(D$63,'Comparison - Category'!$J$7:$P$7,0))","v":7939.6533397948124},{"$f":"INDEX('Comparison - Category'!$J$10:$P$19,MATCH($A72,'Comparison - Category'!$A$10:$A$19,0),MATCH(E$63,'Comparison - Category'!$J$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$J$10:$O$19,MATCH($A72,'Comparison - Category'!$A$10:$A$19,0),MATCH(F$63,'Comparison - Category'!$J$7:$O$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$J$10:$O$19,MATCH($A72,'Comparison - Category'!$A$10:$A$19,0),MATCH(G$63,'Comparison - Category'!$J$7:$O$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$J$10:$O$19,MATCH($A72,'Comparison - Category'!$A$10:$A$19,0),MATCH(H$63,'Comparison - Category'!$J$7:$O$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$J$10:$O$19,MATCH($A72,'Comparison - Category'!$A$10:$A$19,0),MATCH(I$63,'Comparison - Category'!$J$7:$O$7,0))","v":165},{"$f":"INDEX('Comparison - Category'!$J$10:$P$19,MATCH($A72,'Comparison - Category'!$A$10:$A$19,0),MATCH(J$63,'Comparison - Category'!$J$7:$P$7,0))","v":8104.6533397948124},null,null,null,null,null,null,null,null,null,null,null,null,0]
["Region wide",null,null,{"$f":"SUM(D64:D72)","v":77979014.25},0,10784663.710000001,113009367.29999997,0,4743498.53,{"$f":"INDEX('Comparison - Category'!$J$10:$P$19,MATCH($A73,'Comparison - Category'!$A$10:$A$19,0),MATCH(J$63,'Comparison - Category'!$J$7:$P$7,0))","v":206516543.78999996}]
[]
["Last years rate, this years ECV"]
[null,null,{"$f":"\"ECV \"&year_current","v":"ECV 2024/25"},"General Rate","Remission of Rates","River management rate","Public transport rate","Stadium purposes rate","Economic development rate","District-Wide Rates",null,null,null,null,null,null,null,null,null,null,null,null,"Checks"]
["Wellington city",null,{"$f":"INDEX('Capital values'!$G$8:$H$17,MATCH($A77,'Capital values'!$A$8:$A$17,0),MATCH(C$76,'Capital values'!$G$6:$H$6,0))","v":99003634434},{"$f":"D$73*$C77/$C$86","v":35382563.172650591},{"$f":"E$73*$C77/$C$86","v":0},{"$f":"F64","v":65822.259999999995},{"$f":"SUMIF($A$136:$A$162,A77,$M$136:$M$162)","v":69800515.391573161},{"$f":"H64","v":0},{"$f":"I64","v":2122307.7250794517},{"$f":"SUM(D77:I77)","v":107371208.5493032}]
["Hutt city",null,{"$f":"INDEX('Capital values'!$G$8:$H$17,MATCH($A78,'Capital values'!$A$8:$A$17,0),MATCH(C$76,'Capital values'!$G$6:$H$6,0))","v":38393867363},{"$f":"D$73*$C78/$C$86","v":13721450.178875314},0,8043451,{"$f":"SUMIF($A$136:$A$162,A78,$M$136:$M$162)","v":16870492.42100165},0,957977.58578503912,39593371.185662001]
["Upper Hutt city",null,{"$f":"INDEX('Capital values'!$G$8:$H$17,MATCH($A79,'Capital values'!$A$8:$A$17,0),MATCH(C$76,'Capital values'!$G$6:$H$6,0))","v":15516301703},5545316.8800413525,0,1071377,6231285.649677082,0,364056.86910316919,13212036.398821604]
["Porirua city",null,{"$f":"INDEX('Capital values'!$G$8:$H$17,MATCH($A80,'Capital values'!$A$8:$A$17,0),MATCH(C$76,'Capital values'!$G$6:$H$6,0))","v":18992714263},6787739.8246292705,0,48031.4,7786200.0930774696,0,382644.61492459546,15004615.932631336]
["Kāpiti Coast district",null,{"$f":"INDEX('Capital values'!$G$8:$H$17,MATCH($A81,'Capital values'!$A$8:$A$17,0),MATCH(C$76,'Capital values'!$G$6:$H$6,0))","v":23073590904},8246190.0762332585,0,1529637.21,8489341.9756509438,0,486941.9333331713,18752111.195217371]
["Masterton district",null,{"$f":"INDEX('Capital values'!$G$8:$H$17,MATCH($A82,'Capital values'!$A$8:$A$17,0),MATCH(C$76,'Capital values'!$G$6:$H$6,0))","v":10956106252},3915564.5527951745,0,0,1954074.1690248544,0,236344.96814042208,6105983.6899604509]
["Carterton district",null,{"$f":"INDEX('Capital values'!$G$8:$H$17,MATCH($A83,'Capital values'!$A$8:$A$17,0),MATCH(C$76,'Capital values'!$G$6:$H$6,0))","v":4589109075},1640085.666356191,0,26344.84,703571.75966309896,0,77387.324199641269,2447389.5902189314]
["South Wairarapa district",null,{"$f":"INDEX('Capital values'!$G$8:$H$17,MATCH($A84,'Capital values'!$A$8:$A$17,0),MATCH(C$76,'Capital values'!$G$6:$H$6,0))","v":7645492004},2732395.68793672,0,0,1173885.8403317737,0,115672.50943451033,4021954.0377030042]
["Tararua district",null,{"$f":"INDEX('Capital values'!$G$8:$H$17,MATCH($A85,'Capital values'!$A$8:$A$17,0),MATCH(C$76,'Capital values'!$G$6:$H$6,0))","v":21568275},7708.2104821246985,0,0,0,0,165,7873.2104821246985]
["Region wide",null,{"$f":"INDEX('Capital values'!$G$8:$H$17,MATCH($A86,'Capital values'!$A$8:$A$17,0),MATCH(C$76,'Capital values'!$G$6:$H$6,0))","v":218192384273},{"$f":"SUM(D77:D85)","v":77979014.249999985},0,10784663.710000001,113009367.30000003,0,4743498.53,206516543.79000002,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J86-J73","v":0}]
[]
["ECV movements"]
[null,null,null,"General Rate","Remission of Rates","River management rate","Public transport rate","Stadium purposes rate","Economic development rate","District-Wide Rates"]
["Wellington city",null,null,{"$f":"D77-D64","v":-84162.88846026361},0,0,-228910.12567353249,0,0,{"$f":"SUM(D90:I90)","v":-313073.0141337961}]
["Hutt city",null,null,{"$f":"D78-D65","v":379286.43967975676},{"$f":"E78-E65","v":0},{"$f":"F78-F65","v":0},430521.20652546175,0,0,{"$f":"SUM(D91:I91)","v":809807.64620521851}]
["Upper Hutt city",null,null,-59570.640817171894,0,0,-57656.131604424678,0,0,-117226.77242159657]
["Porirua city",null,null,319191.71444320865,0,0,364371.97483777441,0,0,683563.68928098306]
["Kāpiti Coast district",null,null,-330090.27420184948,0,0,-412770.03094767779,0,0,-742860.30514952727]
["Masterton district",null,null,15245.634236474056,0,0,799.94345740391873,0,0,16045.577693877975]
["Carterton district",null,null,-75798.611592981732,0,0,-26625.805116650183,0,0,-102424.41670963191]
["South Wairarapa district",null,null,-163869.93042950565,0,0,-69731.031478303252,0,0,-233600.9619078089]
["Tararua district",null,null,-231.44285767011388,0,0,0,0,0,-231.44285767011388]
["Region wide",null,null,{"$f":"SUM(D90:D98)","v":-3.0086084734648466E-9},0,0,5.1688402891159058E-8,0,0,4.8679794417694211E-8]
[]
["Rate movements"]
[null,null,null,"General Rate","Remission of Rates","River management rate","Public transport rate","Stadium purposes rate","Economic development rate","District-Wide Rates"]
["Wellington city",null,null,{"$f":"D116-D90-D64","v":7068216.6162890494},0,199749.28000000003,15396526.21092543,0,115043.5698291189,{"$f":"SUM(D103:I103)","v":22779535.677043598}]
["Hutt city",null,null,{"$f":"D117-D91-D65","v":2741072.81828795},0,{"$f":"F117-F91-F65","v":898612.71000000089},3721275.9432221744,0,60680.679702462745,7421642.151212588]
["Upper Hutt city",null,null,1107763.1861445559,0,396937.42000000016,1374490.6079103136,0,18210.690586746787,2897401.9046416162]
["Porirua city",null,null,1355956.4687664025,0,44038.6,1717472.0436383784,0,19267.192750480026,3136734.305155261]
["Kāpiti Coast district",null,null,1647304.5616707206,0,218416.28000000003,1872570.3600950651,0,17556.484506384702,3755847.6862721704]
["Masterton district",null,null,782194.84267357504,0,0,431027.67927578487,0,13228.853009608953,1226451.374958969]
["Carterton district",null,null,327632.5884733214,0,1106.5600000000013,155193.13830493018,0,3321.9848404338991,487254.27161868545]
["South Wairarapa district",null,null,545838.48291350575,0,0,258934.53662785375,0,5191.8647747635696,809964.88431612309]
["Tararua district",null,null,1539.8347809273682,0,0,0,0,0,1539.8347809273682]
["Region wide",null,null,{"$f":"SUM(D103:D111)","v":15577519.40000001},0,1758860.8500000013,24927490.519999929,0,252501.3199999996,42516372.089999944]
[]
["This years rate"]
[null,null,null,"General Rate","Remission of Rates","River management rate","Public transport rate","Stadium purposes rate","Economic development rate","District-Wide Rates",null,null,null,null,null,null,null,null,null,null,null,null,"Checks"]
["Wellington city",null,null,{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A116,'Comparison - Category'!$A$69:$A$78,0),MATCH(D$63,'Comparison - Category'!$J$7:$O$7,0))","v":42450779.78893964},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A116,'Comparison - Category'!$A$69:$A$78,0),MATCH(E$63,'Comparison - Category'!$J$7:$O$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A116,'Comparison - Category'!$A$69:$A$78,0),MATCH(F$63,'Comparison - Category'!$J$7:$O$7,0))","v":265571.54000000004},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A116,'Comparison - Category'!$A$69:$A$78,0),MATCH(G$63,'Comparison - Category'!$J$7:$O$7,0))","v":85197041.602498591},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A116,'Comparison - Category'!$A$69:$A$78,0),MATCH(H$63,'Comparison - Category'!$J$7:$O$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A116,'Comparison - Category'!$A$69:$A$78,0),MATCH(I$63,'Comparison - Category'!$J$7:$O$7,0))","v":2237351.2949085706},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A116,'Comparison - Category'!$A$69:$A$78,0),MATCH(J$63,'Comparison - Category'!$J$7:$P$7,0))","v":130150744.22634681},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J116-SUM(D116:I116)","v":0}]
["Hutt city",null,null,{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A117,'Comparison - Category'!$A$69:$A$78,0),MATCH(D$63,'Comparison - Category'!$J$7:$O$7,0))","v":16462522.997163264},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A117,'Comparison - Category'!$A$69:$A$78,0),MATCH(E$63,'Comparison - Category'!$J$7:$O$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A117,'Comparison - Category'!$A$69:$A$78,0),MATCH(F$63,'Comparison - Category'!$J$7:$O$7,0))","v":8942063.7100000009},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A117,'Comparison - Category'!$A$69:$A$78,0),MATCH(G$63,'Comparison - Category'!$J$7:$O$7,0))","v":20591768.364223827},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A117,'Comparison - Category'!$A$69:$A$78,0),MATCH(H$63,'Comparison - Category'!$J$7:$O$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A117,'Comparison - Category'!$A$69:$A$78,0),MATCH(I$63,'Comparison - Category'!$J$7:$O$7,0))","v":1018658.2654875019},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A117,'Comparison - Category'!$A$69:$A$78,0),MATCH(J$63,'Comparison - Category'!$J$7:$P$7,0))","v":47015013.336874597},null,null,null,null,null,null,null,null,null,null,null,null,0]
["Upper Hutt city",null,null,{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A118,'Comparison - Category'!$A$69:$A$78,0),MATCH(D$63,'Comparison - Category'!$J$7:$O$7,0))","v":6653080.0661859084},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A118,'Comparison - Category'!$A$69:$A$78,0),MATCH(E$63,'Comparison - Category'!$J$7:$O$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A118,'Comparison - Category'!$A$69:$A$78,0),MATCH(F$63,'Comparison - Category'!$J$7:$O$7,0))","v":1468314.4200000002},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A118,'Comparison - Category'!$A$69:$A$78,0),MATCH(G$63,'Comparison - Category'!$J$7:$O$7,0))","v":7605776.2575873956},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A118,'Comparison - Category'!$A$69:$A$78,0),MATCH(H$63,'Comparison - Category'!$J$7:$O$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A118,'Comparison - Category'!$A$69:$A$78,0),MATCH(I$63,'Comparison - Category'!$J$7:$O$7,0))","v":382267.55968991597},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A118,'Comparison - Category'!$A$69:$A$78,0),MATCH(J$63,'Comparison - Category'!$J$7:$P$7,0))","v":16109438.303463221},null,null,null,null,null,null,null,null,null,null,null,null,0]
["Porirua city",null,null,{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A119,'Comparison - Category'!$A$69:$A$78,0),MATCH(D$63,'Comparison - Category'!$J$7:$O$7,0))","v":8143696.2933956729},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A119,'Comparison - Category'!$A$69:$A$78,0),MATCH(E$63,'Comparison - Category'!$J$7:$O$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A119,'Comparison - Category'!$A$69:$A$78,0),MATCH(F$63,'Comparison - Category'!$J$7:$O$7,0))","v":92070},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A119,'Comparison - Category'!$A$69:$A$78,0),MATCH(G$63,'Comparison - Category'!$J$7:$O$7,0))","v":9503672.136715848},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A119,'Comparison - Category'!$A$69:$A$78,0),MATCH(H$63,'Comparison - Category'!$J$7:$O$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A119,'Comparison - Category'!$A$69:$A$78,0),MATCH(I$63,'Comparison - Category'!$J$7:$O$7,0))","v":401911.80767507548},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A119,'Comparison - Category'!$A$69:$A$78,0),MATCH(J$63,'Comparison - Category'!$J$7:$P$7,0))","v":18141350.237786595},null,null,null,null,null,null,null,null,null,null,null,null,0]
["Kāpiti Coast district",null,null,{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A120,'Comparison - Category'!$A$69:$A$78,0),MATCH(D$63,'Comparison - Category'!$J$7:$O$7,0))","v":9893494.637903979},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A120,'Comparison - Category'!$A$69:$A$78,0),MATCH(E$63,'Comparison - Category'!$J$7:$O$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A120,'Comparison - Category'!$A$69:$A$78,0),MATCH(F$63,'Comparison - Category'!$J$7:$O$7,0))","v":1748053.49},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A120,'Comparison - Category'!$A$69:$A$78,0),MATCH(G$63,'Comparison - Category'!$J$7:$O$7,0))","v":10361912.335746009},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A120,'Comparison - Category'!$A$69:$A$78,0),MATCH(H$63,'Comparison - Category'!$J$7:$O$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A120,'Comparison - Category'!$A$69:$A$78,0),MATCH(I$63,'Comparison - Category'!$J$7:$O$7,0))","v":504498.417839556},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A120,'Comparison - Category'!$A$69:$A$78,0),MATCH(J$63,'Comparison - Category'!$J$7:$P$7,0))","v":22507958.881489545},null,null,null,null,null,null,null,null,null,null,null,null,0]
["Masterton district",null,null,{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A121,'Comparison - Category'!$A$69:$A$78,0),MATCH(D$63,'Comparison - Category'!$J$7:$O$7,0))","v":4697759.3954687491},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A121,'Comparison - Category'!$A$69:$A$78,0),MATCH(E$63,'Comparison - Category'!$J$7:$O$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A121,'Comparison - Category'!$A$69:$A$78,0),MATCH(F$63,'Comparison - Category'!$J$7:$O$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A121,'Comparison - Category'!$A$69:$A$78,0),MATCH(G$63,'Comparison - Category'!$J$7:$O$7,0))","v":2385101.8483006395},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A121,'Comparison - Category'!$A$69:$A$78,0),MATCH(H$63,'Comparison - Category'!$J$7:$O$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A121,'Comparison - Category'!$A$69:$A$78,0),MATCH(I$63,'Comparison - Category'!$J$7:$O$7,0))","v":249573.82115003103},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A121,'Comparison - Category'!$A$69:$A$78,0),MATCH(J$63,'Comparison - Category'!$J$7:$P$7,0))","v":7332435.0649194196},null,null,null,null,null,null,null,null,null,null,null,null,0]
["Carterton district",null,null,{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A122,'Comparison - Category'!$A$69:$A$78,0),MATCH(D$63,'Comparison - Category'!$J$7:$O$7,0))","v":1967718.2548295124},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A122,'Comparison - Category'!$A$69:$A$78,0),MATCH(E$63,'Comparison - Category'!$J$7:$O$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A122,'Comparison - Category'!$A$69:$A$78,0),MATCH(F$63,'Comparison - Category'!$J$7:$O$7,0))","v":27451.4},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A122,'Comparison - Category'!$A$69:$A$78,0),MATCH(G$63,'Comparison - Category'!$J$7:$O$7,0))","v":858764.89796802914},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A122,'Comparison - Category'!$A$69:$A$78,0),MATCH(H$63,'Comparison - Category'!$J$7:$O$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A122,'Comparison - Category'!$A$69:$A$78,0),MATCH(I$63,'Comparison - Category'!$J$7:$O$7,0))","v":80709.309040075168},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A122,'Comparison - Category'!$A$69:$A$78,0),MATCH(J$63,'Comparison - Category'!$J$7:$P$7,0))","v":2934643.8618376167},null,null,null,null,null,null,null,null,null,null,null,null,0]
["South Wairarapa district",null,null,{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A123,'Comparison - Category'!$A$69:$A$78,0),MATCH(D$63,'Comparison - Category'!$J$7:$O$7,0))","v":3278234.1708502257},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A123,'Comparison - Category'!$A$69:$A$78,0),MATCH(E$63,'Comparison - Category'!$J$7:$O$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A123,'Comparison - Category'!$A$69:$A$78,0),MATCH(F$63,'Comparison - Category'!$J$7:$O$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A123,'Comparison - Category'!$A$69:$A$78,0),MATCH(G$63,'Comparison - Category'!$J$7:$O$7,0))","v":1432820.3769596275},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A123,'Comparison - Category'!$A$69:$A$78,0),MATCH(H$63,'Comparison - Category'!$J$7:$O$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A123,'Comparison - Category'!$A$69:$A$78,0),MATCH(I$63,'Comparison - Category'!$J$7:$O$7,0))","v":120864.3742092739},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A123,'Comparison - Category'!$A$69:$A$78,0),MATCH(J$63,'Comparison - Category'!$J$7:$P$7,0))","v":4831918.9220191268},null,null,null,null,null,null,null,null,null,null,null,null,0]
["Tararua district",null,null,{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A124,'Comparison - Category'!$A$69:$A$78,0),MATCH(D$63,'Comparison - Category'!$J$7:$O$7,0))","v":9248.0452630520667},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A124,'Comparison - Category'!$A$69:$A$78,0),MATCH(E$63,'Comparison - Category'!$J$7:$O$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A124,'Comparison - Category'!$A$69:$A$78,0),MATCH(F$63,'Comparison - Category'!$J$7:$O$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A124,'Comparison - Category'!$A$69:$A$78,0),MATCH(G$63,'Comparison - Category'!$J$7:$O$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A124,'Comparison - Category'!$A$69:$A$78,0),MATCH(H$63,'Comparison - Category'!$J$7:$O$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A124,'Comparison - Category'!$A$69:$A$78,0),MATCH(I$63,'Comparison - Category'!$J$7:$O$7,0))","v":165},{"$f":"INDEX('Comparison - Category'!$J$69:$Q$78,MATCH($A124,'Comparison - Category'!$A$69:$A$78,0),MATCH(J$63,'Comparison - Category'!$J$7:$P$7,0))","v":9413.0452630520667},null,null,null,null,null,null,null,null,null,null,null,null,0]
["Region wide",null,null,{"$f":"SUM(D116:D124)","v":93556533.650000006},0,12543524.560000001,137936857.81999993,0,4995999.8499999996,249032915.87999997]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Differential",null,"ECV $000",null,"Rate",null,null,"Last years rate & differential, this years ECV",null,null,null,"Last years rate, this years differential and ECV"]
["PT",null,null,null,{"$f":"year_previous","v":"2023/24"},{"$f":"year_current","v":"2024/25"},{"$f":"year_previous","v":"2023/24"},{"$f":"year_current","v":"2024/25"},{"$f":"year_previous","v":"2023/24"},{"$f":"year_current","v":"2024/25"},null,"ECV multiplied","Proxy rate","ECV movement",null,"ECV multiplied","Proxy rate","Differenital impact",null,"Rate change impact"]
["By TA & Category"]
[{"$f":"Control!A66","v":"Wellington city"},{"$f":"Control!B66","v":"Wellington city"},{"$f":"Control!C66","v":"Wellington CBD"},{"$f":"Control!D66","v":"Wellington cityWellington CBD"},{"$f":"IF(VALUE(LEFT(year_current,4))>2023,Control!N66,INDEX(Control!$H66:$N66,,MATCH(year_current,Control!$H$65:$N$65,0)-1))","v":7},{"$f":"INDEX('Public transport'!$G$23:$G$49,MATCH(D136,'Public transport'!$D$23:$D$49,0),)","v":7},{"$f":"INDEX('Capital values'!$G$19:$G$45,MATCH($D136,'Capital values'!$D$19:$D$45,0),)/1000","v":12069211.08946513},{"$f":"INDEX('Capital values'!$H$19:$H$45,MATCH($D136,'Capital values'!$D$19:$D$45,0),)/1000","v":11280599.472869588},{"$f":"INDEX('Comparison - Category'!$L$22:$L$49,MATCH(D136,'Comparison - Category'!$D$22:$D$49,0),)","v":32874426.854303513},{"$f":"INDEX('Comparison - Category'!$L$81:$L$108,MATCH(D136,'Comparison - Category'!$D$81:$D$108,0),)","v":40053106.488624491},null,{"$f":"E136*H136","v":78964196.310087115},{"$f":"$I$163*L136/$L$163","v":32814842.198200945},{"$f":"M136-I136","v":-59584.656102567911},null,{"$f":"F136*H136","v":78964196.310087115},{"$f":"$I$163*P136/$P$163","v":32814842.198200945},{"$f":"Q136-M136","v":0},null,{"$f":"J136-Q136","v":7238264.290423546}]
[{"$f":"Control!A67","v":"Wellington city"},{"$f":"Control!B67","v":"Wellington city"},{"$f":"Control!C67","v":"Business"},{"$f":"Control!D67","v":"Wellington cityBusiness"},{"$f":"IF(VALUE(LEFT(year_current,4))>2023,Control!N67,INDEX(Control!$H67:$N67,,MATCH(year_current,Control!$H$65:$N$65,0)-1))","v":1.4},{"$f":"INDEX('Public transport'!$G$23:$G$49,MATCH(D137,'Public transport'!$D$23:$D$49,0),)","v":1.4},{"$f":"INDEX('Capital values'!$G$19:$G$45,MATCH($D137,'Capital values'!$D$19:$D$45,0),)/1000","v":6033994.7042215168},{"$f":"INDEX('Capital values'!$H$19:$H$45,MATCH($D137,'Capital values'!$D$19:$D$45,0),)/1000","v":5468336.3611626467},{"$f":"INDEX('Comparison - Category'!$L$22:$L$49,MATCH(D137,'Comparison - Category'!$D$22:$D$49,0),)","v":3287109.9208187913},{"$f":"INDEX('Comparison - Category'!$L$81:$L$108,MATCH(D137,'Comparison - Category'!$D$81:$D$108,0),)","v":3883195.3765582801},null,7655670.9056277052,3181437.2136836364,{"$f":"M137-I137","v":-105672.70713515487},null,{"$f":"F137*H137","v":7655670.9056277052},3181437.2136836364,{"$f":"Q137-M137","v":0},null,{"$f":"J137-Q137","v":701758.16287464369}]
[{"$f":"Control!A68","v":"Wellington city"},{"$f":"Control!B68","v":"Wellington city"},{"$f":"Control!C68","v":"Residential"},{"$f":"Control!D68","v":"Wellington cityResidential"},{"$f":"IF(VALUE(LEFT(year_current,4))>2023,Control!N68,INDEX(Control!$H68:$N68,,MATCH(year_current,Control!$H$65:$N$65,0)-1))","v":1},{"$f":"INDEX('Public transport'!$G$23:$G$49,MATCH(D138,'Public transport'!$D$23:$D$49,0),)","v":1},{"$f":"INDEX('Capital values'!$G$19:$G$45,MATCH($D138,'Capital values'!$D$19:$D$45,0),)/1000","v":86710166.888816983},{"$f":"INDEX('Capital values'!$H$19:$H$45,MATCH($D138,'Capital values'!$D$19:$D$45,0),)/1000","v":81041807.253400207},{"$f":"INDEX('Comparison - Category'!$L$22:$L$49,MATCH(D138,'Comparison - Category'!$D$22:$D$49,0),)","v":33740482.500479795},{"$f":"INDEX('Comparison - Category'!$L$81:$L$108,MATCH(D138,'Comparison - Category'!$D$81:$D$108,0),)","v":41106935.644659601},null,81041807.253400207,33678226.85149812,-62255.648981675506,null,81041807.253400207,33678226.85149812,0,null,7428708.7931614816]
[{"$f":"Control!A69","v":"Wellington city"},{"$f":"Control!B69","v":"Wellington city"},{"$f":"Control!C69","v":"Rural"},{"$f":"Control!D69","v":"Wellington cityRural"},{"$f":"IF(VALUE(LEFT(year_current,4))>2023,Control!N69,INDEX(Control!$H69:$N69,,MATCH(year_current,Control!$H$65:$N$65,0)-1))","v":0.25},{"$f":"INDEX('Public transport'!$G$23:$G$49,MATCH(D139,'Public transport'!$D$23:$D$49,0),)","v":0.25},{"$f":"INDEX('Capital values'!$G$19:$G$45,MATCH($D139,'Capital values'!$D$19:$D$45,0),)/1000","v":1309692.7674963649},{"$f":"INDEX('Capital values'!$H$19:$H$45,MATCH($D139,'Capital values'!$D$19:$D$45,0),)/1000","v":1212891.3465675637},{"$f":"INDEX('Comparison - Category'!$L$22:$L$49,MATCH(D139,'Comparison - Category'!$D$22:$D$49,0),)","v":127406.24164458619},{"$f":"INDEX('Comparison - Category'!$L$81:$L$108,MATCH(D139,'Comparison - Category'!$D$81:$D$108,0),)","v":153804.09265621821},null,303222.83664189093,126009.12819046126,-1397.1134541249339,null,303222.83664189093,126009.12819046126,0,null,27794.964465756959]
[{"$f":"Control!A70","v":"Hutt city"},{"$f":"Control!B70","v":"Hutt city"},{"$f":"Control!C70","v":"Business"},{"$f":"Control!D70","v":"Hutt cityBusiness"},{"$f":"IF(VALUE(LEFT(year_current,4))>2023,Control!N70,INDEX(Control!$H70:$N70,,MATCH(year_current,Control!$H$65:$N$65,0)-1))","v":1.4},{"$f":"INDEX('Public transport'!$G$23:$G$49,MATCH(D140,'Public transport'!$D$23:$D$49,0),)","v":1.4},{"$f":"INDEX('Capital values'!$G$19:$G$45,MATCH($D140,'Capital values'!$D$19:$D$45,0),)/1000","v":6882943.7562557831},{"$f":"INDEX('Capital values'!$H$19:$H$45,MATCH($D140,'Capital values'!$D$19:$D$45,0),)/1000","v":6519242.4332412984},{"$f":"INDEX('Comparison - Category'!$L$22:$L$49,MATCH(D140,'Comparison - Category'!$D$22:$D$49,0),)","v":3749587.7631110935},{"$f":"INDEX('Comparison - Category'!$L$81:$L$108,MATCH(D140,'Comparison - Category'!$D$81:$D$108,0),)","v":4629468.7092076987},null,9126939.4065378178,3792846.5098532434,43258.746742149815,null,9126939.4065378178,3792846.5098532434,0,null,836622.19935445534]
[{"$f":"Control!A71","v":"Hutt city"},{"$f":"Control!B71","v":"Hutt city"},{"$f":"Control!C71","v":"Residential"},{"$f":"Control!D71","v":"Hutt cityResidential"},{"$f":"IF(VALUE(LEFT(year_current,4))>2023,Control!N71,INDEX(Control!$H71:$N71,,MATCH(year_current,Control!$H$65:$N$65,0)-1))","v":1},{"$f":"INDEX('Public transport'!$G$23:$G$49,MATCH(D141,'Public transport'!$D$23:$D$49,0),)","v":1},{"$f":"INDEX('Capital values'!$G$19:$G$45,MATCH($D141,'Capital values'!$D$19:$D$45,0),)/1000","v":32471172.803361252},{"$f":"INDEX('Capital values'!$H$19:$H$45,MATCH($D141,'Capital values'!$D$19:$D$45,0),)/1000","v":31334422.699932676},{"$f":"INDEX('Comparison - Category'!$L$22:$L$49,MATCH(D141,'Comparison - Category'!$D$22:$D$49,0),)","v":12635116.238983558},{"$f":"INDEX('Comparison - Category'!$L$81:$L$108,MATCH(D141,'Comparison - Category'!$D$81:$D$108,0),)","v":15893797.794528469},null,31334422.699932676,13021523.479226075,386407.24024251662,null,31334422.699932676,13021523.479226075,0,null,2872274.3153023943]
[{"$f":"Control!A72","v":"Hutt city"},{"$f":"Control!B72","v":"Hutt city"},{"$f":"Control!C72","v":"Rural"},{"$f":"Control!D72","v":"Hutt cityRural"},{"$f":"IF(VALUE(LEFT(year_current,4))>2023,Control!N72,INDEX(Control!$H72:$N72,,MATCH(year_current,Control!$H$65:$N$65,0)-1))","v":0.25},{"$f":"INDEX('Public transport'!$G$23:$G$49,MATCH(D142,'Public transport'!$D$23:$D$49,0),)","v":0.25},{"$f":"INDEX('Capital values'!$G$19:$G$45,MATCH($D142,'Capital values'!$D$19:$D$45,0),)/1000","v":568128.11838296917},{"$f":"INDEX('Capital values'!$H$19:$H$45,MATCH($D142,'Capital values'!$D$19:$D$45,0),)/1000","v":540202.22982602753},{"$f":"INDEX('Comparison - Category'!$L$22:$L$49,MATCH(D142,'Comparison - Category'!$D$22:$D$49,0),)","v":55267.212381537065},{"$f":"INDEX('Comparison - Category'!$L$81:$L$108,MATCH(D142,'Comparison - Category'!$D$81:$D$108,0),)","v":68501.860487657279},null,135050.55745650688,56122.431922329713,855.21954079264833,null,135050.55745650688,56122.431922329713,0,null,12379.428565327566]
[{"$f":"Control!A73","v":"Upper Hutt city"},{"$f":"Control!B73","v":"Upper Hutt city"},{"$f":"Control!C73","v":"Business"},{"$f":"Control!D73","v":"Upper Hutt cityBusiness"},{"$f":"IF(VALUE(LEFT(year_current,4))>2023,Control!N73,INDEX(Control!$H73:$N73,,MATCH(year_current,Control!$H$65:$N$65,0)-1))","v":1.4},{"$f":"INDEX('Public transport'!$G$23:$G$49,MATCH(D143,'Public transport'!$D$23:$D$49,0),)","v":1.4},{"$f":"INDEX('Capital values'!$G$19:$G$45,MATCH($D143,'Capital values'!$D$19:$D$45,0),)/1000","v":2014665.3344086327},{"$f":"INDEX('Capital values'!$H$19:$H$45,MATCH($D143,'Capital values'!$D$19:$D$45,0),)/1000","v":1909282.1781746338},{"$f":"INDEX('Comparison - Category'!$L$22:$L$49,MATCH(D143,'Comparison - Category'!$D$22:$D$49,0),)","v":1097519.4265966341},{"$f":"INDEX('Comparison - Category'!$L$81:$L$108,MATCH(D143,'Comparison - Category'!$D$81:$D$108,0),)","v":1355826.5690255589},null,2672995.0494444873,1110806.0974830482,13286.670886414126,null,2672995.0494444873,1110806.0974830482,0,null,245020.47154251067]
[{"$f":"Control!A74","v":"Upper Hutt city"},{"$f":"Control!B74","v":"Upper Hutt city"},{"$f":"Control!C74","v":"Residential"},{"$f":"Control!D74","v":"Upper Hutt cityResidential"},{"$f":"IF(VALUE(LEFT(year_current,4))>2023,Control!N74,INDEX(Control!$H74:$N74,,MATCH(year_current,Control!$H$65:$N$65,0)-1))","v":1},{"$f":"INDEX('Public transport'!$G$23:$G$49,MATCH(D144,'Public transport'!$D$23:$D$49,0),)","v":1},{"$f":"INDEX('Capital values'!$G$19:$G$45,MATCH($D144,'Capital values'!$D$19:$D$45,0),)/1000","v":12869949.684275033},{"$f":"INDEX('Capital values'!$H$19:$H$45,MATCH($D144,'Capital values'!$D$19:$D$45,0),)/1000","v":11893256.560331235},{"$f":"INDEX('Comparison - Category'!$L$22:$L$49,MATCH(D144,'Comparison - Category'!$D$22:$D$49,0),)","v":5007928.4550464982},{"$f":"INDEX('Comparison - Category'!$L$81:$L$108,MATCH(D144,'Comparison - Category'!$D$81:$D$108,0),)","v":6032631.1640890697},null,11893256.560331235,4942434.1092183413,-65494.345828156918,null,11893256.560331235,4942434.1092183413,0,null,1090197.0548707284]
[{"$f":"Control!A75","v":"Upper Hutt city"},{"$f":"Control!B75","v":"Upper Hutt city"},{"$f":"Control!C75","v":"Rural"},{"$f":"Control!D75","v":"Upper Hutt cityRural"},{"$f":"IF(VALUE(LEFT(year_current,4))>2023,Control!N75,INDEX(Control!$H75:$N75,,MATCH(year_current,Control!$H$65:$N$65,0)-1))","v":0.25},{"$f":"INDEX('Public transport'!$G$23:$G$49,MATCH(D145,'Public transport'!$D$23:$D$49,0),)","v":0.25},{"$f":"INDEX('Capital values'!$G$19:$G$45,MATCH($D145,'Capital values'!$D$19:$D$45,0),)/1000","v":1886254.7873163368},{"$f":"INDEX('Capital values'!$H$19:$H$45,MATCH($D145,'Capital values'!$D$19:$D$45,0),)/1000","v":1713762.9644941331},{"$f":"INDEX('Comparison - Category'!$L$22:$L$49,MATCH(D145,'Comparison - Category'!$D$22:$D$49,0),)","v":183493.89963837439},{"$f":"INDEX('Comparison - Category'!$L$81:$L$108,MATCH(D145,'Comparison - Category'!$D$81:$D$108,0),)","v":217318.5244727674},null,428440.74112353328,178045.44297569254,-5448.456662681856,null,428440.74112353328,178045.44297569254,0,null,39273.081497074862]
[{"$f":"Control!A76","v":"Porirua city"},{"$f":"Control!B76","v":"Porirua city"},{"$f":"Control!C76","v":"Business"},{"$f":"Control!D76","v":"Porirua cityBusiness"},{"$f":"IF(VALUE(LEFT(year_current,4))>2023,Control!N76,INDEX(Control!$H76:$N76,,MATCH(year_current,Control!$H$65:$N$65,0)-1))","v":1.4},{"$f":"INDEX('Public transport'!$G$23:$G$49,MATCH(D146,'Public transport'!$D$23:$D$49,0),)","v":1.4},{"$f":"INDEX('Capital values'!$G$19:$G$45,MATCH($D146,'Capital values'!$D$19:$D$45,0),)/1000","v":1747024.4890996099},{"$f":"INDEX('Capital values'!$H$19:$H$45,MATCH($D146,'Capital values'!$D$19:$D$45,0),)/1000","v":1714507.7993382537},{"$f":"INDEX('Comparison - Category'!$L$22:$L$49,MATCH(D146,'Comparison - Category'!$D$22:$D$49,0),)","v":951718.02620493097},{"$f":"INDEX('Comparison - Category'!$L$81:$L$108,MATCH(D146,'Comparison - Category'!$D$81:$D$108,0),)","v":1217512.6619401812},null,2400310.9190735552,997487.82000780792,45769.793802876957,null,2400310.9190735552,997487.82000780792,0,null,220024.84193237324]
[{"$f":"Control!A77","v":"Porirua city"},{"$f":"Control!B77","v":"Porirua city"},{"$f":"Control!C77","v":"Residential"},{"$f":"Control!D77","v":"Porirua cityResidential"},{"$f":"IF(VALUE(LEFT(year_current,4))>2023,Control!N77,INDEX(Control!$H77:$N77,,MATCH(year_current,Control!$H$65:$N$65,0)-1))","v":1},{"$f":"INDEX('Public transport'!$G$23:$G$49,MATCH(D147,'Public transport'!$D$23:$D$49,0),)","v":1},{"$f":"INDEX('Capital values'!$G$19:$G$45,MATCH($D147,'Capital values'!$D$19:$D$45,0),)/1000","v":16300816.296971548},{"$f":"INDEX('Capital values'!$H$19:$H$45,MATCH($D147,'Capital values'!$D$19:$D$45,0),)/1000","v":16022010.267932555},{"$f":"INDEX('Comparison - Category'!$L$22:$L$49,MATCH(D147,'Comparison - Category'!$D$22:$D$49,0),)","v":6342940.2427137718},{"$f":"INDEX('Comparison - Category'!$L$81:$L$108,MATCH(D147,'Comparison - Category'!$D$81:$D$108,0),)","v":8126863.9891337808},null,16022010.267932555,6658204.1381835733,315263.8954698015,null,16022010.267932555,6658204.1381835733,0,null,1468659.8509502076]
[{"$f":"Control!A78","v":"Porirua city"},{"$f":"Control!B78","v":"Porirua city"},{"$f":"Control!C78","v":"Rural"},{"$f":"Control!D78","v":"Porirua cityRural"},{"$f":"IF(VALUE(LEFT(year_current,4))>2023,Control!N78,INDEX(Control!$H78:$N78,,MATCH(year_current,Control!$H$65:$N$65,0)-1))","v":0.25},{"$f":"INDEX('Public transport'!$G$23:$G$49,MATCH(D148,'Public transport'!$D$23:$D$49,0),)","v":0.25},{"$f":"INDEX('Capital values'!$G$19:$G$45,MATCH($D148,'Capital values'!$D$19:$D$45,0),)/1000","v":1307262.7349288401},{"$f":"INDEX('Capital values'!$H$19:$H$45,MATCH($D148,'Capital values'!$D$19:$D$45,0),)/1000","v":1256196.1957291914},{"$f":"INDEX('Comparison - Category'!$L$22:$L$49,MATCH(D148,'Comparison - Category'!$D$22:$D$49,0),)","v":127169.84932099257},{"$f":"INDEX('Comparison - Category'!$L$81:$L$108,MATCH(D148,'Comparison - Category'!$D$81:$D$108,0),)","v":159295.48564188619},null,314049.04893229785,130508.13488608877,3338.285565096201,null,314049.04893229785,130508.13488608877,0,null,28787.350755797423]
[{"$f":"Control!A79","v":"Kāpiti Coast district"},{"$f":"Control!B79","v":"Kāpiti Coast district"},{"$f":"Control!C79","v":"Business"},{"$f":"Control!D79","v":"Kāpiti Coast districtBusiness"},{"$f":"IF(VALUE(LEFT(year_current,4))>2023,Control!N79,INDEX(Control!$H79:$N79,,MATCH(year_current,Control!$H$65:$N$65,0)-1))","v":1.4},{"$f":"INDEX('Public transport'!$G$23:$G$49,MATCH(D149,'Public transport'!$D$23:$D$49,0),)","v":1.4},{"$f":"INDEX('Capital values'!$G$19:$G$45,MATCH($D149,'Capital values'!$D$19:$D$45,0),)/1000","v":2262152.737963628},{"$f":"INDEX('Capital values'!$H$19:$H$45,MATCH($D149,'Capital values'!$D$19:$D$45,0),)/1000","v":2112179.6871769074},{"$f":"INDEX('Comparison - Category'!$L$22:$L$49,MATCH(D149,'Comparison - Category'!$D$22:$D$49,0),)","v":1232341.9346333337},{"$f":"INDEX('Comparison - Category'!$L$81:$L$108,MATCH(D149,'Comparison - Category'!$D$81:$D$108,0),)","v":1499908.9035484674},null,2957051.5620476701,1228850.3513603462,-3491.583272987511,null,2957051.5620476701,1228850.3513603462,0,null,271058.55218812125]
[{"$f":"Control!A80","v":"Kāpiti Coast district"},{"$f":"Control!B80","v":"Kāpiti Coast district excl Ōtaki "},{"$f":"Control!C80","v":"Residential"},{"$f":"Control!D80","v":"Kāpiti Coast district excl Ōtaki Residential"},{"$f":"IF(VALUE(LEFT(year_current,4))>2023,Control!N80,INDEX(Control!$H80:$N80,,MATCH(year_current,Control!$H$65:$N$65,0)-1))","v":1},{"$f":"INDEX('Public transport'!$G$23:$G$49,MATCH(D150,'Public transport'!$D$23:$D$49,0),)","v":1},{"$f":"INDEX('Capital values'!$G$19:$G$45,MATCH($D150,'Capital values'!$D$19:$D$45,0),)/1000","v":17746922.348384313},{"$f":"INDEX('Capital values'!$H$19:$H$45,MATCH($D150,'Capital values'!$D$19:$D$45,0),)/1000","v":15631270.210728101},{"$f":"INDEX('Comparison - Category'!$L$22:$L$49,MATCH(D150,'Comparison - Category'!$D$22:$D$49,0),)","v":6905646.0668657841},{"$f":"INDEX('Comparison - Category'!$L$81:$L$108,MATCH(D150,'Comparison - Category'!$D$81:$D$108,0),)","v":7928668.4289697371},null,15631270.210728101,6495825.8209608058,-409820.24590497836,null,15631270.210728101,6495825.8209608058,0,null,1432842.6080089314]
[{"$f":"Control!A81","v":"Kāpiti Coast district"},{"$f":"Control!B81","v":"Ōtaki rating area"},{"$f":"Control!C81","v":"Residential"},{"$f":"Control!D81","v":"Ōtaki rating areaResidential"},{"$f":"IF(VALUE(LEFT(year_current,4))>2023,Control!N81,INDEX(Control!$H81:$N81,,MATCH(year_current,Control!$H$65:$N$65,0)-1))","v":0.5},{"$f":"INDEX('Public transport'!$G$23:$G$49,MATCH(D151,'Public transport'!$D$23:$D$49,0),)","v":0.5},{"$f":"INDEX('Capital values'!$G$19:$G$45,MATCH($D151,'Capital values'!$D$19:$D$45,0),)/1000","v":2202177.7218752615},{"$f":"INDEX('Capital values'!$H$19:$H$45,MATCH($D151,'Capital values'!$D$19:$D$45,0),)/1000","v":2030091.9325298972},{"$f":"INDEX('Comparison - Category'!$L$22:$L$49,MATCH(D151,'Comparison - Category'!$D$22:$D$49,0),)","v":428453.44181583816},{"$f":"INDEX('Comparison - Category'!$L$81:$L$108,MATCH(D151,'Comparison - Category'!$D$81:$D$108,0),)","v":514863.01485303964},null,{"$f":"E151*H151","v":1015045.9662649486},421818.68192647904,{"$f":"M151-I151","v":-6634.7598893591203},null,{"$f":"F151*H151","v":1015045.9662649486},421818.68192647904,{"$f":"Q151-M151","v":0},null,{"$f":"J151-Q151","v":93044.332926560601}]
[{"$f":"Control!A82","v":"Kāpiti Coast district"},{"$f":"Control!B82","v":"Kāpiti Coast district"},{"$f":"Control!C82","v":"Rural"},{"$f":"Control!D82","v":"Kāpiti Coast districtRural"},{"$f":"IF(VALUE(LEFT(year_current,4))>2023,Control!N82,INDEX(Control!$H82:$N82,,MATCH(year_current,Control!$H$65:$N$65,0)-1))","v":0.25},{"$f":"INDEX('Public transport'!$G$23:$G$49,MATCH(D152,'Public transport'!$D$23:$D$49,0),)","v":0.25},{"$f":"INDEX('Capital values'!$G$19:$G$45,MATCH($D152,'Capital values'!$D$19:$D$45,0),)/1000","v":3450579.0557767991},{"$f":"INDEX('Capital values'!$H$19:$H$45,MATCH($D152,'Capital values'!$D$19:$D$45,0),)/1000","v":3300049.0735650924},{"$f":"INDEX('Comparison - Category'!$L$22:$L$49,MATCH(D152,'Comparison - Category'!$D$22:$D$49,0),)","v":335670.56328366505},{"$f":"INDEX('Comparison - Category'!$L$81:$L$108,MATCH(D152,'Comparison - Category'!$D$81:$D$108,0),)","v":418471.98837476334},null,825012.2683912731,342847.12140331243,7176.5581196473795,null,825012.2683912731,342847.12140331243,0,null,75624.866971450916]
[{"$f":"Control!A83","v":"Masterton district"},{"$f":"Control!B83","v":"Masterton district"},{"$f":"Control!C83","v":"Business"},{"$f":"Control!D83","v":"Masterton districtBusiness"},{"$f":"IF(VALUE(LEFT(year_current,4))>2023,Control!N83,INDEX(Control!$H83:$N83,,MATCH(year_current,Control!$H$65:$N$65,0)-1))","v":1},{"$f":"INDEX('Public transport'!$G$23:$G$49,MATCH(D153,'Public transport'!$D$23:$D$49,0),)","v":1},{"$f":"INDEX('Capital values'!$G$19:$G$45,MATCH($D153,'Capital values'!$D$19:$D$45,0),)/1000","v":975682.10571012506},{"$f":"INDEX('Capital values'!$H$19:$H$45,MATCH($D153,'Capital values'!$D$19:$D$45,0),)/1000","v":993027.32017619431},{"$f":"INDEX('Comparison - Category'!$L$22:$L$49,MATCH(D153,'Comparison - Category'!$D$22:$D$49,0),)","v":379655.42213700258},{"$f":"INDEX('Comparison - Category'!$L$81:$L$108,MATCH(D153,'Comparison - Category'!$D$81:$D$108,0),)","v":503694.46989546181},null,993027.32017619431,412668.4792956165,33013.057158613927,null,993027.32017619431,412668.4792956165,0,null,91025.990599845303]
[{"$f":"Control!A84","v":"Masterton district"},{"$f":"Control!B84","v":"Masterton district"},{"$f":"Control!C84","v":"Residential"},{"$f":"Control!D84","v":"Masterton districtResidential"},{"$f":"IF(VALUE(LEFT(year_current,4))>2023,Control!N84,INDEX(Control!$H84:$N84,,MATCH(year_current,Control!$H$65:$N$65,0)-1))","v":0.5},{"$f":"INDEX('Public transport'!$G$23:$G$49,MATCH(D154,'Public transport'!$D$23:$D$49,0),)","v":0.5},{"$f":"INDEX('Capital values'!$G$19:$G$45,MATCH($D154,'Capital values'!$D$19:$D$45,0),)/1000","v":5481465.0731638921},{"$f":"INDEX('Capital values'!$H$19:$H$45,MATCH($D154,'Capital values'!$D$19:$D$45,0),)/1000","v":4873605.1201187372},{"$f":"INDEX('Comparison - Category'!$L$22:$L$49,MATCH(D154,'Comparison - Category'!$D$22:$D$49,0),)","v":1066468.2298168323},{"$f":"INDEX('Comparison - Category'!$L$81:$L$108,MATCH(D154,'Comparison - Category'!$D$81:$D$108,0),)","v":1236022.3619136964},null,2436802.5600593686,1012652.5085180348,-53815.721298797522,null,2436802.5600593686,1012652.5085180348,0,null,223369.85339566157]
[{"$f":"Control!A85","v":"Masterton district"},{"$f":"Control!B85","v":"Masterton district"},{"$f":"Control!C85","v":"Rural"},{"$f":"Control!D85","v":"Masterton districtRural"},{"$f":"IF(VALUE(LEFT(year_current,4))>2023,Control!N85,INDEX(Control!$H85:$N85,,MATCH(year_current,Control!$H$65:$N$65,0)-1))","v":0.25},{"$f":"INDEX('Public transport'!$G$23:$G$49,MATCH(D155,'Public transport'!$D$23:$D$49,0),)","v":0.25},{"$f":"INDEX('Capital values'!$G$19:$G$45,MATCH($D155,'Capital values'!$D$19:$D$45,0),)/1000","v":5213335.1531259846},{"$f":"INDEX('Capital values'!$H$19:$H$45,MATCH($D155,'Capital values'!$D$19:$D$45,0),)/1000","v":5089473.8117050678},{"$f":"INDEX('Comparison - Category'!$L$22:$L$49,MATCH(D155,'Comparison - Category'!$D$22:$D$49,0),)","v":507150.57361361553},{"$f":"INDEX('Comparison - Category'!$L$81:$L$108,MATCH(D155,'Comparison - Category'!$D$81:$D$108,0),)","v":645385.01649148157},null,1272368.4529262669,528753.18121120322,21602.607597587688,null,1272368.4529262669,528753.18121120322,0,null,116631.83528027835]
[{"$f":"Control!A86","v":"Carterton district"},{"$f":"Control!B86","v":"Carterton district"},{"$f":"Control!C86","v":"Business"},{"$f":"Control!D86","v":"Carterton districtBusiness"},{"$f":"IF(VALUE(LEFT(year_current,4))>2023,Control!N86,INDEX(Control!$H86:$N86,,MATCH(year_current,Control!$H$65:$N$65,0)-1))","v":1},{"$f":"INDEX('Public transport'!$G$23:$G$49,MATCH(D156,'Public transport'!$D$23:$D$49,0),)","v":1},{"$f":"INDEX('Capital values'!$G$19:$G$45,MATCH($D156,'Capital values'!$D$19:$D$45,0),)/1000","v":182434.45458664355},{"$f":"INDEX('Capital values'!$H$19:$H$45,MATCH($D156,'Capital values'!$D$19:$D$45,0),)/1000","v":197127.42405126081},{"$f":"INDEX('Comparison - Category'!$L$22:$L$49,MATCH(D156,'Comparison - Category'!$D$22:$D$49,0),)","v":70988.521223329444},{"$f":"INDEX('Comparison - Category'!$L$81:$L$108,MATCH(D156,'Comparison - Category'!$D$81:$D$108,0),)","v":99989.185938751601},null,197127.42405126081,81919.472564221287,10930.951340891843,null,197127.42405126081,81919.472564221287,0,null,18069.713374530314]
[{"$f":"Control!A87","v":"Carterton district"},{"$f":"Control!B87","v":"Carterton district"},{"$f":"Control!C87","v":"Residential"},{"$f":"Control!D87","v":"Carterton districtResidential"},{"$f":"IF(VALUE(LEFT(year_current,4))>2023,Control!N87,INDEX(Control!$H87:$N87,,MATCH(year_current,Control!$H$65:$N$65,0)-1))","v":0.5},{"$f":"INDEX('Public transport'!$G$23:$G$49,MATCH(D157,'Public transport'!$D$23:$D$49,0),)","v":0.5},{"$f":"INDEX('Capital values'!$G$19:$G$45,MATCH($D157,'Capital values'!$D$19:$D$45,0),)/1000","v":1824632.7971702011},{"$f":"INDEX('Capital values'!$H$19:$H$45,MATCH($D157,'Capital values'!$D$19:$D$45,0),)/1000","v":1591685.488280307},{"$f":"INDEX('Comparison - Category'!$L$22:$L$49,MATCH(D157,'Comparison - Category'!$D$22:$D$49,0),)","v":354998.68799504399},{"$f":"INDEX('Comparison - Category'!$L$81:$L$108,MATCH(D157,'Comparison - Category'!$D$81:$D$108,0),)","v":403676.2946851239},null,795842.74414015352,330725.25630462583,-24273.431690418161,null,795842.74414015352,330725.25630462583,0,null,72951.038380498067]
[{"$f":"Control!A88","v":"Carterton district"},{"$f":"Control!B88","v":"Carterton district"},{"$f":"Control!C88","v":"Rural"},{"$f":"Control!D88","v":"Carterton districtRural"},{"$f":"IF(VALUE(LEFT(year_current,4))>2023,Control!N88,INDEX(Control!$H88:$N88,,MATCH(year_current,Control!$H$65:$N$65,0)-1))","v":0.25},{"$f":"INDEX('Public transport'!$G$23:$G$49,MATCH(D158,'Public transport'!$D$23:$D$49,0),)","v":0.25},{"$f":"INDEX('Capital values'!$G$19:$G$45,MATCH($D158,'Capital values'!$D$19:$D$45,0),)/1000","v":3127178.8362431559},{"$f":"INDEX('Capital values'!$H$19:$H$45,MATCH($D158,'Capital values'!$D$19:$D$45,0),)/1000","v":2800296.1626684321},{"$f":"INDEX('Comparison - Category'!$L$22:$L$49,MATCH(D158,'Comparison - Category'!$D$22:$D$49,0),)","v":304210.35556137579},{"$f":"INDEX('Comparison - Category'!$L$81:$L$108,MATCH(D158,'Comparison - Category'!$D$81:$D$108,0),)","v":355099.41734415368},null,700074.04066710803,290927.03079425183,-13283.324767123966,null,700074.04066710803,290927.03079425183,0,null,64172.386549901858]
[{"$f":"Control!A89","v":"South Wairarapa district"},{"$f":"Control!B89","v":"South Wairarapa district"},{"$f":"Control!C89","v":"Business"},{"$f":"Control!D89","v":"South Wairarapa districtBusiness"},{"$f":"IF(VALUE(LEFT(year_current,4))>2023,Control!N89,INDEX(Control!$H89:$N89,,MATCH(year_current,Control!$H$65:$N$65,0)-1))","v":1},{"$f":"INDEX('Public transport'!$G$23:$G$49,MATCH(D159,'Public transport'!$D$23:$D$49,0),)","v":1},{"$f":"INDEX('Capital values'!$G$19:$G$45,MATCH($D159,'Capital values'!$D$19:$D$45,0),)/1000","v":386314.56524161476},{"$f":"INDEX('Capital values'!$H$19:$H$45,MATCH($D159,'Capital values'!$D$19:$D$45,0),)/1000","v":390205.68281700701},{"$f":"INDEX('Comparison - Category'!$L$22:$L$49,MATCH(D159,'Comparison - Category'!$D$22:$D$49,0),)","v":150321.93220119632},{"$f":"INDEX('Comparison - Category'!$L$81:$L$108,MATCH(D159,'Comparison - Category'!$D$81:$D$108,0),)","v":197924.50878575616},null,390205.68281700701,162156.24934873992,11834.317147543596,null,390205.68281700701,162156.24934873992,0,null,35768.259437016241]
[{"$f":"Control!A90","v":"South Wairarapa district"},{"$f":"Control!B90","v":"South Wairarapa district"},{"$f":"Control!C90","v":"Residential"},{"$f":"Control!D90","v":"South Wairarapa districtResidential"},{"$f":"IF(VALUE(LEFT(year_current,4))>2023,Control!N90,INDEX(Control!$H90:$N90,,MATCH(year_current,Control!$H$65:$N$65,0)-1))","v":0.5},{"$f":"INDEX('Public transport'!$G$23:$G$49,MATCH(D160,'Public transport'!$D$23:$D$49,0),)","v":0.5},{"$f":"INDEX('Capital values'!$G$19:$G$45,MATCH($D160,'Capital values'!$D$19:$D$45,0),)/1000","v":2958846.7336238977},{"$f":"INDEX('Capital values'!$H$19:$H$45,MATCH($D160,'Capital values'!$D$19:$D$45,0),)/1000","v":2483040.4460246055},{"$f":"INDEX('Comparison - Category'!$L$22:$L$49,MATCH(D160,'Comparison - Category'!$D$22:$D$49,0),)","v":575670.18966442789},{"$f":"INDEX('Comparison - Category'!$L$81:$L$108,MATCH(D160,'Comparison - Category'!$D$81:$D$108,0),)","v":629737.83086221758},null,1241520.2230123028,515933.70296633639,-59736.486698091496,null,1241520.2230123028,515933.70296633639,0,null,113804.12789588119]
[{"$f":"Control!A91","v":"South Wairarapa district"},{"$f":"Control!B91","v":"South Wairarapa district"},{"$f":"Control!C91","v":"Rural"},{"$f":"Control!D91","v":"South Wairarapa districtRural"},{"$f":"IF(VALUE(LEFT(year_current,4))>2023,Control!N91,INDEX(Control!$H91:$N91,,MATCH(year_current,Control!$H$65:$N$65,0)-1))","v":0.25},{"$f":"INDEX('Public transport'!$G$23:$G$49,MATCH(D161,'Public transport'!$D$23:$D$49,0),)","v":0.25},{"$f":"INDEX('Capital values'!$G$19:$G$45,MATCH($D161,'Capital values'!$D$19:$D$45,0),)/1000","v":5321006.1181344874},{"$f":"INDEX('Capital values'!$H$19:$H$45,MATCH($D161,'Capital values'!$D$19:$D$45,0),)/1000","v":4772245.8751583872},{"$f":"INDEX('Comparison - Category'!$L$22:$L$49,MATCH(D161,'Comparison - Category'!$D$22:$D$49,0),)","v":517624.74994445272},{"$f":"INDEX('Comparison - Category'!$L$81:$L$108,MATCH(D161,'Comparison - Category'!$D$81:$D$108,0),)","v":605158.03731165384},null,1193061.4687895968,495795.88801669737,-21828.861927755352,null,1193061.4687895968,495795.88801669737,0,null,109362.14929495647]
[{"$f":"Control!A92","v":"Tararua district"},{"$f":"Control!B92","v":"Tararua district"},{"$f":"Control!C92","v":"Rural"},{"$f":"Control!D92","v":"Tararua districtRural"},{"$f":"IF(VALUE(LEFT(year_current,4))>2023,Control!N92,INDEX(Control!$H92:$N92,,MATCH(year_current,Control!$H$65:$N$65,0)-1))","v":0},{"$f":"INDEX('Public transport'!$G$23:$G$49,MATCH(D162,'Public transport'!$D$23:$D$49,0),)","v":0},{"$f":"INDEX('Capital values'!$G$19:$G$45,MATCH($D162,'Capital values'!$D$19:$D$45,0),)/1000","v":23756.924999999999},{"$f":"INDEX('Capital values'!$H$19:$H$45,MATCH($D162,'Capital values'!$D$19:$D$45,0),)/1000","v":21568.275000000001},{"$f":"INDEX('Comparison - Category'!$L$22:$L$49,MATCH(D162,'Comparison - Category'!$D$22:$D$49,0),)","v":0},{"$f":"INDEX('Comparison - Category'!$L$81:$L$108,MATCH(D162,'Comparison - Category'!$D$81:$D$108,0),)","v":0},null,0,0,0,null,0,0,0,null,0]
[{"$f":"Control!A93","v":"Region wide"},null,{"$f":"Control!C93","v":0},{"$f":"Control!D93","v":"Region wide"},null,null,{"$f":"SUM(G136:G162)","v":233327768.081},{"$f":"SUM(H136:H162)","v":218192384.27300003},{"$f":"SUM(I136:I162)","v":113009367.30000001},{"$f":"SUM(J136:J162)","v":137936857.81999996},null,{"$f":"SUM(L136:L162)","v":271940782.48059279},{"$f":"SUM(M136:M162)","v":113009367.30000004},0,null,{"$f":"SUM(P136:P162)","v":271940782.48059279},{"$f":"SUM(Q136:Q162)","v":113009367.30000004},0,null,24927490.519999921]

{"sheet":"4","index":29,"n_rows":53,"n_cols":24,"rows_kept":53,"cut":false,"hidden":false,"merged":[[10,18,10,20],[10,3,10,5],[10,12,10,14],[10,9,10,11],[10,15,10,17],[10,6,10,8],[11,18,11,20],[47,0,47,23],[52,0,53,23],[49,0,50,23],[30,15,30,17],[27,0,28,23],[31,15,31,17],[11,3,11,5]]}
["PAGE NOT USED"]
[]
["RATES AND LEVIES - REGION-WIDE TOTAL RATES BY CITY AND RATE TYPE"]
[{"$f":"+'3'!A4","v":"WHAT IS THE IMPACT ON YOUR CITY OR DISTRICT?"}]
[]
[]
[]
[]
[{"$f":"\"Percentage changes in each rate type which together make up the changes in region-wide rates from \"&year_previous&\" to \"&year_current","v":"Percentage changes in each rate type which together make up the changes in region-wide rates from 2023/24 to 2024/25"}]
[]
[null,null,null,"General rate",null,null,"Remission of rates",null,null,"River management rate",null,null,"Public rransport rate",null,null,"Stadium purposes rate",null,null,"Economic development rate"]
[null,null,null,"General rate",null,null,"Remission of rates",null,null,"River Management rate",null,null,"Public transport rate",null,null,"Stadium purposes rate",null,null,"Economic development rate"]
[null,null,null,{"$f":"year_previous","v":"2023/24"},{"$f":"year_current","v":"2024/25"},null,{"$f":"year_previous","v":"2023/24"},{"$f":"year_current","v":"2024/25"},null,{"$f":"year_previous","v":"2023/24"},{"$f":"year_current","v":"2024/25"},null,{"$f":"year_previous","v":"2023/24"},{"$f":"year_current","v":"2024/25"},null,{"$f":"year_previous","v":"2023/24"},{"$f":"year_current","v":"2024/25"},null,{"$f":"year_previous","v":"2023/24"},{"$f":"year_current","v":"2024/25"}]
[null,null,null,"Budget","Plan","Change","Budget","Plan","Change","Budget","Plan","Change","Budget","Plan","Change","Budget","Plan","Change","Budget","Plan","Change"]
[null,null,null,"$000s","$000s","%   ","$000s","$000s","%   ","$000s","$000s","%   ","$000s","$000s","%   ","$000s","$000s","%   ","$000s","$000s","%   "]
["Wellington city",null,null,{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(D$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A16,'Comparison - TA'!$B$6:$L$6,0))/1000","v":35466.726061110858},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(D$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A16,'Comparison - TA'!$B$29:$L$29,0))/1000","v":42450.779788939639},{"$f":"IF(D16=0,\"n/a\",E16/D16-1)","v":0.19691847834488363},{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(G$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A16,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(G$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A16,'Comparison - TA'!$B$29:$L$29,0))/1000","v":0},{"$f":"IF(G16=0,\"n/a\",H16/G16-1)","v":"n/a"},{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(J$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A16,'Comparison - TA'!$B$6:$L$6,0))/1000","v":65.82226},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(J$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A16,'Comparison - TA'!$B$29:$L$29,0))/1000","v":265.57154000000003},{"$f":"IF(J16=0,\"n/a\",K16/J16-1)","v":3.0346767187878392},{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(M$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A16,'Comparison - TA'!$B$6:$L$6,0))/1000","v":70029.425517246695},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(M$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A16,'Comparison - TA'!$B$29:$L$29,0))/1000","v":85197.04160249859},{"$f":"IF(M16=0,\"n/a\",N16/M16-1)","v":0.2165891833785849},{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(P$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A16,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(P$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A16,'Comparison - TA'!$B$29:$L$29,0))/1000","v":0},{"$f":"IF(P16=0,\"n/a\",Q16/P16-1)","v":"n/a"},{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(S$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A16,'Comparison - TA'!$B$6:$L$6,0))/1000","v":2122.3077250794518},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(S$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A16,'Comparison - TA'!$B$29:$L$29,0))/1000","v":2237.3512949085707},{"$f":"IF(S16=0,\"n/a\",T16/S16-1)","v":5.4206828005967989E-2},null,{"$f":"+D16+J16+M16+P16+S16-P36","v":0},{"$f":"+E16+H16+K16+N16+Q16+T16-Q36","v":0}]
["Hutt city",null,null,{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(D$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A17,'Comparison - TA'!$B$6:$L$6,0))/1000","v":13342.163739195557},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(D$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A17,'Comparison - TA'!$B$29:$L$29,0))/1000","v":16462.522997163265},{"$f":"IF(D17=0,\"n/a\",E17/D17-1)","v":0.23387205545986234},{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(G$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A17,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(G$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A17,'Comparison - TA'!$B$29:$L$29,0))/1000","v":0},{"$f":"IF(G17=0,\"n/a\",H17/G17-1)","v":"n/a"},{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(J$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A17,'Comparison - TA'!$B$6:$L$6,0))/1000","v":8043.451},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(J$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A17,'Comparison - TA'!$B$29:$L$29,0))/1000","v":8942.0637100000004},{"$f":"IF(J17=0,\"n/a\",K17/J17-1)","v":0.11171979663952714},{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(M$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A17,'Comparison - TA'!$B$6:$L$6,0))/1000","v":16439.971214476187},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(M$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A17,'Comparison - TA'!$B$29:$L$29,0))/1000","v":20591.768364223826},{"$f":"IF(M17=0,\"n/a\",N17/M17-1)","v":0.25254284789086379},{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(P$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A17,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(P$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A17,'Comparison - TA'!$B$29:$L$29,0))/1000","v":0},{"$f":"IF(P17=0,\"n/a\",Q17/P17-1)","v":"n/a"},{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(S$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A17,'Comparison - TA'!$B$6:$L$6,0))/1000","v":957.97758578503908},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(S$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A17,'Comparison - TA'!$B$29:$L$29,0))/1000","v":1018.6582654875018},{"$f":"IF(S17=0,\"n/a\",T17/S17-1)","v":6.3342483793852544E-2},null,0,{"$f":"+E17+H17+K17+N17+Q17+T17-Q37","v":0}]
["Upper Hutt city",null,null,{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(D$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A18,'Comparison - TA'!$B$6:$L$6,0))/1000","v":5604.8875208585241},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(D$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A18,'Comparison - TA'!$B$29:$L$29,0))/1000","v":6653.0800661859084},0.18701401971521237,{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(G$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A18,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(G$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A18,'Comparison - TA'!$B$29:$L$29,0))/1000","v":0},"n/a",{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(J$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A18,'Comparison - TA'!$B$6:$L$6,0))/1000","v":1071.377},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(J$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A18,'Comparison - TA'!$B$29:$L$29,0))/1000","v":1468.3144200000002},0.37049275838477036,{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(M$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A18,'Comparison - TA'!$B$6:$L$6,0))/1000","v":6288.9417812815063},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(M$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A18,'Comparison - TA'!$B$29:$L$29,0))/1000","v":7605.7762575873958},0.20938888005376888,{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(P$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A18,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(P$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A18,'Comparison - TA'!$B$29:$L$29,0))/1000","v":0},"n/a",{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(S$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A18,'Comparison - TA'!$B$6:$L$6,0))/1000","v":364.05686910316916},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(S$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A18,'Comparison - TA'!$B$29:$L$29,0))/1000","v":382.26755968991597},5.0021554686243697E-2,null,0,0]
["Porirua city",null,null,{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(D$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A19,'Comparison - TA'!$B$6:$L$6,0))/1000","v":6468.5481101860614},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(D$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A19,'Comparison - TA'!$B$29:$L$29,0))/1000","v":8143.6962933956729},0.25896818801915455,{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(G$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A19,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(G$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A19,'Comparison - TA'!$B$29:$L$29,0))/1000","v":0},"n/a",{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(J$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A19,'Comparison - TA'!$B$6:$L$6,0))/1000","v":48.031400000000005},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(J$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A19,'Comparison - TA'!$B$29:$L$29,0))/1000","v":92.07},0.9168710468568475,{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(M$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A19,'Comparison - TA'!$B$6:$L$6,0))/1000","v":7421.828118239695},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(M$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A19,'Comparison - TA'!$B$29:$L$29,0))/1000","v":9503.672136715848},0.28050286065772201,{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(P$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A19,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(P$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A19,'Comparison - TA'!$B$29:$L$29,0))/1000","v":0},"n/a",{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(S$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A19,'Comparison - TA'!$B$6:$L$6,0))/1000","v":382.64461492459543},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(S$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A19,'Comparison - TA'!$B$29:$L$29,0))/1000","v":401.91180767507547},5.0352708489774134E-2,null,0,0]
["Kāpiti Coast district",null,null,{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(D$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A20,'Comparison - TA'!$B$6:$L$6,0))/1000","v":8576.2803504351086},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(D$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A20,'Comparison - TA'!$B$29:$L$29,0))/1000","v":9893.4946379039793},0.15358806308168815,{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(G$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A20,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(G$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A20,'Comparison - TA'!$B$29:$L$29,0))/1000","v":0},"n/a",{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(J$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A20,'Comparison - TA'!$B$6:$L$6,0))/1000","v":1529.6372099999999},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(J$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A20,'Comparison - TA'!$B$29:$L$29,0))/1000","v":1748.05349},0.14278959649523704,{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(M$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A20,'Comparison - TA'!$B$6:$L$6,0))/1000","v":8902.1120065986215},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(M$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A20,'Comparison - TA'!$B$29:$L$29,0))/1000","v":10361.912335746008},0.16398359491155823,{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(P$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A20,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(P$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A20,'Comparison - TA'!$B$29:$L$29,0))/1000","v":0},"n/a",{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(S$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A20,'Comparison - TA'!$B$6:$L$6,0))/1000","v":486.94193333317128},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(S$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A20,'Comparison - TA'!$B$29:$L$29,0))/1000","v":504.498417839556},3.6054575103459774E-2,null,0,0]
["Masterton district",null,null,{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(D$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A21,'Comparison - TA'!$B$6:$L$6,0))/1000","v":3900.3189185587003},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(D$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A21,'Comparison - TA'!$B$29:$L$29,0))/1000","v":4697.7593954687491},0.20445519803922352,{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(G$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A21,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(G$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A21,'Comparison - TA'!$B$29:$L$29,0))/1000","v":0},"n/a",{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(J$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A21,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(J$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A21,'Comparison - TA'!$B$29:$L$29,0))/1000","v":0},"n/a",{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(M$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A21,'Comparison - TA'!$B$6:$L$6,0))/1000","v":1953.2742255674505},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(M$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A21,'Comparison - TA'!$B$29:$L$29,0))/1000","v":2385.1018483006396},0.22107885164344387,{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(P$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A21,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(P$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A21,'Comparison - TA'!$B$29:$L$29,0))/1000","v":0},"n/a",{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(S$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A21,'Comparison - TA'!$B$6:$L$6,0))/1000","v":236.34496814042208},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(S$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A21,'Comparison - TA'!$B$29:$L$29,0))/1000","v":249.57382115003102},5.597264504378674E-2,null,0,0]
["Carterton district",null,null,{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(D$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A22,'Comparison - TA'!$B$6:$L$6,0))/1000","v":1715.8842779491729},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(D$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A22,'Comparison - TA'!$B$29:$L$29,0))/1000","v":1967.7182548295125},0.14676629427558585,{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(G$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A22,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(G$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A22,'Comparison - TA'!$B$29:$L$29,0))/1000","v":0},"n/a",{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(J$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A22,'Comparison - TA'!$B$6:$L$6,0))/1000","v":26.344840000000001},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(J$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A22,'Comparison - TA'!$B$29:$L$29,0))/1000","v":27.451400000000003},4.200291214522478E-2,{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(M$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A22,'Comparison - TA'!$B$6:$L$6,0))/1000","v":730.19756477974909},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(M$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A22,'Comparison - TA'!$B$29:$L$29,0))/1000","v":858.76489796802912},0.17607198296677429,{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(P$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A22,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(P$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A22,'Comparison - TA'!$B$29:$L$29,0))/1000","v":0},"n/a",{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(S$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A22,'Comparison - TA'!$B$6:$L$6,0))/1000","v":77.38732419964127},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(S$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A22,'Comparison - TA'!$B$29:$L$29,0))/1000","v":80.709309040075169},4.2926730892826281E-2,null,0,0]
["South Wairarapa district",null,null,{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(D$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A23,'Comparison - TA'!$B$6:$L$6,0))/1000","v":2896.2656183662257},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(D$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A23,'Comparison - TA'!$B$29:$L$29,0))/1000","v":3278.2341708502258},0.13188312220460885,{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(G$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A23,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(G$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A23,'Comparison - TA'!$B$29:$L$29,0))/1000","v":0},"n/a",{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(J$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A23,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(J$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A23,'Comparison - TA'!$B$29:$L$29,0))/1000","v":0},"n/a",{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(M$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A23,'Comparison - TA'!$B$6:$L$6,0))/1000","v":1243.6168718100771},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(M$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A23,'Comparison - TA'!$B$29:$L$29,0))/1000","v":1432.8203769596275},0.15213970591615222,{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(P$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A23,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(P$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A23,'Comparison - TA'!$B$29:$L$29,0))/1000","v":0},"n/a",{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(S$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A23,'Comparison - TA'!$B$6:$L$6,0))/1000","v":115.67250943451033},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(S$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A23,'Comparison - TA'!$B$29:$L$29,0))/1000","v":120.8643742092739},4.488417170289738E-2,null,0,0]
["Tararua district",null,null,{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(D$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A24,'Comparison - TA'!$B$6:$L$6,0))/1000","v":7.9396533397948126},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(D$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A24,'Comparison - TA'!$B$29:$L$29,0))/1000","v":9.2480452630520666},0.16479207180235234,{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(G$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A24,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(G$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A24,'Comparison - TA'!$B$29:$L$29,0))/1000","v":0},"n/a",{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(J$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A24,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(J$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A24,'Comparison - TA'!$B$29:$L$29,0))/1000","v":0},"n/a",{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(M$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A24,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(M$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A24,'Comparison - TA'!$B$29:$L$29,0))/1000","v":0},"n/a",{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(P$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A24,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(P$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A24,'Comparison - TA'!$B$29:$L$29,0))/1000","v":0},"n/a",{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(S$12,'Comparison - TA'!$A$7:$A$22,0),MATCH($A24,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0.16500000000000001},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(S$12,'Comparison - TA'!$A$30:$A$45,0),MATCH($A24,'Comparison - TA'!$B$29:$L$29,0))/1000","v":0.16500000000000001},0,null,0,0]
["Region-wide rates1",null,null,{"$f":"SUM(D16:D24)","v":77979.014250000007},{"$f":"SUM(E16:E24)","v":93556.533649999983},0.19976553371216754,{"$f":"IF(E25=0,\"n/a\",F25/E25-1)","v":-0.99999786476127406},{"$f":"IF(F25=0,\"n/a\",G25/F25-1)","v":-6.0058578483419591},5.0058706723096016,{"$f":"SUM(J16:J24)","v":10784.663709999999},{"$f":"SUM(K16:K24)","v":12543.524560000002},0.16308907697966624,{"$f":"SUM(M16:M24)","v":113009.36729999998},{"$f":"SUM(N16:N24)","v":137936.85781999998},0.22057897602263621,{"$f":"SUM(P16:P24)","v":0},{"$f":"SUM(Q16:Q24)","v":0},"n/a",{"$f":"SUM(S16:S24)","v":4743.4985299999998},{"$f":"SUM(T16:T24)","v":4995.9998500000002},5.3231031569435316E-2]
[null,null,null,{"$f":"E17-D17","v":3120.3592579677079}]
[]
["Rates increases vary between city and district councils because of differing capital values.  In addition, some of Greater Wellington’s work programmes impact differently across the region, especially flood protection and public transport"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Region-wide rates1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"District-Wide Rates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M13","v":"2023/24"},{"$f":"+N13","v":"2024/25"},"Change"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Budget","Plan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$000s","$000s","%   "]
[{"$f":"+A16","v":"Wellington city"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(P$32,'Comparison - TA'!$A$7:$A$22,0),MATCH($A36,'Comparison - TA'!$B$6:$L$6,0))/1000","v":107684.28156343701},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(P$32,'Comparison - TA'!$A$30:$A$45,0),MATCH($A36,'Comparison - TA'!$B$29:$L$29,0))/1000","v":130150.74422634681},{"$f":"IF(P36=0,\"n/a\",Q36/P36-1)","v":0.20863270234732245}]
["Hutt city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(P$32,'Comparison - TA'!$A$7:$A$22,0),MATCH($A37,'Comparison - TA'!$B$6:$L$6,0))/1000","v":38783.563539456787},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(P$32,'Comparison - TA'!$A$30:$A$45,0),MATCH($A37,'Comparison - TA'!$B$29:$L$29,0))/1000","v":47015.013336874588},{"$f":"IF(P37=0,\"n/a\",Q37/P37-1)","v":0.21224067739529562}]
["Upper Hutt city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(P$32,'Comparison - TA'!$A$7:$A$22,0),MATCH($A38,'Comparison - TA'!$B$6:$L$6,0))/1000","v":13329.263171243199},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(P$32,'Comparison - TA'!$A$30:$A$45,0),MATCH($A38,'Comparison - TA'!$B$29:$L$29,0))/1000","v":16109.438303463221},0.20857680552200542]
["Porirua city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(P$32,'Comparison - TA'!$A$7:$A$22,0),MATCH($A39,'Comparison - TA'!$B$6:$L$6,0))/1000","v":14321.052243350352},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(P$32,'Comparison - TA'!$A$30:$A$45,0),MATCH($A39,'Comparison - TA'!$B$29:$L$29,0))/1000","v":18141.350237786595},0.26676098442487772]
["Kāpiti Coast district",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(P$32,'Comparison - TA'!$A$7:$A$22,0),MATCH($A40,'Comparison - TA'!$B$6:$L$6,0))/1000","v":19494.971500366901},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(P$32,'Comparison - TA'!$A$30:$A$45,0),MATCH($A40,'Comparison - TA'!$B$29:$L$29,0))/1000","v":22507.95888148954},0.1545520279968573]
["Masterton district",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(P$32,'Comparison - TA'!$A$7:$A$22,0),MATCH($A41,'Comparison - TA'!$B$6:$L$6,0))/1000","v":6089.9381122665727},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(P$32,'Comparison - TA'!$A$30:$A$45,0),MATCH($A41,'Comparison - TA'!$B$29:$L$29,0))/1000","v":7332.4350649194193},0.20402456145657122]
["Carterton district",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(P$32,'Comparison - TA'!$A$7:$A$22,0),MATCH($A42,'Comparison - TA'!$B$6:$L$6,0))/1000","v":2549.8140069285632},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(P$32,'Comparison - TA'!$A$30:$A$45,0),MATCH($A42,'Comparison - TA'!$B$29:$L$29,0))/1000","v":2934.6438618376164},0.15092467680519528]
["South Wairarapa district",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(P$32,'Comparison - TA'!$A$7:$A$22,0),MATCH($A43,'Comparison - TA'!$B$6:$L$6,0))/1000","v":4255.554999610812},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(P$32,'Comparison - TA'!$A$30:$A$45,0),MATCH($A43,'Comparison - TA'!$B$29:$L$29,0))/1000","v":4831.9189220191265},0.13543801512635256]
["Tararua district",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - TA'!$B$7:$L$22,MATCH(P$32,'Comparison - TA'!$A$7:$A$22,0),MATCH($A44,'Comparison - TA'!$B$6:$L$6,0))/1000","v":8.1046533397948117},{"$f":"INDEX('Comparison - TA'!$B$30:$L$45,MATCH(P$32,'Comparison - TA'!$A$30:$A$45,0),MATCH($A44,'Comparison - TA'!$B$29:$L$29,0))/1000","v":9.4130452630520676},0.16143712363771257]
["Region-wide rates1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P36:P44)","v":206516.54379},{"$f":"SUM(Q36:Q44)","v":249032.91587999996},0.20587392811121941,null,{"$f":"ROUND(P45-ESSbase!F14/1000,2)","v":0},{"$f":"ROUND(Q45-ESSbase!G14/1000,2)","v":0}]
[]
[]
[{"$f":"+'1'!$A$46","v":0}]
[]
["1 Region-wide rates are rates that are charged to all ratepayers in  the region. It excludes South Wairarapa Region river rates, Wairarapa river and drainage schemes and any \"Warm Greater Wellington\" targeted rates as they impact only certain ratepayers that are covered by these programmes"]
[]
[]
["This information should be read in conjunction with the Funding Impact Statement and the Revenue and Financing Policy contained within the 2015/25 long term plan available at www.gw.govt.nz"]

{"sheet":"5","index":30,"n_rows":44,"n_cols":19,"rows_kept":44,"cut":false,"hidden":false,"merged":[[17,14,17,15],[31,0,31,1],[31,12,31,13],[31,8,31,9],[31,4,31,5],[31,6,31,7],[43,0,43,11],[31,2,31,3],[17,12,17,13],[17,2,17,3],[17,6,17,7],[17,8,17,9],[17,4,17,5],[17,0,17,1],[17,10,17,11],[31,10,31,11]]}
["Residential region-wide rates"]
["All figures on this page include GST"]
[]
["Average value of residential property in each city or district"]
[null,null,{"$f":"year_previous","v":"2023/24"},{"$f":"year_current","v":"2024/25"}]
["Wellington city",null,{"$f":"INDEX('Comparison - Category'!$H$22:$H$49,MATCH($A6&\"residential\",'Comparison - Category'!$D$22:$D$49,0),)","v":1264263.1529200408},{"$f":"INDEX('Comparison - Category'!$H$81:$H$108,MATCH($A6&\"residential\",'Comparison - Category'!$D$81:$D$108,0),)","v":1273969.8164139707}]
["Hutt city",null,{"$f":"INDEX('Comparison - Category'!$H$22:$H$49,MATCH($A7&\"residential\",'Comparison - Category'!$D$22:$D$49,0),)","v":828465.28556892008},{"$f":"INDEX('Comparison - Category'!$H$81:$H$108,MATCH($A7&\"residential\",'Comparison - Category'!$D$81:$D$108,0),)","v":828359.56391707773}]
["Upper Hutt city",null,{"$f":"INDEX('Comparison - Category'!$H$22:$H$49,MATCH($A8&\"residential\",'Comparison - Category'!$D$22:$D$49,0),)","v":809394.1988244314},{"$f":"INDEX('Comparison - Category'!$H$81:$H$108,MATCH($A8&\"residential\",'Comparison - Category'!$D$81:$D$108,0),)","v":812681.70325177687}]
["Porirua city",null,{"$f":"INDEX('Comparison - Category'!$H$22:$H$49,MATCH($A9&\"residential\",'Comparison - Category'!$D$22:$D$49,0),)","v":870343.6992969173},{"$f":"INDEX('Comparison - Category'!$H$81:$H$108,MATCH($A9&\"residential\",'Comparison - Category'!$D$81:$D$108,0),)","v":876647.04465146165}]
["Kāpiti Coast district excl Ōtaki ",null,{"$f":"INDEX('Comparison - Category'!$H$22:$H$49,MATCH($A10&\"residential\",'Comparison - Category'!$D$22:$D$49,0),)","v":748101.56733011547},{"$f":"INDEX('Comparison - Category'!$H$81:$H$108,MATCH($A10&\"residential\",'Comparison - Category'!$D$81:$D$108,0),)","v":839881.36283280654}]
["Ōtaki rating area",null,{"$f":"INDEX('Comparison - Category'!$H$22:$H$49,MATCH($A11&\"residential\",'Comparison - Category'!$D$22:$D$49,0),)","v":515261.40878988564},{"$f":"INDEX('Comparison - Category'!$H$81:$H$108,MATCH($A11&\"residential\",'Comparison - Category'!$D$81:$D$108,0),)","v":600817.17320743587}]
["Masterton district",null,{"$f":"INDEX('Comparison - Category'!$H$22:$H$49,MATCH($A12&\"residential\",'Comparison - Category'!$D$22:$D$49,0),)","v":481444.68793024321},{"$f":"INDEX('Comparison - Category'!$H$81:$H$108,MATCH($A12&\"residential\",'Comparison - Category'!$D$81:$D$108,0),)","v":531976.54741624079}]
["Carterton district",null,{"$f":"INDEX('Comparison - Category'!$H$22:$H$49,MATCH($A13&\"residential\",'Comparison - Category'!$D$22:$D$49,0),)","v":499924.01045556384},{"$f":"INDEX('Comparison - Category'!$H$81:$H$108,MATCH($A13&\"residential\",'Comparison - Category'!$D$81:$D$108,0),)","v":596804.38824841951}]
["South Wairarapa district",null,{"$f":"INDEX('Comparison - Category'!$H$22:$H$49,MATCH($A14&\"residential\",'Comparison - Category'!$D$22:$D$49,0),)","v":610960.07234279357},{"$f":"INDEX('Comparison - Category'!$H$81:$H$108,MATCH($A14&\"residential\",'Comparison - Category'!$D$81:$D$108,0),)","v":763875.260804769}]
[]
[]
[{"$f":"year_current&\" residential region-wide rates, for an average value residential property\"","v":"2024/25 residential region-wide rates, for an average value residential property"}]
[null,null,"General rate",null,"River management rate",null,"Public transport rate",null,"Stadium purposes rate",null,"Remission of rates",null,"Economic development rate",null,"Total region-wide rates"]
[null,null,{"$f":"year_previous","v":"2023/24"},{"$f":"year_current","v":"2024/25"},{"$f":"year_previous","v":"2023/24"},{"$f":"year_current","v":"2024/25"},{"$f":"year_previous","v":"2023/24"},{"$f":"year_current","v":"2024/25"},{"$f":"year_previous","v":"2023/24"},{"$f":"year_current","v":"2024/25"},{"$f":"year_previous","v":"2023/24"},{"$f":"year_current","v":"2024/25"},{"$f":"year_previous","v":"2023/24"},{"$f":"year_current","v":"2024/25"},{"$f":"year_previous","v":"2023/24"},{"$f":"year_current","v":"2024/25"}]
["Wellington city",null,{"$f":"INDEX('Comparison - Category'!$R$22:$W$49,MATCH($A20&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(C$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":407.41335472620051},{"$f":"INDEX('Comparison - Category'!$R$81:$V$108,MATCH($A20&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(C$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":530.08440930804647},{"$f":"INDEX('Comparison - Category'!$R$22:$W$49,MATCH($A20&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(E$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":0.82920498350912353},{"$f":"INDEX('Comparison - Category'!$R$81:$V$108,MATCH($A20&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(E$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":3.3162013421154319},{"$f":"INDEX('Comparison - Category'!$R$22:$W$49,MATCH($A20&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(G$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":520.21176161784422},{"$f":"INDEX('Comparison - Category'!$R$81:$V$108,MATCH($A20&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(G$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":627.0706619358582},{"$f":"INDEX('Comparison - Category'!$R$22:$V$49,MATCH($A20&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(I$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":0},{"$f":"INDEX('Comparison - Category'!$R$81:$V$108,MATCH($A20&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(I$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":0},{"$f":"INDEX('Comparison - Category'!$R$22:$W$49,MATCH($A20&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(K$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":0},{"$f":"INDEX('Comparison - Category'!$R$81:$V$108,MATCH($A20&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(K$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":0},{"$f":"INDEX('Comparison - Category'!$R$22:$W$49,MATCH($A20&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(M$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":17.25},{"$f":"INDEX('Comparison - Category'!$R$81:$W$108,MATCH($A20&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(M$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":17.25},{"$f":"INDEX('Comparison - Category'!$X$22:$X$49,MATCH(A20&\"Residential\",'Comparison - Category'!$D$22:$D$49,0),)*(1+GST)","v":945.70432132755377},{"$f":"INDEX('Comparison - Category'!$X$81:$X$108,MATCH(A20&\"Residential\",'Comparison - Category'!$D$81:$D$108,0),)*(1+GST)","v":1177.7212725860202},null,{"$f":"O20-SUM(C20,E20,G20,K20,I20,M20)","v":0},{"$f":"P20-SUM(D20,F20,H20,J20,L20,N20)","v":0}]
["Hutt city",null,{"$f":"INDEX('Comparison - Category'!$R$22:$W$49,MATCH($A21&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(C$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":325.61342510312136},{"$f":"INDEX('Comparison - Category'!$R$81:$V$108,MATCH($A21&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(C$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":394.95182499356736},{"$f":"INDEX('Comparison - Category'!$R$22:$W$49,MATCH($A21&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(E$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":196.29916713321927},{"$f":"INDEX('Comparison - Category'!$R$81:$V$108,MATCH($A21&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(E$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":214.52874398910856},{"$f":"INDEX('Comparison - Category'!$R$22:$W$49,MATCH($A21&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(G$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":379.11612374647359},{"$f":"INDEX('Comparison - Category'!$R$81:$V$108,MATCH($A21&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(G$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":467.21370782208368},{"$f":"INDEX('Comparison - Category'!$R$22:$V$49,MATCH($A21&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(I$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":0},{"$f":"INDEX('Comparison - Category'!$R$81:$V$108,MATCH($A21&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(I$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":0},{"$f":"INDEX('Comparison - Category'!$R$22:$W$49,MATCH($A21&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(K$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":0},{"$f":"INDEX('Comparison - Category'!$R$81:$V$108,MATCH($A21&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(K$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":0},{"$f":"INDEX('Comparison - Category'!$R$22:$W$49,MATCH($A21&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(M$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":17.25},{"$f":"INDEX('Comparison - Category'!$R$81:$W$108,MATCH($A21&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(M$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":17.25},{"$f":"INDEX('Comparison - Category'!$X$22:$X$49,MATCH(A21&\"Residential\",'Comparison - Category'!$D$22:$D$49,0),)*(1+GST)","v":918.27871598281422},{"$f":"INDEX('Comparison - Category'!$X$81:$X$108,MATCH(A21&\"Residential\",'Comparison - Category'!$D$81:$D$108,0),)*(1+GST)","v":1093.9442768047595},null,{"$f":"O21-SUM(C21,E21,G21,K21,I21,M21)","v":0},{"$f":"P21-SUM(D21,F21,H21,J21,L21,N21)","v":0}]
["Upper Hutt city",null,{"$f":"INDEX('Comparison - Category'!$R$22:$W$49,MATCH($A22&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(C$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":316.0211609817917},{"$f":"INDEX('Comparison - Category'!$R$81:$V$108,MATCH($A22&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(C$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":368.86152121479267},{"$f":"INDEX('Comparison - Category'!$R$22:$W$49,MATCH($A22&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(E$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":60.407599997176682},{"$f":"INDEX('Comparison - Category'!$R$81:$V$108,MATCH($A22&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(E$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":81.40660944928446},{"$f":"INDEX('Comparison - Category'!$R$22:$W$49,MATCH($A22&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(G$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":367.94772063017331},{"$f":"INDEX('Comparison - Category'!$R$81:$V$108,MATCH($A22&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(G$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":436.34982317771113},{"$f":"INDEX('Comparison - Category'!$R$22:$V$49,MATCH($A22&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(I$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":0},{"$f":"INDEX('Comparison - Category'!$R$81:$V$108,MATCH($A22&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(I$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":0},{"$f":"INDEX('Comparison - Category'!$R$22:$W$49,MATCH($A22&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(K$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":0},{"$f":"INDEX('Comparison - Category'!$R$81:$V$108,MATCH($A22&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(K$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":0},{"$f":"INDEX('Comparison - Category'!$R$22:$W$49,MATCH($A22&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(M$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":17.25},{"$f":"INDEX('Comparison - Category'!$R$81:$W$108,MATCH($A22&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(M$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":17.25},{"$f":"INDEX('Comparison - Category'!$X$22:$X$49,MATCH(A22&\"Residential\",'Comparison - Category'!$D$22:$D$49,0),)*(1+GST)","v":761.62648160914171},{"$f":"INDEX('Comparison - Category'!$X$81:$X$108,MATCH(A22&\"Residential\",'Comparison - Category'!$D$81:$D$108,0),)*(1+GST)","v":903.86795384178834},null,0,0]
["Porirua city",null,{"$f":"INDEX('Comparison - Category'!$R$22:$W$49,MATCH($A23&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(C$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":338.82979765605972},{"$f":"INDEX('Comparison - Category'!$R$81:$V$108,MATCH($A23&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(C$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":422.97919802313459},{"$f":"INDEX('Comparison - Category'!$R$22:$W$49,MATCH($A23&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(E$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":2.5159385484835095},{"$f":"INDEX('Comparison - Category'!$R$81:$V$108,MATCH($A23&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(E$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":4.7820661968413951},{"$f":"INDEX('Comparison - Category'!$R$22:$W$49,MATCH($A23&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(G$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":394.5041254256808},{"$f":"INDEX('Comparison - Category'!$R$81:$V$108,MATCH($A23&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(G$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":500.36907524916194},{"$f":"INDEX('Comparison - Category'!$R$22:$V$49,MATCH($A23&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(I$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":0},{"$f":"INDEX('Comparison - Category'!$R$81:$V$108,MATCH($A23&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(I$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":0},{"$f":"INDEX('Comparison - Category'!$R$22:$W$49,MATCH($A23&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(K$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":0},{"$f":"INDEX('Comparison - Category'!$R$81:$V$108,MATCH($A23&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(K$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":0},{"$f":"INDEX('Comparison - Category'!$R$22:$W$49,MATCH($A23&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(M$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":17.25},{"$f":"INDEX('Comparison - Category'!$R$81:$W$108,MATCH($A23&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(M$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":17.25},{"$f":"INDEX('Comparison - Category'!$X$22:$X$49,MATCH(A23&\"Residential\",'Comparison - Category'!$D$22:$D$49,0),)*(1+GST)","v":753.09986163022393},{"$f":"INDEX('Comparison - Category'!$X$81:$X$108,MATCH(A23&\"Residential\",'Comparison - Category'!$D$81:$D$108,0),)*(1+GST)","v":945.38033946913788},null,0,0]
["Kāpiti Coast district excl Ōtaki ",null,{"$f":"INDEX('Comparison - Category'!$R$22:$W$49,MATCH($A24&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(C$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":369.90894993627916},{"$f":"INDEX('Comparison - Category'!$R$81:$V$108,MATCH($A24&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(C$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":412.90687867683215},{"$f":"INDEX('Comparison - Category'!$R$22:$W$49,MATCH($A24&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(E$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":65.975746012763338},{"$f":"INDEX('Comparison - Category'!$R$81:$V$108,MATCH($A24&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(E$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":72.955344570637877},{"$f":"INDEX('Comparison - Category'!$R$22:$W$49,MATCH($A24&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(G$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":430.6900036279435},{"$f":"INDEX('Comparison - Category'!$R$81:$V$108,MATCH($A24&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(G$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":488.45388617963232},{"$f":"INDEX('Comparison - Category'!$R$22:$V$49,MATCH($A24&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(I$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":0},{"$f":"INDEX('Comparison - Category'!$R$81:$V$108,MATCH($A24&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(I$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":0},{"$f":"INDEX('Comparison - Category'!$R$22:$W$49,MATCH($A24&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(K$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":0},{"$f":"INDEX('Comparison - Category'!$R$81:$V$108,MATCH($A24&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(K$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":0},{"$f":"INDEX('Comparison - Category'!$R$22:$W$49,MATCH($A24&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(M$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":17.25},{"$f":"INDEX('Comparison - Category'!$R$81:$W$108,MATCH($A24&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(M$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":17.25},{"$f":"INDEX('Comparison - Category'!$X$22:$X$49,MATCH(A24&\"Residential\",'Comparison - Category'!$D$22:$D$49,0),)*(1+GST)","v":883.82469957698595},{"$f":"INDEX('Comparison - Category'!$X$81:$X$108,MATCH(A24&\"Residential\",'Comparison - Category'!$D$81:$D$108,0),)*(1+GST)","v":991.56610942710233},null,0,0]
["Ōtaki rating area",null,{"$f":"INDEX('Comparison - Category'!$R$22:$W$49,MATCH($A25&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(C$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":254.77798068032695},{"$f":"INDEX('Comparison - Category'!$R$81:$V$108,MATCH($A25&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(C$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":295.37688847836125},{"$f":"INDEX('Comparison - Category'!$R$22:$W$49,MATCH($A25&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(E$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":45.441364276007761},{"$f":"INDEX('Comparison - Category'!$R$81:$V$108,MATCH($A25&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(E$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":52.189304150603959},{"$f":"INDEX('Comparison - Category'!$R$22:$W$49,MATCH($A25&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(G$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":148.32072790132869},{"$f":"INDEX('Comparison - Category'!$R$81:$V$108,MATCH($A25&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(G$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":174.71008175892464},{"$f":"INDEX('Comparison - Category'!$R$22:$V$49,MATCH($A25&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(I$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":0},{"$f":"INDEX('Comparison - Category'!$R$81:$V$108,MATCH($A25&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(I$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":0},{"$f":"INDEX('Comparison - Category'!$R$22:$W$49,MATCH($A25&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(K$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":0},{"$f":"INDEX('Comparison - Category'!$R$81:$V$108,MATCH($A25&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(K$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":0},{"$f":"INDEX('Comparison - Category'!$R$22:$W$49,MATCH($A25&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(M$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":17.25},{"$f":"INDEX('Comparison - Category'!$R$81:$W$108,MATCH($A25&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(M$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":17.25},{"$f":"INDEX('Comparison - Category'!$X$22:$X$49,MATCH(A25&\"Residential\",'Comparison - Category'!$D$22:$D$49,0),)*(1+GST)","v":465.7900728576634},{"$f":"INDEX('Comparison - Category'!$X$81:$X$108,MATCH(A25&\"Residential\",'Comparison - Category'!$D$81:$D$108,0),)*(1+GST)","v":539.52627438788977},null,0,0]
["Masterton district",null,{"$f":"INDEX('Comparison - Category'!$R$22:$W$49,MATCH($A26&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(C$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":241.70664159994089},{"$f":"INDEX('Comparison - Category'!$R$81:$V$108,MATCH($A26&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(C$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":272.93130540537175},{"$f":"INDEX('Comparison - Category'!$R$22:$W$49,MATCH($A26&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(E$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":0},{"$f":"INDEX('Comparison - Category'!$R$81:$V$108,MATCH($A26&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(E$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":0},{"$f":"INDEX('Comparison - Category'!$R$22:$W$49,MATCH($A26&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(G$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":140.71115928055954},{"$f":"INDEX('Comparison - Category'!$R$81:$V$108,MATCH($A26&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(G$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":161.43392574682008},{"$f":"INDEX('Comparison - Category'!$R$22:$V$49,MATCH($A26&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(I$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":0},{"$f":"INDEX('Comparison - Category'!$R$81:$V$108,MATCH($A26&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(I$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":0},{"$f":"INDEX('Comparison - Category'!$R$22:$W$49,MATCH($A26&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(K$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":0},{"$f":"INDEX('Comparison - Category'!$R$81:$V$108,MATCH($A26&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(K$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":0},{"$f":"INDEX('Comparison - Category'!$R$22:$W$49,MATCH($A26&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(M$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":17.25},{"$f":"INDEX('Comparison - Category'!$R$81:$W$108,MATCH($A26&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(M$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":17.25},{"$f":"INDEX('Comparison - Category'!$X$22:$X$49,MATCH(A26&\"Residential\",'Comparison - Category'!$D$22:$D$49,0),)*(1+GST)","v":399.66780088050047},{"$f":"INDEX('Comparison - Category'!$X$81:$X$108,MATCH(A26&\"Residential\",'Comparison - Category'!$D$81:$D$108,0),)*(1+GST)","v":451.61523115219188},null,0,0]
["Carterton district",null,{"$f":"INDEX('Comparison - Category'!$R$22:$W$49,MATCH($A27&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(C$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":261.86295155895073},{"$f":"INDEX('Comparison - Category'!$R$81:$V$108,MATCH($A27&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(C$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":291.87629802919042},{"$f":"INDEX('Comparison - Category'!$R$22:$W$49,MATCH($A27&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(E$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":4.0205144655755509},{"$f":"INDEX('Comparison - Category'!$R$81:$V$108,MATCH($A27&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(E$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":4.0719310236885162},{"$f":"INDEX('Comparison - Category'!$R$22:$W$49,MATCH($A27&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(G$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":152.44529170810327},{"$f":"INDEX('Comparison - Category'!$R$81:$V$108,MATCH($A27&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(G$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":172.63954588616306},{"$f":"INDEX('Comparison - Category'!$R$22:$V$49,MATCH($A27&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(I$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":0},{"$f":"INDEX('Comparison - Category'!$R$81:$V$108,MATCH($A27&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(I$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":0},{"$f":"INDEX('Comparison - Category'!$R$22:$W$49,MATCH($A27&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(K$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":0},{"$f":"INDEX('Comparison - Category'!$R$81:$V$108,MATCH($A27&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(K$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":0},{"$f":"INDEX('Comparison - Category'!$R$22:$W$49,MATCH($A27&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(M$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":17.25},{"$f":"INDEX('Comparison - Category'!$R$81:$W$108,MATCH($A27&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(M$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":17.25},{"$f":"INDEX('Comparison - Category'!$X$22:$X$49,MATCH(A27&\"Residential\",'Comparison - Category'!$D$22:$D$49,0),)*(1+GST)","v":435.57875773262958},{"$f":"INDEX('Comparison - Category'!$X$81:$X$108,MATCH(A27&\"Residential\",'Comparison - Category'!$D$81:$D$108,0),)*(1+GST)","v":485.83777493904194},null,0,0]
["South Wairarapa district",null,{"$f":"INDEX('Comparison - Category'!$R$22:$W$49,MATCH($A28&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(C$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":316.41244106168648},{"$f":"INDEX('Comparison - Category'!$R$81:$V$108,MATCH($A28&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(C$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":364.94182881181564},{"$f":"INDEX('Comparison - Category'!$R$22:$W$49,MATCH($A28&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(E$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":0},{"$f":"INDEX('Comparison - Category'!$R$81:$V$108,MATCH($A28&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(E$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":0},{"$f":"INDEX('Comparison - Category'!$R$22:$W$49,MATCH($A28&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(G$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":184.20164666502282},{"$f":"INDEX('Comparison - Category'!$R$81:$V$108,MATCH($A28&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(G$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":215.85648449822656},{"$f":"INDEX('Comparison - Category'!$R$22:$V$49,MATCH($A28&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(I$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":0},{"$f":"INDEX('Comparison - Category'!$R$81:$V$108,MATCH($A28&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(I$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":0},{"$f":"INDEX('Comparison - Category'!$R$22:$W$49,MATCH($A28&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(K$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":0},{"$f":"INDEX('Comparison - Category'!$R$81:$V$108,MATCH($A28&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(K$18,'Comparison - Category'!$R$7:$V$7,0))*(1+GST)","v":0},{"$f":"INDEX('Comparison - Category'!$R$22:$W$49,MATCH($A28&\"residential\",'Comparison - Category'!$D$22:$D$49,0),MATCH(M$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":17.25},{"$f":"INDEX('Comparison - Category'!$R$81:$W$108,MATCH($A28&\"residential\",'Comparison - Category'!$D$81:$D$108,0),MATCH(M$18,'Comparison - Category'!$R$7:$W$7,0))*(1+GST)","v":17.25},{"$f":"INDEX('Comparison - Category'!$X$22:$X$49,MATCH(A28&\"Residential\",'Comparison - Category'!$D$22:$D$49,0),)*(1+GST)","v":517.86408772670927},{"$f":"INDEX('Comparison - Category'!$X$81:$X$108,MATCH(A28&\"Residential\",'Comparison - Category'!$D$81:$D$108,0),)*(1+GST)","v":598.0483133100422},null,0,0]
[]
[]
[{"$f":"year_current&\" residential region-wide rates per $100k of valued residential property\"","v":"2024/25 residential region-wide rates per $100k of valued residential property"}]
[null,null,"General rate",null,"River management rate",null,"Public transport rate",null,"Stadium purposes rate",null,"Remission of rates",null,"Total region-wide rates excl economic development rate"]
[null,null,{"$f":"year_previous","v":"2023/24"},{"$f":"year_current","v":"2024/25"},{"$f":"year_previous","v":"2023/24"},{"$f":"year_current","v":"2024/25"},{"$f":"year_previous","v":"2023/24"},{"$f":"year_current","v":"2024/25"},{"$f":"year_previous","v":"2023/24"},{"$f":"year_current","v":"2024/25"},{"$f":"year_previous","v":"2023/24"},{"$f":"year_current","v":"2024/25"},{"$f":"year_previous","v":"2023/24"},{"$f":"year_current","v":"2024/25"}]
["Wellington city",null,{"$f":"C20/INDEX($C$6:$D$14,MATCH($A34,$A$6:$A$14,0),MATCH(C$33,$C$5:$D$5,0))*100000","v":32.225360185908045},{"$f":"D20/INDEX($C$6:$D$14,MATCH($A34,$A$6:$A$14,0),MATCH(D$33,$C$5:$D$5,0))*100000","v":41.608867217918295},6.5588005281489614E-2,0.26030454563280231,41.147427291250445,49.221783268065629,0,0,{"$f":"K20/INDEX($C$6:$D$14,MATCH($A34,$A$6:$A$14,0),MATCH(K$33,$C$5:$D$5,0))*100000","v":0},0,{"$f":"SUM(C34,E34,G34,I34)","v":73.43837548243998},{"$f":"SUM(D34,F34,H34,J34,L34)","v":91.090955031616716},null,null,null,{"$f":"M34-SUM(C34,E34,G34,I34)","v":0},{"$f":"N34-SUM(D34,F34,H34,J34,L34)","v":0}]
["Hutt city",null,{"$f":"C21/INDEX($C$6:$D$14,MATCH($A35,$A$6:$A$14,0),MATCH(C$33,$C$5:$D$5,0))*100000","v":39.30320687842913},47.678790974049001,23.694314119440449,25.898022227770618,45.761256428038337,56.402283280555416,0,0,0,0,108.75877742590791,{"$f":"SUM(D35,F35,H35,J35,L35)","v":129.97909648237504},null,null,null,{"$f":"M35-SUM(C35,E35,G35,I35)","v":0},{"$f":"N35-SUM(D35,F35,H35,J35,L35)","v":0}]
["Upper Hutt city",null,{"$f":"C22/INDEX($C$6:$D$14,MATCH($A36,$A$6:$A$14,0),MATCH(C$33,$C$5:$D$5,0))*100000","v":39.044159377566899},45.388190694938743,7.4633102244756646,10.017034851843329,45.459643912024895,53.692586092654487,0,0,0,0,91.967113514067449,109.09781163943656,null,null,null,0,0]
["Porirua city",null,{"$f":"C23/INDEX($C$6:$D$14,MATCH($A37,$A$6:$A$14,0),MATCH(C$33,$C$5:$D$5,0))*100000","v":38.930573970923653},48.249657670528414,0.28907413824170153,0.54549504569911078,45.327394883695931,57.077597911494614,0,0,0,0,84.547042992861293,105.87275062772214,null,null,null,0,0]
["Kāpiti Coast district excl Ōtaki ",null,{"$f":"C24/INDEX($C$6:$D$14,MATCH($A38,$A$6:$A$14,0),MATCH(C$33,$C$5:$D$5,0))*100000","v":49.446354090185871},49.162524250348042,8.8190893982782104,8.6863868873776813,57.571060192404666,58.157486020661686,0,0,0,0,115.83650368086874,116.00639715838741,null,null,null,0,0]
["Ōtaki rating area",null,{"$f":"C25/INDEX($C$6:$D$14,MATCH($A39,$A$6:$A$14,0),MATCH(C$33,$C$5:$D$5,0))*100000","v":49.446354090185871},49.162524250348042,8.8190893982782104,8.6863868873776813,28.785530096202336,29.078743010330847,0,0,0,0,87.050973584666423,86.927654148056575,null,null,null,0,0]
["Masterton district",null,{"$f":"C26/INDEX($C$6:$D$14,MATCH($A40,$A$6:$A$14,0),MATCH(C$33,$C$5:$D$5,0))*100000","v":50.204446670509718},51.30513868157778,0,0,29.226858828889448,30.346060654532462,0,0,0,0,79.431305499399173,81.651199336110238,null,null,null,0,0]
["Carterton district",null,{"$f":"C27/INDEX($C$6:$D$14,MATCH($A41,$A$6:$A$14,0),MATCH(C$33,$C$5:$D$5,0))*100000","v":52.380551060214913},48.906526791102792,0.80422511851587042,0.68228905548757068,30.493692745260432,28.927325148001753,0,0,0,0,83.678468923991218,78.516140994592121,null,null,null,0,0]
["South Wairarapa district",null,{"$f":"C28/INDEX($C$6:$D$14,MATCH($A42,$A$6:$A$14,0),MATCH(C$33,$C$5:$D$5,0))*100000","v":51.789381235400235},47.775055370602892,0,0,30.1495392258092,28.25808028797978,0,0,0,0,81.938920461209435,76.033135658582665,null,null,null,0,0]
[]
["Region-wide rates are charged to all ratepayers in the region. They exclude targeted rates for Wairarapa river and drainage schemes, and \"Warm Greater Wellington\", because those rates only apply to highly specific ratepayers in those work programmes."]

{"sheet":"5b","index":31,"n_rows":40,"n_cols":7,"rows_kept":40,"cut":false,"hidden":false,"merged":[[1,0,1,5],[3,1,3,2],[3,3,3,4],[8,7,9,7]]}
["Average rates for each area and category "]
["These tables show the region-wide rates that are charged to all ratepayers in the region. They exclude targeted rates for pest management, Wairarapa river and drainage schemes, and \"Warm Greater Wellington\", because those rates only apply to highly specific ratepayers in those work programmes."]
[]
[]
["Residential, including GST","Average capital value",{"$f":"\"Increase in \"& year_current","v":"Increase in 2024/25"},"Increase \nper week",{"$f":"\"Rates         \"&year_current","v":"Rates         2024/25"},"Rates\nper week","% Increase"]
["Wellington city",{"$f":"INDEX(Changes!C$66:C$74,MATCH($A6,Changes!$B$66:$B$74,0),)","v":1273969.8164139707},{"$f":"INDEX(Changes!D$66:D$74,MATCH($A6,Changes!$B$66:$B$74,0),)","v":232.01695125846638},{"$f":"INDEX(Changes!E$66:E$74,MATCH($A6,Changes!$B$66:$B$74,0),)","v":4.4618644472781996},{"$f":"INDEX(Changes!F$66:F$74,MATCH($A6,Changes!$B$66:$B$74,0),)","v":1177.7212725860202},{"$f":"INDEX(Changes!G$66:G$74,MATCH($A6,Changes!$B$66:$B$74,0),)","v":22.648486011269618},{"$f":"+C6/(E6-C6)","v":0.24533772980202453}]
["Hutt city",{"$f":"INDEX(Changes!C$66:C$74,MATCH($A7,Changes!$B$66:$B$74,0),)","v":828359.56391707773},{"$f":"INDEX(Changes!D$66:D$74,MATCH($A7,Changes!$B$66:$B$74,0),)","v":175.66556082194535},{"$f":"INDEX(Changes!E$66:E$74,MATCH($A7,Changes!$B$66:$B$74,0),)","v":3.3781838619604874},{"$f":"INDEX(Changes!F$66:F$74,MATCH($A7,Changes!$B$66:$B$74,0),)","v":1093.9442768047595},{"$f":"INDEX(Changes!G$66:G$74,MATCH($A7,Changes!$B$66:$B$74,0),)","v":21.037389938553069},0.19129873943983797]
["Upper Hutt city",{"$f":"INDEX(Changes!C$66:C$74,MATCH($A8,Changes!$B$66:$B$74,0),)","v":812681.70325177687},{"$f":"INDEX(Changes!D$66:D$74,MATCH($A8,Changes!$B$66:$B$74,0),)","v":142.24147223264657},{"$f":"INDEX(Changes!E$66:E$74,MATCH($A8,Changes!$B$66:$B$74,0),)","v":2.7354129275508958},{"$f":"INDEX(Changes!F$66:F$74,MATCH($A8,Changes!$B$66:$B$74,0),)","v":903.86795384178834},{"$f":"INDEX(Changes!G$66:G$74,MATCH($A8,Changes!$B$66:$B$74,0),)","v":17.382076035419008},0.18676014512011585]
["Porirua city",{"$f":"INDEX(Changes!C$66:C$74,MATCH($A9,Changes!$B$66:$B$74,0),)","v":876647.04465146165},{"$f":"INDEX(Changes!D$66:D$74,MATCH($A9,Changes!$B$66:$B$74,0),)","v":192.28047783891392},{"$f":"INDEX(Changes!E$66:E$74,MATCH($A9,Changes!$B$66:$B$74,0),)","v":3.6977014969021909},{"$f":"INDEX(Changes!F$66:F$74,MATCH($A9,Changes!$B$66:$B$74,0),)","v":945.38033946913788},{"$f":"INDEX(Changes!G$66:G$74,MATCH($A9,Changes!$B$66:$B$74,0),)","v":18.180391143637266},0.25531870026199083]
["Kāpiti Coast district excl Ōtaki ",{"$f":"INDEX(Changes!C$66:C$74,MATCH($A10,Changes!$B$66:$B$74,0),)","v":839881.36283280654},{"$f":"INDEX(Changes!D$66:D$74,MATCH($A10,Changes!$B$66:$B$74,0),)","v":107.74140985011631},{"$f":"INDEX(Changes!E$66:E$74,MATCH($A10,Changes!$B$66:$B$74,0),)","v":2.0719501894253138},{"$f":"INDEX(Changes!F$66:F$74,MATCH($A10,Changes!$B$66:$B$74,0),)","v":991.56610942710233},{"$f":"INDEX(Changes!G$66:G$74,MATCH($A10,Changes!$B$66:$B$74,0),)","v":19.068579027444276},0.1219035968350774]
["Ōtaki rating area",{"$f":"INDEX(Changes!C$66:C$74,MATCH($A11,Changes!$B$66:$B$74,0),)","v":600817.17320743587},{"$f":"INDEX(Changes!D$66:D$74,MATCH($A11,Changes!$B$66:$B$74,0),)","v":73.73620153022641},{"$f":"INDEX(Changes!E$66:E$74,MATCH($A11,Changes!$B$66:$B$74,0),)","v":1.4180038755812772},{"$f":"INDEX(Changes!F$66:F$74,MATCH($A11,Changes!$B$66:$B$74,0),)","v":539.52627438788977},{"$f":"INDEX(Changes!G$66:G$74,MATCH($A11,Changes!$B$66:$B$74,0),)","v":10.375505276690188},0.15830350586445152]
["Masterton district",{"$f":"INDEX(Changes!C$66:C$74,MATCH($A12,Changes!$B$66:$B$74,0),)","v":531976.54741624079},{"$f":"INDEX(Changes!D$66:D$74,MATCH($A12,Changes!$B$66:$B$74,0),)","v":51.94743027169141},{"$f":"INDEX(Changes!E$66:E$74,MATCH($A12,Changes!$B$66:$B$74,0),)","v":0.99898904368637331},{"$f":"INDEX(Changes!F$66:F$74,MATCH($A12,Changes!$B$66:$B$74,0),)","v":451.61523115219188},{"$f":"INDEX(Changes!G$66:G$74,MATCH($A12,Changes!$B$66:$B$74,0),)","v":8.6849082913883056},0.12997652089371978]
["Carterton district",{"$f":"INDEX(Changes!C$66:C$74,MATCH($A13,Changes!$B$66:$B$74,0),)","v":596804.38824841951},{"$f":"INDEX(Changes!D$66:D$74,MATCH($A13,Changes!$B$66:$B$74,0),)","v":50.259017206412352},{"$f":"INDEX(Changes!E$66:E$74,MATCH($A13,Changes!$B$66:$B$74,0),)","v":0.96651956166177599},{"$f":"INDEX(Changes!F$66:F$74,MATCH($A13,Changes!$B$66:$B$74,0),)","v":485.83777493904194},{"$f":"INDEX(Changes!G$66:G$74,MATCH($A13,Changes!$B$66:$B$74,0),)","v":9.3430341334431137},0.1153844541639993]
["South Wairarapa district",{"$f":"INDEX(Changes!C$66:C$74,MATCH($A14,Changes!$B$66:$B$74,0),)","v":763875.260804769},{"$f":"INDEX(Changes!D$66:D$74,MATCH($A14,Changes!$B$66:$B$74,0),)","v":80.184225583332918},{"$f":"INDEX(Changes!E$66:E$74,MATCH($A14,Changes!$B$66:$B$74,0),)","v":1.5420043381410176},{"$f":"INDEX(Changes!F$66:F$74,MATCH($A14,Changes!$B$66:$B$74,0),)","v":598.0483133100422},{"$f":"INDEX(Changes!G$66:G$74,MATCH($A14,Changes!$B$66:$B$74,0),)","v":11.500929102116196},0.15483642809703438]
["These projected rates exclude the targeted river management rates that are not charged to all ratepayers"]
[]
["Rural, excluding GST","Average capital value",{"$f":"\"Increase in \"& year_current","v":"Increase in 2024/25"},"Increase \nper week",{"$f":"\"Rates         \"&year_current","v":"Rates         2024/25"},"Rates\nper week","% Increase"]
["Wellington city",{"$f":"INDEX(Changes!C$78:C$86,MATCH($A18,Changes!$B$78:$B$86,0),)","v":1594000},{"$f":"INDEX(Changes!D$78:D$86,MATCH($A18,Changes!$B$78:$B$86,0),)","v":161.48119322632317},{"$f":"INDEX(Changes!E$78:E$86,MATCH($A18,Changes!$B$78:$B$86,0),)","v":3.1054075620446762},{"$f":"INDEX(Changes!F$78:F$86,MATCH($A18,Changes!$B$78:$B$86,0),)","v":765.68866150852102},{"$f":"INDEX(Changes!G$78:G$86,MATCH($A18,Changes!$B$78:$B$86,0),)","v":14.724781952086943},{"$f":"+C18/(E18-C18)","v":0.26726116723685156}]
["Hutt city",{"$f":"INDEX(Changes!C$78:C$86,MATCH($A19,Changes!$B$78:$B$86,0),)","v":1253000},{"$f":"INDEX(Changes!D$78:D$86,MATCH($A19,Changes!$B$78:$B$86,0),)","v":143.28804875546587},{"$f":"INDEX(Changes!E$78:E$86,MATCH($A19,Changes!$B$78:$B$86,0),)","v":2.7555393991435744},{"$f":"INDEX(Changes!F$78:F$86,MATCH($A19,Changes!$B$78:$B$86,0),)","v":970.03304238798546},{"$f":"INDEX(Changes!G$78:G$86,MATCH($A19,Changes!$B$78:$B$86,0),)","v":18.654481584384335},0.17331589529909638]
["Upper Hutt city",{"$f":"INDEX(Changes!C$78:C$86,MATCH($A20,Changes!$B$78:$B$86,0),)","v":1375000},{"$f":"INDEX(Changes!D$78:D$86,MATCH($A20,Changes!$B$78:$B$86,0),)","v":133.90753120142654},{"$f":"INDEX(Changes!E$78:E$86,MATCH($A20,Changes!$B$78:$B$86,0),)","v":2.5751448307966642},{"$f":"INDEX(Changes!F$78:F$86,MATCH($A20,Changes!$B$78:$B$86,0),)","v":837.98373129124047},{"$f":"INDEX(Changes!G$78:G$86,MATCH($A20,Changes!$B$78:$B$86,0),)","v":16.115071755600777},0.19018897554603453]
["Porirua city",{"$f":"INDEX(Changes!C$78:C$86,MATCH($A21,Changes!$B$78:$B$86,0),)","v":1954000},{"$f":"INDEX(Changes!D$78:D$86,MATCH($A21,Changes!$B$78:$B$86,0),)","v":198.78449799901455},{"$f":"INDEX(Changes!E$78:E$86,MATCH($A21,Changes!$B$78:$B$86,0),)","v":3.8227788076733566},{"$f":"INDEX(Changes!F$78:F$86,MATCH($A21,Changes!$B$78:$B$86,0),)","v":1086.5630225811092},{"$f":"INDEX(Changes!G$78:G$86,MATCH($A21,Changes!$B$78:$B$86,0),)","v":20.895442741944407},0.22391226245598664]
["Kāpiti Coast district",{"$f":"INDEX(Changes!C$78:C$86,MATCH($A22,Changes!$B$78:$B$86,0),)","v":1206000},{"$f":"INDEX(Changes!D$78:D$86,MATCH($A22,Changes!$B$78:$B$86,0),)","v":140.10888960477916},{"$f":"INDEX(Changes!E$78:E$86,MATCH($A22,Changes!$B$78:$B$86,0),)","v":2.6944017231688302},{"$f":"INDEX(Changes!F$78:F$86,MATCH($A22,Changes!$B$78:$B$86,0),)","v":774.00857700778488},{"$f":"INDEX(Changes!G$78:G$86,MATCH($A22,Changes!$B$78:$B$86,0),)","v":14.884780327072786},0.22102691070693659]
["Masterton district",{"$f":"INDEX(Changes!C$78:C$86,MATCH($A23,Changes!$B$78:$B$86,0),)","v":1188000},{"$f":"INDEX(Changes!D$78:D$86,MATCH($A23,Changes!$B$78:$B$86,0),)","v":134.83784702652929},{"$f":"INDEX(Changes!E$78:E$86,MATCH($A23,Changes!$B$78:$B$86,0),)","v":2.593035519740948},{"$f":"INDEX(Changes!F$78:F$86,MATCH($A23,Changes!$B$78:$B$86,0),)","v":701.98971581232399},{"$f":"INDEX(Changes!G$78:G$86,MATCH($A23,Changes!$B$78:$B$86,0),)","v":13.499802227160076},0.23774557477030134]
["Carterton district",{"$f":"INDEX(Changes!C$78:C$86,MATCH($A24,Changes!$B$78:$B$86,0),)","v":1261000},{"$f":"INDEX(Changes!D$78:D$86,MATCH($A24,Changes!$B$78:$B$86,0),)","v":85.650974196810694},{"$f":"INDEX(Changes!E$78:E$86,MATCH($A24,Changes!$B$78:$B$86,0),)","v":1.6471341191694364},{"$f":"INDEX(Changes!F$78:F$86,MATCH($A24,Changes!$B$78:$B$86,0),)","v":717.34989760996939},{"$f":"INDEX(Changes!G$78:G$86,MATCH($A24,Changes!$B$78:$B$86,0),)","v":13.795190338653258},{"$f":"+C24/(E24-C24)","v":0.13558828584672325}]
["South Wairarapa district",{"$f":"INDEX(Changes!C$78:C$86,MATCH($A25,Changes!$B$78:$B$86,0),)","v":1465000},{"$f":"INDEX(Changes!D$78:D$86,MATCH($A25,Changes!$B$78:$B$86,0),)","v":100.23311187162687},{"$f":"INDEX(Changes!E$78:E$86,MATCH($A25,Changes!$B$78:$B$86,0),)","v":1.9275598436851322},{"$f":"INDEX(Changes!F$78:F$86,MATCH($A25,Changes!$B$78:$B$86,0),)","v":803.87286281850731},{"$f":"INDEX(Changes!G$78:G$86,MATCH($A25,Changes!$B$78:$B$86,0),)","v":15.459093515740525},0.14244947323789517]
["Tararua district",{"$f":"INDEX(Changes!C$78:C$86,MATCH($A26,Changes!$B$78:$B$86,0),)","v":1858000},{"$f":"INDEX(Changes!D$78:D$86,MATCH($A26,Changes!$B$78:$B$86,0),)","v":118.94472029611404},{"$f":"INDEX(Changes!E$78:E$86,MATCH($A26,Changes!$B$78:$B$86,0),)","v":2.2873984672329621},{"$f":"INDEX(Changes!F$78:F$86,MATCH($A26,Changes!$B$78:$B$86,0),)","v":855.73138755018795},{"$f":"INDEX(Changes!G$78:G$86,MATCH($A26,Changes!$B$78:$B$86,0),)","v":16.456372837503615},0.16143712363771245]
["These projected rates exclude the river management rates that are not charged to all ratepayers"]
[]
[]
["Business, excluding GST","Average capital value",{"$f":"\"Increase in \"& year_current","v":"Increase in 2024/25"},"Increase \nper week",{"$f":"\"Rates         \"&year_current","v":"Rates         2024/25"},"Rates\nper week","% Increase"]
["Wellington city",{"$f":"INDEX(Changes!C$91:C$99,MATCH($A31,Changes!$B$91:$B$99,0),)","v":3520000},{"$f":"INDEX(Changes!D$91:D$99,MATCH($A31,Changes!$B$91:$B$99,0),)","v":392.28014754551077},{"$f":"INDEX(Changes!E$91:E$99,MATCH($A31,Changes!$B$91:$B$99,0),)","v":7.5438489912598223},{"$f":"INDEX(Changes!F$91:F$99,MATCH($A31,Changes!$B$91:$B$99,0),)","v":3584.7010104303135},{"$f":"INDEX(Changes!G$91:G$99,MATCH($A31,Changes!$B$91:$B$99,0),)","v":68.936557892890647},{"$f":"+C31/(E31-C31)","v":0.12287858161377579}]
["Wellington city - CBD",{"$f":"INDEX(Changes!C$91:C$99,MATCH($A32,Changes!$B$91:$B$99,0),)","v":4470000},{"$f":"INDEX(Changes!D$91:D$99,MATCH($A32,Changes!$B$91:$B$99,0),)","v":2031},{"$f":"INDEX(Changes!E$91:E$99,MATCH($A32,Changes!$B$91:$B$99,0),)","v":39.057692307692307},{"$f":"INDEX(Changes!F$91:F$99,MATCH($A32,Changes!$B$91:$B$99,0),)","v":15265},{"$f":"INDEX(Changes!G$91:G$99,MATCH($A32,Changes!$B$91:$B$99,0),)","v":293.55769230769232},0.15346833912649238]
["Hutt city",{"$f":"INDEX(Changes!C$91:C$99,MATCH($A33,Changes!$B$91:$B$99,0),)","v":2681000},{"$f":"INDEX(Changes!D$91:D$99,MATCH($A33,Changes!$B$91:$B$99,0),)","v":360.27510005472368},{"$f":"INDEX(Changes!E$91:E$99,MATCH($A33,Changes!$B$91:$B$99,0),)","v":6.9283673087446864},{"$f":"INDEX(Changes!F$91:F$99,MATCH($A33,Changes!$B$91:$B$99,0),)","v":3725.0822325476615},{"$f":"INDEX(Changes!G$91:G$99,MATCH($A33,Changes!$B$91:$B$99,0),)","v":71.636196779762727},0.10707154552059005]
["Upper Hutt city",{"$f":"INDEX(Changes!C$91:C$99,MATCH($A34,Changes!$B$91:$B$99,0),)","v":2533000},{"$f":"INDEX(Changes!D$91:D$99,MATCH($A34,Changes!$B$91:$B$99,0),)","v":417.7756331777091},{"$f":"INDEX(Changes!E$91:E$99,MATCH($A34,Changes!$B$91:$B$99,0),)","v":8.0341467918790208},{"$f":"INDEX(Changes!F$91:F$99,MATCH($A34,Changes!$B$91:$B$99,0),)","v":3027.7928893757194},{"$f":"INDEX(Changes!G$91:G$99,MATCH($A34,Changes!$B$91:$B$99,0),)","v":58.22678633414845},0.160066234116122]
["Porirua city",{"$f":"INDEX(Changes!C$91:C$99,MATCH($A35,Changes!$B$91:$B$99,0),)","v":2047000},{"$f":"INDEX(Changes!D$91:D$99,MATCH($A35,Changes!$B$91:$B$99,0),)","v":412.39765236051494},{"$f":"INDEX(Changes!E$91:E$99,MATCH($A35,Changes!$B$91:$B$99,0),)","v":7.9307240838560569},{"$f":"INDEX(Changes!F$91:F$99,MATCH($A35,Changes!$B$91:$B$99,0),)","v":2421.5624757607357},{"$f":"INDEX(Changes!G$91:G$99,MATCH($A35,Changes!$B$91:$B$99,0),)","v":46.568509149244917},0.20525824838133069]
["Kāpiti Coast district",{"$f":"INDEX(Changes!C$91:C$99,MATCH($A36,Changes!$B$91:$B$99,0),)","v":1702000},{"$f":"INDEX(Changes!D$91:D$99,MATCH($A36,Changes!$B$91:$B$99,0),)","v":379.62452297789082},{"$f":"INDEX(Changes!E$91:E$99,MATCH($A36,Changes!$B$91:$B$99,0),)","v":7.3004715957286699},{"$f":"INDEX(Changes!F$91:F$99,MATCH($A36,Changes!$B$91:$B$99,0),)","v":2171.4267712012361},{"$f":"INDEX(Changes!G$91:G$99,MATCH($A36,Changes!$B$91:$B$99,0),)","v":41.758207138485311},0.2118674219514492]
["Masterton district",{"$f":"INDEX(Changes!C$91:C$99,MATCH($A37,Changes!$B$91:$B$99,0),)","v":1588000},{"$f":"INDEX(Changes!D$91:D$99,MATCH($A37,Changes!$B$91:$B$99,0),)","v":354.57520449018466},{"$f":"INDEX(Changes!E$91:E$99,MATCH($A37,Changes!$B$91:$B$99,0),)","v":6.8187539325035509},{"$f":"INDEX(Changes!F$91:F$99,MATCH($A37,Changes!$B$91:$B$99,0),)","v":1654.3902821908839},{"$f":"INDEX(Changes!G$91:G$99,MATCH($A37,Changes!$B$91:$B$99,0),)","v":31.815197734440076},{"$f":"+C37/(E37-C37)","v":0.27278896096313066}]
["Carterton district",{"$f":"INDEX(Changes!C$91:C$99,MATCH($A38,Changes!$B$91:$B$99,0),)","v":849000},{"$f":"INDEX(Changes!D$91:D$99,MATCH($A38,Changes!$B$91:$B$99,0),)","v":245.69769686841335},{"$f":"INDEX(Changes!E$91:E$99,MATCH($A38,Changes!$B$91:$B$99,0),)","v":4.7249557090079488},{"$f":"INDEX(Changes!F$91:F$99,MATCH($A38,Changes!$B$91:$B$99,0),)","v":848.53411535171062},{"$f":"INDEX(Changes!G$91:G$99,MATCH($A38,Changes!$B$91:$B$99,0),)","v":16.317963756763668},0.40756943232888121]
["South Wairarapa district",{"$f":"INDEX(Changes!C$91:C$99,MATCH($A39,Changes!$B$91:$B$99,0),)","v":1259000},{"$f":"INDEX(Changes!D$91:D$99,MATCH($A39,Changes!$B$91:$B$99,0),)","v":263.75291583930095},{"$f":"INDEX(Changes!E$91:E$99,MATCH($A39,Changes!$B$91:$B$99,0),)","v":5.0721714584480955},{"$f":"INDEX(Changes!F$91:F$99,MATCH($A39,Changes!$B$91:$B$99,0),)","v":1220.9415039235073},{"$f":"INDEX(Changes!G$91:G$99,MATCH($A39,Changes!$B$91:$B$99,0),)","v":23.479644306221296},0.27554958251978023]
["These projected rates exclude the river management rates that are not charged to all ratepayers"]

{"sheet":"6","index":32,"n_rows":23,"n_cols":9,"rows_kept":23,"cut":false,"hidden":false,"merged":[[2,0,2,8],[3,0,3,8],[22,0,22,8]]}
["Rates calculator - Residential region-wide1 rates"]
[]
["To calculate region-wide rates for all property types, use the calculator on our website http://www.gw.govt.nz/regional-rates-calculator/"]
["Note: These calculations do not include GWRC targeted rates that are specific to individual properties, and they do not include rates set by city or district councils. Greater Wellington rates are set and assessed by Greater Wellington but are invoiced and collected by the relevant city and district Council within the region. This combined collection arrangement is cost effective and more convenient for ratepayers. "]
[]
[null,{"$f":"year_current&\" region-wide rates per $100,000 of capital value\"","v":"2024/25 region-wide rates per $100,000 of capital value"},null,"Enter the capital value of your property",null,null,"Economic development rate",null,{"$f":"\"Indicative rates on your property for \"&year_current&\" 1\"","v":"Indicative rates on your property for 2024/25 1"}]
[]
[]
[{"$f":"+'5'!A20","v":"Wellington city"},{"$f":"INDEX('5'!$N$34:$N$42,MATCH(A9,'5'!$A$34:$A$42,0),)/(1+GST)","v":79.209526114449318},"x",null,"÷ 100,000","+",{"$f":"+'5'!N20/(1+GST)","v":15.000000000000002},"="]
[{"$f":"+'5'!A21","v":"Hutt city"},{"$f":"INDEX('5'!$N$34:$N$42,MATCH(A10,'5'!$A$34:$A$42,0),)/(1+GST)","v":113.02530128902178},"x",null,"÷ 100,000","+",{"$f":"+G9","v":15.000000000000002},"="]
[{"$f":"+'5'!A22","v":"Upper Hutt city"},{"$f":"INDEX('5'!$N$34:$N$42,MATCH(A11,'5'!$A$34:$A$42,0),)/(1+GST)","v":94.867662295162233},"x",null,"÷ 100,000","+",{"$f":"+G10","v":15.000000000000002},"="]
[{"$f":"+'5'!A23","v":"Porirua city"},{"$f":"INDEX('5'!$N$34:$N$42,MATCH(A12,'5'!$A$34:$A$42,0),)/(1+GST)","v":92.063261415410565},"x",null,"÷ 100,000","+",15.000000000000002,"="]
["Kāpiti Coast district excl Ōtaki ",{"$f":"INDEX('5'!$N$34:$N$42,MATCH(A13,'5'!$A$34:$A$42,0),)/(1+GST)","v":100.87512796381515},"x",null,"÷ 100,000","+",15.000000000000002,"="]
["Ōtaki rating area",{"$f":"INDEX('5'!$N$34:$N$42,MATCH(A14,'5'!$A$34:$A$42,0),)/(1+GST)","v":75.589264476570946},"x",null,"÷ 100,000","+",15.000000000000002,"="]
[{"$f":"+'5'!A26","v":"Masterton district"},{"$f":"INDEX('5'!$N$34:$N$42,MATCH(A15,'5'!$A$34:$A$42,0),)/(1+GST)","v":71.00104290096543},"x",null,"÷ 100,000","+",{"$f":"+G13","v":15.000000000000002},"="]
[{"$f":"+'5'!A27","v":"Carterton district"},{"$f":"INDEX('5'!$N$34:$N$42,MATCH(A16,'5'!$A$34:$A$42,0),)/(1+GST)","v":68.274905212688807},"x",null,"÷ 100,000","+",15.000000000000002,"="]
[{"$f":"+'5'!A28","v":"South Wairarapa district"},{"$f":"INDEX('5'!$N$34:$N$42,MATCH(A17,'5'!$A$34:$A$42,0),)/(1+GST)","v":66.115770137897968},"x",null,"÷ 100,000","+",15.000000000000002,"="]
[]
[{"$f":"A10&\" example\"","v":"Hutt city example"},{"$f":"+B10","v":113.02530128902178},"x",800000,"÷ 100,000","+",{"$f":"+G9","v":15.000000000000002},"=",{"$f":"ROUND(+B19*D19/100000+G19,2)","v":919.2}]
[]
[null,null,null,null,null,null,{"$f":"\"includes GST @ \"&ROUND(GST*100,0)&\"%\"","v":"includes GST @ 15%"},null,{"$f":"ROUND(I19*(1+GST),2)","v":1057.08}]
[]
["1  Region-wide rates are charged to all ratepayers in the region. They exclude targeted rates for Wairarapa river and drainage schemes, and \"Warm Greater Wellington\", because those rates only apply to highly specific ratepayers in those work programmes."]

{"sheet":"Impact - excl GST","index":33,"n_rows":201,"n_cols":19,"rows_kept":201,"cut":false,"hidden":false,"merged":[[8,11,9,11],[7,0,8,0],[7,6,8,6],[108,2,110,2],[108,4,109,4],[49,11,50,11],[49,9,50,9],[46,4,48,4],[46,2,48,2],[29,4,31,4],[29,2,31,2],[28,0,29,0],[62,2,64,2],[107,0,108,0],[8,2,10,2],[8,9,10,9],[198,9,198,10],[173,9,174,9],[194,9,194,10],[139,6,140,6],[146,6,148,6],[156,6,159,6],[157,9,159,9],[165,6,169,11],[172,6,173,6],[8,4,9,4],[129,6,130,6],[45,0,46,0],[61,0,62,0],[77,0,78,0],[78,2,80,2],[63,7,64,7],[62,4,64,4],[48,6,49,6],[61,6,62,7],[148,0,149,0],[149,2,150,2],[149,4,150,4],[126,6,127,6],[126,0,127,0],[127,4,128,4],[127,2,128,2],[158,0,159,0],[159,2,160,2],[159,4,160,4],[173,11,174,11],[127,11,128,11],[140,9,141,9],[140,11,141,11],[147,9,148,9],[147,11,148,11],[157,11,158,11],[62,9,64,9],[127,8,128,8],[127,9,128,9],[62,11,63,11],[62,8,64,8]]}
["Wellington Regional Council",null,null,null,"ACCOUNTING DEPARTMENT TO CHECK THEY ARE OK WITH THE SUMMARY OF THE CLASS RATES ADDED, ROWS 106 - 126"]
[{"$f":"\"Rates tables for annual plan \"&year_current&\" - EXCLUDING GST\"","v":"Rates tables for annual plan 2024/25 - EXCLUDING GST"}]
["Printed :",{"$f":"NOW()","v":"2024-08-15T13:49:01.710"}]
[{"$f":"check_total","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Rates funding impact statement"]
[]
[]
["General rate",null,{"$f":"year_current","v":"2024/25"},null,{"$f":"year_current","v":"2024/25"},null,"Targeted rate\nPublic transport rate",null,null,{"$f":"year_current","v":"2024/25"},null,{"$f":"year_current","v":"2024/25"}]
[null,null,"Cents per $ of rateable capital value",null,"Revenue required\n $",null,null,null,null,{"$f":"+$C$9","v":"Cents per $ of rateable capital value"},null,"Revenue required\n $"]
[]
[]
["Wellington city",null,{"$f":"INDEX(Gen!$E$10:$E$25,MATCH(S12,Gen!$A$10:$A$25,0),)","v":3.6181623667755042E-2},null,{"$f":"INDEX(Gen!$D$10:$D$19,MATCH(A12,Gen!$A$10:$A$19,0),)","v":42450779.78893964},null,"Wellington city",null,null,null,null,null,null,null,null,null,null,null,"Wellington city"]
["Hutt city",null,{"$f":"INDEX(Gen!$E$10:$E$25,MATCH(S13,Gen!$A$10:$A$25,0),)","v":4.1459818238303484E-2},null,{"$f":"INDEX(Gen!$D$10:$D$19,MATCH(A13,Gen!$A$10:$A$19,0),)","v":16462522.997163264},null,"Wellington CBD",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(N13&O13,'Public transport'!$D$23:$D$60,0),)","v":0.29961085467518211},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N13&O13,'Public transport'!$D$23:$D$60,0),)","v":40053106.488624491},null,"Wellington City","Wellington CBD",null,null,null,"Hutt city"]
["Upper Hutt city",null,{"$f":"INDEX(Gen!$E$10:$E$25,MATCH(S14,Gen!$A$10:$A$25,0),)","v":3.9508335161505821E-2},null,{"$f":"INDEX(Gen!$D$10:$D$19,MATCH(A14,Gen!$A$10:$A$19,0),)","v":6653080.0661859084},null,"Business",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(N14&O14,'Public transport'!$D$23:$D$60,0),)","v":5.9922170935036427E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N14&O14,'Public transport'!$D$23:$D$60,0),)","v":3883195.3765582801},null,"Wellington City","Business",null,null,null,"Rest of Upper Hutt city"]
["Porirua city",null,{"$f":"INDEX(Gen!$E$10:$E$25,MATCH(S15,Gen!$A$10:$A$25,0),)","v":4.1956224061329067E-2},null,{"$f":"INDEX(Gen!$D$10:$D$19,MATCH(A15,Gen!$A$10:$A$19,0),)","v":8143696.2933956729},null,"Residential",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(N15&O15,'Public transport'!$D$23:$D$60,0),)","v":4.2801550667883152E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N15&O15,'Public transport'!$D$23:$D$60,0),)","v":41106935.644659601},null,"Wellington City","Residential",null,null,null,"Porirua city"]
["Kāpiti Coast district",null,{"$f":"INDEX(Gen!$E$10:$E$25,MATCH(S16,Gen!$A$10:$A$25,0),)","v":4.2750021087259164E-2},null,{"$f":"INDEX(Gen!$D$10:$D$19,MATCH(A16,Gen!$A$10:$A$19,0),)","v":9893494.637903979},null,"Rural",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(N16&O16,'Public transport'!$D$23:$D$60,0),)","v":1.070038766697079E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N16&O16,'Public transport'!$D$23:$D$60,0),)","v":153804.09265621821},null,"Wellington City","Rural",null,null,null,"Kāpiti Coast district"]
["Masterton district",null,{"$f":"INDEX(Gen!$E$10:$E$25,MATCH(S17,Gen!$A$10:$A$25,0),)","v":4.4613164070937204E-2},null,{"$f":"INDEX(Gen!$D$10:$D$19,MATCH(A17,Gen!$A$10:$A$19,0),)","v":4697759.3954687491},null,"Hutt city",null,null,null,null,null,null,null,null,null,null,null,"Masterton district"]
["Carterton district",null,{"$f":"INDEX(Gen!$E$10:$E$25,MATCH(S18,Gen!$A$10:$A$25,0),)","v":4.2527414600958949E-2},null,{"$f":"INDEX(Gen!$D$10:$D$19,MATCH(A18,Gen!$A$10:$A$19,0),)","v":1967718.2548295124},null,"Business",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(N18&O18,'Public transport'!$D$23:$D$60,0),)","v":6.8663649211110941E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N18&O18,'Public transport'!$D$23:$D$60,0),)","v":4629468.7092076987},null,"Hutt City","Business",null,null,null,"Carterton district"]
["South Wairarapa district",null,{"$f":"INDEX(Gen!$E$10:$E$25,MATCH(S19,Gen!$A$10:$A$25,0),)","v":4.1543526409219905E-2},null,{"$f":"INDEX(Gen!$D$10:$D$19,MATCH(A19,Gen!$A$10:$A$19,0),)","v":3278234.1708502257},null,"Residential",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(N19&O19,'Public transport'!$D$23:$D$60,0),)","v":4.9045463722222106E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N19&O19,'Public transport'!$D$23:$D$60,0),)","v":15893797.794528469},null,"Hutt City","Residential",null,null,null,"South Wairarapa district"]
["Tararua district",null,{"$f":"INDEX(Gen!$E$10:$E$25,MATCH(S20,Gen!$A$10:$A$25,0),)","v":4.5240413183896225E-2},null,{"$f":"INDEX(Gen!$D$10:$D$19,MATCH(A20,Gen!$A$10:$A$19,0),)","v":9248.0452630520667},null,"Rural",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(N20&O20,'Public transport'!$D$23:$D$60,0),)","v":1.2261365930555528E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N20&O20,'Public transport'!$D$23:$D$60,0),)","v":68501.860487657279},null,"Hutt City","Rural",null,null,null,"Tararua district"]
["Total general rate",null,null,null,{"$f":"SUM(E12:E20)","v":93556533.650000006},null,"Upper Hutt city"]
["Hutt city refers to the local government administrative area of Lower Hutt City.",null,null,null,null,null,"Business",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(Q22&O22,'Public transport'!$D$23:$D$60,0),)","v":6.3779616279548895E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N22&O22,'Public transport'!$D$23:$D$60,0),)","v":1355826.5690255589},null,"Upper Hutt City","Business",null,"Rest of Upper Hutt City"]
[null,null,null,null,null,null,"Residential",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(Q23&O23,'Public transport'!$D$23:$D$60,0),)","v":4.6710939672819432E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N23&O23,'Public transport'!$D$23:$D$60,0),)","v":6032631.1640890697},null,"Upper Hutt City","Residential",null,"Rest of Upper Hutt City"]
[null,null,null,null,null,null,"Rural",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(Q24&O24,'Public transport'!$D$23:$D$60,0),)","v":1.165802252794077E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N24&O24,'Public transport'!$D$23:$D$60,0),)","v":217318.5244727674},null,"Upper Hutt City","Rural",null,"Rest of Upper Hutt City"]
[null,null,null,null,null,null,"Porirua city"]
[null,null,null,null,null,null,"Business",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(N26&O26,'Public transport'!$D$23:$D$60,0),)","v":6.9485771370515176E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N26&O26,'Public transport'!$D$23:$D$60,0),)","v":1217512.6619401812},null,"Porirua City","Business"]
[null,null,null,null,null,null,"Residential",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(N27&O27,'Public transport'!$D$23:$D$60,0),)","v":4.9632693836082278E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N27&O27,'Public transport'!$D$23:$D$60,0),)","v":8126863.9891337808},null,"Porirua City","Residential"]
[null,null,null,null,null,null,"Rural",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(N28&O28,'Public transport'!$D$23:$D$60,0),)","v":1.2408173459020568E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N28&O28,'Public transport'!$D$23:$D$60,0),)","v":159295.48564188619},null,"Porirua City","Rural"]
["Targeted rate\nRiver management rate",null,{"$f":"year_current","v":"2024/25"},null,{"$f":"year_current","v":"2024/25"},null,"Kāpiti Coast district"]
[null,null,{"$f":"+$C$9","v":"Cents per $ of rateable capital value"},null,{"$f":"+$E$9","v":"Revenue required\n $"},null,"Business",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(N30&O30,'Public transport'!$D$23:$D$60,0),)","v":7.0800417764283793E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N30&O30,'Public transport'!$D$23:$D$60,0),)","v":1499908.9035484674},null,"Kāpiti Coast district","Business"]
[" based on capital value",null,null,null,null,null,"Residential excl Otaki",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(N31&O31,'Public transport'!$D$23:$D$60,0),)","v":5.0571726974488425E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N31&O31,'Public transport'!$D$23:$D$60,0),)","v":7928668.4289697371},null,"Kāpiti Coast district excl Ōtaki ","Residential"]
[null,null,null,null,null,null,"Residential Otaki rating area",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(N32&O32,'Public transport'!$D$23:$D$60,0),)","v":2.5285863487244216E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N32&O32,'Public transport'!$D$23:$D$60,0),)","v":514863.01485303964},null,"Ōtaki rating area","Residential"]
["Wellington city",null,{"$f":"INDEX('River management'!$D$10:$D$25,MATCH(S12,'River management'!$A$10:$A$25,0),)","v":2.2635177881113241E-4},null,{"$f":"INDEX('River management'!$C$10:$C$19,MATCH(A33,'River management'!$A$10:$A$19,0),)","v":265571.54000000004},null,"Rural",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(N33&O33,'Public transport'!$D$23:$D$60,0),)","v":1.2642931743622108E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N33&O33,'Public transport'!$D$23:$D$60,0),)","v":418471.98837476334},null,"Kāpiti Coast district","Rural"]
["Hutt city",null,{"$f":"INDEX('River management'!$D$10:$D$25,MATCH(S13,'River management'!$A$10:$A$25,0),)","v":2.2520019328496194E-2},null,{"$f":"INDEX('River management'!$C$10:$C$19,MATCH(A34,'River management'!$A$10:$A$19,0),)","v":8942063.7100000009},null,"Masterton district"]
["Upper Hutt city",null,{"$f":"INDEX('River management'!$D$10:$D$25,MATCH(S14,'River management'!$A$10:$A$25,0),)","v":8.7193687210634311E-3},null,{"$f":"INDEX('River management'!$C$10:$C$19,MATCH(A35,'River management'!$A$10:$A$19,0),)","v":1468314.4200000002},null,"Business",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(N35&O35,'Public transport'!$D$23:$D$60,0),)","v":5.2775757660056453E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N35&O35,'Public transport'!$D$23:$D$60,0),)","v":503694.46989546181},null,"Masterton District","Business"]
["Porirua city",null,{"$f":"INDEX('River management'!$D$10:$D$25,MATCH(S15,'River management'!$A$10:$A$25,0),)","v":4.743435179992268E-4},null,{"$f":"INDEX('River management'!$C$10:$C$19,MATCH(A36,'River management'!$A$10:$A$19,0),)","v":92070},null,"Residential",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(N36&O36,'Public transport'!$D$23:$D$60,0),)","v":2.638787883002823E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N36&O36,'Public transport'!$D$23:$D$60,0),)","v":1236022.3619136964},null,"Masterton District","Residential"]
["Kāpiti Coast district",null,{"$f":"INDEX('River management'!$D$10:$D$25,MATCH(S16,'River management'!$A$10:$A$25,0),)","v":7.5533799020675498E-3},null,{"$f":"INDEX('River management'!$C$10:$C$19,MATCH(A37,'River management'!$A$10:$A$19,0),)","v":1748053.49},null,"Rural",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(N37&O37,'Public transport'!$D$23:$D$60,0),)","v":1.3193939415014115E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N37&O37,'Public transport'!$D$23:$D$60,0),)","v":645385.01649148157},null,"Masterton District","Rural"]
["Carterton district",null,{"$f":"INDEX('River management'!$D$10:$D$25,MATCH(S18,'River management'!$A$10:$A$25,0),)","v":5.932948308587573E-4},null,{"$f":"INDEX('River management'!$C$10:$C$19,MATCH(A38,'River management'!$A$10:$A$19,0),)","v":27451.4},null,"Carterton district"]
["Total district-wide river management rate",null,null,null,{"$f":"SUM(E33:E38)","v":12543524.560000001},null,"Business",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(N39&O39,'Public transport'!$D$23:$D$60,0),)","v":5.0308391561742168E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N39&O39,'Public transport'!$D$23:$D$60,0),)","v":99989.185938751601},null,"Carterton District","Business"]
["Greytown ward",null,{"$f":"'River management'!D29","v":6.9053130400808403E-3},null,{"$f":"'River management'!C29","v":98709.62},null,"Residential",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(N40&O40,'Public transport'!$D$23:$D$60,0),)","v":2.5154195780871091E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N40&O40,'Public transport'!$D$23:$D$60,0),)","v":403676.2946851239},null,"Carterton District","Residential"]
["Total river management rates based upon capital value",null,null,null,{"$f":"+E40+E39","v":12642234.18},null,"Rural",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(N41&O41,'Public transport'!$D$23:$D$60,0),)","v":1.2577097890435542E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N41&O41,'Public transport'!$D$23:$D$60,0),)","v":355099.41734415368},null,"Carterton District","Rural"]
["Hutt city refers to the local government administrative area of Lower Hutt City.",null,null,null,null,null,"South Wairarapa district"]
[null,null,null,null,null,null,"Business",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(N43&O43,'Public transport'!$D$23:$D$60,0),)","v":4.9144487457356154E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N43&O43,'Public transport'!$D$23:$D$60,0),)","v":197924.50878575616},null,"South Wairarapa District","Business"]
[null,null,null,null,null,null,"Residential",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(N44&O44,'Public transport'!$D$23:$D$60,0),)","v":2.457224372867807E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N44&O44,'Public transport'!$D$23:$D$60,0),)","v":629737.83086221758},null,"South Wairarapa District","Residential"]
[null,null,null,null,null,null,"Rural",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(N45&O45,'Public transport'!$D$23:$D$60,0),)","v":1.2286121864339035E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N45&O45,'Public transport'!$D$23:$D$60,0),)","v":605158.03731165384},null,"South Wairarapa District","Rural"]
["Targeted rate\nRiver management",null,{"$f":"year_current","v":"2024/25"},null,{"$f":"year_current","v":"2024/25"},null,"Total public transport rate",null,null,null,null,{"$f":"SUM(L13:L45)","v":137936857.81999996}]
[null,null,"Cents per $ of rateable land value",null,"Revenue required\n $",null,"Hutt city refers to the local government administrative area of Lower Hutt City."]
[]
[null,null,null,null,null,null,"Targeted rate\nWarm Greater Wellington\nBased on extent of service provided",null,null,{"$f":"year_current","v":"2024/25"},null,{"$f":"year_current","v":"2024/25"}]
[null,null,null,null,null,null,null,null,null,"Percentage of service provided",null,"Revenue required\n $"]
["Featherston urban: Donalds Creek Stopbank",null,{"$f":"'River management'!D30","v":9.1235886518036544E-4},null,{"$f":"'River management'!C30","v":3051.22}]
["Total river management rates based upon land value",null,null,null,{"$f":"+E51+E50","v":3051.22}]
[null,null,null,null,null,null,"For any ratepayer that utilises the service",null,null,0.15,null,{"$f":"INDEX(ESSbase!$G$8:$G$25,MATCH(\"Warm Greater Wellington Rate\",ESSbase!$B$8:$B$25,0),)","v":775399.48}]
["Total river management rates",null,null,null,{"$f":"+E52+E41","v":12645285.4}]
[]
["All figures on this page exclude GST."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Rates funding impact statement"]
[]
[]
["Targeted rate\nStadium Rate",null,{"$f":"year_current","v":"2024/25"},null,{"$f":"year_current","v":"2024/25"},null,"Targeted rate\nEconomic development rate",null,null,{"$f":"year_current","v":"2024/25"},null,{"$f":"year_current","v":"2024/25"}]
[null,null,{"$f":"+$C$9","v":"Cents per $ of rateable capital value"},null,{"$f":"+$E$9","v":"Revenue required\n $"},null,null,null,"$ per rating  unit",{"$f":"+$C$9","v":"Cents per $ of rateable capital value"},null,"Revenue required\n $"]
[" based on capital value"]
[]
["Wellington city - CDB",null,{"$f":"Stadium!J23","v":0},null,{"$f":"Stadium!I23","v":0},null,"Wellington city"]
["Wellington city - ex-CBD",null,{"$f":"SUM(Stadium!I24:I26)/SUM(Stadium!E24:E26)*100","v":0},null,{"$f":"SUM(Stadium!I24:I26)","v":0},null,"Wellington CBD",null,null,{"$f":"INDEX('Economic Development'!$L$23:$L$49,MATCH(G66&G67,'Economic Development'!$D$23:$D$49,0),)","v":5.5067192518535174E-3},null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N67,'Economic Development'!$C$23:$C$49,O67)","v":736158.95137232286},null,"Wellington City","Wellington CBD"]
["Hutt city",null,{"$f":"INDEX(Stadium!$J$10:$J$18,MATCH(A68,Stadium!$A$10:$A$18,0),)","v":0},null,{"$f":"INDEX(Stadium!$I$10:$I$18,MATCH(A68,Stadium!$A$10:$A$18,0),)","v":0},null,"Business",null,null,{"$f":"INDEX('Economic Development'!$L$23:$L$49,MATCH(G66&G68,'Economic Development'!$D$23:$D$49,0),)","v":5.5067192518535174E-3},null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N68,'Economic Development'!$C$23:$C$49,O68)","v":356857.34353624773},null,"Wellington City","Business"]
["Upper Hutt city",null,{"$f":"SUM(Stadium!I55,Stadium!I57,Stadium!I59)/SUM(Stadium!E55,Stadium!E57,Stadium!E59)*100","v":0},null,{"$f":"INDEX(Stadium!$I$10:$I$18,MATCH(A69,Stadium!$A$10:$A$18,0),)","v":0},null,"Residential – per rating unit",null,{"$f":"SUMIFS('Economic Development'!$H$23:$H$49,'Economic Development'!$A$23:$A$49,N69,'Economic Development'!$C$23:$C$49,O69)/COUNTIFS('Economic Development'!$A$23:$A$49,N69,'Economic Development'!$C$23:$C$49,O69)","v":15},null,null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N69,'Economic Development'!$C$23:$C$49,O69)","v":1130805},null,"Wellington City","Residential"]
["Porirua city",null,{"$f":"INDEX(Stadium!$J$10:$J$18,MATCH(A70,Stadium!$A$10:$A$18,0),)","v":0},null,{"$f":"INDEX(Stadium!$I$10:$I$18,MATCH(A70,Stadium!$A$10:$A$18,0),)","v":0},null,"Rural – per rating unit",null,{"$f":"SUMIFS('Economic Development'!$H$23:$H$49,'Economic Development'!$A$23:$A$49,N70,'Economic Development'!$C$23:$C$49,O70)/COUNTIFS('Economic Development'!$A$23:$A$49,N70,'Economic Development'!$C$23:$C$49,O70)","v":15},null,null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N70,'Economic Development'!$C$23:$C$49,O70)","v":13530},null,"Wellington City","Rural"]
["Kāpiti Coast district",null,{"$f":"INDEX(Stadium!$J$10:$J$18,MATCH(A71,Stadium!$A$10:$A$18,0),)","v":0},null,{"$f":"INDEX(Stadium!$I$10:$I$18,MATCH(A71,Stadium!$A$10:$A$18,0),)","v":0},null,"Hutt city"]
["Masterton district",null,{"$f":"INDEX(Stadium!$J$10:$J$18,MATCH(A72,Stadium!$A$10:$A$18,0),)","v":0},null,{"$f":"INDEX(Stadium!$I$10:$I$18,MATCH(A72,Stadium!$A$10:$A$18,0),)","v":0},null,"Business",null,null,{"$f":"INDEX('Economic Development'!$L$23:$L$49,MATCH(G71&G72,'Economic Development'!$D$23:$D$49,0),)","v":6.3100423952140213E-3},null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N72,'Economic Development'!$C$23:$C$49,O72)","v":425438.26548750181},null,"Hutt City","Business"]
["Carterton district",null,{"$f":"INDEX(Stadium!$J$10:$J$18,MATCH(A73,Stadium!$A$10:$A$18,0),)","v":0},null,{"$f":"INDEX(Stadium!$I$10:$I$18,MATCH(A73,Stadium!$A$10:$A$18,0),)","v":0},null,"Residential – per rating unit",null,{"$f":"SUMIFS('Economic Development'!$H$23:$H$49,'Economic Development'!$A$23:$A$49,N73,'Economic Development'!$C$23:$C$49,O73)/COUNTIFS('Economic Development'!$A$23:$A$49,N73,'Economic Development'!$C$23:$C$49,O73)","v":15},null,null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N73,'Economic Development'!$C$23:$C$49,O73)","v":586530},null,"Hutt City","Residential"]
["South Wairarapa district",null,{"$f":"INDEX(Stadium!$J$10:$J$18,MATCH(A74,Stadium!$A$10:$A$18,0),)","v":0},null,{"$f":"INDEX(Stadium!$I$10:$I$18,MATCH(A74,Stadium!$A$10:$A$18,0),)","v":0},null,"Rural – per rating unit",null,{"$f":"SUMIFS('Economic Development'!$H$23:$H$49,'Economic Development'!$A$23:$A$49,N74,'Economic Development'!$C$23:$C$49,O74)/COUNTIFS('Economic Development'!$A$23:$A$49,N74,'Economic Development'!$C$23:$C$49,O74)","v":15},null,null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N74,'Economic Development'!$C$23:$C$49,O74)","v":6690},null,"Hutt City","Rural"]
["Tararua district",null,{"$f":"INDEX(Stadium!$J$10:$J$18,MATCH(A75,Stadium!$A$10:$A$18,0),)","v":0},null,{"$f":"INDEX(Stadium!$I$10:$I$18,MATCH(A75,Stadium!$A$10:$A$18,0),)","v":0},null,"Upper Hutt city"]
["Total stadium rate",null,null,null,{"$f":"SUM(E66:E75)","v":0},null,"Business",null,null,{"$f":"INDEX('Economic Development'!$L$23:$L$49,MATCH(G75&G76,'Economic Development'!$D$23:$D$49,0),)","v":6.0068932469996318E-3},null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N76,'Economic Development'!$C$23:$C$49,O76)","v":124597.55968991596},null,"Upper Hutt City","Business"]
[null,null,null,null,null,null,"Residential – per rating unit",null,{"$f":"SUMIFS('Economic Development'!$H$23:$H$49,'Economic Development'!$A$23:$A$49,N77,'Economic Development'!$C$23:$C$49,O77)/COUNTIFS('Economic Development'!$A$23:$A$49,N77,'Economic Development'!$C$23:$C$49,O77)","v":15},null,null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N77,'Economic Development'!$C$23:$C$49,O77)","v":238170},null,"Upper Hutt City","Residential"]
["Rates Remission",null,"2022/23",null,"2022/23",null,"Rural – per rating unit",null,{"$f":"SUMIFS('Economic Development'!$H$23:$H$49,'Economic Development'!$A$23:$A$49,N78,'Economic Development'!$C$23:$C$49,O78)/COUNTIFS('Economic Development'!$A$23:$A$49,N78,'Economic Development'!$C$23:$C$49,O78)","v":15},null,null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N78,'Economic Development'!$C$23:$C$49,O78)","v":19500},null,"Upper Hutt City","Rural"]
[null,null,"Cents per $ of rateable capital value",null,"Revenue required",null,"Porirua city"]
[null,null,null,null," $",null,"Business",null,null,{"$f":"INDEX('Economic Development'!$L$23:$L$49,MATCH(G79&G80,'Economic Development'!$D$23:$D$49,0),)","v":6.3855936619976435E-3},null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N80,'Economic Development'!$C$23:$C$49,O80)","v":111886.80767507551},null,"Porirua City","Business"]
[null,null,null,null,null,null,"Residential – per rating unit",null,{"$f":"SUMIFS('Economic Development'!$H$23:$H$49,'Economic Development'!$A$23:$A$49,N81,'Economic Development'!$C$23:$C$49,O81)/COUNTIFS('Economic Development'!$A$23:$A$49,N81,'Economic Development'!$C$23:$C$49,O81)","v":15},null,null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N81,'Economic Development'!$C$23:$C$49,O81)","v":280170},null,"Porirua City","Residential"]
["Wellington city - CDB",null,{"$f":"Remission!G24","v":0},null,{"$f":"Remission!F24","v":0},null,"Rural – per rating unit",null,{"$f":"SUMIFS('Economic Development'!$H$23:$H$49,'Economic Development'!$A$23:$A$49,N82,'Economic Development'!$C$23:$C$49,O82)/COUNTIFS('Economic Development'!$A$23:$A$49,N82,'Economic Development'!$C$23:$C$49,O82)","v":15},null,null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N82,'Economic Development'!$C$23:$C$49,O82)","v":9855},null,"Porirua City","Rural"]
["Wellington city - Business",null,{"$f":"Remission!G25","v":0},null,{"$f":"Remission!F25","v":0},null,"Kāpiti Coast district"]
["Wellington city - Residential",null,{"$f":"Remission!G26","v":0},null,{"$f":"Remission!F26","v":0},null,"Business",null,null,{"$f":"INDEX('Economic Development'!$L$23:$L$49,MATCH(G83&G84,'Economic Development'!$D$23:$D$49,0),)","v":6.5064068517232607E-3},null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N84,'Economic Development'!$C$23:$C$49,O84)","v":137838.41783955597},null,"Kāpiti Coast district","Business"]
["Wellington city - Rural",null,{"$f":"Remission!G27","v":0},null,{"$f":"Remission!F27","v":0},null,"Residential – per rating unit",null,{"$f":"SUMIFS('Economic Development'!$H$23:$H$49,'Economic Development'!$A$23:$A$49,N85,'Economic Development'!$C$23:$C$49,O85)/COUNTIFS('Economic Development'!$A$23:$A$49,N85,'Economic Development'!$C$23:$C$49,O85)","v":15},null,null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N85,'Economic Development'!$C$23:$C$49,O85)","v":327315},null,"Kāpiti Coast district","Residential"]
["Hutt city",null,{"$f":"INDEX(Remission!$E$10:$E36,MATCH(S13,Remission!$A$10:$A$36,0),)","v":0},{"$f":"INDEX(Remission!$E$10:$E36,MATCH(T13,Remission!$A$10:$A$36,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX(Remission!$D$10:$D19,MATCH(A86,Remission!$A$10:$A$19,0),)","v":0},null,"Rural – per rating unit",null,{"$f":"SUMIFS('Economic Development'!$H$23:$H$49,'Economic Development'!$A$23:$A$49,N86,'Economic Development'!$C$23:$C$49,O86)/COUNTIFS('Economic Development'!$A$23:$A$49,N86,'Economic Development'!$C$23:$C$49,O86)","v":15},null,null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N86,'Economic Development'!$C$23:$C$49,O86)","v":39345},null,"Kāpiti Coast district","Rural"]
["Upper Hutt city",null,{"$f":"INDEX(Remission!$E$10:$E37,MATCH(S14,Remission!$A$10:$A$36,0),)","v":0},null,{"$f":"INDEX(Remission!$D$10:$D20,MATCH(A87,Remission!$A$10:$A$19,0),)","v":0},null,"Masterton district"]
["Porirua city",null,{"$f":"INDEX(Remission!$E$10:$E38,MATCH(S15,Remission!$A$10:$A$36,0),)","v":0},null,{"$f":"INDEX(Remission!$D$10:$D21,MATCH(A88,Remission!$A$10:$A$19,0),)","v":0},null,"Business",null,null,{"$f":"INDEX('Economic Development'!$L$23:$L$49,MATCH(G87&G88,'Economic Development'!$D$23:$D$49,0),)","v":6.7899708352356716E-3},null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N88,'Economic Development'!$C$23:$C$49,O88)","v":64803.821150031021},null,"Masterton District","Business"]
["Kāpiti Coast district",null,{"$f":"INDEX(Remission!$E$10:$E39,MATCH(S16,Remission!$A$10:$A$36,0),)","v":0},null,{"$f":"INDEX(Remission!$D$10:$D22,MATCH(A89,Remission!$A$10:$A$19,0),)","v":0},null,"Residential – per rating unit",null,{"$f":"SUMIFS('Economic Development'!$H$23:$H$49,'Economic Development'!$A$23:$A$49,N89,'Economic Development'!$C$23:$C$49,O89)/COUNTIFS('Economic Development'!$A$23:$A$49,N89,'Economic Development'!$C$23:$C$49,O89)","v":15},null,null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N89,'Economic Development'!$C$23:$C$49,O89)","v":130095},null,"Masterton District","Residential"]
["Masterton district",null,{"$f":"INDEX(Remission!$E$10:$E40,MATCH(S17,Remission!$A$10:$A$36,0),)","v":0},null,{"$f":"INDEX(Remission!$D$10:$D23,MATCH(A90,Remission!$A$10:$A$19,0),)","v":0},null,"Rural – per rating unit",null,{"$f":"SUMIFS('Economic Development'!$H$23:$H$49,'Economic Development'!$A$23:$A$49,N90,'Economic Development'!$C$23:$C$49,O90)/COUNTIFS('Economic Development'!$A$23:$A$49,N90,'Economic Development'!$C$23:$C$49,O90)","v":15},null,null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N90,'Economic Development'!$C$23:$C$49,O90)","v":54675},null,"Masterton District","Rural"]
["Carterton district",null,{"$f":"INDEX(Remission!$E$10:$E41,MATCH(S18,Remission!$A$10:$A$36,0),)","v":0},null,{"$f":"INDEX(Remission!$D$10:$D24,MATCH(A91,Remission!$A$10:$A$19,0),)","v":0},null,"Carterton district"]
["South Wairarapa district",null,{"$f":"INDEX(Remission!$E$10:$E42,MATCH(S19,Remission!$A$10:$A$36,0),)","v":0},null,{"$f":"INDEX(Remission!$D$10:$D25,MATCH(A92,Remission!$A$10:$A$19,0),)","v":0},null,"Business",null,null,{"$f":"INDEX('Economic Development'!$L$23:$L$49,MATCH(G91&G92,'Economic Development'!$D$23:$D$49,0),)","v":6.4725269066176093E-3},null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N92,'Economic Development'!$C$23:$C$49,O92)","v":12864.309040075163},null,"Carterton District","Business"]
["Tararua district",null,{"$f":"INDEX(Remission!$E$10:$E43,MATCH(S20,Remission!$A$10:$A$36,0),)","v":0},null,{"$f":"INDEX(Remission!$D$10:$D26,MATCH(A93,Remission!$A$10:$A$19,0),)","v":0},null,"Residential – per rating unit",null,{"$f":"SUMIFS('Economic Development'!$H$23:$H$49,'Economic Development'!$A$23:$A$49,N93,'Economic Development'!$C$23:$C$49,O93)/COUNTIFS('Economic Development'!$A$23:$A$49,N93,'Economic Development'!$C$23:$C$49,O93)","v":15},null,null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N93,'Economic Development'!$C$23:$C$49,O93)","v":39180},null,"Carterton District","Residential"]
["Total general rate",null,null,null,{"$f":"SUM(E82:E93)","v":0},null,"Rural – per rating unit",null,{"$f":"SUMIFS('Economic Development'!$H$23:$H$49,'Economic Development'!$A$23:$A$49,N94,'Economic Development'!$C$23:$C$49,O94)/COUNTIFS('Economic Development'!$A$23:$A$49,N94,'Economic Development'!$C$23:$C$49,O94)","v":15},null,null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N94,'Economic Development'!$C$23:$C$49,O94)","v":28665},null,"Carterton District","Rural"]
[null,null,null,null,null,null,"South Wairarapa district"]
[null,null,null,null,null,null,"Business",null,null,{"$f":"INDEX('Economic Development'!$L$23:$L$49,MATCH(G95&G96,'Economic Development'!$D$23:$D$49,0),)","v":6.3227824922465863E-3},null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N96,'Economic Development'!$C$23:$C$49,O96)","v":25464.374209273901},null,"South Wairarapa District","Business"]
[null,null,null,null,null,null,"Residential – per rating unit",null,{"$f":"SUMIFS('Economic Development'!$H$23:$H$49,'Economic Development'!$A$23:$A$49,N97,'Economic Development'!$C$23:$C$49,O97)/COUNTIFS('Economic Development'!$A$23:$A$49,N97,'Economic Development'!$C$23:$C$49,O97)","v":15},null,null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N97,'Economic Development'!$C$23:$C$49,O97)","v":48990},null,"South Wairarapa District","Residential"]
[null,null,null,null,null,null,"Rural – per rating unit",null,{"$f":"SUMIFS('Economic Development'!$H$23:$H$49,'Economic Development'!$A$23:$A$49,N98,'Economic Development'!$C$23:$C$49,O98)/COUNTIFS('Economic Development'!$A$23:$A$49,N98,'Economic Development'!$C$23:$C$49,O98)","v":15},null,null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N98,'Economic Development'!$C$23:$C$49,O98)","v":46410},null,"South Wairarapa District","Rural"]
[null,null,null,null,null,null,"Tararua district  – per rating unit",null,{"$f":"SUMIFS('Economic Development'!$H$23:$H$49,'Economic Development'!$A$23:$A$49,N99,'Economic Development'!$C$23:$C$49,O99)/COUNTIFS('Economic Development'!$A$23:$A$49,N99,'Economic Development'!$C$23:$C$49,O99)","v":15},null,null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N99,'Economic Development'!$C$23:$C$49,O99)","v":165},null,"Tararua District","Rural"]
[null,null,null,null,null,null,"Total economic development rate",null,null,null,null,{"$f":"SUM(L67:L99)","v":4995999.8499999996}]
[null,null,null,null,null,null,"Hutt city refers to the local government administrative area of Lower Hutt City."]
[null,null,null,null,null,null,{"$f":"+$A$56","v":"All figures on this page exclude GST."}]
[]
[]
[null,null,null,null,"Rates funding impact statement"]
[]
[]
["Targeted rate\nRiver Management Plans rated using CV",null,{"$f":"year_current","v":"2024/25"},null,{"$f":"year_current","v":"2024/25"}]
[null,null,{"$f":"+$C$9","v":"Cents per $ of rateable capital value"},null,"Revenue required\n $"]
[]
[]
[]
["Te Kauru",null,{"$f":"'Class Rates'!F77","v":4.7305980524663576E-3},null,{"$f":"'Class Rates'!B77","v":499237.44}]
[]
["Waiohine FMP scheme (targeted portion only)",null,{"$f":"'Class Rates'!F80","v":2.2763535142193512E-3},null,{"$f":"'Class Rates'!B80","v":27264.66}]
[]
[]
["Total River Management Plans rated using CV",null,null,null,{"$f":"SUM(,E115,E113)","v":526502.1}]
[]
["All figures on this page exclude GST."]
[]
[]
[]
[null,null,null,null,"Rates funding impact statement",null,null,null,null,null,null,"Rates funding impact statement"]
[]
[]
["Targeted rate \nRiver management schemes 1",null,{"$f":"year_current","v":"2024/25"},null,{"$f":"year_current","v":"2024/25"},null,"Targeted rate \nRiver management schemes 2",null,{"$f":"year_current","v":"2024/25"},{"$f":"year_current","v":"2024/25"},null,{"$f":"year_current","v":"2024/25"}]
[null,null,"$ per hectare",null,"Revenue required\n $",null,null,null,"$ per \ndwelling","$ per point",null,"Revenue required\n $"]
[]
[{"$f":"'Class Rates'!A12","v":"Waiohine Rural"},"A",{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(A130&B130,'Class Rates'!$M$9:$M$70,0),)","v":48.857909090909082},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(A130&B130,'Class Rates'!$M$9:$M$70,0),)","v":5495.1467512727259},null,"Lower Wairarapa valley Development Scheme","A",null,{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(G130&H130,'Class Rates'!$M$9:$M$70,0),)","v":0.32141833091890637},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(G130&H130,'Class Rates'!$M$9:$M$70,0),)","v":935938.72113813506}]
[{"$f":"A130","v":"Waiohine Rural"},"B",{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(A131&B131,'Class Rates'!$M$9:$M$70,0),)","v":40.714999999999996},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(A131&B131,'Class Rates'!$M$9:$M$70,0),)","v":15585.217491499998},null,null,"Sa",{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(G130&H131,'Class Rates'!$M$9:$M$70,0),)","v":26.3828874124988},null,null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(G130&H131,'Class Rates'!$M$9:$M$70,0),)","v":11371.024474786982}]
[{"$f":"A131","v":"Waiohine Rural"},"C",{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(A132&B132,'Class Rates'!$M$9:$M$70,0),)","v":32.571909090909088},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(A132&B132,'Class Rates'!$M$9:$M$70,0),)","v":41685.587883981811},null,{"$f":"G130","v":"Lower Wairarapa valley Development Scheme"},"Sb",{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(G132&H132,'Class Rates'!$M$9:$M$70,0),)","v":52.803204734232942},null,null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(G132&H132,'Class Rates'!$M$9:$M$70,0),)","v":133697.71438707781}]
[{"$f":"A132","v":"Waiohine Rural"},"D",{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(A133&B133,'Class Rates'!$M$9:$M$70,0),)","v":24.429090909090906},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(A133&B133,'Class Rates'!$M$9:$M$70,0),)","v":9036.3769141818175},null,"Total river management scheme rates 2",null,null,null,null,{"$f":"SUM(L130:L132)","v":1081007.4599999997}]
[{"$f":"A133","v":"Waiohine Rural"},"E",{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(A134&B134,'Class Rates'!$M$9:$M$70,0),)","v":16.285999999999998},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(A134&B134,'Class Rates'!$M$9:$M$70,0),)","v":12982.772506799998}]
[{"$f":"A134","v":"Waiohine Rural"},"S",{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(A135&B135,'Class Rates'!$M$9:$M$70,0),)","v":814.29890909090898},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(A135&B135,'Class Rates'!$M$9:$M$70,0),)","v":13924.511345454544},null,"Total river management scheme rates",null,null,null,null,{"$f":"SUM(L133,E143)","v":1190283.5554511724}]
[null,null,null,null,{"$f":"SUM(E130:E135)","v":98709.612893190904}]
[{"$f":"'Class Rates'!A18","v":"Mangatarere"},"A",{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(A137&B137,'Class Rates'!$M$9:$M$70,0),)","v":36.917909090909085},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(A137&B137,'Class Rates'!$M$9:$M$70,0),)","v":792.14757536363629}]
[{"$f":"A137","v":"Mangatarere"},"B",{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(A138&B138,'Class Rates'!$M$9:$M$70,0),)","v":35.31281818181818},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(A138&B138,'Class Rates'!$M$9:$M$70,0),)","v":7399.8434253818177},null,null,null,null,null,null,"Rates funding impact statement"]
[{"$f":"A138","v":"Mangatarere"},"C",{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(A139&B139,'Class Rates'!$M$9:$M$70,0),)","v":29.924181818181818},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(A139&B139,'Class Rates'!$M$9:$M$70,0),)","v":471.85646858181815}]
[{"$f":"A139","v":"Mangatarere"},"D",{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(A140&B140,'Class Rates'!$M$9:$M$70,0),)","v":26.484636363636362},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(A140&B140,'Class Rates'!$M$9:$M$70,0),)","v":1902.6350886545454},null,"Targeted rate\nCatchment schemes 2",null,null,{"$f":"year_current","v":"2024/25"},null,{"$f":"year_current","v":"2024/25"}]
[null,null,null,null,{"$f":"SUM(E137:E140)","v":10566.482557981817},null,null,null,null,"Cents per $ of rateable land value",null,"Revenue required\n $"]
[]
["Total river management scheme rates 1",null,null,null,{"$f":"SUM(E136,E141)","v":109276.09545117272},null,"Awhea-Opouawe","Land value",null,{"$f":"'Class Rates'!K96","v":6.013628766125231E-3},null,{"$f":"'Class Rates'!H96","v":9822.1200000000008}]
[null,null,null,null,null,null,"Mataikona-Whakataki","Land value within scheme area",null,{"$f":"'Class Rates'!K101","v":4.8010017394730063E-3},null,{"$f":"'Class Rates'!H100","v":4336.4799999999996}]
["All figures on this page exclude GST.",null,null,null,null,null,"Catchment management scheme 2 rates",null,null,null,null,{"$f":"+L143+L144","v":14158.6}]
[]
[null,null,null,null,null,null,"Targeted rate\nCatchment schemes 3",null,null,{"$f":"+J140","v":"2024/25"},null,{"$f":"+L140","v":"2024/25"}]
[null,null,null,null,null,null,null,null,null,"$ per \ndwelling",null,"Revenue required\n $"]
["Targeted rate\nPump drainage schemes",null,{"$f":"year_current","v":"2024/25"},null,{"$f":"year_current","v":"2024/25"}]
[null,null,"$ per hectare",null,"Revenue required\n $"]
[null,null,null,null,null,null,"Awhea-Opouawe","Charge per dwelling",null,{"$f":"'Class Rates'!F97","v":"$160.3074 / $80.25"},null,{"$f":"'Class Rates'!H97","v":16271.2}]
["Te Hopai","A",{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(A152&B152,'Class Rates'!$M$9:$M$70,0),)","v":50.918430000000001},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(A152&B152,'Class Rates'!$M$9:$M$70,0),)","v":63475.795726838995},null,"Maungaraki","Charge per dwelling",null,{"$f":"'Class Rates'!G106","v":19},null,{"$f":"'Class Rates'!H106","v":776.32100000000003}]
["Moonmoot pump","A",{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(A153&B153,'Class Rates'!$M$9:$M$70,0),)","v":142.79743999999999},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(A153&B153,'Class Rates'!$M$9:$M$70,0),)","v":32518.230727670401},null,"Mataikona-Whakataki","Charge per dwelling",null,{"$f":"'Class Rates'!F101","v":25.85},null,{"$f":"'Class Rates'!H101","v":3180.05}]
["Onoke pump","A",{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(A154&B154,'Class Rates'!$M$9:$M$70,0),)","v":79.29562},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(A154&B154,'Class Rates'!$M$9:$M$70,0),)","v":56571.679902331009},null,"Catchment management scheme 3 rates",null,null,null,null,{"$f":"+L151+L153+L152","v":20227.571}]
["Pouawha pump","A",{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(A155&B155,'Class Rates'!$M$9:$M$70,0),)","v":119.62282},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(A155&B155,'Class Rates'!$M$9:$M$70,0),)","v":113103.950499536}]
[]
["Total pump drainage scheme rates",null,null,null,{"$f":"SUM(E152:E156)","v":265669.65685637644},null,"Targeted rate\nCatchment schemes 4",null,null,{"$f":"+$C$29","v":"2024/25"},null,{"$f":"+$C$29","v":"2024/25"}]
[null,null,null,null,null,null,null,null,null,"Cents per metre of river frontage",null,"Revenue required\n $"]
["Targeted rate\nCatchment schemes 1",null,{"$f":"year_current","v":"2024/25"},null,{"$f":"year_current","v":"2024/25"}]
[null,null,{"$f":"+$C$151","v":0},null,"Revenue required\n $"]
[]
["Whareama","A",{"$f":"INDEX('Class Rates'!$E$9:$E$109,MATCH(A162&B162,'Class Rates'!$M$9:$M$109,0),)","v":5.3268700000000004},null,{"$f":"INDEX('Class Rates'!$F$9:$F$109,MATCH(A162&B162,'Class Rates'!$M$9:$M$109,0),)","v":3810.7684199923092},null,"Maungaraki","River frontage",null,{"$f":"'Class Rates'!F107","v":3.81359E-2},null,{"$f":"'Class Rates'!H107","v":1767.1413342000001}]
[{"$f":"$A$162","v":"Whareama"},"B",{"$f":"INDEX('Class Rates'!$E$9:$E$109,MATCH(A163&B163,'Class Rates'!$M$9:$M$109,0),)","v":2.0487611000000001},null,{"$f":"INDEX('Class Rates'!$F$9:$F$109,MATCH(A163&B163,'Class Rates'!$M$9:$M$109,0),)","v":1951.5779946687439},null,"Catchment management scheme 4 rates",null,null,null,null,{"$f":"L162","v":1767.1413342000001}]
[{"$f":"$A$162","v":"Whareama"},"C",{"$f":"INDEX('Class Rates'!$E$9:$E$109,MATCH(A164&B164,'Class Rates'!$M$9:$M$109,0),)","v":0.35853560000000001},null,{"$f":"INDEX('Class Rates'!$F$9:$F$109,MATCH(A164&B164,'Class Rates'!$M$9:$M$109,0),)","v":16340.660920361481},null,"Total catchment management scheme rates",null,null,null,null,{"$f":"E190+L145+L154+L163","v":85580.245729778981}]
[{"$f":"$A$162","v":"Whareama"},"E",{"$f":"INDEX('Class Rates'!$E$9:$E$109,MATCH(A165&B165,'Class Rates'!$M$9:$M$109,0),)","v":0.25609380000000004},null,{"$f":"INDEX('Class Rates'!$F$9:$F$109,MATCH(A165&B165,'Class Rates'!$M$9:$M$109,0),)","v":3.9444847545000004}]
[{"$f":"$A$162","v":"Whareama"},"F",{"$f":"INDEX('Class Rates'!$E$9:$E$109,MATCH(A166&B166,'Class Rates'!$M$9:$M$109,0),)","v":0.20484615},null,{"$f":"INDEX('Class Rates'!$F$9:$F$109,MATCH(A166&B166,'Class Rates'!$M$9:$M$109,0),)","v":565.26978043466841},null,"1 \"Separately used or inhabited part\" (dwelling) includes any part of a rating unit separately used or inhabited by the owner or any other person who has the right to use or inhabit that part by virtue of a tenancy, lease, licence or other agreement. At a minimum, the land or premises intended to form the separately used or inhabited part of the rating unit must be capable of actual habitation, or actual separate use. To avoid of doubt, a rating unit that has only one use (ie, it does not have separate parts or is vacant land) is treated as being one separately used or inhabited part (dwelling)."]
[{"$f":"$A$162","v":"Whareama"},null,null,null,{"$f":"SUM(E162:E166)","v":22672.221600211702}]
["Homewood","A",{"$f":"INDEX('Class Rates'!$E$9:$E$109,MATCH(A168&B168,'Class Rates'!$M$9:$M$109,0),)","v":2.2255800000000003},null,{"$f":"INDEX('Class Rates'!$F$9:$F$109,MATCH(A168&B168,'Class Rates'!$M$9:$M$109,0),)","v":5107.258253213342}]
[{"$f":"A168","v":"Homewood"},"B",{"$f":"INDEX('Class Rates'!$E$9:$E$109,MATCH(A169&B169,'Class Rates'!$M$9:$M$109,0),)","v":2.1196350000000002},null,{"$f":"INDEX('Class Rates'!$F$9:$F$109,MATCH(A169&B169,'Class Rates'!$M$9:$M$109,0),)","v":1171.0924979055749}]
[{"$f":"A169","v":"Homewood"},"C",{"$f":"INDEX('Class Rates'!$E$9:$E$109,MATCH(A170&B170,'Class Rates'!$M$9:$M$109,0),)","v":1.8547200000000001},null,{"$f":"INDEX('Class Rates'!$F$9:$F$109,MATCH(A170&B170,'Class Rates'!$M$9:$M$109,0),)","v":6792.8635584230406}]
[{"$f":"A170","v":"Homewood"},"D",{"$f":"INDEX('Class Rates'!$E$9:$E$109,MATCH(A171&B171,'Class Rates'!$M$9:$M$109,0),)","v":0.26491500000000001},null,{"$f":"INDEX('Class Rates'!$F$9:$F$109,MATCH(A171&B171,'Class Rates'!$M$9:$M$109,0),)","v":460.80871788922695},null,null,null,null,null,null,"Rates funding impact statement"]
[null,null,null,null,{"$f":"SUM(E168:E171)","v":13532.023027431183}]
["Maungaraki","A",{"$f":"'Class Rates'!F104","v":1.1577},null,{"$f":"'Class Rates'!H104","v":3826.7435729447998},null,"Targeted rate\nGravity drainage schemes",null,null,{"$f":"year_current","v":"2024/25"},null,{"$f":"year_current","v":"2024/25"}]
[{"$f":"A173","v":"Maungaraki"},"B",{"$f":"'Class Rates'!F105","v":0.54478000000000004},null,{"$f":"'Class Rates'!H105","v":1619.0892663355601},null,null,null,null,"$ per hectare",null,"Revenue required\n $"]
[null,null,null,null,{"$f":"SUM(E173:E174)","v":5445.8328392803596}]
["Upper Kaiwhata","A",{"$f":"INDEX('Class Rates'!$E$9:$E$109,MATCH(A176&B176,'Class Rates'!$M$9:$M$109,0),)","v":11.955195},null,{"$f":"INDEX('Class Rates'!$F$9:$F$109,MATCH(A176&B176,'Class Rates'!$M$9:$M$109,0),)","v":389.90792524950001},null,"Okawa","A",null,{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(G176&H176,'Class Rates'!$M$9:$M$70,0),)","v":15.4255},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(G176&H176,'Class Rates'!$M$9:$M$70,0),)","v":4350.007356389111}]
[{"$f":"A176","v":"Upper Kaiwhata"},"B",{"$f":"INDEX('Class Rates'!$E$9:$E$109,MATCH(A177&B177,'Class Rates'!$M$9:$M$109,0),)","v":5.2304700000000004},null,{"$f":"INDEX('Class Rates'!$F$9:$F$109,MATCH(A177&B177,'Class Rates'!$M$9:$M$109,0),)","v":275.16351966600001},null,"Taumata","A",null,{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(G177&H177,'Class Rates'!$M$9:$M$70,0),)","v":20.095500000000001},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(G177&H177,'Class Rates'!$M$9:$M$70,0),)","v":5839.0027378500008}]
[{"$f":"A177","v":"Upper Kaiwhata"},"C",{"$f":"INDEX('Class Rates'!$E$9:$E$109,MATCH(A178&B178,'Class Rates'!$M$9:$M$109,0),)","v":0.74718000000000007},null,{"$f":"INDEX('Class Rates'!$F$9:$F$109,MATCH(A178&B178,'Class Rates'!$M$9:$M$109,0),)","v":715.94234686800007},null,"East Pukio","A",null,{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(G178&H178,'Class Rates'!$M$9:$M$70,0),)","v":84.119799999999998},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(G178&H178,'Class Rates'!$M$9:$M$70,0),)","v":9548.0010750399997}]
[{"$f":"A178","v":"Upper Kaiwhata"},"D",{"$f":"INDEX('Class Rates'!$E$9:$E$109,MATCH(A179&B179,'Class Rates'!$M$9:$M$109,0),)","v":0.44835000000000003},null,{"$f":"INDEX('Class Rates'!$F$9:$F$109,MATCH(A179&B179,'Class Rates'!$M$9:$M$109,0),)","v":920.31849514500004},null,"Longbush","A",null,{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(G179&H179,'Class Rates'!$M$9:$M$70,0),)","v":30.471680482799997},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(G179&H179,'Class Rates'!$M$9:$M$70,0),)","v":6647.2850028495186}]
[{"$f":"A179","v":"Upper Kaiwhata"},"E",{"$f":"INDEX('Class Rates'!$E$9:$E$109,MATCH(A180&B180,'Class Rates'!$M$9:$M$109,0),)","v":0.29883000000000004},null,{"$f":"INDEX('Class Rates'!$F$9:$F$109,MATCH(A180&B180,'Class Rates'!$M$9:$M$109,0),)","v":490.44637025999998},null,{"$f":"G179","v":"Longbush"},"B",null,{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(G180&H180,'Class Rates'!$M$9:$M$70,0),)","v":15.235770854799998},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(G180&H180,'Class Rates'!$M$9:$M$70,0),)","v":1913.717946181778}]
[{"$f":"A180","v":"Upper Kaiwhata"},"F",{"$f":"INDEX('Class Rates'!$E$9:$E$109,MATCH(A181&B181,'Class Rates'!$M$9:$M$109,0),)","v":0.14952000000000001},null,{"$f":"INDEX('Class Rates'!$F$9:$F$109,MATCH(A181&B181,'Class Rates'!$M$9:$M$109,0),)","v":67.645240319999999},null,"Otahoua","A",null,{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(G181&H181,'Class Rates'!$M$9:$M$70,0),)","v":80.569999999999993},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(G181&H181,'Class Rates'!$M$9:$M$70,0),)","v":7470.0013997311971}]
[null,null,null,null,{"$f":"SUM(E176:E181)","v":2859.4238975085004},null,"Te Whiti","A",null,{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(G182&H182,'Class Rates'!$M$9:$M$70,0),)","v":29.786100000000001},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(G182&H182,'Class Rates'!$M$9:$M$70,0),)","v":4208.0014913999994}]
["Lower Kaiwhata","A",{"$f":"INDEX('Class Rates'!$E$9:$E$109,MATCH(A183&B183,'Class Rates'!$M$9:$M$109,0),)","v":19.402320000000003},null,{"$f":"INDEX('Class Rates'!$F$9:$F$109,MATCH(A183&B183,'Class Rates'!$M$9:$M$109,0),)","v":894.67739939676983},null,"Ahikouka","A",null,{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(G183&H183,'Class Rates'!$M$9:$M$70,0),)","v":53.913400000000003},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(G183&H183,'Class Rates'!$M$9:$M$70,0),)","v":6050.00539914}]
[{"$f":"A183","v":"Lower Kaiwhata"},"B",{"$f":"INDEX('Class Rates'!$E$9:$E$109,MATCH(A184&B184,'Class Rates'!$M$9:$M$109,0),)","v":8.4885150000000014},null,{"$f":"INDEX('Class Rates'!$F$9:$F$109,MATCH(A184&B184,'Class Rates'!$M$9:$M$109,0),)","v":378.48488325218898},null,"Battersea","A",null,{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(G184&H184,'Class Rates'!$M$9:$M$70,0),)","v":46.354100000000003},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(G184&H184,'Class Rates'!$M$9:$M$70,0),)","v":7819.0652129199998}]
[{"$f":"A184","v":"Lower Kaiwhata"},"C",{"$f":"INDEX('Class Rates'!$E$9:$E$109,MATCH(A185&B185,'Class Rates'!$M$9:$M$109,0),)","v":1.2126450000000002},null,{"$f":"INDEX('Class Rates'!$F$9:$F$109,MATCH(A185&B185,'Class Rates'!$M$9:$M$109,0),)","v":1406.0746176507735},null,{"$f":"G184","v":"Battersea"},"B",null,{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(G185&H185,'Class Rates'!$M$9:$M$70,0),)","v":38.379199999999997},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(G185&H185,'Class Rates'!$M$9:$M$70,0),)","v":7497.7892852422001}]
[{"$f":"A185","v":"Lower Kaiwhata"},"D",{"$f":"INDEX('Class Rates'!$E$9:$E$109,MATCH(A186&B186,'Class Rates'!$M$9:$M$109,0),)","v":0.727545},null,{"$f":"INDEX('Class Rates'!$F$9:$F$109,MATCH(A186&B186,'Class Rates'!$M$9:$M$109,0),)","v":2153.5409853769961},null,{"$f":"G185","v":"Battersea"},"C",null,{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(G186&H186,'Class Rates'!$M$9:$M$70,0),)","v":29.905799999999999},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(G186&H186,'Class Rates'!$M$9:$M$70,0),)","v":9486.9302071799993}]
[{"$f":"A183","v":"Lower Kaiwhata"},"F",{"$f":"INDEX('Class Rates'!$E$9:$E$109,MATCH(A187&B187,'Class Rates'!$M$9:$M$109,0),)","v":0.24291750000000001},null,{"$f":"INDEX('Class Rates'!$F$9:$F$109,MATCH(A187&B187,'Class Rates'!$M$9:$M$109,0),)","v":84.654145470502428},null,{"$f":"G186","v":"Battersea"},"D",null,{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(G187&H187,'Class Rates'!$M$9:$M$70,0),)","v":17.9435},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(G187&H187,'Class Rates'!$M$9:$M$70,0),)","v":2738.0507011499999}]
[null,null,null,null,{"$f":"SUM(E183:E187)","v":4917.4320311472302},null,{"$f":"G187","v":"Battersea"},"E",null,{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(G188&H188,'Class Rates'!$M$9:$M$70,0),)","v":15.4513},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(G188&H188,'Class Rates'!$M$9:$M$70,0),)","v":2964.8881517999998}]
[null,null,null,null,null,null,{"$f":"G188","v":"Battersea"},"F",null,{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(G189&H189,'Class Rates'!$M$9:$M$70,0),)","v":14.952999999999999},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(G189&H189,'Class Rates'!$M$9:$M$70,0),)","v":1053.2758623}]
["Catchment management scheme 1 rates",null,null,null,{"$f":"+E188+E182+E175+E172+E167","v":49426.933395578977},null,"Manaia","A",null,{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(G190&H190,'Class Rates'!$M$9:$M$70,0),)","v":96.953999999999994},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(G190&H190,'Class Rates'!$M$9:$M$70,0),)","v":16918.007620799999}]
[null,null,null,null,null,null,"Whakawiriwiri","A",null,{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(G191&H191,'Class Rates'!$M$9:$M$70,0),)","v":24.221699999999998},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(G191&H191,'Class Rates'!$M$9:$M$70,0),)","v":17480.008840409999}]
[null,null,null,null,null,null,"Total gravity drainage scheme rates",null,null,null,null,{"$f":"SUM(L176:L191)","v":111984.03829038379}]
["All figures on this page exclude GST."]
[]
[null,null,null,null,null,null,null,null,null,"Rates Sought Total",null,{"$f":"+E21+E54+L46+E76+E94+L100+E118+L133+E143+E157+L192+E190+L145+L154+L163","v":251314696.31632769}]
[null,null,null,null,null,null,null,null,null,"Total Regnl Rates",null,{"$f":"INDEX(ESSbase!$G$8:$G$25,MATCH(J196,ESSbase!$B$8:$B$25,0),)","v":251314696.185}]
[null,null,null,null,null,null,null,null,null,"difference",null,{"$f":"IF(ABS(L196-L195)>tolerance_dollar,1,0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Warm Wellington rates sought",null,{"$f":"+L53","v":775399.48}]
[null,null,null,null,null,null,null,null,null,"Warm Greater Wellington rate",null,{"$f":"INDEX(ESSbase!$G$8:$G$25,MATCH(J200,ESSbase!$B$8:$B$25,0),)","v":775399.48}]
[null,null,null,null,null,null,null,null,null,"difference",null,{"$f":"IF(ABS(L200-L199)>tolerance_dollar,1,0)","v":0}]

{"sheet":"Impact - incl GST","index":34,"n_rows":201,"n_cols":19,"rows_kept":201,"cut":false,"hidden":false,"merged":[[8,11,9,11],[48,6,49,6],[49,9,50,9],[49,11,50,11],[62,9,64,9],[62,11,63,11],[7,0,8,0],[7,6,8,6],[8,2,10,2],[8,4,9,4],[8,9,10,9],[28,0,29,0],[29,2,31,2],[29,4,31,4],[45,0,46,0],[46,2,48,2],[46,4,48,4],[61,0,62,0],[61,6,62,7],[62,2,64,2],[62,4,64,4],[62,8,64,8],[63,7,64,7],[148,0,149,0],[173,6,174,6],[149,2,150,2],[149,4,150,4],[140,9,141,9],[146,6,148,6],[156,6,159,6],[157,9,159,9],[127,2,128,2],[127,4,128,4],[139,6,140,6],[174,9,175,9],[174,11,175,11],[129,6,130,6],[140,11,141,11],[147,11,148,11],[157,11,158,11],[127,11,128,11],[77,0,78,0],[78,2,80,2],[194,9,194,10],[198,9,198,10],[127,8,128,8],[127,9,128,9],[107,0,108,0],[108,2,110,2],[108,4,109,4],[147,9,148,9],[158,0,159,0],[159,2,160,2],[159,4,160,4],[165,6,169,11],[126,0,127,0],[126,6,127,6]]}
["Wellington Regional Council",null,null,null,"ACCOUNTING DEPARTMENT TO CHECK THEY ARE OK WITH THE SUMMARY OF THE CLASS RATES ADDED, ROWS 106 - 126"]
[{"$f":"\"Rates tables for annual plan \"&year_current&\" - INCLUDING GST\"","v":"Rates tables for annual plan 2024/25 - INCLUDING GST"}]
["Printed :",{"$f":"NOW()","v":"2024-08-15T13:49:01.710"}]
[{"$f":"check_total","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Rates funding impact statement"]
[]
[]
["General rate",null,{"$f":"year_current","v":"2024/25"},null,{"$f":"year_current","v":"2024/25"},null,"Targeted rate\nPublic transport rate",null,null,{"$f":"year_current","v":"2024/25"},null,{"$f":"year_current","v":"2024/25"}]
[null,null,"Cents per $ of rateable capital value",null,"Revenue required\n $",null,null,null,null,{"$f":"+$C$9","v":"Cents per $ of rateable capital value"},null,"Revenue required\n $"]
[]
[]
["Wellington city",null,{"$f":"INDEX(Gen!$E$10:$E$25,MATCH(S12,Gen!$A$10:$A$25,0),)*(1+GST)","v":4.1608867217918295E-2},null,{"$f":"INDEX(Gen!$D$10:$D$19,MATCH(A12,Gen!$A$10:$A$19,0),)*(1+GST)","v":48818396.757280581},null,"Wellington city",null,null,null,null,null,null,null,null,null,null,null,"Wellington city"]
["Hutt city",null,{"$f":"INDEX(Gen!$E$10:$E$25,MATCH(S13,Gen!$A$10:$A$25,0),)*(1+GST)","v":4.7678790974049E-2},null,{"$f":"INDEX(Gen!$D$10:$D$19,MATCH(A13,Gen!$A$10:$A$19,0),)*(1+GST)","v":18931901.446737751},null,"Wellington CBD",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(N13&O13,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":0.3445524828764594},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N13&O13,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":46061072.46191816},null,"Wellington City","Wellington CBD",null,null,null,"Hutt city"]
["Upper Hutt city",null,{"$f":"INDEX(Gen!$E$10:$E$25,MATCH(S14,Gen!$A$10:$A$25,0),)*(1+GST)","v":4.5434585435731693E-2},null,{"$f":"INDEX(Gen!$D$10:$D$19,MATCH(A14,Gen!$A$10:$A$19,0),)*(1+GST)","v":7651042.076113794},null,"Business",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(N14&O14,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":6.8910496575291885E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N14&O14,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":4465674.6830420215},null,"Wellington City","Business",null,null,null,"Rest of Upper Hutt city"]
["Porirua city",null,{"$f":"INDEX(Gen!$E$10:$E$25,MATCH(S15,Gen!$A$10:$A$25,0),)*(1+GST)","v":4.8249657670528426E-2},null,{"$f":"INDEX(Gen!$D$10:$D$19,MATCH(A15,Gen!$A$10:$A$19,0),)*(1+GST)","v":9365250.7374050226},null,"Residential",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(N15&O15,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":4.9221783268065623E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N15&O15,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":47272975.991358541},null,"Wellington City","Residential",null,null,null,"Porirua city"]
["Kāpiti Coast district",null,{"$f":"INDEX(Gen!$E$10:$E$25,MATCH(S16,Gen!$A$10:$A$25,0),)*(1+GST)","v":4.9162524250348033E-2},null,{"$f":"INDEX(Gen!$D$10:$D$19,MATCH(A16,Gen!$A$10:$A$19,0),)*(1+GST)","v":11377518.833589574},null,"Rural",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(N16&O16,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":1.2305445817016408E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N16&O16,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":176874.70655465094},null,"Wellington City","Rural",null,null,null,"Kāpiti Coast district"]
["Masterton district",null,{"$f":"INDEX(Gen!$E$10:$E$25,MATCH(S17,Gen!$A$10:$A$25,0),)*(1+GST)","v":5.130513868157778E-2},null,{"$f":"INDEX(Gen!$D$10:$D$19,MATCH(A17,Gen!$A$10:$A$19,0),)*(1+GST)","v":5402423.3047890607},null,"Hutt city",null,null,null,null,null,null,null,null,null,null,null,"Masterton district"]
["Carterton district",null,{"$f":"INDEX(Gen!$E$10:$E$25,MATCH(S18,Gen!$A$10:$A$25,0),)*(1+GST)","v":4.8906526791102786E-2},null,{"$f":"INDEX(Gen!$D$10:$D$19,MATCH(A18,Gen!$A$10:$A$19,0),)*(1+GST)","v":2262875.9930539392},null,"Business",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(N18&O18,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":7.8963196592777576E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N18&O18,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":5323889.0155888535},null,"Hutt City","Business",null,null,null,"Carterton district"]
["South Wairarapa district",null,{"$f":"INDEX(Gen!$E$10:$E$25,MATCH(S19,Gen!$A$10:$A$25,0),)*(1+GST)","v":4.7775055370602885E-2},null,{"$f":"INDEX(Gen!$D$10:$D$19,MATCH(A19,Gen!$A$10:$A$19,0),)*(1+GST)","v":3769969.2964777593},null,"Residential",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(N19&O19,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":5.6402283280555417E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N19&O19,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":18277867.463707738},null,"Hutt City","Residential",null,null,null,"South Wairarapa district"]
["Tararua district",null,{"$f":"INDEX(Gen!$E$10:$E$25,MATCH(S20,Gen!$A$10:$A$25,0),)*(1+GST)","v":5.2026475161480658E-2},null,{"$f":"INDEX(Gen!$D$10:$D$19,MATCH(A20,Gen!$A$10:$A$19,0),)*(1+GST)","v":10635.252052509875},null,"Rural",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(N20&O20,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":1.4100570820138856E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N20&O20,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":78777.139560805866},null,"Hutt City","Rural",null,null,null,"Tararua district"]
["Total general rate",null,null,null,{"$f":"SUM(E12:E20)","v":107590013.69749999},null,"Upper Hutt city"]
["Hutt city refers to the local government administrative area of Lower Hutt City.",null,null,null,null,null,"Business",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(Q22&O22,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":7.3346558721481228E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N22&O22,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":1559200.5543793926},null,"Upper Hutt City","Business",null,"Rest of Upper Hutt City"]
[null,null,null,null,null,null,"Residential",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(Q23&O23,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":5.3717580623742343E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N23&O23,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":6937525.83870243},null,"Upper Hutt City","Residential",null,"Rest of Upper Hutt City"]
[null,null,null,null,null,null,"Rural",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(Q24&O24,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":1.3406725907131885E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N24&O24,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":249916.30314368248},null,"Upper Hutt City","Rural",null,"Rest of Upper Hutt City"]
[null,null,null,null,null,null,"Porirua city"]
[null,null,null,null,null,null,"Business",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(N26&O26,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":7.9908637076092442E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N26&O26,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":1400139.5612312083},null,"Porirua City","Business"]
[null,null,null,null,null,null,"Residential",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(N27&O27,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":5.7077597911494617E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N27&O27,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":9345893.5875038467},null,"Porirua City","Residential"]
[null,null,null,null,null,null,"Rural",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(N28&O28,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":1.4269399477873652E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N28&O28,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":183189.8084881691},null,"Porirua City","Rural"]
["Targeted rate\nRiver management rate",null,{"$f":"year_current","v":"2024/25"},null,{"$f":"year_current","v":"2024/25"},null,"Kāpiti Coast district"]
[null,null,{"$f":"+$C$9","v":"Cents per $ of rateable capital value"},null,{"$f":"+$E$9","v":"Revenue required\n $"},null,"Business",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(N30&O30,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":8.1420480428926356E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N30&O30,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":1724895.2390807373},null,"Kāpiti Coast district","Business"]
[" based on capital value",null,null,null,null,null,"Residential excl Otaki",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(N31&O31,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":5.8157486020661682E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N31&O31,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":9117968.6933151968},null,"Kāpiti Coast district excl Ōtaki ","Residential"]
[null,null,null,null,null,null,"Residential Otaki rating area",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(N32&O32,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":2.9078743010330844E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N32&O32,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":592092.46708099556},null,"Ōtaki rating area","Residential"]
["Wellington city",null,{"$f":"INDEX('River management'!$D$10:$D$25,MATCH(S12,'River management'!$A$10:$A$25,0),)*(1+GST)","v":2.6030454563280223E-4},null,{"$f":"INDEX('River management'!$C$10:$C$19,MATCH(A33,'River management'!$A$10:$A$19,0),)*(1+GST)","v":305407.27100000001},null,"Rural",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(N33&O33,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":1.4539371505165422E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N33&O33,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":481242.78663097782},null,"Kāpiti Coast district","Rural"]
["Hutt city",null,{"$f":"INDEX('River management'!$D$10:$D$25,MATCH(S13,'River management'!$A$10:$A$25,0),)*(1+GST)","v":2.5898022227770622E-2},null,{"$f":"INDEX('River management'!$C$10:$C$19,MATCH(A34,'River management'!$A$10:$A$19,0),)*(1+GST)","v":10283373.2665},null,"Masterton district"]
["Upper Hutt city",null,{"$f":"INDEX('River management'!$D$10:$D$25,MATCH(S14,'River management'!$A$10:$A$25,0),)*(1+GST)","v":1.0027274029222944E-2},null,{"$f":"INDEX('River management'!$C$10:$C$19,MATCH(A35,'River management'!$A$10:$A$19,0),)*(1+GST)","v":1688561.5830000001},null,"Business",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(N35&O35,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":6.0692121309064914E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N35&O35,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":579248.64037978102},null,"Masterton District","Business"]
["Porirua city",null,{"$f":"INDEX('River management'!$D$10:$D$25,MATCH(S15,'River management'!$A$10:$A$25,0),)*(1+GST)","v":5.4549504569911074E-4},null,{"$f":"INDEX('River management'!$C$10:$C$19,MATCH(A36,'River management'!$A$10:$A$19,0),)*(1+GST)","v":105880.49999999999},null,"Residential",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(N36&O36,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":3.0346060654532464E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N36&O36,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":1421425.7162007508},null,"Masterton District","Residential"]
["Kāpiti Coast district",null,{"$f":"INDEX('River management'!$D$10:$D$25,MATCH(S16,'River management'!$A$10:$A$25,0),)*(1+GST)","v":8.6863868873776808E-3},null,{"$f":"INDEX('River management'!$C$10:$C$19,MATCH(A37,'River management'!$A$10:$A$19,0),)*(1+GST)","v":2010261.5134999999},null,"Rural",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(N37&O37,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":1.5173030327266232E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N37&O37,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":742192.76896520378},null,"Masterton District","Rural"]
["Carterton district",null,{"$f":"INDEX('River management'!$D$10:$D$25,MATCH(S18,'River management'!$A$10:$A$25,0),)*(1+GST)","v":6.822890554875708E-4},null,{"$f":"INDEX('River management'!$C$10:$C$19,MATCH(A38,'River management'!$A$10:$A$19,0),)*(1+GST)","v":31569.11},null,"Carterton district"]
["Total district-wide river management rate",null,null,null,{"$f":"SUM(E33:E38)","v":14425053.243999999},null,"Business",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(N39&O39,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":5.7854650296003486E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N39&O39,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":114987.56382956433},null,"Carterton District","Business"]
["Greytown ward",null,{"$f":"'River management'!D29*(1+GST)","v":7.9411099960929651E-3},null,{"$f":"'River management'!C29*(1+GST)","v":113516.06299999998},null,"Residential",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(N40&O40,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":2.8927325148001753E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N40&O40,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":464227.73888789245},null,"Carterton District","Residential"]
["Total river management rates based upon capital value",null,null,null,{"$f":"+E40+E39","v":14538569.306999998},null,"Rural",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(N41&O41,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":1.4463662574000872E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N41&O41,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":408364.32994577673},null,"Carterton District","Rural"]
["Hutt city refers to the local government administrative area of Lower Hutt City.",null,null,null,null,null,"South Wairarapa district"]
[null,null,null,null,null,null,"Business",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(N43&O43,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":5.6516160575959574E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N43&O43,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":227613.18510361956},null,"South Wairarapa District","Business"]
[null,null,null,null,null,null,"Residential",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(N44&O44,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":2.8258080287979777E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N44&O44,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":724198.5054915502},null,"South Wairarapa District","Residential"]
[null,null,null,null,null,null,"Rural",null,null,{"$f":"INDEX('Public transport'!$J$23:$J$60,MATCH(N45&O45,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":1.4129040143989888E-2},null,{"$f":"INDEX('Public transport'!$I$23:$I$60,MATCH(N45&O45,'Public transport'!$D$23:$D$60,0),)*(1+GST)","v":695931.74290840188},null,"South Wairarapa District","Rural"]
["Targeted rate\nRiver management",null,{"$f":"year_current","v":"2024/25"},null,{"$f":"year_current","v":"2024/25"},null,"Total public transport rate",null,null,null,null,{"$f":"SUM(L13:L45)","v":158627386.49299997}]
[null,null,"Cents per $ of rateable land value",null,"Revenue required\n $",null,"Hutt city refers to the local government administrative area of Lower Hutt City."]
[]
[null,null,null,null,null,null,"Targeted rate\nWarm Greater Wellington\nBased on extent of service provided",null,null,{"$f":"year_current","v":"2024/25"},null,{"$f":"year_current","v":"2024/25"}]
[null,null,null,null,null,null,null,null,null,"Percentage of service provided",null,"Revenue required\n $"]
["Featherston urban: Donalds Creek Stopbank",null,{"$f":"'River management'!D30*(1+GST)","v":1.0492126949574203E-3},null,{"$f":"'River management'!C30*(1+GST)","v":3508.9029999999993}]
["Total river management rates based upon land value",null,null,null,{"$f":"+E51+E50","v":3508.9029999999993}]
[null,null,null,null,null,null,"For any ratepayer that utilises the service",null,null,0.15,null,{"$f":"INDEX(ESSbase!$G$8:$G$25,MATCH(\"Warm Greater Wellington Rate\",ESSbase!$B$8:$B$25,0),)*(1+GST)","v":891709.40199999989}]
["Total river management rates",null,null,null,{"$f":"+E52+E41","v":14542078.209999999}]
[]
["All figures on this page include GST."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Rates funding impact statement"]
[]
[]
["Targeted rate\nStadium Rate",null,{"$f":"year_current","v":"2024/25"},null,{"$f":"year_current","v":"2024/25"},null,"Targeted rate\nEconomic development rate",null,null,{"$f":"year_current","v":"2024/25"},null,{"$f":"year_current","v":"2024/25"}]
[null,null,{"$f":"+$C$9","v":"Cents per $ of rateable capital value"},null,{"$f":"+$E$9","v":"Revenue required\n $"},null,null,null,"$ per rating  unit",{"$f":"+$C$9","v":"Cents per $ of rateable capital value"},null,"Revenue required\n $"]
[" based on capital value"]
[]
["Wellington city - CDB",null,{"$f":"Stadium!J23*(1+GST)","v":0},null,{"$f":"Stadium!I23*(1+GST)","v":0},null,"Wellington city"]
["Wellington city - ex-CBD",null,{"$f":"SUM(Stadium!I24:I26)/SUM(Stadium!E24:E26)*100*(1+GST)","v":0},null,{"$f":"SUM(Stadium!I24:I26)*(1+GST)","v":0},null,"Wellington CBD",null,null,{"$f":"INDEX('Economic Development'!$L$23:$L$49,MATCH(G66&G67,'Economic Development'!$D$23:$D$49,0),)*(1+GST)","v":6.3327271396315448E-3},null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N67,'Economic Development'!$C$23:$C$49,O67)*(1+GST)","v":846582.79407817125},null,"Wellington City","Wellington CBD"]
["Hutt city",null,{"$f":"INDEX(Stadium!$J$10:$J$18,MATCH(A68,Stadium!$A$10:$A$18,0),)*(1+GST)","v":0},null,{"$f":"INDEX(Stadium!$I$10:$I$18,MATCH(A68,Stadium!$A$10:$A$18,0),)*(1+GST)","v":0},null,"Business",null,null,{"$f":"INDEX('Economic Development'!$L$23:$L$49,MATCH(G66&G68,'Economic Development'!$D$23:$D$49,0),)*(1+GST)","v":6.3327271396315448E-3},null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N68,'Economic Development'!$C$23:$C$49,O68)*(1+GST)","v":410385.94506668486},null,"Wellington City","Business"]
["Upper Hutt city",null,{"$f":"SUM(Stadium!I55,Stadium!I57,Stadium!I59)/SUM(Stadium!E55,Stadium!E57,Stadium!E59)*100*(1+GST)","v":0},null,{"$f":"INDEX(Stadium!$I$10:$I$18,MATCH(A69,Stadium!$A$10:$A$18,0),)*(1+GST)","v":0},null,"Residential – per rating unit",null,{"$f":"SUMIFS('Economic Development'!$H$23:$H$49,'Economic Development'!$A$23:$A$49,N69,'Economic Development'!$C$23:$C$49,O69)/COUNTIFS('Economic Development'!$A$23:$A$49,N69,'Economic Development'!$C$23:$C$49,O69)*(1+GST)","v":17.25},null,null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N69,'Economic Development'!$C$23:$C$49,O69)*(1+GST)","v":1300425.75},null,"Wellington City","Residential"]
["Porirua city",null,{"$f":"INDEX(Stadium!$J$10:$J$18,MATCH(A70,Stadium!$A$10:$A$18,0),)*(1+GST)","v":0},null,{"$f":"INDEX(Stadium!$I$10:$I$18,MATCH(A70,Stadium!$A$10:$A$18,0),)*(1+GST)","v":0},null,"Rural – per rating unit",null,{"$f":"SUMIFS('Economic Development'!$H$23:$H$49,'Economic Development'!$A$23:$A$49,N70,'Economic Development'!$C$23:$C$49,O70)/COUNTIFS('Economic Development'!$A$23:$A$49,N70,'Economic Development'!$C$23:$C$49,O70)*(1+GST)","v":17.25},null,null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N70,'Economic Development'!$C$23:$C$49,O70)*(1+GST)","v":15559.499999999998},null,"Wellington City","Rural"]
["Kāpiti Coast district",null,{"$f":"INDEX(Stadium!$J$10:$J$18,MATCH(A71,Stadium!$A$10:$A$18,0),)*(1+GST)","v":0},null,{"$f":"INDEX(Stadium!$I$10:$I$18,MATCH(A71,Stadium!$A$10:$A$18,0),)*(1+GST)","v":0},null,"Hutt city"]
["Masterton district",null,{"$f":"INDEX(Stadium!$J$10:$J$18,MATCH(A72,Stadium!$A$10:$A$18,0),)*(1+GST)","v":0},null,{"$f":"INDEX(Stadium!$I$10:$I$18,MATCH(A72,Stadium!$A$10:$A$18,0),)*(1+GST)","v":0},null,"Business",null,null,{"$f":"INDEX('Economic Development'!$L$23:$L$49,MATCH(G71&G72,'Economic Development'!$D$23:$D$49,0),)*(1+GST)","v":7.2565487544961242E-3},null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N72,'Economic Development'!$C$23:$C$49,O72)*(1+GST)","v":489254.00531062705},null,"Hutt City","Business"]
["Carterton district",null,{"$f":"INDEX(Stadium!$J$10:$J$18,MATCH(A73,Stadium!$A$10:$A$18,0),)*(1+GST)","v":0},null,{"$f":"INDEX(Stadium!$I$10:$I$18,MATCH(A73,Stadium!$A$10:$A$18,0),)*(1+GST)","v":0},null,"Residential – per rating unit",null,{"$f":"SUMIFS('Economic Development'!$H$23:$H$49,'Economic Development'!$A$23:$A$49,N73,'Economic Development'!$C$23:$C$49,O73)/COUNTIFS('Economic Development'!$A$23:$A$49,N73,'Economic Development'!$C$23:$C$49,O73)*(1+GST)","v":17.25},null,null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N73,'Economic Development'!$C$23:$C$49,O73)*(1+GST)","v":674509.5},null,"Hutt City","Residential"]
["South Wairarapa district",null,{"$f":"INDEX(Stadium!$J$10:$J$18,MATCH(A74,Stadium!$A$10:$A$18,0),)*(1+GST)","v":0},null,{"$f":"INDEX(Stadium!$I$10:$I$18,MATCH(A74,Stadium!$A$10:$A$18,0),)*(1+GST)","v":0},null,"Rural – per rating unit",null,{"$f":"SUMIFS('Economic Development'!$H$23:$H$49,'Economic Development'!$A$23:$A$49,N74,'Economic Development'!$C$23:$C$49,O74)/COUNTIFS('Economic Development'!$A$23:$A$49,N74,'Economic Development'!$C$23:$C$49,O74)*(1+GST)","v":17.25},null,null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N74,'Economic Development'!$C$23:$C$49,O74)*(1+GST)","v":7693.4999999999991},null,"Hutt City","Rural"]
["Tararua district",null,{"$f":"INDEX(Stadium!$J$10:$J$18,MATCH(A75,Stadium!$A$10:$A$18,0),)*(1+GST)","v":0},null,{"$f":"INDEX(Stadium!$I$10:$I$18,MATCH(A75,Stadium!$A$10:$A$18,0),)*(1+GST)","v":0},null,"Upper Hutt city"]
["Total stadium rate",null,null,null,{"$f":"SUM(E66:E75)","v":0},null,"Business",null,null,{"$f":"INDEX('Economic Development'!$L$23:$L$49,MATCH(G75&G76,'Economic Development'!$D$23:$D$49,0),)*(1+GST)","v":6.9079272340495761E-3},null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N76,'Economic Development'!$C$23:$C$49,O76)*(1+GST)","v":143287.19364340333},null,"Upper Hutt City","Business"]
[null,null,null,null,null,null,"Residential – per rating unit",null,{"$f":"SUMIFS('Economic Development'!$H$23:$H$49,'Economic Development'!$A$23:$A$49,N77,'Economic Development'!$C$23:$C$49,O77)/COUNTIFS('Economic Development'!$A$23:$A$49,N77,'Economic Development'!$C$23:$C$49,O77)*(1+GST)","v":17.25},null,null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N77,'Economic Development'!$C$23:$C$49,O77)*(1+GST)","v":273895.5},null,"Upper Hutt City","Residential"]
["Rates Remission",null,"2022/23",null,"2022/23",null,"Rural – per rating unit",null,{"$f":"SUMIFS('Economic Development'!$H$23:$H$49,'Economic Development'!$A$23:$A$49,N78,'Economic Development'!$C$23:$C$49,O78)/COUNTIFS('Economic Development'!$A$23:$A$49,N78,'Economic Development'!$C$23:$C$49,O78)*(1+GST)","v":17.25},null,null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N78,'Economic Development'!$C$23:$C$49,O78)*(1+GST)","v":22425},null,"Upper Hutt City","Rural"]
[null,null,"Cents per $ of rateable capital value",null,"Revenue required",null,"Porirua city"]
[null,null,null,null," $",null,"Business",null,null,{"$f":"INDEX('Economic Development'!$L$23:$L$49,MATCH(G79&G80,'Economic Development'!$D$23:$D$49,0),)*(1+GST)","v":7.3434327112972897E-3},null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N80,'Economic Development'!$C$23:$C$49,O80)*(1+GST)","v":128669.82882633683},null,"Porirua City","Business"]
[null,null,null,null,null,null,"Residential – per rating unit",null,{"$f":"SUMIFS('Economic Development'!$H$23:$H$49,'Economic Development'!$A$23:$A$49,N81,'Economic Development'!$C$23:$C$49,O81)/COUNTIFS('Economic Development'!$A$23:$A$49,N81,'Economic Development'!$C$23:$C$49,O81)*(1+GST)","v":17.25},null,null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N81,'Economic Development'!$C$23:$C$49,O81)*(1+GST)","v":322195.5},null,"Porirua City","Residential"]
["Wellington city - CDB",null,{"$f":"Remission!G24","v":0},null,{"$f":"Remission!F24*(1+GST)","v":0},null,"Rural – per rating unit",null,{"$f":"SUMIFS('Economic Development'!$H$23:$H$49,'Economic Development'!$A$23:$A$49,N82,'Economic Development'!$C$23:$C$49,O82)/COUNTIFS('Economic Development'!$A$23:$A$49,N82,'Economic Development'!$C$23:$C$49,O82)*(1+GST)","v":17.25},null,null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N82,'Economic Development'!$C$23:$C$49,O82)*(1+GST)","v":11333.25},null,"Porirua City","Rural"]
["Wellington city - Business",null,{"$f":"Remission!G25","v":0},null,{"$f":"Remission!F25*(1+GST)","v":0},null,"Kāpiti Coast district"]
["Wellington city - Residential",null,{"$f":"Remission!G26","v":0},null,{"$f":"Remission!F26*(1+GST)","v":0},null,"Business",null,null,{"$f":"INDEX('Economic Development'!$L$23:$L$49,MATCH(G83&G84,'Economic Development'!$D$23:$D$49,0),)*(1+GST)","v":7.4823678794817489E-3},null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N84,'Economic Development'!$C$23:$C$49,O84)*(1+GST)","v":158514.18051548937},null,"Kāpiti Coast district","Business"]
["Wellington city - Rural",null,{"$f":"Remission!G27","v":0},null,{"$f":"Remission!F27*(1+GST)","v":0},null,"Residential – per rating unit",null,{"$f":"SUMIFS('Economic Development'!$H$23:$H$49,'Economic Development'!$A$23:$A$49,N85,'Economic Development'!$C$23:$C$49,O85)/COUNTIFS('Economic Development'!$A$23:$A$49,N85,'Economic Development'!$C$23:$C$49,O85)*(1+GST)","v":17.25},null,null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N85,'Economic Development'!$C$23:$C$49,O85)*(1+GST)","v":376412.25},null,"Kāpiti Coast district","Residential"]
["Hutt city",null,{"$f":"INDEX(Remission!$E$10:$E36,MATCH(S13,Remission!$A$10:$A$36,0),)","v":0},{"$f":"INDEX(Remission!$E$10:$E36,MATCH(T13,Remission!$A$10:$A$36,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX(Remission!$D$10:$D19,MATCH(A86,Remission!$A$10:$A$19,0),)*(1+GST)","v":0},null,"Rural – per rating unit",null,{"$f":"SUMIFS('Economic Development'!$H$23:$H$49,'Economic Development'!$A$23:$A$49,N86,'Economic Development'!$C$23:$C$49,O86)/COUNTIFS('Economic Development'!$A$23:$A$49,N86,'Economic Development'!$C$23:$C$49,O86)*(1+GST)","v":17.25},null,null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N86,'Economic Development'!$C$23:$C$49,O86)*(1+GST)","v":45246.75},null,"Kāpiti Coast district","Rural"]
["Upper Hutt city",null,{"$f":"INDEX(Remission!$E$10:$E37,MATCH(S14,Remission!$A$10:$A$36,0),)","v":0},null,{"$f":"INDEX(Remission!$D$10:$D20,MATCH(A87,Remission!$A$10:$A$19,0),)*(1+GST)","v":0},null,"Masterton district"]
["Porirua city",null,{"$f":"INDEX(Remission!$E$10:$E38,MATCH(S15,Remission!$A$10:$A$36,0),)","v":0},null,{"$f":"INDEX(Remission!$D$10:$D21,MATCH(A88,Remission!$A$10:$A$19,0),)*(1+GST)","v":0},null,"Business",null,null,{"$f":"INDEX('Economic Development'!$L$23:$L$49,MATCH(G87&G88,'Economic Development'!$D$23:$D$49,0),)*(1+GST)","v":7.8084664605210215E-3},null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N88,'Economic Development'!$C$23:$C$49,O88)*(1+GST)","v":74524.394322535663},null,"Masterton District","Business"]
["Kāpiti Coast district",null,{"$f":"INDEX(Remission!$E$10:$E39,MATCH(S16,Remission!$A$10:$A$36,0),)","v":0},null,{"$f":"INDEX(Remission!$D$10:$D22,MATCH(A89,Remission!$A$10:$A$19,0),)*(1+GST)","v":0},null,"Residential – per rating unit",null,{"$f":"SUMIFS('Economic Development'!$H$23:$H$49,'Economic Development'!$A$23:$A$49,N89,'Economic Development'!$C$23:$C$49,O89)/COUNTIFS('Economic Development'!$A$23:$A$49,N89,'Economic Development'!$C$23:$C$49,O89)*(1+GST)","v":17.25},null,null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N89,'Economic Development'!$C$23:$C$49,O89)*(1+GST)","v":149609.25},null,"Masterton District","Residential"]
["Masterton district",null,{"$f":"INDEX(Remission!$E$10:$E40,MATCH(S17,Remission!$A$10:$A$36,0),)","v":0},null,{"$f":"INDEX(Remission!$D$10:$D23,MATCH(A90,Remission!$A$10:$A$19,0),)*(1+GST)","v":0},null,"Rural – per rating unit",null,{"$f":"SUMIFS('Economic Development'!$H$23:$H$49,'Economic Development'!$A$23:$A$49,N90,'Economic Development'!$C$23:$C$49,O90)/COUNTIFS('Economic Development'!$A$23:$A$49,N90,'Economic Development'!$C$23:$C$49,O90)*(1+GST)","v":17.25},null,null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N90,'Economic Development'!$C$23:$C$49,O90)*(1+GST)","v":62876.249999999993},null,"Masterton District","Rural"]
["Carterton district",null,{"$f":"INDEX(Remission!$E$10:$E41,MATCH(S18,Remission!$A$10:$A$36,0),)","v":0},null,{"$f":"INDEX(Remission!$D$10:$D24,MATCH(A91,Remission!$A$10:$A$19,0),)*(1+GST)","v":0},null,"Carterton district"]
["South Wairarapa district",null,{"$f":"INDEX(Remission!$E$10:$E42,MATCH(S19,Remission!$A$10:$A$36,0),)","v":0},null,{"$f":"INDEX(Remission!$D$10:$D25,MATCH(A92,Remission!$A$10:$A$19,0),)*(1+GST)","v":0},null,"Business",null,null,{"$f":"INDEX('Economic Development'!$L$23:$L$49,MATCH(G91&G92,'Economic Development'!$D$23:$D$49,0),)*(1+GST)","v":7.4434059426102504E-3},null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N92,'Economic Development'!$C$23:$C$49,O92)*(1+GST)","v":14793.955396086436},null,"Carterton District","Business"]
["Tararua district",null,{"$f":"INDEX(Remission!$E$10:$E43,MATCH(S20,Remission!$A$10:$A$36,0),)","v":0},null,{"$f":"INDEX(Remission!$D$10:$D26,MATCH(A93,Remission!$A$10:$A$19,0),)*(1+GST)","v":0},null,"Residential – per rating unit",null,{"$f":"SUMIFS('Economic Development'!$H$23:$H$49,'Economic Development'!$A$23:$A$49,N93,'Economic Development'!$C$23:$C$49,O93)/COUNTIFS('Economic Development'!$A$23:$A$49,N93,'Economic Development'!$C$23:$C$49,O93)*(1+GST)","v":17.25},null,null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N93,'Economic Development'!$C$23:$C$49,O93)*(1+GST)","v":45057},null,"Carterton District","Residential"]
["Total general rate",null,null,null,{"$f":"SUM(E82:E93)","v":0},null,"Rural – per rating unit",null,{"$f":"SUMIFS('Economic Development'!$H$23:$H$49,'Economic Development'!$A$23:$A$49,N94,'Economic Development'!$C$23:$C$49,O94)/COUNTIFS('Economic Development'!$A$23:$A$49,N94,'Economic Development'!$C$23:$C$49,O94)*(1+GST)","v":17.25},null,null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N94,'Economic Development'!$C$23:$C$49,O94)*(1+GST)","v":32964.75},null,"Carterton District","Rural"]
[null,null,null,null,null,null,"South Wairarapa district"]
[null,null,null,null,null,null,"Business",null,null,{"$f":"INDEX('Economic Development'!$L$23:$L$49,MATCH(G95&G96,'Economic Development'!$D$23:$D$49,0),)*(1+GST)","v":7.2711998660835737E-3},null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N96,'Economic Development'!$C$23:$C$49,O96)*(1+GST)","v":29284.030340664984},null,"South Wairarapa District","Business"]
[null,null,null,null,null,null,"Residential – per rating unit",null,{"$f":"SUMIFS('Economic Development'!$H$23:$H$49,'Economic Development'!$A$23:$A$49,N97,'Economic Development'!$C$23:$C$49,O97)/COUNTIFS('Economic Development'!$A$23:$A$49,N97,'Economic Development'!$C$23:$C$49,O97)*(1+GST)","v":17.25},null,null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N97,'Economic Development'!$C$23:$C$49,O97)*(1+GST)","v":56338.499999999993},null,"South Wairarapa District","Residential"]
[null,null,null,null,null,null,"Rural – per rating unit",null,{"$f":"SUMIFS('Economic Development'!$H$23:$H$49,'Economic Development'!$A$23:$A$49,N98,'Economic Development'!$C$23:$C$49,O98)/COUNTIFS('Economic Development'!$A$23:$A$49,N98,'Economic Development'!$C$23:$C$49,O98)*(1+GST)","v":17.25},null,null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N98,'Economic Development'!$C$23:$C$49,O98)*(1+GST)","v":53371.499999999993},null,"South Wairarapa District","Rural"]
[null,null,null,null,null,null,"Tararua district  – per rating unit",null,{"$f":"SUMIFS('Economic Development'!$H$23:$H$49,'Economic Development'!$A$23:$A$49,N99,'Economic Development'!$C$23:$C$49,O99)/COUNTIFS('Economic Development'!$A$23:$A$49,N99,'Economic Development'!$C$23:$C$49,O99)*(1+GST)","v":17.25},null,null,{"$f":"SUMIFS('Economic Development'!$K$23:$K$49,'Economic Development'!$A$23:$A$49,N99,'Economic Development'!$C$23:$C$49,O99)*(1+GST)","v":189.74999999999997},null,"Tararua District","Rural"]
[null,null,null,null,null,null,"Total economic development rate",null,null,null,null,{"$f":"SUM(L67:L99)","v":5745399.8274999997}]
[null,null,null,null,null,null,"Hutt city refers to the local government administrative area of Lower Hutt City."]
[null,null,null,null,null,null,{"$f":"+$A$56","v":"All figures on this page include GST."}]
[]
[]
[null,null,null,null,"Rates funding impact statement"]
[]
[]
["Targeted rate\nRiver Management Plans rated using CV",null,{"$f":"year_current","v":"2024/25"},null,{"$f":"year_current","v":"2024/25"}]
[null,null,{"$f":"+$C$9","v":"Cents per $ of rateable capital value"},null,"Revenue required\n $"]
[]
[]
[]
["Te Kauru",null,{"$f":"'Class Rates'!F77*(1+GST)","v":5.4401877603363104E-3},null,{"$f":"'Class Rates'!B77*(1+GST)","v":574123.05599999998}]
[]
["Waiohine ",null,{"$f":"'Class Rates'!F80*(1+GST)","v":2.6178065413522537E-3},null,{"$f":"'Class Rates'!B80*(1+GST)","v":31354.358999999997}]
[]
[]
["Total River Management Plans rated using CV",null,null,null,{"$f":"SUM(,E115,E113)","v":605477.41500000004}]
[]
["All figures on this page include GST."]
[]
[]
[]
[null,null,null,null,"Rates funding impact statement",null,null,null,null,null,null,"Rates funding impact statement"]
[]
[]
["Targeted rate \nRiver management schemes 1",null,{"$f":"year_current","v":"2024/25"},null,{"$f":"year_current","v":"2024/25"},null,"Targeted rate \nRiver management schemes 2",null,{"$f":"year_current","v":"2024/25"},{"$f":"year_current","v":"2024/25"},null,{"$f":"year_current","v":"2024/25"}]
[null,null,"$ per hectare",null,"Revenue required\n $",null,null,null,"$ per \ndwelling","$ per point",null,"Revenue required\n $"]
[]
[{"$f":"'Class Rates'!A12","v":"Waiohine Rural"},"A",{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(A130&B130,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":56.18659545454544},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(A130&B130,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":6319.4187639636339},null,"Lower Wairarapa valley Development Scheme","A",null,{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(G130&H130,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":0.36963108055674232},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(G130&H130,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":1076329.5293088553}]
[{"$f":"A130","v":"Waiohine Rural"},"B",{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(A131&B131,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":46.82224999999999},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(A131&B131,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":17923.000115224997},null,null,"Sa",{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(G130&H131,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":30.340320524373617},null,null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(G130&H131,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":13076.678146005028}]
[{"$f":"A131","v":"Waiohine Rural"},"C",{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(A132&B132,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":37.457695454545451},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(A132&B132,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":47938.426066579079},null,{"$f":"G130","v":"Lower Wairarapa valley Development Scheme"},"Sb",{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(G132&H132,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":60.723685444367881},null,null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(G132&H132,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":153752.37154513947}]
[{"$f":"A132","v":"Waiohine Rural"},"D",{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(A133&B133,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":28.093454545454541},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(A133&B133,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":10391.833451309089},null,"Total river management scheme rates 2",null,null,null,null,{"$f":"SUM(L130:L132)","v":1243158.5789999999}]
[{"$f":"A133","v":"Waiohine Rural"},"E",{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(A134&B134,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":18.728899999999996},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(A134&B134,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":14930.188382819997}]
[{"$f":"A134","v":"Waiohine Rural"},"S",{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(A135&B135,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":936.44374545454525},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(A135&B135,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":16013.188047272724},null,"Total river management scheme rates",null,null,null,null,{"$f":"SUM(L133,E143)","v":1368826.0887688485}]
[null,null,null,null,{"$f":"SUM(E130:E135)","v":113516.0548271695}]
[{"$f":"'Class Rates'!A18","v":"Mangatarere"},"A",{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(A137&B137,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":42.455595454545445},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(A137&B137,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":910.96971166818162}]
[{"$f":"A137","v":"Mangatarere"},"B",{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(A138&B138,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":40.609740909090903},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(A138&B138,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":8509.8199391890903},null,null,null,null,null,null,"Rates funding impact statement"]
[{"$f":"A138","v":"Mangatarere"},"C",{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(A139&B139,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":34.412809090909086},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(A139&B139,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":542.63493886909077}]
[{"$f":"A139","v":"Mangatarere"},"D",{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(A140&B140,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":30.457331818181814},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(A140&B140,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":2188.030351952727},null,"Targeted rate\nCatchment schemes 2",null,null,{"$f":"year_current","v":"2024/25"},null,{"$f":"year_current","v":"2024/25"}]
[null,null,null,null,{"$f":"SUM(E137:E140)","v":12151.454941679091},null,null,null,null,"Cents per $ of rateable land value",null,"Revenue required\n $"]
[]
["Total river management scheme rates 1",null,null,null,{"$f":"SUM(E136,E141)","v":125667.5097688486},null,"Awhea-Opouawe","Land value",null,{"$f":"'Class Rates'!K96*(1+GST)","v":6.915673081044015E-3},null,{"$f":"'Class Rates'!H96*(1+GST)","v":11295.438}]
[null,null,null,null,null,null,"Mataikona-Whakataki","Land value within scheme area",null,{"$f":"'Class Rates'!K101*(1+GST)","v":5.5211520003939571E-3},null,{"$f":"'Class Rates'!H100*(1+GST)","v":4986.9519999999993}]
["All figures on this page include GST.",null,null,null,null,null,"Catchment management scheme 2 rates",null,null,null,null,{"$f":"+L143+L144","v":16282.39}]
[]
[null,null,null,null,null,null,"Targeted rate\nCatchment schemes 3",null,null,{"$f":"+J140","v":"2024/25"},null,{"$f":"+L140","v":"2024/25"}]
[null,null,null,null,null,null,null,null,null,"$ per \ndwelling",null,"Revenue required\n $"]
["Targeted rate\nPump drainage schemes",null,{"$f":"year_current","v":"2024/25"},null,{"$f":"year_current","v":"2024/25"}]
[null,null,"$ per hectare",null,"Revenue required\n $"]
[null,null,null,null,null,null,"Awhea-Opouawe","Charge per dwelling",null,{"$f":"+'Class Rates'!F98","v":"$184.35 / $92.2875"},null,{"$f":"'Class Rates'!H97*(1+GST)","v":18711.88}]
["Te Hopai","A",{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(A152&B152,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":58.556194499999997},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(A152&B152,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":72997.165085864835},null,"Maungaraki","Charge per dwelling",null,{"$f":"'Class Rates'!F106*(1+GST)","v":46.987850000000002},null,{"$f":"'Class Rates'!H106*(1+GST)","v":892.76914999999997}]
["Moonmoot pump","A",{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(A153&B153,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":164.21705599999999},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(A153&B153,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":37395.965336820962},null,"Mataikona-Whakataki","Charge per dwelling",null,{"$f":"'Class Rates'!F101*(1+GST)","v":29.727499999999999},null,{"$f":"'Class Rates'!H101*(1+GST)","v":3657.0574999999999}]
["Onoke pump","A",{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(A154&B154,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":91.189962999999992},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(A154&B154,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":65057.431887680657},null,"Catchment management scheme 3 rates",null,null,null,null,{"$f":"+L151+L153+L152","v":23261.70665}]
["Pouawha pump","A",{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(A155&B155,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":137.56624299999999},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(A155&B155,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":130069.54307446639}]
[]
["Total pump drainage scheme rates",null,null,null,{"$f":"SUM(E152:E156)","v":305520.10538483283},null,"Targeted rate\nCatchment schemes 4",null,null,{"$f":"+$C$29","v":"2024/25"},null,{"$f":"+$C$29","v":"2024/25"}]
[null,null,null,null,null,null,null,null,null,"Cents per metre of river frontage",null,"Revenue required\n $"]
["Targeted rate\nCatchment schemes 1",null,{"$f":"year_current","v":"2024/25"},null,{"$f":"year_current","v":"2024/25"}]
[null,null,{"$f":"+$C$151","v":0},null,"Revenue required\n $"]
[]
["Whareama","A",{"$f":"INDEX('Class Rates'!$E$9:$E$109,MATCH(A162&B162,'Class Rates'!$M$9:$M$109,0),)*(1+GST)","v":6.1259005000000002},null,{"$f":"INDEX('Class Rates'!$F$9:$F$109,MATCH(A162&B162,'Class Rates'!$M$9:$M$109,0),)*(1+GST)","v":4382.3836829911552},null,"Maungaraki","River frontage",null,{"$f":"'Class Rates'!F107*(1+GST)","v":4.3856284999999995E-2},null,{"$f":"'Class Rates'!H107*(1+GST)","v":2032.2125343299999}]
[{"$f":"$A$162","v":"Whareama"},"B",{"$f":"INDEX('Class Rates'!$E$9:$E$109,MATCH(A163&B163,'Class Rates'!$M$9:$M$109,0),)*(1+GST)","v":2.3560752649999999},null,{"$f":"INDEX('Class Rates'!$F$9:$F$109,MATCH(A163&B163,'Class Rates'!$M$9:$M$109,0),)*(1+GST)","v":2244.3146938690552},null,"Catchment management scheme 4 rates",null,null,null,null,{"$f":"L162","v":2032.2125343299999}]
[{"$f":"$A$162","v":"Whareama"},"C",{"$f":"INDEX('Class Rates'!$E$9:$E$109,MATCH(A164&B164,'Class Rates'!$M$9:$M$109,0),)*(1+GST)","v":0.41231593999999999},null,{"$f":"INDEX('Class Rates'!$F$9:$F$109,MATCH(A164&B164,'Class Rates'!$M$9:$M$109,0),)*(1+GST)","v":18791.760058415701},null,"Total catchment management scheme rates",null,null,null,null,{"$f":"E190+L145+L154+L163","v":98417.28258924582}]
[{"$f":"$A$162","v":"Whareama"},"E",{"$f":"INDEX('Class Rates'!$E$9:$E$109,MATCH(A165&B165,'Class Rates'!$M$9:$M$109,0),)*(1+GST)","v":0.29450787},null,{"$f":"INDEX('Class Rates'!$F$9:$F$109,MATCH(A165&B165,'Class Rates'!$M$9:$M$109,0),)*(1+GST)","v":4.5361574676750003}]
[{"$f":"$A$162","v":"Whareama"},"F",{"$f":"INDEX('Class Rates'!$E$9:$E$109,MATCH(A166&B166,'Class Rates'!$M$9:$M$109,0),)*(1+GST)","v":0.23557307249999998},null,{"$f":"INDEX('Class Rates'!$F$9:$F$109,MATCH(A166&B166,'Class Rates'!$M$9:$M$109,0),)*(1+GST)","v":650.06024749986864},null,"1 \"Separately used or inhabited part\" (dwelling) includes any part of a rating unit separately used or inhabited by the owner or any other person who has the right to use or inhabit that part by virtue of a tenancy, lease, licence or other agreement. At a minimum, the land or premises intended to form the separately used or inhabited part of the rating unit must be capable of actual habitation, or actual separate use. To avoid of doubt, a rating unit that has only one use (ie, it does not have separate parts or is vacant land) is treated as being one separately used or inhabited part (dwelling)."]
[{"$f":"$A$162","v":"Whareama"},null,null,null,{"$f":"SUM(E162:E166)","v":26073.054840243458}]
["Homewood","A",{"$f":"INDEX('Class Rates'!$E$9:$E$109,MATCH(A168&B168,'Class Rates'!$M$9:$M$109,0),)*(1+GST)","v":2.5594170000000003},null,{"$f":"INDEX('Class Rates'!$F$9:$F$109,MATCH(A168&B168,'Class Rates'!$M$9:$M$109,0),)*(1+GST)","v":5873.3469911953425}]
[{"$f":"A168","v":"Homewood"},"B",{"$f":"INDEX('Class Rates'!$E$9:$E$109,MATCH(A169&B169,'Class Rates'!$M$9:$M$109,0),)*(1+GST)","v":2.4375802499999999},null,{"$f":"INDEX('Class Rates'!$F$9:$F$109,MATCH(A169&B169,'Class Rates'!$M$9:$M$109,0),)*(1+GST)","v":1346.756372591411}]
[{"$f":"A169","v":"Homewood"},"C",{"$f":"INDEX('Class Rates'!$E$9:$E$109,MATCH(A170&B170,'Class Rates'!$M$9:$M$109,0),)*(1+GST)","v":2.1329280000000002},null,{"$f":"INDEX('Class Rates'!$F$9:$F$109,MATCH(A170&B170,'Class Rates'!$M$9:$M$109,0),)*(1+GST)","v":7811.7930921864963}]
[{"$f":"A170","v":"Homewood"},"D",{"$f":"INDEX('Class Rates'!$E$9:$E$109,MATCH(A171&B171,'Class Rates'!$M$9:$M$109,0),)*(1+GST)","v":0.30465225000000001},null,{"$f":"INDEX('Class Rates'!$F$9:$F$109,MATCH(A171&B171,'Class Rates'!$M$9:$M$109,0),)*(1+GST)","v":529.93002557261093}]
[null,null,null,null,{"$f":"SUM(E168:E171)","v":15561.826481545859},null,null,null,null,null,null,"Rates funding impact statement"]
["Maungaraki","A",{"$f":"'Class Rates'!F104*(1+GST)","v":1.3313549999999998},null,{"$f":"'Class Rates'!H104*(1+GST)","v":4400.7551088865193}]
[{"$f":"A173","v":"Maungaraki"},"B",{"$f":"'Class Rates'!F105*(1+GST)","v":0.62649699999999997},null,{"$f":"'Class Rates'!H105*(1+GST)","v":1861.9526562858939},null,"Targeted rate\nGravity drainage schemes",null,null,{"$f":"year_current","v":"2024/25"},null,{"$f":"year_current","v":"2024/25"}]
[null,null,null,null,{"$f":"SUM(E173:E174)","v":6262.707765172413},null,null,null,null,"$ per hectare",null,"Revenue required\n $"]
["Upper Kaiwhata","A",{"$f":"INDEX('Class Rates'!$E$9:$E$109,MATCH(A176&B176,'Class Rates'!$M$9:$M$109,0),)*(1+GST)","v":13.748474249999999},null,{"$f":"INDEX('Class Rates'!$F$9:$F$109,MATCH(A176&B176,'Class Rates'!$M$9:$M$109,0),)*(1+GST)","v":448.39411403692498}]
[{"$f":"A176","v":"Upper Kaiwhata"},"B",{"$f":"INDEX('Class Rates'!$E$9:$E$109,MATCH(A177&B177,'Class Rates'!$M$9:$M$109,0),)*(1+GST)","v":6.0150404999999996},null,{"$f":"INDEX('Class Rates'!$F$9:$F$109,MATCH(A177&B177,'Class Rates'!$M$9:$M$109,0),)*(1+GST)","v":316.43804761590002},null,"Okawa","A",null,{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(G177&H177,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":17.739324999999997},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(G177&H177,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":5002.5084598474768}]
[{"$f":"A177","v":"Upper Kaiwhata"},"C",{"$f":"INDEX('Class Rates'!$E$9:$E$109,MATCH(A178&B178,'Class Rates'!$M$9:$M$109,0),)*(1+GST)","v":0.85925700000000005},null,{"$f":"INDEX('Class Rates'!$F$9:$F$109,MATCH(A178&B178,'Class Rates'!$M$9:$M$109,0),)*(1+GST)","v":823.33369889820005},null,"Taumata","A",null,{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(G178&H178,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":23.109825000000001},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(G178&H178,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":6714.8531485275007}]
[{"$f":"A178","v":"Upper Kaiwhata"},"D",{"$f":"INDEX('Class Rates'!$E$9:$E$109,MATCH(A179&B179,'Class Rates'!$M$9:$M$109,0),)*(1+GST)","v":0.51560249999999996},null,{"$f":"INDEX('Class Rates'!$F$9:$F$109,MATCH(A179&B179,'Class Rates'!$M$9:$M$109,0),)*(1+GST)","v":1058.3662694167499},null,"East Pukio","A",null,{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(G179&H179,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":96.737769999999983},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(G179&H179,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":10980.201236295999}]
[{"$f":"A179","v":"Upper Kaiwhata"},"E",{"$f":"INDEX('Class Rates'!$E$9:$E$109,MATCH(A180&B180,'Class Rates'!$M$9:$M$109,0),)*(1+GST)","v":0.34365450000000003},null,{"$f":"INDEX('Class Rates'!$F$9:$F$109,MATCH(A180&B180,'Class Rates'!$M$9:$M$109,0),)*(1+GST)","v":564.01332579899997},null,"Longbush","A",null,{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(G180&H180,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":35.042432555219996},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(G180&H180,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":7644.3777532769454}]
[{"$f":"A180","v":"Upper Kaiwhata"},"F",{"$f":"INDEX('Class Rates'!$E$9:$E$109,MATCH(A181&B181,'Class Rates'!$M$9:$M$109,0),)*(1+GST)","v":0.17194799999999999},null,{"$f":"INDEX('Class Rates'!$F$9:$F$109,MATCH(A181&B181,'Class Rates'!$M$9:$M$109,0),)*(1+GST)","v":77.792026367999995},null,{"$f":"G180","v":"Longbush"},"B",null,{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(G181&H181,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":17.521136483019998},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(G181&H181,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":2200.7756381090444}]
[null,null,null,null,{"$f":"SUM(E176:E181)","v":3288.3374821347752},null,"Otahoua","A",null,{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(G182&H182,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":92.655499999999989},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(G182&H182,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":8590.5016096908766}]
["Lower Kaiwhata","A",{"$f":"INDEX('Class Rates'!$E$9:$E$109,MATCH(A183&B183,'Class Rates'!$M$9:$M$109,0),)*(1+GST)","v":22.312668000000002},null,{"$f":"INDEX('Class Rates'!$F$9:$F$109,MATCH(A183&B183,'Class Rates'!$M$9:$M$109,0),)*(1+GST)","v":1028.8790093062853},null,"Te Whiti","A",null,{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(G183&H183,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":34.254014999999995},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(G183&H183,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":4839.201715109999}]
[{"$f":"A183","v":"Lower Kaiwhata"},"B",{"$f":"INDEX('Class Rates'!$E$9:$E$109,MATCH(A184&B184,'Class Rates'!$M$9:$M$109,0),)*(1+GST)","v":9.7617922500000009},null,{"$f":"INDEX('Class Rates'!$F$9:$F$109,MATCH(A184&B184,'Class Rates'!$M$9:$M$109,0),)*(1+GST)","v":435.25761574001729},null,"Ahikouka","A",null,{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(G184&H184,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":62.000409999999995},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(G184&H184,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":6957.5062090109996}]
[{"$f":"A184","v":"Lower Kaiwhata"},"C",{"$f":"INDEX('Class Rates'!$E$9:$E$109,MATCH(A185&B185,'Class Rates'!$M$9:$M$109,0),)*(1+GST)","v":1.3945417500000001},null,{"$f":"INDEX('Class Rates'!$F$9:$F$109,MATCH(A185&B185,'Class Rates'!$M$9:$M$109,0),)*(1+GST)","v":1616.9858102983894},null,"Battersea","A",null,{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(G185&H185,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":53.307214999999999},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(G185&H185,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":8991.9249948579982}]
[{"$f":"A185","v":"Lower Kaiwhata"},"D",{"$f":"INDEX('Class Rates'!$E$9:$E$109,MATCH(A186&B186,'Class Rates'!$M$9:$M$109,0),)*(1+GST)","v":0.83667674999999997},null,{"$f":"INDEX('Class Rates'!$F$9:$F$109,MATCH(A186&B186,'Class Rates'!$M$9:$M$109,0),)*(1+GST)","v":2476.5721331835452},null,{"$f":"G185","v":"Battersea"},"B",null,{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(G186&H186,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":44.136079999999993},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(G186&H186,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":8622.4576780285297}]
[{"$f":"A183","v":"Lower Kaiwhata"},"F",{"$f":"INDEX('Class Rates'!$E$9:$E$109,MATCH(A187&B187,'Class Rates'!$M$9:$M$109,0),)*(1+GST)","v":0.27935512499999998},null,{"$f":"INDEX('Class Rates'!$F$9:$F$109,MATCH(A187&B187,'Class Rates'!$M$9:$M$109,0),)*(1+GST)","v":97.35226729107778},null,{"$f":"G186","v":"Battersea"},"C",null,{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(G187&H187,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":34.391669999999998},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(G187&H187,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":10909.969738256998}]
[null,null,null,null,{"$f":"SUM(E183:E187)","v":5655.0468358193148},null,{"$f":"G187","v":"Battersea"},"D",null,{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(G188&H188,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":20.635024999999999},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(G188&H188,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":3148.7583063224997}]
[null,null,null,null,null,null,{"$f":"G188","v":"Battersea"},"E",null,{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(G189&H189,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":17.768994999999997},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(G189&H189,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":3409.6213745699997}]
["Catchment management scheme 1 rates",null,null,null,{"$f":"+E188+E182+E175+E172+E167","v":56840.973404915821},null,{"$f":"G189","v":"Battersea"},"F",null,{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(G190&H190,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":17.195949999999996},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(G190&H190,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":1211.2672416449998}]
[null,null,null,null,null,null,"Manaia","A",null,{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(G191&H191,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":111.49709999999999},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(G191&H191,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":19455.708763919996}]
["All figures on this page include GST.",null,null,null,null,null,"Whakawiriwiri","A",null,{"$f":"INDEX('Class Rates'!$E$9:$E$70,MATCH(G192&H192,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":27.854954999999997},null,{"$f":"INDEX('Class Rates'!$F$9:$F$70,MATCH(G192&H192,'Class Rates'!$M$9:$M$70,0),)*(1+GST)","v":20102.010166471497}]
[null,null,null,null,null,null,"Total gravity drainage scheme rates",null,null,null,null,{"$f":"SUM(L177:L192)","v":128781.64403394135}]
[]
[null,null,null,null,null,null,null,null,null,"Rates Sought Total",null,{"$f":"+E21+E54+L46+E76+E94+L100+E118+L133+E143+E157+L193+L164","v":289011900.76377684}]
[null,null,null,null,null,null,null,null,null,"Total Regnl Rates",null,{"$f":"INDEX(ESSbase!$G$8:$G$25,MATCH(J196,ESSbase!$B$8:$B$25,0),)*(1+GST)","v":289011900.61274999}]
[null,null,null,null,null,null,null,null,null,"difference",null,{"$f":"IF(ABS(L196-L195)>tolerance_dollar,1,0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Warm Wellington rates sought",null,{"$f":"+L53","v":891709.40199999989}]
[null,null,null,null,null,null,null,null,null,"Warm Greater Wellington rate",null,{"$f":"INDEX(ESSbase!$G$8:$G$25,MATCH(J200,ESSbase!$B$8:$B$25,0),)*(1+GST)","v":891709.40199999989}]
[null,null,null,null,null,null,null,null,null,"difference",null,{"$f":"IF(ABS(L200-L199)>tolerance_dollar,1,0)","v":0}]

{"sheet":"Changes","index":35,"n_rows":148,"n_cols":15,"rows_kept":148,"cut":false,"hidden":false,"merged":[[5,3,6,3],[5,4,6,4],[7,6,7,8],[14,6,14,8],[53,2,53,12],[46,2,46,12],[39,2,39,12],[32,2,32,12],[20,2,20,12],[27,2,27,12],[63,11,63,12],[70,10,71,11],[70,12,71,12],[70,13,71,13],[70,14,71,14],[77,10,78,11],[77,12,78,12],[77,13,78,13],[77,14,78,14],[89,10,90,11],[89,12,90,12],[89,13,90,13],[89,14,90,14],[95,10,96,11],[95,12,96,12],[95,13,96,13],[95,14,96,14],[103,10,104,11],[103,12,104,12],[103,13,104,13],[103,14,104,14]]}
[{"$f":"year_current&\" Final Rates Averages\"","v":"2024/25 Final Rates Averages"}]
["Greater Wellington Region"]
[]
[]
[null,null,null,{"$f":"year_previous","v":"2023/24"},{"$f":"year_current","v":"2024/25"},null,{"$f":"year_previous","v":"2023/24"},{"$f":"year_current","v":"2024/25"}]
[null,null,null,"Average CV","Average CV",null,"Budget","Plan","Change","Change"]
[null,null,null,null,null,null,"$000s","$000s","$000s","%  "]
[null,null,null,null,null,null,"Excluding GST"]
["Wellington CBD",null,null,{"$f":"INDEX('Comparison - Category'!$H$52:$H$56,MATCH(A9,'Comparison - Category'!$C$52:$C$56,0),)","v":4364976.155636847},{"$f":"INDEX('Comparison - Category'!$H$111:$H$115,MATCH(A9,'Comparison - Category'!$C$111:$C$115,0),)","v":4469534.0354396524},null,{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(\"Region Wide\"&A9,'Comparison - Category'!$D$9:$D$56,0),)","v":13233.996496438629},{"$f":"INDEX('Comparison - Category'!$X$68:$X$115,MATCH(\"Region Wide\"&A9,'Comparison - Category'!$D$68:$D$115,0),)","v":15264.600668975389},{"$f":"+H9-G9","v":2030.6041725367595},{"$f":"+I9/G9","v":0.15343846985929085}]
["Business",null,null,{"$f":"INDEX('Comparison - Category'!$H$52:$H$56,MATCH(A10,'Comparison - Category'!$C$52:$C$56,0),)","v":2436580.251895329},{"$f":"INDEX('Comparison - Category'!$H$111:$H$115,MATCH(A10,'Comparison - Category'!$C$111:$C$115,0),)","v":2458007.1403155024},null,{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(\"Region Wide\"&A10,'Comparison - Category'!$D$9:$D$56,0),)","v":2557.963508494644},{"$f":"INDEX('Comparison - Category'!$X$68:$X$115,MATCH(\"Region Wide\"&A10,'Comparison - Category'!$D$68:$D$115,0),)","v":2942.4278715098517},{"$f":"+H10-G10","v":384.46436301520771},{"$f":"+I10/G10","v":0.15030095688951567}]
["Residential",null,null,{"$f":"INDEX('Comparison - Category'!$H$52:$H$56,MATCH(A11,'Comparison - Category'!$C$52:$C$56,0),)","v":968681.89368138148},{"$f":"INDEX('Comparison - Category'!$H$111:$H$115,MATCH(A11,'Comparison - Category'!$C$111:$C$115,0),)","v":990955.17904188402},null,{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(\"Region Wide\"&A11,'Comparison - Category'!$D$9:$D$56,0),)","v":737.70711299506934},{"$f":"INDEX('Comparison - Category'!$X$68:$X$115,MATCH(\"Region Wide\"&A11,'Comparison - Category'!$D$68:$D$115,0),)","v":894.09593921549822},{"$f":"+H11-G11","v":156.38882622042888},{"$f":"+I11/G11","v":0.21199311144702782}]
["Rural",null,null,{"$f":"INDEX('Comparison - Category'!$H$52:$H$56,MATCH(A12,'Comparison - Category'!$C$52:$C$56,0),)","v":1149189.720330894},{"$f":"INDEX('Comparison - Category'!$H$111:$H$115,MATCH(A12,'Comparison - Category'!$C$111:$C$115,0),)","v":1333617.2762301813},null,{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(\"Region Wide\"&A12,'Comparison - Category'!$D$9:$D$56,0),)","v":651.45479742717828},{"$f":"INDEX('Comparison - Category'!$X$68:$X$115,MATCH(\"Region Wide\"&A12,'Comparison - Category'!$D$68:$D$115,0),)","v":777.15919144112979},{"$f":"+H12-G12","v":125.70439401395151},{"$f":"+I12/G12","v":0.19295950311579854}]
["Total",null,null,{"$f":"INDEX('Comparison - Category'!$H$52:$H$56,MATCH(A13,'Comparison - Category'!$C$52:$C$56,0),)","v":1087586.0070667185},{"$f":"INDEX('Comparison - Category'!$H$111:$H$115,MATCH(A13,'Comparison - Category'!$C$111:$C$115,0),)","v":1123188.4908297106},null,{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(\"Region Wide\"&A13,'Comparison - Category'!$D$9:$D$56,0),)","v":980.11705309768104},{"$f":"INDEX('Comparison - Category'!$X$68:$X$115,MATCH(\"Region Wide\"&A13,'Comparison - Category'!$D$68:$D$115,0),)","v":1167.8362988703027},{"$f":"+H13-G13","v":187.71924577262166},{"$f":"+I13/G13","v":0.19152737438791717}]
["Note: some business and rural values dropped due to on-going sesimic assesments impacting capital value"]
[null,null,null,null,null,null,"Including GST"]
["All properties",null,null,{"$f":"+D13","v":1087586.0070667185},{"$f":"+E13","v":1123188.4908297106},null,{"$f":"+G13*(1+GST)","v":1127.1346110623331},{"$f":"+H13*(1+GST)","v":1343.011743700848},{"$f":"+I13*(1+GST)","v":215.87713263851489},{"$f":"+I16/G16","v":0.1915273743879172}]
["Residential property",null,null,{"$f":"+D11","v":968681.89368138148},{"$f":"+E11","v":990955.17904188402},null,{"$f":"+G11*(1+GST)","v":848.36317994432966},{"$f":"+H11*(1+GST)","v":1028.2103300978229},{"$f":"+I11*(1+GST)","v":179.8471501534932},{"$f":"+I17/G17","v":0.21199311144702784}]
[]
["Average Rates - Residential properties"]
[null,null,"Wellington city","Hutt city","Upper Hutt city","Porirua city","Kāpiti Coast district","Kāpiti Coast district excl Ōtaki ","Ōtaki rating area","Masterton district","Carterton district","South Wairarapa district","Tararua district"]
[null,null,"Excluding GST"]
["Residential",{"$f":"\"Average Rates \"& year_current","v":"Average Rates 2024/25"},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(C$20&$A22,'Comparison - Category'!$D$69:$D$115,0),)","v":1024.1054544226263},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(D$20&$A22,'Comparison - Category'!$D$69:$D$115,0),)","v":951.25589287370406},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(E$20&$A22,'Comparison - Category'!$D$69:$D$115,0),)","v":785.97213377546814},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(F$20&$A22,'Comparison - Category'!$D$69:$D$115,0),)","v":822.06986040794607},{"$f":"INDEX('Comparison - Category'!$W$69:$W$115,MATCH(G$20&$A22,'Comparison - Category'!$D$69:$D$115,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(H$20&$A22,'Comparison - Category'!$D$69:$D$115,0),)","v":862.23139950182815},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(I$20&$A22,'Comparison - Category'!$D$69:$D$115,0),)","v":469.15328207642597},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(J$20&$A22,'Comparison - Category'!$D$69:$D$115,0),)","v":392.70889665407992},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(K$20&$A22,'Comparison - Category'!$D$69:$D$115,0),)","v":422.46763038177562},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(L$20&$A22,'Comparison - Category'!$D$69:$D$115,0),)","v":520.04201157394982},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(M$20&$A22,'Comparison - Category'!$D$69:$D$115,0),)","v":{"$error":"#N/A"}}]
[null,{"$f":"\"Average Rates \"& year_previous","v":"Average Rates 2023/24"},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(C$20&$A22,'Comparison - Category'!$D$9:$D$56,0),)","v":822.35158376309028},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(D$20&$A22,'Comparison - Category'!$D$9:$D$56,0),)","v":798.50323128940374},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(E$20&$A22,'Comparison - Category'!$D$9:$D$56,0),)","v":662.28389705142763},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(F$20&$A22,'Comparison - Category'!$D$9:$D$56,0),)","v":654.86944489584698},{"$f":"INDEX('Comparison - Category'!$W$9:$W$56,MATCH(G$20&$A22,'Comparison - Category'!$D$9:$D$56,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(H$20&$A22,'Comparison - Category'!$D$9:$D$56,0),)","v":768.54321702346613},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(I$20&$A22,'Comparison - Category'!$D$9:$D$56,0),)","v":405.0348459631856},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(J$20&$A22,'Comparison - Category'!$D$9:$D$56,0),)","v":347.53721815695695},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(K$20&$A22,'Comparison - Category'!$D$9:$D$56,0),)","v":378.76413715880835},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(L$20&$A22,'Comparison - Category'!$D$9:$D$56,0),)","v":450.31659802322554},{"$f":"INDEX('Comparison - Category'!$W$9:$W$56,MATCH(M$20&$A22,'Comparison - Category'!$D$9:$D$56,0),)","v":{"$error":"#N/A"}}]
[null,"Average Increase",{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(C$20&$A22,'Comparison - Category'!$D$128:$D$174,0),)","v":201.75387065953601},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(D$20&$A22,'Comparison - Category'!$D$128:$D$174,0),)","v":152.75266158430031},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(E$20&$A22,'Comparison - Category'!$D$128:$D$174,0),)","v":123.68823672404051},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(F$20&$A22,'Comparison - Category'!$D$128:$D$174,0),)","v":167.20041551209908},{"$f":"INDEX('Comparison - Category'!$W$128:$W$174,MATCH(G$20&$A22,'Comparison - Category'!$D$128:$D$174,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(H$20&$A22,'Comparison - Category'!$D$128:$D$174,0),)","v":93.688182478362023},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(I$20&$A22,'Comparison - Category'!$D$128:$D$174,0),)","v":64.118436113240364},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(J$20&$A22,'Comparison - Category'!$D$128:$D$174,0),)","v":45.171678497122969},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(K$20&$A22,'Comparison - Category'!$D$128:$D$174,0),)","v":43.703493222967268},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(L$20&$A22,'Comparison - Category'!$D$128:$D$174,0),)","v":69.725413550724284},{"$f":"INDEX('Comparison - Category'!$W$128:$W$174,MATCH(M$20&$A22,'Comparison - Category'!$D$128:$D$174,0),)","v":{"$error":"#N/A"}}]
[null,"% Increase",{"$f":"C24/C23","v":0.24533772980202456},0.19129873943983797,0.18676014512011588,0.25531870026199083,{"$error":"#N/A"},0.12190359683507741,0.15830350586445149,0.1299765208937198,0.1153844541639993,0.15483642809703435,{"$error":"#N/A"}]
[null,{"$f":"\"Average Value \"&year_current","v":"Average Value 2024/25"},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(C$20&$A22,'Comparison - Category'!$D$69:$D$115,0),)","v":1273969.8164139707},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(D$20&$A22,'Comparison - Category'!$D$69:$D$115,0),)","v":828359.56391707773},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(E$20&$A22,'Comparison - Category'!$D$69:$D$115,0),)","v":812681.70325177687},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(F$20&$A22,'Comparison - Category'!$D$69:$D$115,0),)","v":876647.04465146165},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(G$20&$A22,'Comparison - Category'!$D$69:$D$115,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(H$20&$A22,'Comparison - Category'!$D$69:$D$115,0),)","v":839881.36283280654},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(I$20&$A22,'Comparison - Category'!$D$69:$D$115,0),)","v":600817.17320743587},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(J$20&$A22,'Comparison - Category'!$D$69:$D$115,0),)","v":531976.54741624079},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(K$20&$A22,'Comparison - Category'!$D$69:$D$115,0),)","v":596804.38824841951},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(L$20&$A22,'Comparison - Category'!$D$69:$D$115,0),)","v":763875.260804769},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(M$20&$A22,'Comparison - Category'!$D$69:$D$115,0),)","v":{"$error":"#N/A"}}]
[]
[null,null,"Including GST"]
[null,{"$f":"\"Average Rates \"& year_current","v":"Average Rates 2024/25"},{"$f":"+C22*(1+GST)","v":1177.7212725860202},1093.9442768047595,903.86795384178834,945.38033946913788,{"$f":"+G22*(1+GST)","v":{"$error":"#N/A"}},991.56610942710233,{"$f":"+I22*(1+GST)","v":539.52627438788977},{"$f":"+J22*(1+GST)","v":451.61523115219188},485.83777493904194,598.0483133100422,{"$error":"#N/A"}]
[null,{"$f":"\"Average Rates \"& year_previous","v":"Average Rates 2023/24"},945.70432132755377,918.27871598281422,761.62648160914171,753.09986163022393,{"$error":"#N/A"},883.82469957698595,{"$f":"+I23*(1+GST)","v":465.7900728576634},399.66780088050047,435.57875773262958,517.86408772670927,{"$error":"#N/A"}]
[null,"Average Increase",232.01695125846638,175.66556082194535,142.24147223264657,192.28047783891392,{"$error":"#N/A"},107.74140985011631,{"$f":"+I24*(1+GST)","v":73.73620153022641},51.94743027169141,50.259017206412352,80.184225583332918,{"$error":"#N/A"}]
[]
[null,null,"Excluding GST"]
["Rural",{"$f":"\"Average Rates \"& year_current","v":"Average Rates 2024/25"},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(C$20&$A34,'Comparison - Category'!$D$69:$D$115,0),)","v":765.68866150852102},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(D$20&$A34,'Comparison - Category'!$D$69:$D$115,0),)","v":970.03304238798546},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(E$20&$A34,'Comparison - Category'!$D$69:$D$115,0),)","v":837.98373129124047},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(F$20&$A34,'Comparison - Category'!$D$69:$D$115,0),)","v":1086.5630225811092},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(G$20&$A34,'Comparison - Category'!$D$69:$D$115,0),)","v":774.00857700778488},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(H$20&$A34,'Comparison - Category'!$D$69:$D$115,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(I$20&$A34,'Comparison - Category'!$D$69:$D$115,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(J$20&$A34,'Comparison - Category'!$D$69:$D$115,0),)","v":701.98971581232399},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(K$20&$A34,'Comparison - Category'!$D$69:$D$115,0),)","v":717.34989760996939},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(L$20&$A34,'Comparison - Category'!$D$69:$D$115,0),)","v":803.87286281850731},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(M$20&$A34,'Comparison - Category'!$D$69:$D$115,0),)","v":855.73138755018795}]
[null,{"$f":"\"Average Rates \"& year_previous","v":"Average Rates 2023/24"},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(C$20&$A34,'Comparison - Category'!$D$9:$D$56,0),)","v":604.20746828219785},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(D$20&$A34,'Comparison - Category'!$D$9:$D$56,0),)","v":826.74499363251959},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(E$20&$A34,'Comparison - Category'!$D$9:$D$56,0),)","v":704.07620008981394},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(F$20&$A34,'Comparison - Category'!$D$9:$D$56,0),)","v":887.77852458209463},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(G$20&$A34,'Comparison - Category'!$D$9:$D$56,0),)","v":633.89968740300571},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(H$20&$A34,'Comparison - Category'!$D$9:$D$56,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(I$20&$A34,'Comparison - Category'!$D$9:$D$56,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(J$20&$A34,'Comparison - Category'!$D$9:$D$56,0),)","v":567.1518687857947},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(K$20&$A34,'Comparison - Category'!$D$9:$D$56,0),)","v":631.6989234131587},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(L$20&$A34,'Comparison - Category'!$D$9:$D$56,0),)","v":703.63975094688044},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(M$20&$A34,'Comparison - Category'!$D$9:$D$56,0),)","v":736.7866672540739}]
[null,"Average Increase",{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(C$20&$A34,'Comparison - Category'!$D$128:$D$174,0),)","v":161.48119322632317},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(D$20&$A34,'Comparison - Category'!$D$128:$D$174,0),)","v":143.28804875546587},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(E$20&$A34,'Comparison - Category'!$D$128:$D$174,0),)","v":133.90753120142654},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(F$20&$A34,'Comparison - Category'!$D$128:$D$174,0),)","v":198.78449799901455},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(G$20&$A34,'Comparison - Category'!$D$128:$D$174,0),)","v":140.10888960477916},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(H$20&$A34,'Comparison - Category'!$D$128:$D$174,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(I$20&$A34,'Comparison - Category'!$D$128:$D$174,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(J$20&$A34,'Comparison - Category'!$D$128:$D$174,0),)","v":134.83784702652929},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(K$20&$A34,'Comparison - Category'!$D$128:$D$174,0),)","v":85.650974196810694},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(L$20&$A34,'Comparison - Category'!$D$128:$D$174,0),)","v":100.23311187162687},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(M$20&$A34,'Comparison - Category'!$D$128:$D$174,0),)","v":118.94472029611404}]
[null,"% Increase",{"$f":"C36/C35","v":0.26726116723685156},0.17331589529909638,0.19018897554603453,0.22391226245598664,0.22102691070693659,{"$error":"#N/A"},{"$error":"#N/A"},0.23774557477030134,0.13558828584672325,0.14244947323789517,0.16143712363771245]
[null,{"$f":"\"Average Value \"&year_current","v":"Average Value 2024/25"},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(C$20&$A34,'Comparison - Category'!$D$69:$D$115,0),)","v":1593535.8647450111},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(D$20&$A34,'Comparison - Category'!$D$69:$D$115,0),)","v":1252646.8609865471},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(E$20&$A34,'Comparison - Category'!$D$69:$D$115,0),)","v":1375059.8227474152},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(F$20&$A34,'Comparison - Category'!$D$69:$D$115,0),)","v":1954025.5707762558},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(G$20&$A34,'Comparison - Category'!$D$69:$D$115,0),)","v":1205802.6958105646},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(H$20&$A34,'Comparison - Category'!$D$69:$D$115,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(I$20&$A34,'Comparison - Category'!$D$69:$D$115,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(J$20&$A34,'Comparison - Category'!$D$69:$D$115,0),)","v":1188417.4684159379},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(K$20&$A34,'Comparison - Category'!$D$69:$D$115,0),)","v":1261000.9825815095},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(L$20&$A34,'Comparison - Category'!$D$69:$D$115,0),)","v":1465498.8247545373},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(M$20&$A34,'Comparison - Category'!$D$69:$D$115,0),)","v":1858363.6363636365}]
[]
[null,null,"Excluding GST"]
["Business",{"$f":"\"Average Rates \"& year_current","v":"Average Rates 2024/25"},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(C$20&$A41,'Comparison - Category'!$D$69:$D$115,0),)","v":3584.7010104303135},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(D$20&$A41,'Comparison - Category'!$D$69:$D$115,0),)","v":3725.0822325476615},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(E$20&$A41,'Comparison - Category'!$D$69:$D$115,0),)","v":3027.7928893757194},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(F$20&$A41,'Comparison - Category'!$D$69:$D$115,0),)","v":2421.5624757607357},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(G$20&$A41,'Comparison - Category'!$D$69:$D$115,0),)","v":2171.4267712012361},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(H$20&$A41,'Comparison - Category'!$D$69:$D$115,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(I$20&$A41,'Comparison - Category'!$D$69:$D$115,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(J$20&$A41,'Comparison - Category'!$D$69:$D$115,0),)","v":1654.3902821908839},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(K$20&$A41,'Comparison - Category'!$D$69:$D$115,0),)","v":848.53411535171062},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(L$20&$A41,'Comparison - Category'!$D$69:$D$115,0),)","v":1220.9415039235073},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(M$20&$A41,'Comparison - Category'!$D$69:$D$115,0),)","v":{"$error":"#N/A"}}]
[null,{"$f":"\"Average Rates \"& year_previous","v":"Average Rates 2023/24"},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(C$20&$A41,'Comparison - Category'!$D$9:$D$56,0),)","v":3192.4208628848028},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(D$20&$A41,'Comparison - Category'!$D$9:$D$56,0),)","v":3364.8071324929379},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(E$20&$A41,'Comparison - Category'!$D$9:$D$56,0),)","v":2610.0172561980103},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(F$20&$A41,'Comparison - Category'!$D$9:$D$56,0),)","v":2009.1648234002207},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(G$20&$A41,'Comparison - Category'!$D$9:$D$56,0),)","v":1791.8022482233453},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(H$20&$A41,'Comparison - Category'!$D$9:$D$56,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(I$20&$A41,'Comparison - Category'!$D$9:$D$56,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(J$20&$A41,'Comparison - Category'!$D$9:$D$56,0),)","v":1299.8150777006992},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(K$20&$A41,'Comparison - Category'!$D$9:$D$56,0),)","v":602.83641848329728},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(L$20&$A41,'Comparison - Category'!$D$9:$D$56,0),)","v":957.18858808420634},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(M$20&$A41,'Comparison - Category'!$D$9:$D$56,0),)","v":{"$error":"#N/A"}}]
[null,"Average Increase",{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(C$20&$A41,'Comparison - Category'!$D$128:$D$174,0),)","v":392.28014754551077},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(D$20&$A41,'Comparison - Category'!$D$128:$D$174,0),)","v":360.27510005472368},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(E$20&$A41,'Comparison - Category'!$D$128:$D$174,0),)","v":417.7756331777091},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(F$20&$A41,'Comparison - Category'!$D$128:$D$174,0),)","v":412.39765236051494},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(G$20&$A41,'Comparison - Category'!$D$128:$D$174,0),)","v":379.62452297789082},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(H$20&$A41,'Comparison - Category'!$D$128:$D$174,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(I$20&$A41,'Comparison - Category'!$D$128:$D$174,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(J$20&$A41,'Comparison - Category'!$D$128:$D$174,0),)","v":354.57520449018466},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(K$20&$A41,'Comparison - Category'!$D$128:$D$174,0),)","v":245.69769686841335},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(L$20&$A41,'Comparison - Category'!$D$128:$D$174,0),)","v":263.75291583930095},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(M$20&$A41,'Comparison - Category'!$D$128:$D$174,0),)","v":{"$error":"#N/A"}}]
[null,"% Increase",{"$f":"C43/C42","v":0.12287858161377579},0.10707154552059005,0.160066234116122,0.20525824838133069,0.2118674219514492,{"$error":"#N/A"},{"$error":"#N/A"},0.27278896096313066,0.40756943232888121,0.27554958251978023,{"$error":"#N/A"}]
[null,{"$f":"\"Average Value \"&year_current","v":"Average Value 2024/25"},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(C$20&$A41,'Comparison - Category'!$D$69:$D$115,0),)","v":3520042.5583921783},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(D$20&$A41,'Comparison - Category'!$D$69:$D$115,0),)","v":2680811.5308151091},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(E$20&$A41,'Comparison - Category'!$D$69:$D$115,0),)","v":2532653.1746031744},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(F$20&$A41,'Comparison - Category'!$D$69:$D$115,0),)","v":2046933.9953271027},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(G$20&$A41,'Comparison - Category'!$D$69:$D$115,0),)","v":1701608.7550200804},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(H$20&$A41,'Comparison - Category'!$D$69:$D$115,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(I$20&$A41,'Comparison - Category'!$D$69:$D$115,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(J$20&$A41,'Comparison - Category'!$D$69:$D$115,0),)","v":1588028.2861896839},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(K$20&$A41,'Comparison - Category'!$D$69:$D$115,0),)","v":849369.65811965812},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(L$20&$A41,'Comparison - Category'!$D$69:$D$115,0),)","v":1258562.5},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(M$20&$A41,'Comparison - Category'!$D$69:$D$115,0),)","v":{"$error":"#N/A"}}]
[]
[null,null,"Excluding GST"]
["Wellington CBD",{"$f":"\"Average Rates \"& year_current","v":"Average Rates 2024/25"},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(C$20&$A48,'Comparison - Category'!$D$69:$D$115,0),)","v":15264.600668975389},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(D$20&$A48,'Comparison - Category'!$D$69:$D$115,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(E$20&$A48,'Comparison - Category'!$D$69:$D$115,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(F$20&$A48,'Comparison - Category'!$D$69:$D$115,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(G$20&$A48,'Comparison - Category'!$D$69:$D$115,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(H$20&$A48,'Comparison - Category'!$D$69:$D$115,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(I$20&$A48,'Comparison - Category'!$D$69:$D$115,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(J$20&$A48,'Comparison - Category'!$D$69:$D$115,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(K$20&$A48,'Comparison - Category'!$D$69:$D$115,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(L$20&$A48,'Comparison - Category'!$D$69:$D$115,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(M$20&$A48,'Comparison - Category'!$D$69:$D$115,0),)","v":{"$error":"#N/A"}}]
[null,{"$f":"\"Average Rates \"& year_previous","v":"Average Rates 2023/24"},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(C$20&$A48,'Comparison - Category'!$D$9:$D$56,0),)","v":13233.996496438629},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(D$20&$A48,'Comparison - Category'!$D$9:$D$56,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(E$20&$A48,'Comparison - Category'!$D$9:$D$56,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(F$20&$A48,'Comparison - Category'!$D$9:$D$56,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(G$20&$A48,'Comparison - Category'!$D$9:$D$56,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(H$20&$A48,'Comparison - Category'!$D$9:$D$56,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(I$20&$A48,'Comparison - Category'!$D$9:$D$56,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(J$20&$A48,'Comparison - Category'!$D$9:$D$56,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(K$20&$A48,'Comparison - Category'!$D$9:$D$56,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(L$20&$A48,'Comparison - Category'!$D$9:$D$56,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(M$20&$A48,'Comparison - Category'!$D$9:$D$56,0),)","v":{"$error":"#N/A"}}]
[null,"Average Increase",{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(C$20&$A48,'Comparison - Category'!$D$128:$D$174,0),)","v":2030.6041725367595},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(D$20&$A48,'Comparison - Category'!$D$128:$D$174,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(E$20&$A48,'Comparison - Category'!$D$128:$D$174,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(F$20&$A48,'Comparison - Category'!$D$128:$D$174,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(G$20&$A48,'Comparison - Category'!$D$128:$D$174,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(H$20&$A48,'Comparison - Category'!$D$128:$D$174,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(I$20&$A48,'Comparison - Category'!$D$128:$D$174,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(J$20&$A48,'Comparison - Category'!$D$128:$D$174,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(K$20&$A48,'Comparison - Category'!$D$128:$D$174,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(L$20&$A48,'Comparison - Category'!$D$128:$D$174,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(M$20&$A48,'Comparison - Category'!$D$128:$D$174,0),)","v":{"$error":"#N/A"}}]
[null,"% Increase",{"$f":"C50/C49","v":0.15343846985929085},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"\"Average Value \"&year_current","v":"Average Value 2024/25"},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(C$20&$A48,'Comparison - Category'!$D$69:$D$115,0),)","v":4469534.0354396524},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(D$20&$A48,'Comparison - Category'!$D$69:$D$115,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(E$20&$A48,'Comparison - Category'!$D$69:$D$115,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(F$20&$A48,'Comparison - Category'!$D$69:$D$115,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(G$20&$A48,'Comparison - Category'!$D$69:$D$115,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(H$20&$A48,'Comparison - Category'!$D$69:$D$115,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(I$20&$A48,'Comparison - Category'!$D$69:$D$115,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(J$20&$A48,'Comparison - Category'!$D$69:$D$115,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(K$20&$A48,'Comparison - Category'!$D$69:$D$115,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(L$20&$A48,'Comparison - Category'!$D$69:$D$115,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(M$20&$A48,'Comparison - Category'!$D$69:$D$115,0),)","v":{"$error":"#N/A"}}]
[]
[null,null,"Excluding GST"]
["District wide",{"$f":"\"Average Rates \"& year_current","v":"Average Rates 2024/25"},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(C$20&$A55,'Comparison - Category'!$D$69:$D$115,0),)","v":1604.4026112393437},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(D$20&$A55,'Comparison - Category'!$D$69:$D$115,0),)","v":1117.2238329184593},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(E$20&$A55,'Comparison - Category'!$D$69:$D$115,0),)","v":891.40318190920868},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(F$20&$A55,'Comparison - Category'!$D$69:$D$115,0),)","v":898.48696140788445},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(G$20&$A55,'Comparison - Category'!$D$69:$D$115,0),)","v":864.16182452159808},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(H$20&$A55,'Comparison - Category'!$D$69:$D$115,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(I$20&$A55,'Comparison - Category'!$D$69:$D$115,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(J$20&$A55,'Comparison - Category'!$D$69:$D$115,0),)","v":542.25965574023212},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(K$20&$A55,'Comparison - Category'!$D$69:$D$115,0),)","v":568.50907823278112},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(L$20&$A55,'Comparison - Category'!$D$69:$D$115,0),)","v":686.74231410163816},{"$f":"INDEX('Comparison - Category'!$X$69:$X$115,MATCH(M$20&$A55,'Comparison - Category'!$D$69:$D$115,0),)","v":855.73138755018795}]
[null,{"$f":"\"Average Rates \"& year_previous","v":"Average Rates 2023/24"},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(C$20&$A55,'Comparison - Category'!$D$9:$D$56,0),)","v":1339.806670939706},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(D$20&$A55,'Comparison - Category'!$D$9:$D$56,0),)","v":943.82272801170006},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(E$20&$A55,'Comparison - Category'!$D$9:$D$56,0),)","v":749.76168136141303},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(F$20&$A55,'Comparison - Category'!$D$9:$D$56,0),)","v":717.70332982611762},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(G$20&$A55,'Comparison - Category'!$D$9:$D$56,0),)","v":756.9980779080845},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(H$20&$A55,'Comparison - Category'!$D$9:$D$56,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(I$20&$A55,'Comparison - Category'!$D$9:$D$56,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(J$20&$A55,'Comparison - Category'!$D$9:$D$56,0),)","v":455.35652103084885},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(K$20&$A55,'Comparison - Category'!$D$9:$D$56,0),)","v":497.13667516641902},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(L$20&$A55,'Comparison - Category'!$D$9:$D$56,0),)","v":587.62151334034957},{"$f":"INDEX('Comparison - Category'!$X$9:$X$56,MATCH(M$20&$A55,'Comparison - Category'!$D$9:$D$56,0),)","v":736.7866672540739}]
[null,"Average Increase",{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(C$20&$A55,'Comparison - Category'!$D$128:$D$174,0),)","v":264.59594029963773},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(D$20&$A55,'Comparison - Category'!$D$128:$D$174,0),)","v":173.4011049067592},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(E$20&$A55,'Comparison - Category'!$D$128:$D$174,0),)","v":141.64150054779566},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(F$20&$A55,'Comparison - Category'!$D$128:$D$174,0),)","v":180.78363158176683},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(G$20&$A55,'Comparison - Category'!$D$128:$D$174,0),)","v":107.16374661351358},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(H$20&$A55,'Comparison - Category'!$D$128:$D$174,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(I$20&$A55,'Comparison - Category'!$D$128:$D$174,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(J$20&$A55,'Comparison - Category'!$D$128:$D$174,0),)","v":86.903134709383266},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(K$20&$A55,'Comparison - Category'!$D$128:$D$174,0),)","v":71.372403066362097},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(L$20&$A55,'Comparison - Category'!$D$128:$D$174,0),)","v":99.120800761288592},{"$f":"INDEX('Comparison - Category'!$X$128:$X$174,MATCH(M$20&$A55,'Comparison - Category'!$D$128:$D$174,0),)","v":118.94472029611404}]
[null,"% Increase",{"$f":"C57/C56","v":0.19748814962539105},0.18372211196063679,0.18891536346670026,0.25189186683245063,0.14156409341177417,{"$error":"#N/A"},{"$error":"#N/A"},0.19084636036978128,0.14356696383840484,0.16868136804221795,0.16143712363771245]
[null,{"$f":"\"Average Value \"&year_current","v":"Average Value 2024/25"},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(C$20&$A55,'Comparison - Category'!$D$69:$D$115,0),)","v":1446319.7760136093},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(D$20&$A55,'Comparison - Category'!$D$69:$D$115,0),)","v":943566.75062972296},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(E$20&$A55,'Comparison - Category'!$D$69:$D$115,0),)","v":932763.41024789726},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(F$20&$A55,'Comparison - Category'!$D$69:$D$115,0),)","v":961318.59739487886},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(G$20&$A55,'Comparison - Category'!$D$69:$D$115,0),)","v":888530.52676034707},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(H$20&$A55,'Comparison - Category'!$D$69:$D$115,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(I$20&$A55,'Comparison - Category'!$D$69:$D$115,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(J$20&$A55,'Comparison - Category'!$D$69:$D$115,0),)","v":778729.83286496077},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(K$20&$A55,'Comparison - Category'!$D$69:$D$115,0),)","v":896346.5129794653},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(L$20&$A55,'Comparison - Category'!$D$69:$D$115,0),)","v":1121529.7114837975},{"$f":"INDEX('Comparison - Category'!$H$69:$H$115,MATCH(M$20&$A55,'Comparison - Category'!$D$69:$D$115,0),)","v":1858363.6363636365}]
[]
[]
[]
[null,"Consultation document",null,null,null,null,null,null,null,null,"For the Engagement 2-pager – Overall Average"]
[null,null,null,null,null,null,null,null,null,null,"Average rates increase across the region:",{"$f":"J13","v":0.19152737438791717}]
[null,"Residential Property - including GST","Average Capital Value",{"$f":"\"Average Increase \nin \"&year_current","v":"Average Increase \nin 2024/25"},"Average Increase \nWeekly",{"$f":"\"Average Rates \n\"&year_current","v":"Average Rates \n2024/25"},"Average rates\nweekly","Increase %",null,null,null,"average change per annum","Average change per week"]
[null,"Wellington city",{"$f":"INDEX($C$26:$M$26,,MATCH($B66,$C$20:$M$20,0))","v":1273969.8164139707},{"$f":"INDEX($C$31:$M$31,,MATCH($B66,$C$20:$M$20,0))","v":232.01695125846638},{"$f":"+D66/52","v":4.4618644472781996},{"$f":"INDEX($C$29:$M$29,,MATCH($B66,$C$20:$M$20,0))","v":1177.7212725860202},{"$f":"+F66/52","v":22.648486011269618},{"$f":"INDEX($C$25:$M$25,,MATCH($B66,$C$20:$M$20,0))","v":0.24533772980202456},null,null,"Residential (incl. GST)",{"$f":"I17","v":179.8471501534932},{"$f":"L66/52","v":3.458599041413331}]
[null,"Hutt city",828359.56391707773,175.66556082194535,{"$f":"+D67/52","v":3.3781838619604874},1093.9442768047595,{"$f":"+F67/52","v":21.037389938553069},0.19129873943983797,null,null,"Business (excl. GST)",{"$f":"I10","v":384.46436301520771},{"$f":"L67/52","v":7.3935454426001481}]
[null,"Upper Hutt city",812681.70325177687,142.24147223264657,2.7354129275508958,903.86795384178834,17.382076035419008,0.18676014512011588,null,null,"Rural (excl. GST)",{"$f":"I12","v":125.70439401395151},{"$f":"L68/52","v":2.4173921925759907}]
[null,"Porirua city",876647.04465146165,192.28047783891392,3.6977014969021909,945.38033946913788,18.180391143637266,0.25531870026199083]
[null,"Kāpiti Coast district excl Ōtaki ",839881.36283280654,107.74140985011631,2.0719501894253138,991.56610942710233,19.068579027444276,0.12190359683507741,null,null,"For the FactSheets:",null,null,"new differentials"]
[null,"Ōtaki rating area",600817.17320743587,73.73620153022641,1.4180038755812772,539.52627438788977,10.375505276690188,0.15830350586445149,null,null,"Wellington City Average Rates",null,{"$f":"B26","v":"Average Value 2024/25"},"Change in amount per annum","Change in amount per week"]
[null,"Masterton district",531976.54741624079,51.94743027169141,0.99898904368637331,451.61523115219188,8.6849082913883056,0.1299765208937198]
[null,"Carterton district",596804.38824841951,50.259017206412352,0.96651956166177599,485.83777493904194,9.3430341334431137,0.1153844541639993,null,null,"Residential (incl. GST)","Wellington City",{"$f":"INDEX($C$29:$M$29,,MATCH($L73,$C$20:$M$20,0))","v":1177.7212725860202},{"$f":"INDEX($C$31:$M$31,,MATCH($L73,$C$20:$M$20,0))","v":232.01695125846638},{"$f":"N73/52","v":4.4618644472781996}]
[null,"South Wairarapa district",763875.260804769,80.184225583332918,1.5420043381410176,598.0483133100422,11.500929102116196,0.15483642809703435,null,null,"Business ","Wellington City",{"$f":"INDEX($C$41:$M$41,,MATCH($L74,$C$20:$M$20,0))","v":3584.7010104303135},{"$f":"INDEX($C$43:$M$43,,MATCH($L74,$C$20:$M$20,0))","v":392.28014754551077},{"$f":"N74/52","v":7.5438489912598223}]
[null,null,null,null,null,null,null,null,null,null,"(excl. GST)","Wellington City – CBD",{"$f":"C48","v":15264.600668975389},{"$f":"C50","v":2030.6041725367595},{"$f":"N75/52","v":39.050080241091528}]
[null,null,null,null,null,null,null,null,null,null,"Rural (excl. GST)","Wellington City",{"$f":"INDEX($C$34:$M$34,,MATCH($L76,$C$20:$M$20,0))","v":765.68866150852102},{"$f":"INDEX($C$36:$M$36,,MATCH($L76,$C$20:$M$20,0))","v":161.48119322632317},{"$f":"N76/52","v":3.1054075620446762}]
[null,"Rural Property - excluding GST","Average Capital Value","Average Increase \nper year","Average Increase \nper week","Average Rates \nper year","Average rates\nper week","Increase %"]
[null,"Wellington city",{"$f":"ROUND(INDEX($C$38:$M$38,,MATCH($B78,$C$20:$M$20,0)),-3)","v":1594000},{"$f":"INDEX($C$36:$M$36,,MATCH($B78,$C$20:$M$20,0))","v":161.48119322632317},{"$f":"+D78/52","v":3.1054075620446762},{"$f":"INDEX($C$34:$M$34,,MATCH($B78,$C$20:$M$20,0))","v":765.68866150852102},{"$f":"+F78/52","v":14.724781952086943},{"$f":"INDEX($C$37:$M$37,,MATCH($B78,$C$20:$M$20,0))","v":0.26726116723685156},null,null,"Wairarapa Average Rates",null,{"$f":"M71","v":"Average Value 2024/25"},"Change in amount per annum","Change in amount per week"]
[null,"Hutt city",1253000,143.28804875546587,{"$f":"+D79/52","v":2.7555393991435744},970.03304238798546,{"$f":"+F79/52","v":18.654481584384335},0.17331589529909638]
[null,"Upper Hutt city",1375000,133.90753120142654,2.5751448307966642,837.98373129124047,16.115071755600777,0.19018897554603453,null,null,"Residential ","Masterton District",{"$f":"INDEX($C$29:$M$29,,MATCH($L80,$C$20:$M$20,0))","v":451.61523115219188},{"$f":"INDEX($C$31:$M$31,,MATCH($L80,$C$20:$M$20,0))","v":51.94743027169141},{"$f":"N80/52","v":0.99898904368637331}]
[null,"Porirua city",1954000,198.78449799901455,3.8227788076733566,1086.5630225811092,20.895442741944407,0.22391226245598664,null,null,"(incl. GST)","Carterton District",{"$f":"INDEX($C$29:$M$29,,MATCH($L81,$C$20:$M$20,0))","v":485.83777493904194},{"$f":"INDEX($C$31:$M$31,,MATCH($L81,$C$20:$M$20,0))","v":50.259017206412352},{"$f":"N81/52","v":0.96651956166177599}]
[null,"Kāpiti Coast district",1206000,140.10888960477916,2.6944017231688302,774.00857700778488,14.884780327072786,0.22102691070693659,null,null,null,"South Wairarapa District",{"$f":"INDEX($C$29:$M$29,,MATCH($L82,$C$20:$M$20,0))","v":598.0483133100422},{"$f":"INDEX($C$31:$M$31,,MATCH($L82,$C$20:$M$20,0))","v":80.184225583332918},1.5420043381410176]
[null,"Masterton district",1188000,134.83784702652929,2.593035519740948,701.98971581232399,13.499802227160076,0.23774557477030134,null,null,"Business ","Masterton District",{"$f":"_xlfn.SINGLE(INDEX($C$41:$M$41,MATCH($L83,$C$20:$M$20,0)))","v":1654.3902821908839},{"$f":"INDEX($C$43:$M$43,,MATCH($L83,$C$20:$M$20,0))","v":354.57520449018466},6.8187539325035509]
[null,"Carterton district",1261000,85.650974196810694,1.6471341191694364,717.34989760996939,13.795190338653258,0.13558828584672325,null,null,"(excl. GST)","Carterton District",{"$f":"_xlfn.SINGLE(INDEX($C$41:$M$41,MATCH($L84,$C$20:$M$20,0)))","v":848.53411535171062},{"$f":"INDEX($C$43:$M$43,,MATCH($L84,$C$20:$M$20,0))","v":245.69769686841335},4.7249557090079488]
[null,"South Wairarapa district",1465000,100.23311187162687,1.9275598436851322,803.87286281850731,15.459093515740525,0.14244947323789517,null,null,null,"South Wairarapa District",{"$f":"_xlfn.SINGLE(INDEX($C$41:$M$41,MATCH($L85,$C$20:$M$20,0)))","v":1220.9415039235073},{"$f":"INDEX($C$43:$M$43,,MATCH($L85,$C$20:$M$20,0))","v":263.75291583930095},5.0721714584480955]
[null,"Tararua district",1858000,118.94472029611404,{"$f":"+D86/52","v":2.2873984672329621},855.73138755018795,16.456372837503615,0.16143712363771245,null,null,"Rural ","Masterton District",{"$f":"INDEX($C$34:$M$34,,MATCH($L86,$C$20:$M$20,0))","v":701.98971581232399},{"$f":"INDEX($C$36:$M$36,,MATCH($L86,$C$20:$M$20,0))","v":134.83784702652929},2.593035519740948]
[null,"These projected rates exclude the targeted rural pest and river management rates that are not charged to all ratepayers",null,null,null,null,null,null,null,null,"(excl. GST)","Carterton District",{"$f":"INDEX($C$34:$M$34,,MATCH($L87,$C$20:$M$20,0))","v":717.34989760996939},{"$f":"INDEX($C$36:$M$36,,MATCH($L87,$C$20:$M$20,0))","v":85.650974196810694},1.6471341191694364]
[null,null,null,null,null,null,null,null,null,null,null,"South Wairarapa District",{"$f":"INDEX($C$34:$M$34,,MATCH($L88,$C$20:$M$20,0))","v":803.87286281850731},{"$f":"INDEX($C$36:$M$36,,MATCH($L88,$C$20:$M$20,0))","v":100.23311187162687},1.9275598436851322]
[]
[null,"Business Property - excluding GST","Average Capital Value","Average Increase \nper year","Average Increase \nper week","Average Rates \nper year","Average rates\nper week","Increase %",null,null,"Porirua Average Rates",null,{"$f":"M71","v":"Average Value 2024/25"},"Change in amount per annum","Change in amount per week"]
[null,"Wellington city - CBD",{"$f":"ROUND(+$C$52,-3)","v":4470000},{"$f":"ROUND(+$C$50,0)","v":2031},{"$f":"+D91/52","v":39.057692307692307},{"$f":"ROUND(+$C$48,0)","v":15265},{"$f":"+F91/52","v":293.55769230769232},{"$f":"C51","v":0.15343846985929085}]
[null,"Wellington city",{"$f":"ROUND(INDEX($C$45:$M$45,,MATCH($B92,$C$20:$M$20,0)),-3)","v":3520000},{"$f":"INDEX($C$43:$M$43,,MATCH($B92,$C$20:$M$20,0))","v":392.28014754551077},7.5438489912598223,{"$f":"INDEX($C$41:$M$41,,MATCH($B92,$C$20:$M$20,0))","v":3584.7010104303135},{"$f":"+F92/52","v":68.936557892890647},{"$f":"INDEX($C$44:$M$44,,MATCH($B92,$C$20:$M$20,0))","v":0.12287858161377579},null,null,"Residential (incl. GST)","Porirua City",{"$f":"INDEX($C$29:$M$29,,MATCH($L92,$C$20:$M$20,0))","v":945.38033946913788},{"$f":"INDEX($C$31:$M$31,,MATCH($L92,$C$20:$M$20,0))","v":192.28047783891392},{"$f":"+N92/52","v":3.6977014969021909}]
[null,"Hutt city",2681000,{"$f":"INDEX($C$43:$M$43,,MATCH($B93,$C$20:$M$20,0))","v":360.27510005472368},6.9283673087446864,{"$f":"INDEX($C$41:$M$41,,MATCH($B93,$C$20:$M$20,0))","v":3725.0822325476615},{"$f":"+F93/52","v":71.636196779762727},0.10707154552059005,null,null,"Business (excl. GST)","Porirua City",{"$f":"INDEX($C$41:$M$41,MATCH($L93,$C$20:$M$20,0))","v":2421.5624757607357},{"$f":"INDEX($C$43:$M$43,,MATCH($L93,$C$20:$M$20,0))","v":412.39765236051494},{"$f":"+N93/52","v":7.9307240838560569}]
[null,"Upper Hutt city",2533000,417.7756331777091,8.0341467918790208,3027.7928893757194,{"$f":"+F94/52","v":58.22678633414845},0.160066234116122,null,null,"Rural (excl. GST)","Porirua City",{"$f":"INDEX($C$34:$M$34,,MATCH($L94,$C$20:$M$20,0))","v":1086.5630225811092},{"$f":"INDEX($C$36:$M$36,,MATCH($L94,$C$20:$M$20,0))","v":198.78449799901455},{"$f":"+N94/52","v":3.8227788076733566}]
[null,"Porirua city",2047000,412.39765236051494,7.9307240838560569,2421.5624757607357,46.568509149244917,0.20525824838133069]
[null,"Kāpiti Coast district",1702000,379.62452297789082,7.3004715957286699,2171.4267712012361,41.758207138485311,0.2118674219514492,null,null,"Kāpiti Coast Average Rates",null,{"$f":"M71","v":"Average Value 2024/25"},"Change in amount per annum","Change in amount per week"]
[null,"Masterton district",1588000,354.57520449018466,6.8187539325035509,1654.3902821908839,31.815197734440076,0.27278896096313066]
[null,"Carterton district",849000,245.69769686841335,4.7249557090079488,848.53411535171062,16.317963756763668,0.40756943232888121,null,null,"Residential ","Kāpiti Coast district excl Ōtaki ",{"$f":"INDEX($C$29:$M$29,,MATCH($L98,$C$20:$M$20,0))","v":991.56610942710233},{"$f":"INDEX($C$31:$M$31,,MATCH($L98,$C$20:$M$20,0))","v":107.74140985011631},{"$f":"+N98/52","v":2.0719501894253138}]
[null,"South Wairarapa district",1259000,263.75291583930095,5.0721714584480955,1220.9415039235073,23.479644306221296,0.27554958251978023,null,null,"(incl. GST)","Ōtaki rating area",{"$f":"INDEX($C$29:$M$29,,MATCH($L99,$C$20:$M$20,0))","v":539.52627438788977},{"$f":"INDEX($C$31:$M$31,,MATCH($L99,$C$20:$M$20,0))","v":73.73620153022641},{"$f":"+N99/52","v":1.4180038755812772}]
[null,"These projected rates exclude the targeted rural pest and river management rates that are not charged to all ratepayers",null,null,null,null,null,null,null,null,"Business (excl. GST)","Kāpiti Coast District",{"$f":"INDEX($C$41:$M$41,,MATCH($L100,$C$20:$M$20,0))","v":2171.4267712012361},{"$f":"INDEX($C$43:$M$43,,MATCH($L100,$C$20:$M$20,0))","v":379.62452297789082},{"$f":"+N100/52","v":7.3004715957286699}]
[null,null,null,null,null,null,null,null,null,null,"Rural ","Kāpiti Coast District",{"$f":"INDEX($C$34:$M$34,,MATCH($L101,$C$20:$M$20,0))","v":774.00857700778488},{"$f":"INDEX($C$36:$M$36,,MATCH($L101,$C$20:$M$20,0))","v":140.10888960477916},{"$f":"+N101/52","v":2.6944017231688302}]
[null,"You can estimate your own projected regional rates on our website",null,null,null,null,null,null,null,null,"(excl. GST)","Tararua District",{"$f":"INDEX($C$34:$M$34,,MATCH($L102,$C$20:$M$20,0))","v":855.73138755018795},{"$f":"INDEX($C$36:$M$36,,MATCH($L102,$C$20:$M$20,0))","v":118.94472029611404},{"$f":"+N102/52","v":2.2873984672329621}]
[]
[null,null,null,null,null,null,null,null,null,null,"Hutt Valley Average Rates",null,{"$f":"M71","v":"Average Value 2024/25"},"Change in amount per annum","Change in amount per week"]
[]
[null,null,null,null,null,null,null,null,null,null,"Residential ","Hutt City",{"$f":"INDEX($C$29:$M$29,,MATCH($L106,$C$20:$M$20,0))","v":1093.9442768047595},{"$f":"INDEX($C$31:$M$31,,MATCH($L106,$C$20:$M$20,0))","v":175.66556082194535},{"$f":"+N106/52","v":3.3781838619604874}]
[null,"Residential Property - including GST","Average Capital Value","Average Increase \nper year","Average Increase \nper week","Average Rates \nper year","Average rates\nper week",null,null,null,"(incl. GST)","Upper Hutt City",{"$f":"INDEX($C$29:$M$29,,MATCH($L107,$C$20:$M$20,0))","v":903.86795384178834},{"$f":"INDEX($C$31:$M$31,,MATCH($L107,$C$20:$M$20,0))","v":142.24147223264657},2.7354129275508958]
[null,{"$f":"+B109","v":"Wellington city"},{"$f":"ROUND(C109,-5)-100000","v":1100000},{"$f":"ROUND($C108/$C109*D109,0)","v":201},{"$f":"+D108/52","v":3.8653846153846154},{"$f":"ROUND($C108/$C109*F109,0)","v":1017},{"$f":"+F108/52","v":19.557692307692307},null,null,null,"Business ","Hutt City",{"$f":"INDEX($C$41:$M$41,,MATCH($L108,$C$20:$M$20,0))","v":3725.0822325476615},{"$f":"INDEX($C$43:$M$43,,MATCH($L108,$C$20:$M$20,0))","v":360.27510005472368},6.9283673087446864]
[null,{"$f":"+B110","v":"Wellington city"},{"$f":"ROUND(C110,-5)-100000","v":1200000},{"$f":"ROUND($C109/$C110*D110,0)","v":219},{"$f":"+D109/52","v":4.2115384615384617},{"$f":"ROUND($C109/$C110*F110,0)","v":1109},{"$f":"+F109/52","v":21.326923076923077},null,null,null,"(excl. GST)","Upper Hutt City",{"$f":"INDEX($C$41:$M$41,,MATCH($L109,$C$20:$M$20,0))","v":3027.7928893757194},{"$f":"INDEX($C$43:$M$43,,MATCH($L109,$C$20:$M$20,0))","v":417.7756331777091},8.0341467918790208]
[null,"Wellington city",{"$f":"ROUND(INDEX($C$26:$M$26,,MATCH($B110,$C$20:$M$20,0)),-3)","v":1274000},{"$f":"INDEX($C$31:$M$31,,MATCH($B110,$C$20:$M$20,0))","v":232.01695125846638},{"$f":"+D110/52","v":4.4618644472781996},{"$f":"INDEX($C$29:$M$29,,MATCH($B110,$C$20:$M$20,0))","v":1177.7212725860202},{"$f":"+F110/52","v":22.648486011269618},null,null,null,"Rural ","Hutt City",{"$f":"INDEX($C$34:$M$34,,MATCH($L110,$C$20:$M$20,0))","v":970.03304238798546},{"$f":"INDEX($C$36:$M$36,,MATCH($L110,$C$20:$M$20,0))","v":143.28804875546587},2.7555393991435744]
[null,{"$f":"+B110","v":"Wellington city"},{"$f":"ROUND(C110,-5)+100000","v":1400000},{"$f":"ROUND($C111/$C110*D110,0)","v":255},{"$f":"+D111/52","v":4.9038461538461542},{"$f":"ROUND($C111/$C110*F110,0)","v":1294},{"$f":"+F111/52","v":24.884615384615383},null,null,null,"(excl. GST)","Upper Hutt City",{"$f":"INDEX($C$34:$M$34,,MATCH($L111,$C$20:$M$20,0))","v":837.98373129124047},{"$f":"INDEX($C$36:$M$36,,MATCH($L111,$C$20:$M$20,0))","v":133.90753120142654},2.5751448307966642]
[null,{"$f":"+B111","v":"Wellington city"},{"$f":"ROUND(C111,-5)+100000","v":1500000},{"$f":"ROUND($C112/$C111*D111,0)","v":273},{"$f":"+D112/52","v":5.25},{"$f":"ROUND($C112/$C111*F111,0)","v":1386},{"$f":"+F112/52","v":26.653846153846153}]
[]
[null,null,null,null,null,null,null,null,null,null,"Wellington City Average Rates",null,{"$f":"SUM(M73:M76)-SUM(C29,C34,C41,C48)","v":0},{"$f":"SUM(N73:N76)-SUM(C31,C36,C43,C50)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Wairarapa Average Rates",null,{"$f":"SUM(M80:M88)-SUM(J29:L29,J34:L34,J41:L41)","v":0},{"$f":"SUM(N80:N88)-SUM(J31:L31,J36:L36,J43:L43)","v":0}]
[null,"Residential Property - including GST","Average Capital Value","Average Increase \nper year","Average Increase \nper week","Average Rates \nper year","Average rates\nper week",null,null,null,"Porirua Average Rates",null,{"$f":"SUM(M80:M88)-SUM(J29:L29,J34:L34,J41:L41)","v":0},{"$f":"SUM(N92:N94)-SUM(F31,F36,F43)","v":0}]
[null,{"$f":"+B118","v":"Hutt city"},{"$f":"ROUND(C118,-5)-100000","v":600000},{"$f":"ROUND($C117/$C118*D118,0)","v":128},{"$f":"+D117/52","v":2.4615384615384617},{"$f":"ROUND($C117/$C118*F118,0)","v":793},{"$f":"+F117/52","v":15.25},null,null,null,"Kāpiti Coast Average Rates",null,{"$f":"SUM(M98:M102)-SUM(H29:I29,G34,G41,M34)","v":0},{"$f":"SUM(N98:N102)-SUM(H31:I31,G36,G43,M36)","v":0}]
[null,{"$f":"+B119","v":"Hutt city"},{"$f":"ROUND(C119,-5)-100000","v":700000},{"$f":"ROUND($C118/$C119*D119,0)","v":149},{"$f":"+D118/52","v":2.8653846153846154},{"$f":"ROUND($C118/$C119*F119,0)","v":925},{"$f":"+F118/52","v":17.78846153846154},null,null,null,"Hutt Valley Average Rates",null,{"$f":"SUM(M106:M111)-SUM(D29:E29,D34:E34,D41:E41)","v":0},{"$f":"SUM(N106:N111)-SUM(D31:E31,D36:E36,D43:E43)","v":0}]
[null,{"$f":"+B67","v":"Hutt city"},{"$f":"ROUND(INDEX($C$26:$M$26,,MATCH($B119,$C$20:$M$20,0)),-3)","v":828000},{"$f":"INDEX($C$31:$M$31,,MATCH($B119,$C$20:$M$20,0))","v":175.66556082194535},{"$f":"+D119/52","v":3.3781838619604874},{"$f":"INDEX($C$29:$M$29,,MATCH($B119,$C$20:$M$20,0))","v":1093.9442768047595},{"$f":"+F119/52","v":21.037389938553069}]
[null,{"$f":"+B119","v":"Hutt city"},{"$f":"ROUND(C119,-5)+100000","v":900000},{"$f":"ROUND($C120/$C119*D119,0)","v":191},{"$f":"+D120/52","v":3.6730769230769229},{"$f":"ROUND($C120/$C119*F119,0)","v":1189},{"$f":"+F120/52","v":22.865384615384617}]
[null,{"$f":"+B120","v":"Hutt city"},{"$f":"ROUND(C120,-5)+100000","v":1000000},{"$f":"ROUND($C121/$C120*D120,0)","v":212},{"$f":"+D121/52","v":4.0769230769230766},{"$f":"ROUND($C121/$C120*F120,0)","v":1321},{"$f":"+F121/52","v":25.403846153846153}]
[]
[]
[]
[null,"Residential Property - including GST","Average Capital Value","Average Increase \nper year","Average Increase \nper week","Average Rates \nper year","Average rates\nper week"]
[null,{"$f":"+B127","v":"Upper Hutt city"},{"$f":"ROUND(C127,-5)-100000","v":600000},{"$f":"ROUND($C126/$C127*D127,0)","v":105},{"$f":"+D126/52","v":2.0192307692307692},{"$f":"ROUND($C126/$C127*F127,0)","v":667},{"$f":"+F126/52","v":12.826923076923077}]
[null,{"$f":"+B128","v":"Upper Hutt city"},{"$f":"ROUND(C128,-5)-100000","v":700000},{"$f":"ROUND($C127/$C128*D128,0)","v":122},{"$f":"+D127/52","v":2.3461538461538463},{"$f":"ROUND($C127/$C128*F128,0)","v":778},{"$f":"+F127/52","v":14.961538461538462}]
[null,{"$f":"+B68","v":"Upper Hutt city"},{"$f":"ROUND(INDEX($C$26:$M$26,,MATCH($B128,$C$20:$M$20,0)),-3)","v":813000},{"$f":"INDEX($C$31:$M$31,,MATCH($B128,$C$20:$M$20,0))","v":142.24147223264657},{"$f":"+D128/52","v":2.7354129275508958},{"$f":"INDEX($C$29:$M$29,,MATCH($B128,$C$20:$M$20,0))","v":903.86795384178834},{"$f":"+F128/52","v":17.382076035419008}]
[null,{"$f":"+B128","v":"Upper Hutt city"},{"$f":"ROUND(C128,-5)+100000","v":900000},{"$f":"ROUND($C129/$C128*D128,0)","v":157},{"$f":"+D129/52","v":3.0192307692307692},{"$f":"ROUND($C129/$C128*F128,0)","v":1001},{"$f":"+F129/52","v":19.25}]
[null,{"$f":"+B129","v":"Upper Hutt city"},{"$f":"ROUND(C129,-5)+100000","v":1000000},{"$f":"ROUND($C130/$C129*D129,0)","v":174},{"$f":"+D130/52","v":3.3461538461538463},{"$f":"ROUND($C130/$C129*F129,0)","v":1112},{"$f":"+F130/52","v":21.384615384615383}]
[]
[]
[]
[null,"Residential Property - including GST","Average Capital Value","Average Increase \nper year","Average Increase \nper week","Average Rates \nper year","Average rates\nper week"]
[null,{"$f":"+B136","v":"Porirua city"},{"$f":"ROUND(C136,-5)-100000","v":700000},{"$f":"ROUND($C135/$C136*D136,0)","v":153},{"$f":"+D135/52","v":2.9423076923076925},{"$f":"ROUND($C135/$C136*F136,0)","v":754},{"$f":"+F135/52","v":14.5}]
[null,{"$f":"+B137","v":"Porirua city"},{"$f":"ROUND(C137,-5)-100000","v":800000},{"$f":"ROUND($C136/$C137*D137,0)","v":175},{"$f":"+D136/52","v":3.3653846153846154},{"$f":"ROUND($C136/$C137*F137,0)","v":862},{"$f":"+F136/52","v":16.576923076923077}]
[null,{"$f":"+B69","v":"Porirua city"},{"$f":"ROUND(INDEX($C$26:$M$26,,MATCH($B137,$C$20:$M$20,0)),-3)","v":877000},{"$f":"INDEX($C$31:$M$31,,MATCH($B137,$C$20:$M$20,0))","v":192.28047783891392},{"$f":"+D137/52","v":3.6977014969021909},{"$f":"INDEX($C$29:$M$29,,MATCH($B137,$C$20:$M$20,0))","v":945.38033946913788},{"$f":"+F137/52","v":18.180391143637266}]
[null,{"$f":"+B137","v":"Porirua city"},{"$f":"ROUND(C137,-5)+100000","v":1000000},{"$f":"ROUND($C138/$C137*D137,0)","v":219},{"$f":"+D138/52","v":4.2115384615384617},{"$f":"ROUND($C138/$C137*F137,0)","v":1078},{"$f":"+F138/52","v":20.73076923076923}]
[null,{"$f":"+B138","v":"Porirua city"},{"$f":"ROUND(C138,-5)+100000","v":1100000},{"$f":"ROUND($C139/$C138*D138,0)","v":241},{"$f":"+D139/52","v":4.634615384615385},{"$f":"ROUND($C139/$C138*F138,0)","v":1186},{"$f":"+F139/52","v":22.807692307692307}]
[]
[]
[]
[null,"Residential Property - including GST","Average Capital Value","Average Increase \nper year","Average Increase \nper week","Average Rates \nper year","Average rates\nper week"]
[null,{"$f":"+B145","v":"Kāpiti Coast district excl Ōtaki "},{"$f":"ROUND(C145,-5)-100000","v":600000},{"$f":"ROUND($C144/$C145*D145,0)","v":77},{"$f":"+D144/52","v":1.4807692307692308},{"$f":"ROUND($C144/$C145*F145,0)","v":708},{"$f":"+F144/52","v":13.615384615384615}]
[null,{"$f":"+B146","v":"Kāpiti Coast district excl Ōtaki "},{"$f":"ROUND(C146,-5)-100000","v":700000},{"$f":"ROUND($C145/$C146*D146,0)","v":90},{"$f":"+D145/52","v":1.7307692307692308},{"$f":"ROUND($C145/$C146*F146,0)","v":826},{"$f":"+F145/52","v":15.884615384615385}]
[null,{"$f":"+B70","v":"Kāpiti Coast district excl Ōtaki "},{"$f":"ROUND(INDEX($C$26:$M$26,,MATCH($B146,$C$20:$M$20,0)),-3)","v":840000},{"$f":"INDEX($C$31:$M$31,,MATCH($B146,$C$20:$M$20,0))","v":107.74140985011631},{"$f":"+D146/52","v":2.0719501894253138},{"$f":"INDEX($C$29:$M$29,,MATCH($B146,$C$20:$M$20,0))","v":991.56610942710233},{"$f":"+F146/52","v":19.068579027444276}]
[null,{"$f":"+B146","v":"Kāpiti Coast district excl Ōtaki "},{"$f":"ROUND(C146,-5)+100000","v":900000},{"$f":"ROUND($C147/$C146*D146,0)","v":115},{"$f":"+D147/52","v":2.2115384615384617},{"$f":"ROUND($C147/$C146*F146,0)","v":1062},{"$f":"+F147/52","v":20.423076923076923}]
[null,{"$f":"+B147","v":"Kāpiti Coast district excl Ōtaki "},{"$f":"ROUND(C147,-5)+100000","v":1000000},{"$f":"ROUND($C148/$C147*D147,0)","v":128},{"$f":"+D148/52","v":2.4615384615384617},{"$f":"ROUND($C148/$C147*F147,0)","v":1180},{"$f":"+F148/52","v":22.692307692307693}]

{"sheet":"Mechanisms","index":36,"n_rows":19,"n_cols":8,"rows_kept":19,"cut":false,"hidden":false,"merged":[[14,0,14,4],[18,0,18,4],[16,0,16,4]]}
["Rating mechanisms",null,"This hasn’t been updated for the changes and should be review by someone from a policy perspective"]
["Funding mechanism","Groups of activities funded","Valuation system","Matters for differentiation/categories of land","Calculation factor","Years used"]
["General rate"]
["General rate","All Groups of activities except Public Transport are funded to some extent by this rate. Activities that are not funded are Warm Greater Wellington and the Economic Development.","Capital value","Where the land is situated.","Cents per dollar of rateable capital value","2018-2028",null,"Only display column f for LTP year"]
["Targeted rates"]
["Economic development rate","Regional Leadership","Business category - capital value\nResidential and Rural categories - not based on value","Where the land is situated and the use to which the land is put.","Business - cents per dollar of rateable capital value\nResidential - fixed dollar amount per rating unit\nRural - fixed dollar amount per rating unit","2018-2028"]
["Warm Greater Wellington","Regional Leadership","Extent of service provided","Provision of service to the land.","Extent of service, calculated as a percentage of the service.","2018-2028"]
["Public transport","Public Transport","Capital value","Where the land is situated and the use to which the land is put.","Cents per dollar of rateable capital value","2018-2028"]
["Pest management","Environment","Land area","Where the land is situated and the area of land within each rating unit.","Dollars per hectare","2018-2028"]
["River  management","Flood Protection","Capital value/land value","Where the land is situated.","Cents per dollar of rateable capital value / land value.","2018-2028"]
["Wairarapa river management schemes ","Flood Protection","Land area/inhabited parts/services provided","Where the land is situated (in some cases set under section146 of the Local Government (Rating) Act 2002 using approved classification and differential registers) and/or the benefits accruing through the provision of services and in some cases use.","Dollars per hectare in the area protected, or dollars per point attributed to each rating unit and in some cases a fixed charge per separately used or inhabited part (dwelling).1","2018-2028"]
["Wairarapa catchment schemes ","Flood Protection","Land area/land value/inhabited parts","Where the land is situated (in some cases set under S146 of the Local Government (Rating) Act 2002 using approved classification and differential registers) and in some cases use and land value.","Dollars per hectare or cents per metre of river frontage in the area protected and in some cases a fixed charge per separately used or inhabited part (dwelling) and cents per dollar of rateable land value.1","2018-2028"]
["Wairarapa drainage schemes","Flood Protection","Land area","Where the land is situated (Set under S146 of the Local Government (Rating) Act 2002 using approved classification and differential registers).","Dollars per hectare in the area protected.","2018-2028"]
["Differential on the general rate"]
["There are no differentials on Greater Wellington Regional Council's general rate."]
["Estimate of projected valuation"]
[" Greater Wellington uses an \"estimate of projected valuation\" to recognise that valuation dates vary across the region (section 131, Local Government (Rating) Act 2002). "]
["Separately used or inhabited part"]
["1 \"Separately used or inhabited part\" (dwelling) includes any part of a rating unit separately used or inhabited by the owner or any other person who has the right to use or inhabit that part by virtue of a tenancy, lease, licence or other agreement. At a minimum, the land or premises intended to form the separately used or inhabited part of the rating unit must be capable of actual habitation, or actual separate use. To avoid doubt, a rating unit that has only one use (ie, it does not have separate parts or is vacant land) is treated as being one separately used or inhabited part (dwelling)."]

{"sheet":"For IT","index":37,"n_rows":158,"n_cols":19,"rows_kept":158,"cut":false,"hidden":false,"merged":[]}
["Wellington Regional Council"]
["Figures for IT to upload to website"]
[]
["Rate_Class_ID","Rate_Class_Name","Model"]
[1,"Residential","Residential"]
[2,"Business","Business",null,null,null,null,null,null,null,"per $",null,"Model name","Rate","Look up rate name","Category"]
[3,"Rural","Rural",null,null,"TA_ID","Rate_Class_ID","Rates_ID","Rates_Status_ID","Rates_year","Rates_value"]
[4,"Wellington CBD","Regional CBD",null,null,41,1,1,2,{"$f":"year_current","v":"2024/25"},{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M8&P8,'Comparison - Category'!$D$81:$D$107,0),MATCH(O8,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":3.6181623699999999E-2},null,{"$f":"VLOOKUP(F8,$A$30:$B$38,2,FALSE)","v":"Wellington city"},{"$f":"VLOOKUP(H8,$A$19:$B$25,2,FALSE)","v":"General rate"},{"$f":"VLOOKUP(H8,$A$19:$C$25,3,FALSE)","v":"General rate"},{"$f":"VLOOKUP(G8,$A$5:$B$10,2,FALSE)","v":"Residential"}]
[5,"Residential - excl Otaki"," excl Otaki",null,null,{"$f":"+F8","v":41},1,2,{"$f":"+I8","v":2},"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M9&P9,'Comparison - Category'!$D$81:$D$107,0),MATCH(O9,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":2.2635179999999999E-4},null,"Wellington city","River management rate","River management rate",{"$f":"VLOOKUP(G9,$A$5:$B$10,2,FALSE)","v":"Residential"}]
[6,"Residential - Otaki rating area",null,null,null,41,1,3,{"$f":"+I9","v":2},"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M10&P10,'Comparison - Category'!$D$81:$D$107,0),MATCH(O10,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":4.2801550700000003E-2},null,"Wellington city","Public transport rate","Public transport rate","Residential"]
[null,null,null,null,null,41,1,4,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M11&P11,'Comparison - Category'!$D$81:$D$107,0),MATCH(O11,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":0},null,"Wellington city","Stadium purposes rate","Stadium purposes rate","Residential"]
[null,null,null,null,null,41,1,5,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M12&P12,'Comparison - Category'!$D$81:$D$107,0),MATCH(O12,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":15},null,"Wellington city","Economic development rate","Economic development rate","Residential"]
["Rates_status_ID","Rates_status",null,null,null,41,{"$f":"G8+1","v":2},1,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M13&P13,'Comparison - Category'!$D$81:$D$107,0),MATCH(O13,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":3.6181623699999999E-2},null,"Wellington city","General rate","General rate","Business"]
[1,"Draft",null,null,null,{"$f":"+F13","v":41},2,2,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M14&P14,'Comparison - Category'!$D$81:$D$107,0),MATCH(O14,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":2.2635179999999999E-4},null,"Wellington city","River management rate","River management rate","Business"]
[2,"Approved",null,null,null,41,2,3,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M15&P15,'Comparison - Category'!$D$81:$D$107,0),MATCH(O15,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":5.9922170900000002E-2},null,"Wellington city","Public transport rate","Public transport rate","Business"]
[null,null,null,null,null,41,2,4,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M16&P16,'Comparison - Category'!$D$81:$D$107,0),MATCH(O16,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":0},null,"Wellington city","Stadium purposes rate","Stadium purposes rate","Business"]
[null,null,null,null,null,41,2,6,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M17&P17,'Comparison - Category'!$D$81:$D$107,0),MATCH(O17,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":5.5067192999999999E-3},null,"Wellington city","Economic development rate - Business","Economic development rate","Business"]
["Rate_ID","Rate_Name","Model",null,null,41,3,1,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M18&P18,'Comparison - Category'!$D$81:$D$107,0),MATCH(O18,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":3.6181623699999999E-2},null,"Wellington city","General rate","General rate","Rural"]
[1,"General rate","General rate",null,null,41,3,2,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M19&P19,'Comparison - Category'!$D$81:$D$107,0),MATCH(O19,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":2.2635179999999999E-4},null,"Wellington city","River management rate","River management rate","Rural"]
[2,"River management rate","River management rate",null,null,41,3,3,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M20&P20,'Comparison - Category'!$D$81:$D$107,0),MATCH(O20,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":1.0700387699999999E-2},null,"Wellington city","Public transport rate","Public transport rate","Rural"]
[3,"Public transport rate","Public transport rate",null,null,41,3,4,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M21&P21,'Comparison - Category'!$D$81:$D$107,0),MATCH(O21,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":0},null,"Wellington city","Stadium purposes rate","Stadium purposes rate","Rural"]
[4,"Stadium purposes rate","Stadium purposes rate",null,null,41,3,5,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M22&P22,'Comparison - Category'!$D$81:$D$107,0),MATCH(O22,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":15},null,"Wellington city","Economic development rate","Economic development rate","Rural"]
[5,"Economic development rate","Economic development rate",null,null,41,4,1,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M23&P23,'Comparison - Category'!$D$81:$D$107,0),MATCH(O23,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":3.6181623699999999E-2},null,"Wellington city","General rate","General rate",{"$f":"VLOOKUP(G23,$A$5:$B$10,2,FALSE)","v":"Wellington CBD"}]
[6,"Economic development rate - Business","Economic development rate",null,null,41,4,2,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M24&P24,'Comparison - Category'!$D$81:$D$107,0),MATCH(O24,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":2.2635179999999999E-4},null,"Wellington city","River management rate","River management rate","Wellington CBD"]
[null,null,null,null,null,41,4,3,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M25&P25,'Comparison - Category'!$D$81:$D$107,0),MATCH(O25,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":0.29961085469999998},null,"Wellington city","Public transport rate","Public transport rate","Wellington CBD"]
[null,null,null,null,null,41,4,4,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M26&P26,'Comparison - Category'!$D$81:$D$107,0),MATCH(O26,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":0},null,"Wellington city","Stadium purposes rate","Stadium purposes rate","Wellington CBD"]
[null,null,null,null,null,41,4,6,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M27&P27,'Comparison - Category'!$D$81:$D$107,0),MATCH(O27,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":5.5067192999999999E-3},null,"Wellington city","Economic development rate - Business","Economic development rate","Wellington CBD"]
[]
["TA_ID","TA_NAME","Model",null,null,"TA_ID","Rate_Class_ID","Rates_ID","Rates_Status_ID","Rates_year","Rates_value"]
[41,"Wellington city","Wellington city",null,null,42,1,1,{"$f":"$I$8","v":2},{"$f":"year_current","v":"2024/25"},{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M30&P30,'Comparison - Category'!$D$81:$D$107,0),MATCH(O30,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":4.1459818199999998E-2},null,{"$f":"VLOOKUP(F30,$A$30:$B$38,2,FALSE)","v":"Hutt city"},{"$f":"VLOOKUP(H30,$A$19:$B$25,2,FALSE)","v":"General rate"},{"$f":"VLOOKUP(H30,$A$19:$C$25,3,FALSE)","v":"General rate"},{"$f":"VLOOKUP(G30,$A$5:$B$10,2,FALSE)","v":"Residential"}]
[42,"Hutt city","Hutt city",null,null,{"$f":"+F30","v":42},{"$f":"+G30","v":1},2,{"$f":"+I30","v":2},"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M31&P31,'Comparison - Category'!$D$81:$D$107,0),MATCH(O31,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":2.2520019299999999E-2},null,"Hutt city","River management rate","River management rate","Residential"]
[43,"Upper Hutt city","Rest of Upper Hutt city",null,null,42,1,3,{"$f":"+I31","v":2},"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M32&P32,'Comparison - Category'!$D$81:$D$107,0),MATCH(O32,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":4.90454637E-2},null,"Hutt city","Public transport rate","Public transport rate","Residential"]
[44,"Porirua city","Porirua city",null,null,42,1,4,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M33&P33,'Comparison - Category'!$D$81:$D$107,0),MATCH(O33,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":0},null,"Hutt city","Stadium purposes rate","Stadium purposes rate","Residential"]
[45,"Kāpiti Coast district","Kāpiti Coast district",null,null,{"$f":"+F33","v":42},1,5,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M34&P34,'Comparison - Category'!$D$81:$D$107,0),MATCH(O34,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":15},null,"Hutt city","Economic development rate","Economic development rate","Residential"]
[46,"Masterton district","Masterton district",null,null,42,2,1,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M35&P35,'Comparison - Category'!$D$81:$D$107,0),MATCH(O35,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":4.1459818199999998E-2},null,"Hutt city","General rate","General rate","Business"]
[47,"Carterton district","Carterton district",null,null,42,{"$f":"+G35","v":2},2,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M36&P36,'Comparison - Category'!$D$81:$D$107,0),MATCH(O36,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":2.2520019299999999E-2},null,"Hutt city","River management rate","River management rate","Business"]
[48,"South Wairarapa district","South Wairarapa district",null,null,42,{"$f":"+G36","v":2},3,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M37&P37,'Comparison - Category'!$D$81:$D$107,0),MATCH(O37,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":6.8663649199999996E-2},null,"Hutt city","Public transport rate","Public transport rate","Business"]
[49,"Tararua district","Tararua district",null,null,42,{"$f":"+G37","v":2},4,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M38&P38,'Comparison - Category'!$D$81:$D$107,0),MATCH(O38,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":0},null,"Hutt city","Stadium purposes rate","Stadium purposes rate","Business"]
[null,null,null,null,null,42,{"$f":"+G38","v":2},6,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M39&P39,'Comparison - Category'!$D$81:$D$107,0),MATCH(O39,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":6.3100424000000002E-3},null,"Hutt city","Economic development rate - Business","Economic development rate","Business"]
[null,null,null,null,null,42,3,1,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M40&P40,'Comparison - Category'!$D$81:$D$107,0),MATCH(O40,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":4.1459818199999998E-2},null,"Hutt city","General rate","General rate","Rural"]
[null,null,null,null,null,42,{"$f":"+G40","v":3},2,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M41&P41,'Comparison - Category'!$D$81:$D$107,0),MATCH(O41,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":2.2520019299999999E-2},null,"Hutt city","River management rate","River management rate","Rural"]
[null,null,null,null,null,42,{"$f":"+G41","v":3},3,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M42&P42,'Comparison - Category'!$D$81:$D$107,0),MATCH(O42,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":1.22613659E-2},null,"Hutt city","Public transport rate","Public transport rate","Rural"]
[null,null,null,null,null,42,{"$f":"+G42","v":3},4,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M43&P43,'Comparison - Category'!$D$81:$D$107,0),MATCH(O43,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":0},null,"Hutt city","Stadium purposes rate","Stadium purposes rate","Rural"]
[null,null,null,null,null,42,{"$f":"+G43","v":3},5,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M44&P44,'Comparison - Category'!$D$81:$D$107,0),MATCH(O44,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":15},null,"Hutt city","Economic development rate","Economic development rate","Rural"]
[]
[null,null,null,null,null,"TA_ID","Rate_Class_ID","Rates_ID","Rates_Status_ID","Rates_year","Rates_value"]
[null,null,null,null,null,43,1,1,{"$f":"$I$8","v":2},{"$f":"year_current","v":"2024/25"},{"$f":"ROUND(INDEX(Gen!$E$10:$E$25,MATCH(R47,Gen!$A$10:$A$25,0),),10)","v":3.9508335200000001E-2},null,{"$f":"VLOOKUP(F47,$A$30:$B$38,2,FALSE)","v":"Upper Hutt city"},{"$f":"VLOOKUP(H47,$A$19:$B$25,2,FALSE)","v":"General rate"},{"$f":"VLOOKUP(H47,$A$19:$C$25,3,FALSE)","v":"General rate"},{"$f":"VLOOKUP(G47,$A$5:$B$10,2,FALSE)","v":"Residential"},null,"Rest of Upper Hutt City"]
[null,null,null,null,null,{"$f":"+F47","v":43},1,2,{"$f":"+I47","v":2},"2024/25",{"$f":"ROUND(INDEX('River management'!$D$10:$D$25,MATCH(R47,'River management'!$A$10:$A$25,0),),10)","v":8.7193687000000006E-3},null,"Upper Hutt city","River management rate","River management rate","Residential",null,"Rest of Upper Hutt City"]
[null,null,null,null,null,43,1,3,{"$f":"+I48","v":2},"2024/25",{"$f":"ROUND(INDEX('Public transport'!$J$23:$J$60,MATCH(R49&P49,'Public transport'!$D$23:$D$60,0),),10)","v":4.6710939700000002E-2},null,"Upper Hutt city","Public transport rate","Public transport rate","Residential",null,"Rest of Upper Hutt City"]
[null,null,null,null,null,43,1,4,2,"2024/25",{"$f":"ROUND(INDEX(Stadium!$J$23:$J$60,MATCH(R50&P50,Stadium!$D$23:$D$60,0),),10)","v":0},null,"Upper Hutt city","Stadium purposes rate","Stadium purposes rate","Residential",null,"Rest of Upper Hutt City"]
[null,null,null,null,null,{"$f":"+F50","v":43},{"$f":"+G50","v":1},5,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M51&P51,'Comparison - Category'!$D$81:$D$107,0),MATCH(O51,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":15},null,"Upper Hutt city","Economic development rate","Economic development rate","Residential",null,"Upper Hutt City"]
[null,null,null,null,null,43,2,1,2,"2024/25",{"$f":"ROUND(INDEX(Gen!$E$10:$E$25,MATCH(R52,Gen!$A$10:$A$25,0),),10)","v":3.9508335200000001E-2},null,"Upper Hutt city","General rate","General rate","Business",null,"Rest of Upper Hutt City"]
[null,null,null,null,null,43,2,2,2,"2024/25",{"$f":"ROUND(INDEX('River management'!$D$10:$D$25,MATCH(R52,'River management'!$A$10:$A$25,0),),10)","v":8.7193687000000006E-3},null,"Upper Hutt city","River management rate","River management rate","Business",null,"Rest of Upper Hutt City"]
[null,null,null,null,null,43,2,3,2,"2024/25",{"$f":"ROUND(INDEX('Public transport'!$J$23:$J$60,MATCH(R54&P54,'Public transport'!$D$23:$D$60,0),),10)","v":6.3779616299999994E-2},null,"Upper Hutt city","Public transport rate","Public transport rate","Business",null,"Rest of Upper Hutt City"]
[null,null,null,null,null,43,2,4,2,"2024/25",{"$f":"ROUND(INDEX(Stadium!$J$23:$J$60,MATCH(R55&P55,Stadium!$D$23:$D$60,0),),10)","v":0},null,"Upper Hutt city","Stadium purposes rate","Stadium purposes rate","Business",null,"Rest of Upper Hutt City"]
[null,null,null,null,null,43,2,6,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M56&P56,'Comparison - Category'!$D$81:$D$107,0),MATCH(O56,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":6.0068932000000002E-3},null,"Upper Hutt city","Economic development rate - Business","Economic development rate","Business",null,"Upper Hutt City"]
[null,null,null,null,null,43,3,1,2,"2024/25",{"$f":"ROUND(INDEX(Gen!$E$10:$E$25,MATCH(R57,Gen!$A$10:$A$25,0),),10)","v":3.9508335200000001E-2},null,"Upper Hutt city","General rate","General rate","Rural",null,"Rest of Upper Hutt City"]
[null,null,null,null,null,43,3,2,2,"2024/25",{"$f":"ROUND(INDEX('River management'!$D$10:$D$25,MATCH(R57,'River management'!$A$10:$A$25,0),),10)","v":8.7193687000000006E-3},null,"Upper Hutt city","River management rate","River management rate","Rural",null,"Rest of Upper Hutt City"]
[null,null,null,null,null,43,3,3,2,"2024/25",{"$f":"ROUND(INDEX('Public transport'!$J$23:$J$60,MATCH(R59&P59,'Public transport'!$D$23:$D$60,0),),10)","v":1.16580225E-2},null,"Upper Hutt city","Public transport rate","Public transport rate","Rural",null,"Rest of Upper Hutt City"]
[null,null,null,null,null,43,3,4,2,"2024/25",{"$f":"ROUND(INDEX(Stadium!$J$23:$J$60,MATCH(R60&P60,Stadium!$D$23:$D$60,0),),10)","v":0},null,"Upper Hutt city","Stadium purposes rate","Stadium purposes rate","Rural",null,"Rest of Upper Hutt City"]
[null,null,null,null,null,43,3,5,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M61&P61,'Comparison - Category'!$D$81:$D$107,0),MATCH(O61,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":15},null,"Upper Hutt city","Economic development rate","Economic development rate","Rural",null,"Upper Hutt City"]
[]
[null,null,null,null,null,"TA_ID","Rate_Class_ID","Rates_ID","Rates_Status_ID","Rates_year","Rates_value"]
[null,null,null,null,null,44,1,1,{"$f":"$I$8","v":2},{"$f":"year_current","v":"2024/25"},{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M64&P64,'Comparison - Category'!$D$81:$D$107,0),MATCH(O64,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":4.1956224100000002E-2},null,{"$f":"VLOOKUP(F64,$A$30:$B$38,2,FALSE)","v":"Porirua city"},{"$f":"VLOOKUP(H64,$A$19:$B$25,2,FALSE)","v":"General rate"},{"$f":"VLOOKUP(H64,$A$19:$C$25,3,FALSE)","v":"General rate"},{"$f":"VLOOKUP(G64,$A$5:$B$10,2,FALSE)","v":"Residential"}]
[null,null,null,null,null,{"$f":"+F64","v":44},1,2,{"$f":"+I64","v":2},"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M65&P65,'Comparison - Category'!$D$81:$D$107,0),MATCH(O65,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":4.7434350000000002E-4},null,"Porirua city","River management rate","River management rate","Residential"]
[null,null,null,null,null,44,1,3,{"$f":"+I65","v":2},"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M66&P66,'Comparison - Category'!$D$81:$D$107,0),MATCH(O66,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":4.9632693800000002E-2},null,"Porirua city","Public transport rate","Public transport rate","Residential"]
[null,null,null,null,null,44,1,4,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M67&P67,'Comparison - Category'!$D$81:$D$107,0),MATCH(O67,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":0},null,"Porirua city","Stadium purposes rate","Stadium purposes rate","Residential"]
[null,null,null,null,null,{"$f":"+F67","v":44},{"$f":"+G67","v":1},5,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M68&P68,'Comparison - Category'!$D$81:$D$107,0),MATCH(O68,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":15},null,"Porirua city","Economic development rate","Economic development rate","Residential"]
[null,null,null,null,null,44,2,1,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M69&P69,'Comparison - Category'!$D$81:$D$107,0),MATCH(O69,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":4.1956224100000002E-2},null,"Porirua city","General rate","General rate","Business"]
[null,null,null,null,null,44,2,2,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M70&P70,'Comparison - Category'!$D$81:$D$107,0),MATCH(O70,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":4.7434350000000002E-4},null,"Porirua city","River management rate","River management rate","Business"]
[null,null,null,null,null,44,2,3,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M71&P71,'Comparison - Category'!$D$81:$D$107,0),MATCH(O71,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":6.9485771399999993E-2},null,"Porirua city","Public transport rate","Public transport rate","Business"]
[null,null,null,null,null,44,2,4,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M72&P72,'Comparison - Category'!$D$81:$D$107,0),MATCH(O72,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":0},null,"Porirua city","Stadium purposes rate","Stadium purposes rate","Business"]
[null,null,null,null,null,44,2,6,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M73&P73,'Comparison - Category'!$D$81:$D$107,0),MATCH(O73,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":6.3855937E-3},null,"Porirua city","Economic development rate - Business","Economic development rate","Business"]
[null,null,null,null,null,44,3,1,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M74&P74,'Comparison - Category'!$D$81:$D$107,0),MATCH(O74,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":4.1956224100000002E-2},null,"Porirua city","General rate","General rate","Rural"]
[null,null,null,null,null,44,3,2,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M75&P75,'Comparison - Category'!$D$81:$D$107,0),MATCH(O75,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":4.7434350000000002E-4},null,"Porirua city","River management rate","River management rate","Rural"]
[null,null,null,null,null,44,3,3,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M76&P76,'Comparison - Category'!$D$81:$D$107,0),MATCH(O76,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":1.24081735E-2},null,"Porirua city","Public transport rate","Public transport rate","Rural"]
[null,null,null,null,null,44,3,4,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M77&P77,'Comparison - Category'!$D$81:$D$107,0),MATCH(O77,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":0},null,"Porirua city","Stadium purposes rate","Stadium purposes rate","Rural"]
[null,null,null,null,null,44,3,5,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M78&P78,'Comparison - Category'!$D$81:$D$107,0),MATCH(O78,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":15},null,"Porirua city","Economic development rate","Economic development rate","Rural"]
[]
[null,null,null,null,null,"TA_ID","Rate_Class_ID","Rates_ID","Rates_Status_ID","Rates_year","Rates_value"]
[null,null,null,null,null,45,5,1,{"$f":"$I$8","v":2},{"$f":"year_current","v":"2024/25"},{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(R81&S81,'Comparison - Category'!$D$81:$D$107,0),MATCH(O81,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":4.27500211E-2},null,{"$f":"VLOOKUP(F81,$A$30:$B$38,2,FALSE)","v":"Kāpiti Coast district"},{"$f":"VLOOKUP(H81,$A$19:$B$25,2,FALSE)","v":"General rate"},{"$f":"VLOOKUP(H81,$A$19:$C$25,3,FALSE)","v":"General rate"},{"$f":"VLOOKUP(G81,$A$5:$B$10,2,FALSE)","v":"Residential - excl Otaki"},null,"Kāpiti Coast district excl Ōtaki ","Residential"]
[null,null,null,null,null,{"$f":"+F81","v":45},5,2,{"$f":"+I81","v":2},"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(R82&S82,'Comparison - Category'!$D$81:$D$107,0),MATCH(O82,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":7.5533798999999997E-3},null,"Kāpiti Coast district","River management rate","River management rate","Residential - excl Otaki",null,"Kāpiti Coast district excl Ōtaki ","Residential"]
[null,null,null,null,null,45,5,3,{"$f":"+I82","v":2},"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(R83&S83,'Comparison - Category'!$D$81:$D$107,0),MATCH(O83,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":5.0571726999999997E-2},null,"Kāpiti Coast district","Public transport rate","Public transport rate","Residential - excl Otaki",null,"Kāpiti Coast district excl Ōtaki ","Residential"]
[null,null,null,null,null,45,5,4,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(R84&S84,'Comparison - Category'!$D$81:$D$107,0),MATCH(O84,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":0},null,"Kāpiti Coast district","Stadium purposes rate","Stadium purposes rate","Residential - excl Otaki",null,"Kāpiti Coast district excl Ōtaki ","Residential"]
[null,null,null,null,null,{"$f":"+F84","v":45},{"$f":"+G84","v":5},5,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(R85&S85,'Comparison - Category'!$D$81:$D$107,0),MATCH(O85,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":15},null,"Kāpiti Coast district","Economic development rate","Economic development rate","Residential - excl Otaki",null,"Kāpiti Coast district excl Ōtaki ","Residential"]
[null,null,null,null,null,45,6,1,{"$f":"$I$8","v":2},"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(R86&S86,'Comparison - Category'!$D$81:$D$107,0),MATCH(O86,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":4.27500211E-2},null,"Kāpiti Coast district","General rate","General rate","Residential - Otaki rating area",null,"Ōtaki rating area","Residential"]
[null,null,null,null,null,45,6,2,{"$f":"+I86","v":2},"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(R87&S87,'Comparison - Category'!$D$81:$D$107,0),MATCH(O87,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":7.5533798999999997E-3},null,"Kāpiti Coast district","River management rate","River management rate","Residential - Otaki rating area",null,"Ōtaki rating area","Residential"]
[null,null,null,null,null,45,6,3,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(R88&S88,'Comparison - Category'!$D$81:$D$107,0),MATCH(O88,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":2.5285863499999998E-2},null,"Kāpiti Coast district","Public transport rate","Public transport rate","Residential - Otaki rating area",null,"Ōtaki rating area","Residential"]
[null,null,null,null,null,45,6,4,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(R89&S89,'Comparison - Category'!$D$81:$D$107,0),MATCH(O89,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":0},null,"Kāpiti Coast district","Stadium purposes rate","Stadium purposes rate","Residential - Otaki rating area",null,"Ōtaki rating area","Residential"]
[null,null,null,null,null,45,6,5,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(R90&S90,'Comparison - Category'!$D$81:$D$107,0),MATCH(O90,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":15},null,"Kāpiti Coast district","Economic development rate","Economic development rate","Residential - Otaki rating area",null,"Ōtaki rating area","Residential"]
[null,null,null,null,null,{"$f":"+F85","v":45},2,1,{"$f":"+I85","v":2},"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M91&P91,'Comparison - Category'!$D$81:$D$107,0),MATCH(O91,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":4.27500211E-2},null,"Kāpiti Coast district","General rate","General rate","Business"]
[null,null,null,null,null,{"$f":"+F91","v":45},2,2,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M92&P92,'Comparison - Category'!$D$81:$D$107,0),MATCH(O92,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":7.5533798999999997E-3},null,"Kāpiti Coast district","River management rate","River management rate","Business"]
[null,null,null,null,null,45,2,3,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M93&P93,'Comparison - Category'!$D$81:$D$107,0),MATCH(O93,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":7.0800417800000001E-2},null,"Kāpiti Coast district","Public transport rate","Public transport rate","Business"]
[null,null,null,null,null,45,2,4,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M94&P94,'Comparison - Category'!$D$81:$D$107,0),MATCH(O94,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":0},null,"Kāpiti Coast district","Stadium purposes rate","Stadium purposes rate","Business"]
[null,null,null,null,null,45,2,6,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M95&P95,'Comparison - Category'!$D$81:$D$107,0),MATCH(O95,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":6.5064069E-3},null,"Kāpiti Coast district","Economic development rate - Business","Economic development rate","Business"]
[null,null,null,null,null,45,3,1,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M96&P96,'Comparison - Category'!$D$81:$D$107,0),MATCH(O96,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":4.27500211E-2},null,"Kāpiti Coast district","General rate","General rate","Rural"]
[null,null,null,null,null,45,3,2,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M97&P97,'Comparison - Category'!$D$81:$D$107,0),MATCH(O97,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":7.5533798999999997E-3},null,"Kāpiti Coast district","River management rate","River management rate","Rural"]
[null,null,null,null,null,45,3,3,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M98&P98,'Comparison - Category'!$D$81:$D$107,0),MATCH(O98,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":1.26429317E-2},null,"Kāpiti Coast district","Public transport rate","Public transport rate","Rural"]
[null,null,null,null,null,45,3,4,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M99&P99,'Comparison - Category'!$D$81:$D$107,0),MATCH(O99,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":0},null,"Kāpiti Coast district","Stadium purposes rate","Stadium purposes rate","Rural"]
[null,null,null,null,null,45,3,5,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M100&P100,'Comparison - Category'!$D$81:$D$107,0),MATCH(O100,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":15},null,"Kāpiti Coast district","Economic development rate","Economic development rate","Rural"]
[]
[null,null,null,null,null,"TA_ID","Rate_Class_ID","Rates_ID","Rates_Status_ID","Rates_year","Rates_value"]
[null,null,null,null,null,46,1,1,{"$f":"$I$8","v":2},{"$f":"year_current","v":"2024/25"},{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M103&P103,'Comparison - Category'!$D$81:$D$107,0),MATCH(O103,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":4.4613164099999998E-2},null,{"$f":"VLOOKUP(F103,$A$30:$B$38,2,FALSE)","v":"Masterton district"},{"$f":"VLOOKUP(H103,$A$19:$B$25,2,FALSE)","v":"General rate"},{"$f":"VLOOKUP(H103,$A$19:$C$25,3,FALSE)","v":"General rate"},{"$f":"VLOOKUP(G103,$A$5:$B$8,2,FALSE)","v":"Residential"}]
[null,null,null,null,null,{"$f":"+F103","v":46},1,2,{"$f":"+I103","v":2},"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M104&P104,'Comparison - Category'!$D$81:$D$107,0),MATCH(O104,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":0},null,"Masterton district","River management rate","River management rate","Residential"]
[null,null,null,null,null,46,1,3,{"$f":"+I104","v":2},"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M105&P105,'Comparison - Category'!$D$81:$D$107,0),MATCH(O105,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":2.63878788E-2},null,"Masterton district","Public transport rate","Public transport rate","Residential"]
[null,null,null,null,null,46,1,4,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M106&P106,'Comparison - Category'!$D$81:$D$107,0),MATCH(O106,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":0},null,"Masterton district","Stadium purposes rate","Stadium purposes rate","Residential"]
[null,null,null,null,null,46,1,5,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M107&P107,'Comparison - Category'!$D$81:$D$107,0),MATCH(O107,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":15},null,"Masterton district","Economic development rate","Economic development rate","Residential"]
[null,null,null,null,null,{"$f":"+F107","v":46},2,1,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M108&P108,'Comparison - Category'!$D$81:$D$107,0),MATCH(O108,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":4.4613164099999998E-2},null,"Masterton district","General rate","General rate","Business"]
[null,null,null,null,null,46,{"$f":"+G108","v":2},2,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M109&P109,'Comparison - Category'!$D$81:$D$107,0),MATCH(O109,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":0},null,"Masterton district","River management rate","River management rate","Business"]
[null,null,null,null,null,46,{"$f":"+G109","v":2},3,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M110&P110,'Comparison - Category'!$D$81:$D$107,0),MATCH(O110,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":5.2775757700000002E-2},null,"Masterton district","Public transport rate","Public transport rate","Business"]
[null,null,null,null,null,46,{"$f":"+G110","v":2},4,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M111&P111,'Comparison - Category'!$D$81:$D$107,0),MATCH(O111,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":0},null,"Masterton district","Stadium purposes rate","Stadium purposes rate","Business"]
[null,null,null,null,null,46,{"$f":"+G111","v":2},6,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M112&P112,'Comparison - Category'!$D$81:$D$107,0),MATCH(O112,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":6.7899707999999996E-3},null,"Masterton district","Economic development rate - Business","Economic development rate","Business"]
[null,null,null,null,null,46,3,1,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M113&P113,'Comparison - Category'!$D$81:$D$107,0),MATCH(O113,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":4.4613164099999998E-2},null,"Masterton district","General rate","General rate","Rural"]
[null,null,null,null,null,46,{"$f":"+G113","v":3},2,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M114&P114,'Comparison - Category'!$D$81:$D$107,0),MATCH(O114,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":0},null,"Masterton district","River management rate","River management rate","Rural"]
[null,null,null,null,null,46,{"$f":"+G114","v":3},3,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M115&P115,'Comparison - Category'!$D$81:$D$107,0),MATCH(O115,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":1.31939394E-2},null,"Masterton district","Public transport rate","Public transport rate","Rural"]
[null,null,null,null,null,46,{"$f":"+G115","v":3},4,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M116&P116,'Comparison - Category'!$D$81:$D$107,0),MATCH(O116,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":0},null,"Masterton district","Stadium purposes rate","Stadium purposes rate","Rural"]
[null,null,null,null,null,46,{"$f":"+G116","v":3},5,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M117&P117,'Comparison - Category'!$D$81:$D$107,0),MATCH(O117,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":15},null,"Masterton district","Economic development rate","Economic development rate","Rural"]
[]
[null,null,null,null,null,"TA_ID","Rate_Class_ID","Rates_ID","Rates_Status_ID","Rates_year","Rates_value"]
[null,null,null,null,null,47,1,1,{"$f":"$I$8","v":2},{"$f":"year_current","v":"2024/25"},{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M120&P120,'Comparison - Category'!$D$81:$D$107,0),MATCH(O120,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":4.2527414600000001E-2},null,{"$f":"VLOOKUP(F120,$A$30:$B$38,2,FALSE)","v":"Carterton district"},{"$f":"VLOOKUP(H120,$A$19:$B$25,2,FALSE)","v":"General rate"},{"$f":"VLOOKUP(H120,$A$19:$C$25,3,FALSE)","v":"General rate"},{"$f":"VLOOKUP(G120,$A$5:$B$8,2,FALSE)","v":"Residential"}]
[null,null,null,null,null,{"$f":"+F120","v":47},1,2,{"$f":"+I120","v":2},"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M121&P121,'Comparison - Category'!$D$81:$D$107,0),MATCH(O121,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":5.9329480000000002E-4},null,"Carterton district","River management rate","River management rate","Residential"]
[null,null,null,null,null,47,1,3,{"$f":"+I121","v":2},"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M122&P122,'Comparison - Category'!$D$81:$D$107,0),MATCH(O122,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":2.5154195800000001E-2},null,"Carterton district","Public transport rate","Public transport rate","Residential"]
[null,null,null,null,null,47,1,4,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M123&P123,'Comparison - Category'!$D$81:$D$107,0),MATCH(O123,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":0},null,"Carterton district","Stadium purposes rate","Stadium purposes rate","Residential"]
[null,null,null,null,null,47,1,5,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M124&P124,'Comparison - Category'!$D$81:$D$107,0),MATCH(O124,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":15},null,"Carterton district","Economic development rate","Economic development rate","Residential"]
[null,null,null,null,null,{"$f":"+F124","v":47},2,1,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M125&P125,'Comparison - Category'!$D$81:$D$107,0),MATCH(O125,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":4.2527414600000001E-2},null,"Carterton district","General rate","General rate","Business"]
[null,null,null,null,null,47,{"$f":"+G125","v":2},2,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M126&P126,'Comparison - Category'!$D$81:$D$107,0),MATCH(O126,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":5.9329480000000002E-4},null,"Carterton district","River management rate","River management rate","Business"]
[null,null,null,null,null,47,{"$f":"+G126","v":2},3,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M127&P127,'Comparison - Category'!$D$81:$D$107,0),MATCH(O127,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":5.0308391600000002E-2},null,"Carterton district","Public transport rate","Public transport rate","Business"]
[null,null,null,null,null,47,{"$f":"+G127","v":2},4,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M128&P128,'Comparison - Category'!$D$81:$D$107,0),MATCH(O128,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":0},null,"Carterton district","Stadium purposes rate","Stadium purposes rate","Business"]
[null,null,null,null,null,47,{"$f":"+G128","v":2},6,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M129&P129,'Comparison - Category'!$D$81:$D$107,0),MATCH(O129,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":6.4725269E-3},null,"Carterton district","Economic development rate - Business","Economic development rate","Business"]
[null,null,null,null,null,47,3,1,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M130&P130,'Comparison - Category'!$D$81:$D$107,0),MATCH(O130,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":4.2527414600000001E-2},null,"Carterton district","General rate","General rate","Rural"]
[null,null,null,null,null,47,{"$f":"+G130","v":3},2,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M131&P131,'Comparison - Category'!$D$81:$D$107,0),MATCH(O131,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":5.9329480000000002E-4},null,"Carterton district","River management rate","River management rate","Rural"]
[null,null,null,null,null,47,{"$f":"+G131","v":3},3,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M132&P132,'Comparison - Category'!$D$81:$D$107,0),MATCH(O132,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":1.25770979E-2},null,"Carterton district","Public transport rate","Public transport rate","Rural"]
[null,null,null,null,null,47,{"$f":"+G132","v":3},4,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M133&P133,'Comparison - Category'!$D$81:$D$107,0),MATCH(O133,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":0},null,"Carterton district","Stadium purposes rate","Stadium purposes rate","Rural"]
[null,null,null,null,null,47,{"$f":"+G133","v":3},5,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M134&P134,'Comparison - Category'!$D$81:$D$107,0),MATCH(O134,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":15},null,"Carterton district","Economic development rate","Economic development rate","Rural"]
[]
[null,null,null,null,null,"TA_ID","Rate_Class_ID","Rates_ID","Rates_Status_ID","Rates_year","Rates_value"]
[null,null,null,null,null,48,1,1,{"$f":"$I$8","v":2},{"$f":"year_current","v":"2024/25"},{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M137&P137,'Comparison - Category'!$D$81:$D$107,0),MATCH(O137,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":4.1543526400000003E-2},null,{"$f":"VLOOKUP(F137,$A$30:$B$38,2,FALSE)","v":"South Wairarapa district"},{"$f":"VLOOKUP(H137,$A$19:$B$25,2,FALSE)","v":"General rate"},{"$f":"VLOOKUP(H137,$A$19:$C$25,3,FALSE)","v":"General rate"},{"$f":"VLOOKUP(G137,$A$5:$B$8,2,FALSE)","v":"Residential"}]
[null,null,null,null,null,{"$f":"+F137","v":48},1,2,{"$f":"+I137","v":2},"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M138&P138,'Comparison - Category'!$D$81:$D$107,0),MATCH(O138,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":0},null,"South Wairarapa district","River management rate","River management rate","Residential"]
[null,null,null,null,null,48,1,3,{"$f":"+I138","v":2},"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M139&P139,'Comparison - Category'!$D$81:$D$107,0),MATCH(O139,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":2.4572243699999999E-2},null,"South Wairarapa district","Public transport rate","Public transport rate","Residential"]
[null,null,null,null,null,48,1,4,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M140&P140,'Comparison - Category'!$D$81:$D$107,0),MATCH(O140,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":0},null,"South Wairarapa district","Stadium purposes rate","Stadium purposes rate","Residential"]
[null,null,null,null,null,{"$f":"+F140","v":48},{"$f":"+G140","v":1},5,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M141&P141,'Comparison - Category'!$D$81:$D$107,0),MATCH(O141,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":15},null,"South Wairarapa district","Economic development rate","Economic development rate","Residential"]
[null,null,null,null,null,48,2,1,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M142&P142,'Comparison - Category'!$D$81:$D$107,0),MATCH(O142,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":4.1543526400000003E-2},null,"South Wairarapa district","General rate","General rate","Business"]
[null,null,null,null,null,48,2,2,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M143&P143,'Comparison - Category'!$D$81:$D$107,0),MATCH(O143,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":0},null,"South Wairarapa district","River management rate","River management rate","Business"]
[null,null,null,null,null,48,2,3,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M144&P144,'Comparison - Category'!$D$81:$D$107,0),MATCH(O144,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":4.91444875E-2},null,"South Wairarapa district","Public transport rate","Public transport rate","Business"]
[null,null,null,null,null,48,2,4,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M145&P145,'Comparison - Category'!$D$81:$D$107,0),MATCH(O145,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":0},null,"South Wairarapa district","Stadium purposes rate","Stadium purposes rate","Business"]
[null,null,null,null,null,48,2,6,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M146&P146,'Comparison - Category'!$D$81:$D$107,0),MATCH(O146,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":6.3227824999999996E-3},null,"South Wairarapa district","Economic development rate - Business","Economic development rate","Business"]
[null,null,null,null,null,48,3,1,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M147&P147,'Comparison - Category'!$D$81:$D$107,0),MATCH(O147,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":4.1543526400000003E-2},null,"South Wairarapa district","General rate","General rate","Rural"]
[null,null,null,null,null,48,3,2,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M148&P148,'Comparison - Category'!$D$81:$D$107,0),MATCH(O148,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":0},null,"South Wairarapa district","River management rate","River management rate","Rural"]
[null,null,null,null,null,48,3,3,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M149&P149,'Comparison - Category'!$D$81:$D$107,0),MATCH(O149,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":1.22861219E-2},null,"South Wairarapa district","Public transport rate","Public transport rate","Rural"]
[null,null,null,null,null,48,3,4,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M150&P150,'Comparison - Category'!$D$81:$D$107,0),MATCH(O150,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":0},null,"South Wairarapa district","Stadium purposes rate","Stadium purposes rate","Rural"]
[null,null,null,null,null,48,3,5,2,"2024/25",{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M151&P151,'Comparison - Category'!$D$81:$D$107,0),MATCH(O151,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":15},null,"South Wairarapa district","Economic development rate","Economic development rate","Rural"]
[]
[null,null,null,null,null,"TA_ID","Rate_Class_ID","Rates_ID","Rates_Status_ID","Rates_year","Rates_value"]
[null,null,null,null,null,49,3,1,{"$f":"$I$8","v":2},{"$f":"year_current","v":"2024/25"},{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M154&P154,'Comparison - Category'!$D$81:$D$107,0),MATCH(O154,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":4.5240413200000003E-2},null,{"$f":"VLOOKUP(F154,$A$30:$B$38,2,FALSE)","v":"Tararua district"},{"$f":"VLOOKUP(H154,$A$19:$B$25,2,FALSE)","v":"General rate"},{"$f":"VLOOKUP(H154,$A$19:$C$25,3,FALSE)","v":"General rate"},{"$f":"VLOOKUP(G154,$A$5:$B$8,2,FALSE)","v":"Rural"}]
[null,null,null,null,null,{"$f":"+F154","v":49},3,2,{"$f":"+I154","v":2},{"$f":"year_current","v":"2024/25"},{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M155&P155,'Comparison - Category'!$D$81:$D$107,0),MATCH(O155,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":0},null,{"$f":"VLOOKUP(F155,$A$30:$B$38,2,FALSE)","v":"Tararua district"},{"$f":"VLOOKUP(H155,$A$19:$B$25,2,FALSE)","v":"River management rate"},{"$f":"VLOOKUP(H155,$A$19:$C$25,3,FALSE)","v":"River management rate"},{"$f":"VLOOKUP(G155,$A$5:$B$8,2,FALSE)","v":"Rural"}]
[null,null,null,null,null,49,3,3,{"$f":"+I155","v":2},{"$f":"year_current","v":"2024/25"},{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M156&P156,'Comparison - Category'!$D$81:$D$107,0),MATCH(O156,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":0},null,{"$f":"VLOOKUP(F156,$A$30:$B$38,2,FALSE)","v":"Tararua district"},{"$f":"VLOOKUP(H156,$A$19:$B$25,2,FALSE)","v":"Public transport rate"},{"$f":"VLOOKUP(H156,$A$19:$C$25,3,FALSE)","v":"Public transport rate"},{"$f":"VLOOKUP(G156,$A$5:$B$8,2,FALSE)","v":"Rural"}]
[null,null,null,null,null,49,3,4,{"$f":"+I156","v":2},{"$f":"year_current","v":"2024/25"},{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M157&P157,'Comparison - Category'!$D$81:$D$107,0),MATCH(O157,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":0},null,{"$f":"VLOOKUP(F157,$A$30:$B$38,2,FALSE)","v":"Tararua district"},{"$f":"VLOOKUP(H157,$A$19:$B$25,2,FALSE)","v":"Stadium purposes rate"},{"$f":"VLOOKUP(H157,$A$19:$C$25,3,FALSE)","v":"Stadium purposes rate"},{"$f":"VLOOKUP(G157,$A$5:$B$8,2,FALSE)","v":"Rural"}]
[null,null,null,null,null,49,3,5,{"$f":"+I157","v":2},{"$f":"year_current","v":"2024/25"},{"$f":"ROUND(INDEX('Comparison - Category'!$Z$81:$AE$107,MATCH(M158&P158,'Comparison - Category'!$D$81:$D$107,0),MATCH(O158,'Comparison - Category'!$Z$66:$AE$66,0)),10)","v":15},null,{"$f":"VLOOKUP(F158,$A$30:$B$38,2,FALSE)","v":"Tararua district"},{"$f":"VLOOKUP(H158,$A$19:$B$25,2,FALSE)","v":"Economic development rate"},{"$f":"VLOOKUP(H158,$A$19:$C$25,3,FALSE)","v":"Economic development rate"},{"$f":"VLOOKUP(G158,$A$5:$B$8,2,FALSE)","v":"Rural"}]