{"text_format":"1","workbook":"xlsx","n_sheets":37,"sheets":["Vs Status Quo","Vs Consulted version","Instructions",">>Input tabs","Control","UHCC Adjustments","Capital values","ESSbase","Class Rates","TA Split",">>District wide rates","Gen","Not used","River management","Tran","Stad","WRS",">>Other rates & levies","Pest","Water levy",">>Output tabs","Comparison - TA","Comparison - Category","Rates Check","Checks",">>Rates","1","2","3","4","5","5b","6","Impact","Changes","Mechanisms","For IT"],"not_rendered":{"charts":1,"images":1,"macros":1,"external_links":6,"defined_names":84,"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":"Vs Status Quo","index":0,"n_rows":373,"n_cols":105,"rows_kept":373,"cut":false,"hidden":false,"merged":[[178,82,178,92],[178,94,178,104],[266,1,266,20],[266,22,266,32],[266,34,266,44],[266,46,266,56],[266,58,266,68],[266,70,266,80],[266,82,266,92],[266,94,266,104],[178,1,178,20],[178,22,178,32],[178,34,178,44],[178,46,178,56],[55,2,55,10],[84,46,84,56],[84,1,84,20],[7,11,8,13],[10,11,12,13],[84,94,84,104],[84,22,84,32],[84,34,84,44],[84,58,84,68],[84,70,84,80],[84,82,84,92],[313,5,313,8],[313,10,313,20],[178,58,178,68],[178,70,178,80],[359,10,359,20]]}
[]
[null,"Modelling variables"]
[null,"Model checks",{"$f":"SUM(K76:Q76,K138:Q138)","v":0}]
[]
[null,"Transition period (years)",null,null,null,null,null,null,null,null,null,"Model changes compared to consultation:"]
[null,"Years",6,null,null,null,null,null,null,null,null,"- FP status quo"]
[null,null,null,null,null,null,null,null,null,null,null,"- Regional CBD reduced to 7"]
[null,"PT target differentials - highlevel",null,null,null,null,null,null,null,null,null,"- PT differential for Business - excl Wairarapa reduced to 1.4"]
[null,"Category group","Differential"]
[null,"Regional CBD",7,null,null,null,null,null,null,null,null,"- Transition period extended to 6 years"]
[null,"Business - excl Wairarapa",1.4,null,null,null,null,null,null,null,null,"- Otaki rating area differentials for residential to be set the same as Wairarapa"]
[null,"Business - Wairarapa",1]
[null,"Residential - excl Wairarapa",1]
[null,"Residential - Wairarapa",0.5,null,null,null,null,null,null,null,null,"- Note all figures are presented ex-GST"]
[null,"Rural",0.25]
[null,"Tararua",0]
[]
[null,"PT target differentials - TA override"]
[null,"TA full name","Category group","Concatenated  row",null,null,null,null,null,null,"Highlevel","Override","To use"]
[null,"Wellington City","Regional CBD",{"$f":"B20&C20","v":"Wellington CityRegional CBD"},null,"Regional CBD",null,null,null,null,{"$f":"INDEX($C$10:$C$16,MATCH(F20,$B$10:$B$16,0),)","v":7},null,{"$f":"IF(L20>0,L20,K20)","v":7}]
[null,"Wellington City","Business","Wellington CityBusiness",null,"Business - excl Wairarapa",null,null,null,null,1.4,null,1.4]
[null,"Wellington City","Residential","Wellington CityResidential",null,"Residential - excl Wairarapa",null,null,null,null,1,null,1]
[null,"Wellington City","Rural","Wellington CityRural",null,"Rural",null,null,null,null,0.25,null,0.25]
[null,"Hutt City","Business","Hutt CityBusiness",null,"Business - excl Wairarapa",null,null,null,null,1.4,null,1.4]
[null,"Hutt City","Residential","Hutt CityResidential",null,"Residential - excl Wairarapa",null,null,null,null,1,null,1]
[null,"Hutt City","Rural","Hutt CityRural",null,"Rural",null,null,null,null,0.25,null,0.25]
[null,"Upper Hutt City","Business","Upper Hutt CityBusiness",null,"Business - excl Wairarapa",null,null,null,null,1.4,null,1.4]
[null,"Upper Hutt City","Residential","Upper Hutt CityResidential",null,"Residential - excl Wairarapa",null,null,null,null,1,null,1]
[null,"Upper Hutt City","Rural","Upper Hutt CityRural",null,"Rural",null,null,null,null,0.25,null,0.25]
[null,"Porirua City","Business","Porirua CityBusiness",null,"Business - excl Wairarapa",null,null,null,null,1.4,null,1.4]
[null,"Porirua City","Residential","Porirua CityResidential",null,"Residential - excl Wairarapa",null,null,null,null,1,null,1]
[null,"Porirua City","Rural","Porirua CityRural",null,"Rural",null,null,null,null,0.25,null,0.25]
[null,"Kapiti Coast District","Business","Kapiti Coast DistrictBusiness",null,"Business - excl Wairarapa",null,null,null,null,1.4,null,1.4]
[null,"Kapiti Coast District","Residential","Kapiti Coast DistrictResidential",null,"Residential - excl Wairarapa",null,null,null,null,1,null,1]
[null,"Kapiti Coast District","Rural","Kapiti Coast DistrictRural",null,"Rural",null,null,null,null,0.25,null,0.25]
[null,"Masterton District","Business","Masterton DistrictBusiness",null,"Business - Wairarapa",null,null,null,null,1,null,1]
[null,"Masterton District","Residential","Masterton DistrictResidential",null,"Residential - Wairarapa",null,null,null,null,0.5,null,0.5]
[null,"Masterton District","Rural","Masterton DistrictRural",null,"Rural",null,null,null,null,0.25,null,0.25]
[null,"Carterton District","Business","Carterton DistrictBusiness",null,"Business - Wairarapa",null,null,null,null,1,null,1]
[null,"Carterton District","Residential","Carterton DistrictResidential",null,"Residential - Wairarapa",null,null,null,null,0.5,null,0.5]
[null,"Carterton District","Rural","Carterton DistrictRural",null,"Rural",null,null,null,null,0.25,null,0.25]
[null,"South Wairarapa District","Business","South Wairarapa DistrictBusiness",null,"Business - Wairarapa",null,null,null,null,1,null,1]
[null,"South Wairarapa District","Residential","South Wairarapa DistrictResidential",null,"Residential - Wairarapa",null,null,null,null,0.5,null,0.5]
[null,"South Wairarapa District","Rural","South Wairarapa DistrictRural",null,"Rural",null,null,null,null,0.25,null,0.25]
[null,"Tararua District","Rural","Tararua DistrictRural",null,"Tararua",null,null,null,null,0,null,0]
[]
[null,"Kapiti Coast District","Residential - Otaki rating area","Kapiti Coast DistrictResidential - Otaki rating area",null,"Residential - Wairarapa",null,null,null,null,{"$f":"INDEX($C$10:$C$16,MATCH(F47,$B$10:$B$16,0),)","v":0.5},null,{"$f":"IF(L47>0,L47,K47)","v":0.5}]
[null,"Kapiti Coast District","Residential - ex-Otaki rating area","Kapiti Coast DistrictResidential - ex-Otaki rating area",null,"Residential - excl Wairarapa",null,null,null,null,1,null,1]
[]
[null,"Public transport"]
[null,"Proposed or status quo model","Proposed"]
[]
[]
[null,"Summary"]
[]
[null,"TA","South Wairarapa District - Business"]
[null,"Rating category",{"$f":"INDEX($C$91:$C$130,MATCH(C56,$F$91:$F$130,0),)","v":"Business"}]
[null,"Look up",{"$f":"INDEX($D$91:$D$130,MATCH(C56,$F$91:$F$130,0),)","v":"South Wairarapa DistrictBusiness"}]
[null,"Graph title",{"$f":"\"GWRC district-wide rates - \"&C56","v":"GWRC district-wide rates - South Wairarapa District - Business"}]
[]
[null,"Category summary",null,null,null,null,null,null,null,null,"2017/18","2018/19"]
[null,"CV",null,null,null,null,null,null,null,null,{"$f":"INDEX('Capital values'!D$8:D$45,MATCH($C$58,'Capital values'!$C$8:$C$45,0),)","v":190419802},{"$f":"INDEX('Capital values'!E$8:E$45,MATCH($C$58,'Capital values'!$C$8:$C$45,0),)","v":206493600}]
[null,"Assessments",null,null,null,null,null,null,null,null,{"$f":"INDEX('Capital values'!D$57:D$94,MATCH($C$58,'Capital values'!$C$57:$C$94,0),)","v":312},{"$f":"INDEX('Capital values'!E$57:E$94,MATCH($C$58,'Capital values'!$C$57:$C$94,0),)","v":304}]
[null,"Regional strategy rate assessments",null,null,null,null,null,null,null,null,{"$f":"K63-INDEX('Capital values'!D$104:D$140,MATCH($C58,'Capital values'!$C$104:$C$140,0),)","v":312},{"$f":"L63-INDEX('Capital values'!E$104:E$140,MATCH($C58,'Capital values'!$C$104:$C$140,0),)","v":304}]
[null,"Average CV",null,null,null,null,null,null,null,null,{"$f":"K62/K63","v":610319.87820512825},{"$f":"L62/L63","v":679255.26315789472}]
[]
[null,"GWRC district wide rate for the average property (excl-GST)",null,null,null,null,null,null,null,null,"2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28"]
[null,"General rate",null,null,null,null,null,null,null,null,{"$f":"INDEX($W$91:$AC$130,MATCH($C$58,$D$91:$D$130,0),MATCH(K$67,$W$87:$AC$87,0))/$K$62*$K$65","v":210.41122077410768},{"$f":"INDEX($W$91:$AG$130,MATCH($C$58,$D$91:$D$130,0),MATCH(L$67,$W$87:$AG$87,0))/$L$62*$L$65","v":227.29905516703533},250.60679408788684,247.5241024987686,265.33579328494216,275.14777394709563,280.3759806777918,288.87942574730539,301.27627231511008,312.25625855423749,326.86436461693182]
[null,"Flood protection – regional rate",null,null,null,null,null,null,null,null,{"$f":"INDEX($AI$91:$AO$130,MATCH($C$58,$D$91:$D$130,0),MATCH(K$67,$AI$87:$AO$87,0))/$K$62*$K$65","v":0},{"$f":"INDEX($AI$91:$AS$130,MATCH($C$58,$D$91:$D$130,0),MATCH(L$67,$AI$87:$AS$87,0))/$L$62*$L$65","v":0},0,0,0,0,0,0,0,0,0]
[null,"Flood protection – catchment rate",null,null,null,null,null,null,null,null,{"$f":"INDEX($AU$91:$BA$130,MATCH($C$58,$D$91:$D$130,0),MATCH(K$67,$AU$87:$BA$87,0))/$K$62*$K$65","v":0},{"$f":"INDEX($AU$91:$BE$130,MATCH($C$58,$D$91:$D$130,0),MATCH(L$67,$AU$87:$BE$87,0))/$L$62*$L$65","v":0},0,0,0,0,0,0,0,0,0]
[null,"River management rate",null,null,null,null,null,null,null,null,{"$f":"INDEX($BG$91:$BM$130,MATCH($C$58,$D$91:$D$130,0),MATCH(K$67,$BG$87:$BM$87,0))/$K$62*$K$65","v":0},{"$f":"INDEX($BG$91:$BQ$130,MATCH($C$58,$D$91:$D$130,0),MATCH(L$67,$BG$87:$BQ$87,0))/$L$62*$L$65","v":0},0,0,0,0,0,0,0,0,0]
[null,"Public transport rate",null,null,null,null,null,null,null,null,{"$f":"INDEX($BS$91:$BY$130,MATCH($C$58,$D$91:$D$130,0),MATCH(K$67,$BS$87:$BY$87,0))/$K$62*$K$65","v":142.09134302467947},{"$f":"INDEX($BS$91:$CC$130,MATCH($C$58,$D$91:$D$130,0),MATCH(L$67,$BS$87:$CC$87,0))/$L$62*$L$65","v":161.48832183927624},181.92754039540699,220.49573001147451,258.40900933498853,299.23441491856465,331.04788917984024,343.04363980751731,348.20615765419075,365.87879664850351,365.87749614451661]
[null,"Stadium purposes rate",null,null,null,null,null,null,null,null,{"$f":"INDEX($CE$91:$CK$130,MATCH($C$58,$D$91:$D$130,0),MATCH(K$67,$CE$87:$CK$87,0))/$K$62*$K$65","v":3.9861942802307779},{"$f":"INDEX($CE$91:$CO$130,MATCH($C$58,$D$91:$D$130,0),MATCH(L$67,$CE$87:$CO$87,0))/$L$62*$L$65","v":0},0,0,0,0,0,0,0,0,0]
[null,"Regional strategy rate",null,null,null,null,null,null,null,null,{"$f":"IF(OR($C$57=\"Residential\",$C$57=\"rural\"),INDEX($CQ$91:$CW$130,MATCH($C$58,$D$91:$D$130,0),MATCH(K$67,$CQ$87:$CW$87,0))/$K$64,INDEX($CQ$91:$CW$130,MATCH($C$58,$D$91:$D$130,0),MATCH(K$67,$CQ$87:$CW$87,0))/$K$62*$K$65)","v":56.125460799657745},{"$f":"IF(OR($C$57=\"Residential\",$C$57=\"rural\"),INDEX($CQ$91:$DA$130,MATCH($C$58,$D$91:$D$130,0),MATCH(L$67,$CQ$87:$DA$87,0))/$L$64,INDEX($CQ$91:$DA$130,MATCH($C$58,$D$91:$D$130,0),MATCH(L$67,$CQ$87:$DA$87,0))/$L$62*$L$65)","v":57.559032393009339},60.689308208294953,66.468447960936274,72.225455028763207,75.30986733669458,78.251862164419848,81.397296001643355,84.630951174501945,87.880801403770661,91.219066123969839]
[null,"District wide rate modelled (excl-GST)",null,null,null,null,null,null,null,null,{"$f":"SUM(K68:K74)","v":412.61421887867567},446.34640939932086,493.22364269158879,534.48828047117934,595.97025764869386,649.69205620235482,689.67573202205199,713.32036155646597,734.11338114380283,766.01585660651165,783.96092688541819]
[null,"Check",null,null,null,null,null,null,null,null,{"$f":"ROUND(INDEX(K$185:K$224,MATCH($C$58,$D$185:$D$224,0),)-K75,5)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"YoY change $",null,null,null,null,null,null,null,null,null,{"$f":"L75-K75","v":33.73219052064519},46.877233292267931,41.264637779590544,61.481977177514523,53.72179855366096,39.983675819697169,23.64462953441398,20.793019587336858,31.902475462708821,17.945070278906542]
[null,"YoY change %",null,null,null,null,null,null,null,null,null,{"$f":"L75/K75-1","v":8.1752370561334775E-2},0.1050243315620123,8.3663138195086972E-2,0.11502960761518466,9.0141744263567469E-2,6.1542503772346713E-2,3.4283690778984743E-2,2.9149622957581833E-2,4.3457150192525384E-2,2.3426499757334129E-2]
[null,"District wide rate proposed in consultation  (excl-GST)",null,null,null,null,null,null,null,null,null,{"$f":"INDEX($K$273:$U$311,MATCH($C$58,$D$273:$D$311,0),MATCH(L67,$K$269:$U$269,0))","v":432.87099340554812},464.25268700622701,481.33862369990891,519.34352212295892,542.17676545595521,559.75564426503661,579.79906678476334,599.86776800430505,626.83049141196977,643.5352670717748]
[]
[null,"Note: Years beyond 2018/19 based on static rating base. In reality rating base will change both in terms of valuation movements and rateable properties"]
[]
[]
[]
[null,"District-wide rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General rate",null,null,null,null,null,null,null,null,null,null,null,"Flood protection – regional rate",null,null,null,null,null,null,null,null,null,null,null,"Not used",null,null,null,null,null,null,null,null,null,null,null,"River management rate",null,null,null,null,null,null,null,null,null,null,null,"Public transport rate",null,null,null,null,null,null,null,null,null,null,null,"Stadium purposes rate",null,null,null,null,null,null,null,null,null,null,null,"Regional strategy rate"]
[]
[null,"TA full name","Category group","Concatenated  row",null,null,null,"ECV 2017/18","2018/19 ECV",null,"2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28",null,"2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28",null,"2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28",null,"2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28",null,"2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28",null,"2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28",null,"2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28",null,"2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28"]
[]
[null,"Rates by TA - agreed option"]
[null,"By TA - $"]
[null,"Wellington City","District wide",{"$f":"B91&C91","v":"Wellington CityDistrict wide"},null,{"$f":"B91&\" - \"&C91","v":"Wellington City - District wide"},null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D91,'Capital values'!$C$8:$C$45,0),)","v":68975077410},null,{"$f":"SUMIF($B$104:$B$129,$B91,K$104:K$129)","v":62570979.068786852},66367076.572471023,71145503.079238012,77292706.284801021,84950507.550647154,{"$f":"SUMIF($B$104:$B$129,$B91,P$104:P$129)","v":91979010.81688422},96440707.76195845,99736262.474232972,102085273.60074382,106751874.50193925,108312726.21805456,null,{"$f":"SUMIF($B$104:$B$129,$B91,W$104:W$129)","v":21189528.406917837},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B91,Gen!$A$10:$A$18,0),MATCH(X$87,Gen!$G$7:$P$7,0))","v":23048092.46295708},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B91,Gen!$A$10:$A$18,0),MATCH(Y$87,Gen!$G$7:$P$7,0))","v":25411493.935767766},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B91,Gen!$A$10:$A$18,0),MATCH(Z$87,Gen!$G$7:$P$7,0))","v":25098909.43897536},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B91,Gen!$A$10:$A$18,0),MATCH(AA$87,Gen!$G$7:$P$7,0))","v":26905012.398178805},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B91,Gen!$A$10:$A$18,0),MATCH(AB$87,Gen!$G$7:$P$7,0))","v":27899945.867567278},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B91,Gen!$A$10:$A$18,0),MATCH(AC$87,Gen!$G$7:$P$7,0))","v":28430085.300201472},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B91,Gen!$A$10:$A$18,0),MATCH(AD$87,Gen!$G$7:$P$7,0))","v":29292333.443168007},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B91,Gen!$A$10:$A$18,0),MATCH(AE$87,Gen!$G$7:$P$7,0))","v":30549371.954541869},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B91,Gen!$A$10:$A$18,0),MATCH(AF$87,Gen!$G$7:$P$7,0))","v":31662741.026381753},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B91,Gen!$A$10:$A$18,0),MATCH(AG$87,Gen!$G$7:$P$7,0))","v":33144000.941845287},null,{"$f":"SUMIF($B$104:$B$129,$B91,AI$104:AI$129)","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B91,'Not used'!$A$10:$A$18,0),MATCH(AJ$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B91,'Not used'!$A$10:$A$18,0),MATCH(AK$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B91,'Not used'!$A$10:$A$18,0),MATCH(AL$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B91,'Not used'!$A$10:$A$18,0),MATCH(AM$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B91,'Not used'!$A$10:$A$18,0),MATCH(AN$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B91,'Not used'!$A$10:$A$18,0),MATCH(AO$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B91,'Not used'!$A$10:$A$18,0),MATCH(AP$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B91,'Not used'!$A$10:$A$18,0),MATCH(AQ$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B91,'Not used'!$A$10:$A$18,0),MATCH(AR$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B91,'Not used'!$A$10:$A$18,0),MATCH(AS$87,'Not used'!$G$7:$P$7,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($B$104:$B$129,$B91,BG$104:BG$129)","v":43255.42410394521},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B91,'River management'!$A$10:$A$18,0),MATCH(BH$87,'River management'!$F$7:$O$7,0))","v":42679.27910394522},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B91,'River management'!$A$10:$A$18,0),MATCH(BI$87,'River management'!$F$7:$O$7,0))","v":42519.381386024121},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B91,'River management'!$A$10:$A$18,0),MATCH(BJ$87,'River management'!$F$7:$O$7,0))","v":43789.134524464607},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B91,'River management'!$A$10:$A$18,0),MATCH(BK$87,'River management'!$F$7:$O$7,0))","v":44615.694863021738},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B91,'River management'!$A$10:$A$18,0),MATCH(BL$87,'River management'!$F$7:$O$7,0))","v":44956.948504644926},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B91,'River management'!$A$10:$A$18,0),MATCH(BM$87,'River management'!$F$7:$O$7,0))","v":46333.161911222924},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B91,'River management'!$A$10:$A$18,0),MATCH(BN$87,'River management'!$F$7:$O$7,0))","v":46705.082718532227},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B91,'River management'!$A$10:$A$18,0),MATCH(BO$87,'River management'!$F$7:$O$7,0))","v":48152.19295449974},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B91,'River management'!$A$10:$A$18,0),MATCH(BP$87,'River management'!$F$7:$O$7,0))","v":49097.318704464997},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B91,'River management'!$A$10:$A$18,0),MATCH(BQ$87,'River management'!$F$7:$O$7,0))","v":51733.716312184377},null,{"$f":"SUMIF($B$104:$B$129,$B91,BS$104:BS$129)","v":38457358.003260493},{"$f":"SUMIF($B$104:$B$129,$B91,BT$104:BT$129)","v":40924832.407689974},43267616.669987775,49592467.93575532,55310184.909154095,61272073.567665718,65134208.979563862,67494392.366280437,68510126.123468935,71987246.501211718,71986990.624943584,null,{"$f":"SUMIF($B$104:$B$129,$B91,CE$104:CE$129)","v":580986.26189999992},{"$f":"SUMIF($B$104:$B$129,$B91,CF$104:CF$129)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUMIF($B$104:$B$129,$B91,CQ$104:CQ$129)","v":2299850.9726045812},{"$f":"SUMIF($B$104:$B$129,$B91,CR$104:CR$129)","v":2351472.4227200211},2423873.0920964507,2557539.7755458737,2690694.5484512369,2762034.4331465904,2830080.3202818967,2902831.5820659879,2977623.3297785311,3052789.6556413304,3130000.9349534977]
[null,"Hutt City","District wide",{"$f":"B92&C92","v":"Hutt CityDistrict wide"},null,{"$f":"B92&\" - \"&C92","v":"Hutt City - District wide"},null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D92,'Capital values'!$C$8:$C$45,0),)","v":24118117072},null,23454231.304392911,25013959.460659027,25927740.796473332,26906246.891604774,28180969.344652597,29049142.730595496,29426972.179232467,30620997.029577807,31659194.617530208,33169514.050628603,34636955.018934198,null,{"$f":"SUMIF($B$104:$B$129,$B92,W$104:W$129)","v":7179456.0529976627},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B92,Gen!$A$10:$A$18,0),MATCH(X$87,Gen!$G$7:$P$7,0))","v":8059093.4172302764},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B92,Gen!$A$10:$A$18,0),MATCH(Y$87,Gen!$G$7:$P$7,0))","v":8885490.364500992},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B92,Gen!$A$10:$A$18,0),MATCH(Z$87,Gen!$G$7:$P$7,0))","v":8776190.7482973225},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B92,Gen!$A$10:$A$18,0),MATCH(AA$87,Gen!$G$7:$P$7,0))","v":9407720.3420261871},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B92,Gen!$A$10:$A$18,0),MATCH(AB$87,Gen!$G$7:$P$7,0))","v":9755612.9837542456},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B92,Gen!$A$10:$A$18,0),MATCH(AC$87,Gen!$G$7:$P$7,0))","v":9940983.7782624308},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B92,Gen!$A$10:$A$18,0),MATCH(AD$87,Gen!$G$7:$P$7,0))","v":10242481.107994555},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B92,Gen!$A$10:$A$18,0),MATCH(AE$87,Gen!$G$7:$P$7,0))","v":10682022.506420473},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B92,Gen!$A$10:$A$18,0),MATCH(AF$87,Gen!$G$7:$P$7,0))","v":11071327.841438266},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B92,Gen!$A$10:$A$18,0),MATCH(AG$87,Gen!$G$7:$P$7,0))","v":11589271.443630308},null,{"$f":"SUMIF($B$104:$B$129,$B92,AI$104:AI$129)","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B92,'Not used'!$A$10:$A$18,0),MATCH(AJ$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B92,'Not used'!$A$10:$A$18,0),MATCH(AK$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B92,'Not used'!$A$10:$A$18,0),MATCH(AL$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B92,'Not used'!$A$10:$A$18,0),MATCH(AM$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B92,'Not used'!$A$10:$A$18,0),MATCH(AN$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B92,'Not used'!$A$10:$A$18,0),MATCH(AO$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B92,'Not used'!$A$10:$A$18,0),MATCH(AP$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B92,'Not used'!$A$10:$A$18,0),MATCH(AQ$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B92,'Not used'!$A$10:$A$18,0),MATCH(AR$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B92,'Not used'!$A$10:$A$18,0),MATCH(AS$87,'Not used'!$G$7:$P$7,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($B$104:$B$129,$B92,BG$104:BG$129)","v":3685586.3029764812},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B92,'River management'!$A$10:$A$18,0),MATCH(BH$87,'River management'!$F$7:$O$7,0))","v":4356561.5076606898},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B92,'River management'!$A$10:$A$18,0),MATCH(BI$87,'River management'!$F$7:$O$7,0))","v":4691920.8944332348},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B92,'River management'!$A$10:$A$18,0),MATCH(BJ$87,'River management'!$F$7:$O$7,0))","v":5073643.4096298208},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B92,'River management'!$A$10:$A$18,0),MATCH(BK$87,'River management'!$F$7:$O$7,0))","v":5330597.5863356087},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B92,'River management'!$A$10:$A$18,0),MATCH(BL$87,'River management'!$F$7:$O$7,0))","v":5574841.850389435},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B92,'River management'!$A$10:$A$18,0),MATCH(BM$87,'River management'!$F$7:$O$7,0))","v":6032357.5519149099},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B92,'River management'!$A$10:$A$18,0),MATCH(BN$87,'River management'!$F$7:$O$7,0))","v":6454345.5810415838},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B92,'River management'!$A$10:$A$18,0),MATCH(BO$87,'River management'!$F$7:$O$7,0))","v":6838698.7405697089},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B92,'River management'!$A$10:$A$18,0),MATCH(BP$87,'River management'!$F$7:$O$7,0))","v":7275182.6732467506},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B92,'River management'!$A$10:$A$18,0),MATCH(BQ$87,'River management'!$F$7:$O$7,0))","v":8203774.6582687488},null,11536013.198820936,11715213.077808905,11447589.370285263,12117396.965271162,12467498.973368039,12724174.629001211,12440650.710144132,12891446.345587229,13085451.755120169,13749582.64385476,13749533.771421568,null,190923.43151999998,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMIF($B$104:$B$129,$B92,CQ$104:CQ$129)","v":862252.31807783083},883091.45795915532,902740.16725384223,939015.76840647054,975152.44292276027,994513.26745060412,1012980.1389109942,1032723.994954439,1053021.6154198619,1073420.8920888244,1094375.1456135791]
[null,"Upper Hutt City","District wide","Upper Hutt CityDistrict wide",null,"Upper Hutt City - District wide",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D93,'Capital values'!$C$8:$C$45,0),)","v":9172479133},null,8387211.702867317,8680468.6133985966,8956401.4219044745,9171234.1793740448,9569627.5399860423,9593811.710185118,9456856.2065889221,9741199.2745121736,9997338.1786542907,10395358.871384026,10624703.873831525,null,2718137.0908558234,{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B93,Gen!$A$10:$A$18,0),MATCH(X$87,Gen!$G$7:$P$7,0))","v":3064993.2571337498},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B93,Gen!$A$10:$A$18,0),MATCH(Y$87,Gen!$G$7:$P$7,0))","v":3379284.3243753007},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B93,Gen!$A$10:$A$18,0),MATCH(Z$87,Gen!$G$7:$P$7,0))","v":3337716.0524459388},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B93,Gen!$A$10:$A$18,0),MATCH(AA$87,Gen!$G$7:$P$7,0))","v":3577896.1628192738},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B93,Gen!$A$10:$A$18,0),MATCH(AB$87,Gen!$G$7:$P$7,0))","v":3710204.9159134165},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B93,Gen!$A$10:$A$18,0),MATCH(AC$87,Gen!$G$7:$P$7,0))","v":3780704.1899412354},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B93,Gen!$A$10:$A$18,0),MATCH(AD$87,Gen!$G$7:$P$7,0))","v":3895368.114880621},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B93,Gen!$A$10:$A$18,0),MATCH(AE$87,Gen!$G$7:$P$7,0))","v":4062532.2551456159},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B93,Gen!$A$10:$A$18,0),MATCH(AF$87,Gen!$G$7:$P$7,0))","v":4210590.872290398},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B93,Gen!$A$10:$A$18,0),MATCH(AG$87,Gen!$G$7:$P$7,0))","v":4407572.5383547377},null,0,{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B93,'Not used'!$A$10:$A$18,0),MATCH(AJ$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B93,'Not used'!$A$10:$A$18,0),MATCH(AK$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B93,'Not used'!$A$10:$A$18,0),MATCH(AL$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B93,'Not used'!$A$10:$A$18,0),MATCH(AM$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B93,'Not used'!$A$10:$A$18,0),MATCH(AN$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B93,'Not used'!$A$10:$A$18,0),MATCH(AO$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B93,'Not used'!$A$10:$A$18,0),MATCH(AP$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B93,'Not used'!$A$10:$A$18,0),MATCH(AQ$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B93,'Not used'!$A$10:$A$18,0),MATCH(AR$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B93,'Not used'!$A$10:$A$18,0),MATCH(AS$87,'Not used'!$G$7:$P$7,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,678045.43376824516,{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B93,'River management'!$A$10:$A$18,0),MATCH(BH$87,'River management'!$F$7:$O$7,0))","v":667062.22017927258},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B93,'River management'!$A$10:$A$18,0),MATCH(BI$87,'River management'!$F$7:$O$7,0))","v":804991.31651881058},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B93,'River management'!$A$10:$A$18,0),MATCH(BJ$87,'River management'!$F$7:$O$7,0))","v":881372.30780175212},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B93,'River management'!$A$10:$A$18,0),MATCH(BK$87,'River management'!$F$7:$O$7,0))","v":997091.89727524447},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B93,'River management'!$A$10:$A$18,0),MATCH(BL$87,'River management'!$F$7:$O$7,0))","v":901766.81621325715},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B93,'River management'!$A$10:$A$18,0),MATCH(BM$87,'River management'!$F$7:$O$7,0))","v":914356.20006446703},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B93,'River management'!$A$10:$A$18,0),MATCH(BN$87,'River management'!$F$7:$O$7,0))","v":919575.6886955488},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B93,'River management'!$A$10:$A$18,0),MATCH(BO$87,'River management'!$F$7:$O$7,0))","v":934135.6599123358},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B93,'River management'!$A$10:$A$18,0),MATCH(BP$87,'River management'!$F$7:$O$7,0))","v":944487.08899017237},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B93,'River management'!$A$10:$A$18,0),MATCH(BQ$87,'River management'!$F$7:$O$7,0))","v":970408.3884071681},null,4596383.5624092557,4597306.1914495211,4414962.0671753548,4583800.0505090328,4615154.4810133027,4596386.9512600191,4370650.3253798885,4529023.8812842155,4597181.8760753721,4830504.3889062982,4830487.2190394625,null,51447.605009999999,0,0,0,0,0,0,0,0,0,0,null,343198.01082399383,351106.94463605288,357163.71383500996,368345.76861732069,379484.99887822045,385453.02679842408,391145.49120333197,397231.58965178905,403488.38752096693,409776.52119715617,416235.72803015611]
[null,"Porirua City","District wide","Porirua CityDistrict wide",null,"Porirua City - District wide",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D94,'Capital values'!$C$8:$C$45,0),)","v":11429809803},null,9886888.6634122748,10301484.079434892,10425216.225741314,10559607.885425329,10878933.422735164,10965444.758570893,10707183.285802901,11056913.613294978,11358590.153625522,11845682.892995128,12099131.256691545,null,3367756.6064207805,{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B94,Gen!$A$10:$A$18,0),MATCH(X$87,Gen!$G$7:$P$7,0))","v":3819282.602724045},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B94,Gen!$A$10:$A$18,0),MATCH(Y$87,Gen!$G$7:$P$7,0))","v":4210920.1381454961},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B94,Gen!$A$10:$A$18,0),MATCH(Z$87,Gen!$G$7:$P$7,0))","v":4159121.9890188714},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B94,Gen!$A$10:$A$18,0),MATCH(AA$87,Gen!$G$7:$P$7,0))","v":4458409.993954665},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B94,Gen!$A$10:$A$18,0),MATCH(AB$87,Gen!$G$7:$P$7,0))","v":4623279.693979104},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B94,Gen!$A$10:$A$18,0),MATCH(AC$87,Gen!$G$7:$P$7,0))","v":4711128.7129524518},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B94,Gen!$A$10:$A$18,0),MATCH(AD$87,Gen!$G$7:$P$7,0))","v":4854011.224247301},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B94,Gen!$A$10:$A$18,0),MATCH(AE$87,Gen!$G$7:$P$7,0))","v":5062314.1597358007},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B94,Gen!$A$10:$A$18,0),MATCH(AF$87,Gen!$G$7:$P$7,0))","v":5246809.7371170241},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B94,Gen!$A$10:$A$18,0),MATCH(AG$87,Gen!$G$7:$P$7,0))","v":5492268.2380465418},null,0,{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B94,'Not used'!$A$10:$A$18,0),MATCH(AJ$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B94,'Not used'!$A$10:$A$18,0),MATCH(AK$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B94,'Not used'!$A$10:$A$18,0),MATCH(AL$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B94,'Not used'!$A$10:$A$18,0),MATCH(AM$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B94,'Not used'!$A$10:$A$18,0),MATCH(AN$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B94,'Not used'!$A$10:$A$18,0),MATCH(AO$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B94,'Not used'!$A$10:$A$18,0),MATCH(AP$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B94,'Not used'!$A$10:$A$18,0),MATCH(AQ$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B94,'Not used'!$A$10:$A$18,0),MATCH(AR$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B94,'Not used'!$A$10:$A$18,0),MATCH(AS$87,'Not used'!$G$7:$P$7,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,28307.679875423506,{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B94,'River management'!$A$10:$A$18,0),MATCH(BH$87,'River management'!$F$7:$O$7,0))","v":33587.964632021249},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B94,'River management'!$A$10:$A$18,0),MATCH(BI$87,'River management'!$F$7:$O$7,0))","v":37641.556001975732},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B94,'River management'!$A$10:$A$18,0),MATCH(BJ$87,'River management'!$F$7:$O$7,0))","v":33929.746866607071},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B94,'River management'!$A$10:$A$18,0),MATCH(BK$87,'River management'!$F$7:$O$7,0))","v":51739.690562243079},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B94,'River management'!$A$10:$A$18,0),MATCH(BL$87,'River management'!$F$7:$O$7,0))","v":48613.970091001931},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B94,'River management'!$A$10:$A$18,0),MATCH(BM$87,'River management'!$F$7:$O$7,0))","v":49636.991217905503},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B94,'River management'!$A$10:$A$18,0),MATCH(BN$87,'River management'!$F$7:$O$7,0))","v":49840.393416888626},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B94,'River management'!$A$10:$A$18,0),MATCH(BO$87,'River management'!$F$7:$O$7,0))","v":50900.963121107765},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B94,'River management'!$A$10:$A$18,0),MATCH(BP$87,'River management'!$F$7:$O$7,0))","v":51550.298894925072},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B94,'River management'!$A$10:$A$18,0),MATCH(BQ$87,'River management'!$F$7:$O$7,0))","v":53558.181728422351},null,6066071.2474005194,6086081.3056548676,5808492.6172936596,5988000.6244197022,5979874.4072529664,5899094.5398120508,5546669.9368192349,5747657.381690002,5834154.7842542594,6130257.8515683748,6130236.0617711814,null,70226.958930000008,0,0,0,0,0,0,0,0,0,0,null,354526.17078555212,362532.20642395876,368161.91430018109,378555.52512014838,388909.33096529113,394456.5546887361,399747.64481331001,405404.61394078535,411220.24651435402,417065.00541480503,423068.77514539845]
[null,"Kapiti Coast District","District wide","Kapiti Coast DistrictDistrict wide",null,"Kapiti Coast District - District wide",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D95,'Capital values'!$C$8:$C$45,0),)","v":14678791680},null,9327067.5475235656,10320048.517947333,11134012.223698746,11818919.091009092,12975027.360259566,13952776.574250706,14640090.642724518,15189467.95092201,15606633.869438427,16295606.047137935,16741144.468925787,null,4329462.3984503523,{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B95,Gen!$A$10:$A$18,0),MATCH(X$87,Gen!$G$7:$P$7,0))","v":4904933.2105001127},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B95,Gen!$A$10:$A$18,0),MATCH(Y$87,Gen!$G$7:$P$7,0))","v":5407895.7178037092},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B95,Gen!$A$10:$A$18,0),MATCH(Z$87,Gen!$G$7:$P$7,0))","v":5341373.67994445},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B95,Gen!$A$10:$A$18,0),MATCH(AA$87,Gen!$G$7:$P$7,0))","v":5725735.8305396624},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B95,Gen!$A$10:$A$18,0),MATCH(AB$87,Gen!$G$7:$P$7,0))","v":5937470.5857730899},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B95,Gen!$A$10:$A$18,0),MATCH(AC$87,Gen!$G$7:$P$7,0))","v":6050291.1375607206},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B95,Gen!$A$10:$A$18,0),MATCH(AD$87,Gen!$G$7:$P$7,0))","v":6233788.7332479078},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B95,Gen!$A$10:$A$18,0),MATCH(AE$87,Gen!$G$7:$P$7,0))","v":6501302.8431997309},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B95,Gen!$A$10:$A$18,0),MATCH(AF$87,Gen!$G$7:$P$7,0))","v":6738242.231775512},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B95,Gen!$A$10:$A$18,0),MATCH(AG$87,Gen!$G$7:$P$7,0))","v":7053473.5666209776},null,0,{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B95,'Not used'!$A$10:$A$18,0),MATCH(AJ$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B95,'Not used'!$A$10:$A$18,0),MATCH(AK$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B95,'Not used'!$A$10:$A$18,0),MATCH(AL$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B95,'Not used'!$A$10:$A$18,0),MATCH(AM$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B95,'Not used'!$A$10:$A$18,0),MATCH(AN$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B95,'Not used'!$A$10:$A$18,0),MATCH(AO$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B95,'Not used'!$A$10:$A$18,0),MATCH(AP$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B95,'Not used'!$A$10:$A$18,0),MATCH(AQ$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B95,'Not used'!$A$10:$A$18,0),MATCH(AR$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B95,'Not used'!$A$10:$A$18,0),MATCH(AS$87,'Not used'!$G$7:$P$7,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,1368225.7946305373,{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B95,'River management'!$A$10:$A$18,0),MATCH(BH$87,'River management'!$F$7:$O$7,0))","v":1335374.8354932051},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B95,'River management'!$A$10:$A$18,0),MATCH(BI$87,'River management'!$F$7:$O$7,0))","v":1323610.4573120186},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B95,'River management'!$A$10:$A$18,0),MATCH(BJ$87,'River management'!$F$7:$O$7,0))","v":1373034.2089699081},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B95,'River management'!$A$10:$A$18,0),MATCH(BK$87,'River management'!$F$7:$O$7,0))","v":1479000.4538461056},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B95,'River management'!$A$10:$A$18,0),MATCH(BL$87,'River management'!$F$7:$O$7,0))","v":1544375.8266694322},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B95,'River management'!$A$10:$A$18,0),MATCH(BM$87,'River management'!$F$7:$O$7,0))","v":1610101.498374922},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B95,'River management'!$A$10:$A$18,0),MATCH(BN$87,'River management'!$F$7:$O$7,0))","v":1735483.5522884277},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B95,'River management'!$A$10:$A$18,0),MATCH(BO$87,'River management'!$F$7:$O$7,0))","v":1777571.5917972047},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B95,'River management'!$A$10:$A$18,0),MATCH(BP$87,'River management'!$F$7:$O$7,0))","v":1878284.3563940155},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B95,'River management'!$A$10:$A$18,0),MATCH(BQ$87,'River management'!$F$7:$O$7,0))","v":2001402.7398209467},null,3090620.0871701711,3594210.544672525,3910211.5485882047,4599727.8949199561,5253066.7905809693,5947040.4155253032,6449450.5658143023,6683150.8949863464,6783726.6869956004,7128023.7367175631,7127998.4003947917,null,47339.621339999991,0,0,0,0,0,0,0,0,0,0,null,491419.64593250601,485529.92728148983,492294.49999481451,504783.30717477878,517224.28529283195,523889.7462828795,530247.44097457128,537044.7703993296,544032.74744589045,551055.72225084295,558269.76208907156]
[null,"Masterton District","District wide","Masterton DistrictDistrict wide",null,"Masterton District - District wide",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D96,'Capital values'!$C$8:$C$45,0),)","v":5891731979},null,2243225.9111805134,2650009.4231633865,2954454.7579782796,3090879.061402055,3413518.4722961378,3680908.4233386423,3881163.4286320647,4000155.878691867,4128249.8316466608,4289261.074795289,4417926.2472194117,null,1675353.2248983532,{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B96,Gen!$A$10:$A$18,0),MATCH(X$87,Gen!$G$7:$P$7,0))","v":1968728.2496513128},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B96,Gen!$A$10:$A$18,0),MATCH(Y$87,Gen!$G$7:$P$7,0))","v":2170605.9214051925},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B96,Gen!$A$10:$A$18,0),MATCH(Z$87,Gen!$G$7:$P$7,0))","v":2143905.4935833537},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B96,Gen!$A$10:$A$18,0),MATCH(AA$87,Gen!$G$7:$P$7,0))","v":2298179.688867732},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B96,Gen!$A$10:$A$18,0),MATCH(AB$87,Gen!$G$7:$P$7,0))","v":2383165.1873794543},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B96,Gen!$A$10:$A$18,0),MATCH(AC$87,Gen!$G$7:$P$7,0))","v":2428448.7820612486},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B96,Gen!$A$10:$A$18,0),MATCH(AD$87,Gen!$G$7:$P$7,0))","v":2502100.5291633517},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B96,Gen!$A$10:$A$18,0),MATCH(AE$87,Gen!$G$7:$P$7,0))","v":2609474.5876551247},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B96,Gen!$A$10:$A$18,0),MATCH(AF$87,Gen!$G$7:$P$7,0))","v":2704576.6507669464},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B96,Gen!$A$10:$A$18,0),MATCH(AG$87,Gen!$G$7:$P$7,0))","v":2831103.3143221228},null,0,{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B96,'Not used'!$A$10:$A$18,0),MATCH(AJ$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B96,'Not used'!$A$10:$A$18,0),MATCH(AK$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B96,'Not used'!$A$10:$A$18,0),MATCH(AL$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B96,'Not used'!$A$10:$A$18,0),MATCH(AM$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B96,'Not used'!$A$10:$A$18,0),MATCH(AN$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B96,'Not used'!$A$10:$A$18,0),MATCH(AO$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B96,'Not used'!$A$10:$A$18,0),MATCH(AP$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B96,'Not used'!$A$10:$A$18,0),MATCH(AQ$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B96,'Not used'!$A$10:$A$18,0),MATCH(AR$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B96,'Not used'!$A$10:$A$18,0),MATCH(AS$87,'Not used'!$G$7:$P$7,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B96,'River management'!$A$10:$A$18,0),MATCH(BH$87,'River management'!$F$7:$O$7,0))","v":0},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B96,'River management'!$A$10:$A$18,0),MATCH(BI$87,'River management'!$F$7:$O$7,0))","v":0},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B96,'River management'!$A$10:$A$18,0),MATCH(BJ$87,'River management'!$F$7:$O$7,0))","v":0},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B96,'River management'!$A$10:$A$18,0),MATCH(BK$87,'River management'!$F$7:$O$7,0))","v":0},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B96,'River management'!$A$10:$A$18,0),MATCH(BL$87,'River management'!$F$7:$O$7,0))","v":0},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B96,'River management'!$A$10:$A$18,0),MATCH(BM$87,'River management'!$F$7:$O$7,0))","v":0},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B96,'River management'!$A$10:$A$18,0),MATCH(BN$87,'River management'!$F$7:$O$7,0))","v":0},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B96,'River management'!$A$10:$A$18,0),MATCH(BO$87,'River management'!$F$7:$O$7,0))","v":0},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B96,'River management'!$A$10:$A$18,0),MATCH(BP$87,'River management'!$F$7:$O$7,0))","v":0},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B96,'River management'!$A$10:$A$18,0),MATCH(BQ$87,'River management'!$F$7:$O$7,0))","v":0},null,306748.56603071187,437393.59292990487,537951.58183943573,697366.03691003192,862035.18579053157,1042459.4090848058,1195542.0241691498,1238863.3213457358,1257507.1708851857,1321329.9085803758,1321325.2119572596,null,19561.826999999997,0,0,0,0,0,0,0,0,0,0,null,241562.29325144846,243887.58058216906,245897.2547336515,249607.53090866908,253303.59763787451,255283.826874383,257172.6224016663,259192.02818277938,261268.07310635061,263354.51544796734,265497.72094002966]
[null,"Carterton District","District wide","Carterton DistrictDistrict wide",null,"Carterton District - District wide",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D97,'Capital values'!$C$8:$C$45,0),)","v":2715649450},null,1093953.0656844648,1270495.7918840148,1389741.2088068617,1430653.8281563022,1553040.2906357939,1646532.0024332823,1708232.9496597052,1760125.5704714768,1817908.6493247801,1887806.0728616547,1947148.0459158421,null,774173.16904683737,{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B97,Gen!$A$10:$A$18,0),MATCH(X$87,Gen!$G$7:$P$7,0))","v":907437.03335814131},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B97,Gen!$A$10:$A$18,0),MATCH(Y$87,Gen!$G$7:$P$7,0))","v":1000487.59815297},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B97,Gen!$A$10:$A$18,0),MATCH(Z$87,Gen!$G$7:$P$7,0))","v":988180.69037312071},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B97,Gen!$A$10:$A$18,0),MATCH(AA$87,Gen!$G$7:$P$7,0))","v":1059289.5994454448},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B97,Gen!$A$10:$A$18,0),MATCH(AB$87,Gen!$G$7:$P$7,0))","v":1098461.5819989531},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B97,Gen!$A$10:$A$18,0),MATCH(AC$87,Gen!$G$7:$P$7,0))","v":1119333.9450714684},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B97,Gen!$A$10:$A$18,0),MATCH(AD$87,Gen!$G$7:$P$7,0))","v":1153281.9127017462},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B97,Gen!$A$10:$A$18,0),MATCH(AE$87,Gen!$G$7:$P$7,0))","v":1202773.3532368506},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B97,Gen!$A$10:$A$18,0),MATCH(AF$87,Gen!$G$7:$P$7,0))","v":1246608.3182868594},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B97,Gen!$A$10:$A$18,0),MATCH(AG$87,Gen!$G$7:$P$7,0))","v":1304927.68269764},null,0,{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B97,'Not used'!$A$10:$A$18,0),MATCH(AJ$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B97,'Not used'!$A$10:$A$18,0),MATCH(AK$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B97,'Not used'!$A$10:$A$18,0),MATCH(AL$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B97,'Not used'!$A$10:$A$18,0),MATCH(AM$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B97,'Not used'!$A$10:$A$18,0),MATCH(AN$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B97,'Not used'!$A$10:$A$18,0),MATCH(AO$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B97,'Not used'!$A$10:$A$18,0),MATCH(AP$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B97,'Not used'!$A$10:$A$18,0),MATCH(AQ$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B97,'Not used'!$A$10:$A$18,0),MATCH(AR$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B97,'Not used'!$A$10:$A$18,0),MATCH(AS$87,'Not used'!$G$7:$P$7,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,23239.68,{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B97,'River management'!$A$10:$A$18,0),MATCH(BH$87,'River management'!$F$7:$O$7,0))","v":23705},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B97,'River management'!$A$10:$A$18,0),MATCH(BI$87,'River management'!$F$7:$O$7,0))","v":24084.28},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B97,'River management'!$A$10:$A$18,0),MATCH(BJ$87,'River management'!$F$7:$O$7,0))","v":24469.628479999999},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B97,'River management'!$A$10:$A$18,0),MATCH(BK$87,'River management'!$F$7:$O$7,0))","v":24885.612164159997},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B97,'River management'!$A$10:$A$18,0),MATCH(BL$87,'River management'!$F$7:$O$7,0))","v":25308.667570950718},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B97,'River management'!$A$10:$A$18,0),MATCH(BM$87,'River management'!$F$7:$O$7,0))","v":25764.223587227832},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B97,'River management'!$A$10:$A$18,0),MATCH(BN$87,'River management'!$F$7:$O$7,0))","v":26227.979611797935},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B97,'River management'!$A$10:$A$18,0),MATCH(BO$87,'River management'!$F$7:$O$7,0))","v":26726.31122442209},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B97,'River management'!$A$10:$A$18,0),MATCH(BP$87,'River management'!$F$7:$O$7,0))","v":27234.111137686108},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B97,'River management'!$A$10:$A$18,0),MATCH(BQ$87,'River management'!$F$7:$O$7,0))","v":27778.793360439835},null,198788.91360953596,249139.42310300164,274505.11464002338,326508.72021499381,376542.89775441284,429996.28246506822,469946.4895958908,486975.32766373316,494303.89618453215,519391.48903355643,519389.64287382155,null,6846.6394500000006,0,0,0,0,0,0,0,0,0,0,null,90904.663578091597,90214.335422871896,90664.216013868252,91494.789088187492,92322.181271776266,92765.47039831031,93188.291405118158,93640.350494199098,94105.088678975109,94572.154403552384,95051.926983940328]
[null,"South Wairarapa District","District wide","South Wairarapa DistrictDistrict wide",null,"South Wairarapa District - District wide",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D98,'Capital values'!$C$8:$C$45,0),)","v":4514129051},null,1798671.8251231983,2153676.0224363999,2335346.7713260413,2391252.5805880479,2577861.6128836796,2713082.8713698802,2792093.7256476004,2877939.9540154552,2973438.7675320525,3089219.7669564504,3187173.7527000224,null,1245449.1280744334,{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B98,Gen!$A$10:$A$18,0),MATCH(X$87,Gen!$G$7:$P$7,0))","v":1508400.8262683689},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B98,Gen!$A$10:$A$18,0),MATCH(Y$87,Gen!$G$7:$P$7,0))","v":1663075.5239736615},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B98,Gen!$A$10:$A$18,0),MATCH(Z$87,Gen!$G$7:$P$7,0))","v":1642618.1818314365},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B98,Gen!$A$10:$A$18,0),MATCH(AA$87,Gen!$G$7:$P$7,0))","v":1760820.0330417594},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B98,Gen!$A$10:$A$18,0),MATCH(AB$87,Gen!$G$7:$P$7,0))","v":1825934.2488806471},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B98,Gen!$A$10:$A$18,0),MATCH(AC$87,Gen!$G$7:$P$7,0))","v":1860629.6476216961},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B98,Gen!$A$10:$A$18,0),MATCH(AD$87,Gen!$G$7:$P$7,0))","v":1917060.1662596026},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B98,Gen!$A$10:$A$18,0),MATCH(AE$87,Gen!$G$7:$P$7,0))","v":1999328.0559886522},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B98,Gen!$A$10:$A$18,0),MATCH(AF$87,Gen!$G$7:$P$7,0))","v":2072193.3844579852},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B98,Gen!$A$10:$A$18,0),MATCH(AG$87,Gen!$G$7:$P$7,0))","v":2169135.6231267354},null,0,{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B98,'Not used'!$A$10:$A$18,0),MATCH(AJ$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B98,'Not used'!$A$10:$A$18,0),MATCH(AK$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B98,'Not used'!$A$10:$A$18,0),MATCH(AL$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B98,'Not used'!$A$10:$A$18,0),MATCH(AM$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B98,'Not used'!$A$10:$A$18,0),MATCH(AN$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B98,'Not used'!$A$10:$A$18,0),MATCH(AO$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B98,'Not used'!$A$10:$A$18,0),MATCH(AP$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B98,'Not used'!$A$10:$A$18,0),MATCH(AQ$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B98,'Not used'!$A$10:$A$18,0),MATCH(AR$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B98,'Not used'!$A$10:$A$18,0),MATCH(AS$87,'Not used'!$G$7:$P$7,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B98,'River management'!$A$10:$A$18,0),MATCH(BH$87,'River management'!$F$7:$O$7,0))","v":0},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B98,'River management'!$A$10:$A$18,0),MATCH(BI$87,'River management'!$F$7:$O$7,0))","v":0},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B98,'River management'!$A$10:$A$18,0),MATCH(BJ$87,'River management'!$F$7:$O$7,0))","v":0},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B98,'River management'!$A$10:$A$18,0),MATCH(BK$87,'River management'!$F$7:$O$7,0))","v":0},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B98,'River management'!$A$10:$A$18,0),MATCH(BL$87,'River management'!$F$7:$O$7,0))","v":0},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B98,'River management'!$A$10:$A$18,0),MATCH(BM$87,'River management'!$F$7:$O$7,0))","v":0},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B98,'River management'!$A$10:$A$18,0),MATCH(BN$87,'River management'!$F$7:$O$7,0))","v":0},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B98,'River management'!$A$10:$A$18,0),MATCH(BO$87,'River management'!$F$7:$O$7,0))","v":0},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B98,'River management'!$A$10:$A$18,0),MATCH(BP$87,'River management'!$F$7:$O$7,0))","v":0},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B98,'River management'!$A$10:$A$18,0),MATCH(BQ$87,'River management'!$F$7:$O$7,0))","v":0},null,404412.54842927179,505501.25032055634,531545.69765705813,606151.9905764868,672809.04151317594,741978.42281887797,785399.51192792074,813859.00977135345,826106.90238635172,868034.61887171888,868031.53347160027,null,10759.004849999999,0,0,0,0,0,0,0,0,0,0,null,138051.14376949321,139773.94584747485,140725.54969532165,142482.40818012462,144232.53832874401,145170.19967035516,146064.56609798362,147020.77798449958,148003.80915704858,148991.76362674628,150006.59610168682]
[null,"Tararua District","District wide","Tararua DistrictDistrict wide",null,"Tararua District - District wide",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D99,'Capital values'!$C$8:$C$45,0),)","v":7041800},null,2606.4428815298133,2605.0246518015642,2846.3089115104985,2814.3965513919488,2998.7851203604109,3100.3598161464574,3154.4827834108951,3242.5113757827457,3370.844885823999,3484.5109029489822,3635.7356128642605,null,2354.4428815298133,{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B99,Gen!$A$10:$A$18,0),MATCH(X$87,Gen!$G$7:$P$7,0))","v":2353.0246518015642},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B99,Gen!$A$10:$A$18,0),MATCH(Y$87,Gen!$G$7:$P$7,0))","v":2594.3089115104985},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B99,Gen!$A$10:$A$18,0),MATCH(Z$87,Gen!$G$7:$P$7,0))","v":2562.3965513919488},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B99,Gen!$A$10:$A$18,0),MATCH(AA$87,Gen!$G$7:$P$7,0))","v":2746.7851203604109},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B99,Gen!$A$10:$A$18,0),MATCH(AB$87,Gen!$G$7:$P$7,0))","v":2848.3598161464574},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B99,Gen!$A$10:$A$18,0),MATCH(AC$87,Gen!$G$7:$P$7,0))","v":2902.4827834108951},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B99,Gen!$A$10:$A$18,0),MATCH(AD$87,Gen!$G$7:$P$7,0))","v":2990.5113757827457},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B99,Gen!$A$10:$A$18,0),MATCH(AE$87,Gen!$G$7:$P$7,0))","v":3118.844885823999},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B99,Gen!$A$10:$A$18,0),MATCH(AF$87,Gen!$G$7:$P$7,0))","v":3232.5109029489822},{"$f":"INDEX(Gen!$G$10:$P$18,MATCH($B99,Gen!$A$10:$A$18,0),MATCH(AG$87,Gen!$G$7:$P$7,0))","v":3383.7356128642605},null,0,{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B99,'Not used'!$A$10:$A$18,0),MATCH(AJ$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B99,'Not used'!$A$10:$A$18,0),MATCH(AK$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B99,'Not used'!$A$10:$A$18,0),MATCH(AL$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B99,'Not used'!$A$10:$A$18,0),MATCH(AM$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B99,'Not used'!$A$10:$A$18,0),MATCH(AN$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B99,'Not used'!$A$10:$A$18,0),MATCH(AO$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B99,'Not used'!$A$10:$A$18,0),MATCH(AP$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B99,'Not used'!$A$10:$A$18,0),MATCH(AQ$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B99,'Not used'!$A$10:$A$18,0),MATCH(AR$87,'Not used'!$G$7:$P$7,0))","v":0},{"$f":"INDEX('Not used'!$G$10:$P$18,MATCH($B99,'Not used'!$A$10:$A$18,0),MATCH(AS$87,'Not used'!$G$7:$P$7,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B99,'River management'!$A$10:$A$18,0),MATCH(BH$87,'River management'!$F$7:$O$7,0))","v":0},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B99,'River management'!$A$10:$A$18,0),MATCH(BI$87,'River management'!$F$7:$O$7,0))","v":0},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B99,'River management'!$A$10:$A$18,0),MATCH(BJ$87,'River management'!$F$7:$O$7,0))","v":0},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B99,'River management'!$A$10:$A$18,0),MATCH(BK$87,'River management'!$F$7:$O$7,0))","v":0},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B99,'River management'!$A$10:$A$18,0),MATCH(BL$87,'River management'!$F$7:$O$7,0))","v":0},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B99,'River management'!$A$10:$A$18,0),MATCH(BM$87,'River management'!$F$7:$O$7,0))","v":0},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B99,'River management'!$A$10:$A$18,0),MATCH(BN$87,'River management'!$F$7:$O$7,0))","v":0},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B99,'River management'!$A$10:$A$18,0),MATCH(BO$87,'River management'!$F$7:$O$7,0))","v":0},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B99,'River management'!$A$10:$A$18,0),MATCH(BP$87,'River management'!$F$7:$O$7,0))","v":0},{"$f":"INDEX('River management'!$F$10:$O$18,MATCH($B99,'River management'!$A$10:$A$18,0),MATCH(BQ$87,'River management'!$F$7:$O$7,0))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,252,252,252,252,252,252,252,252,252,252,252]
[null,"Region wide",null,"Region wide",null,{"$f":"B100","v":"Region wide"},null,null,{"$f":"SUM(I91:I99)","v":141502827378},null,{"$f":"SUM(K91:K99)","v":118764835.53185263},{"$f":"SUM(L91:L99)","v":126759823.50604646},{"$f":"SUM(M91:M99)","v":134271262.79407856},{"$f":"SUM(N91:N99)","v":142664314.19891202},{"$f":"SUM(O91:O99)","v":154102484.37921652},{"$f":"SUM(P91:P99)","v":163583810.24744433},169056454.66303,174986304.25709453,179629998.51338157,187727807.78960124,191970544.61788577,null,{"$f":"SUM(W91:W99)","v":42481670.520543605},47283314.084474891,52131847.833036602,51490578.671021245,55195810.833993889,57236923.425062343,58324507.976456136,60093415.743038878,62672238.560809948,64956322.573417686,67995137.084257215,null,{"$f":"SUM(AI91:AI99)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AU91:AU99)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(BG91:BG99)","v":5826660.3153546322},6458970.807069134,6924767.8856520643,7430238.4362725532,7927930.9350463832,8139864.0794387218,8678549.627070656,9232178.2777727786,9676185.4595792778,10225835.847368015,11308656.47789791,null,{"$f":"SUM(BS91:BS99)","v":64656396.127130888},{"$f":"SUM(BT91:BT99)","v":68109677.793629259},70192874.667466789,78511420.218576685,85537166.686427504,92653204.217633054,96392518.543414384,{"$f":"SUM(BZ91:BZ99)","v":99885368.528609037},{"$f":"SUM(CA91:CA99)","v":101388559.19537041},{"$f":"SUM(CB91:CB99)","v":106534371.13874435},{"$f":"SUM(CC91:CC99)","v":106533992.46587327},null,{"$f":"SUM(CE91:CE99)","v":978091.35},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(CQ91:CQ99)","v":4822017.2188234963},4907860.8208731934,5021772.4079231396,5232076.8730415739,5441575.9237487353,5553818.5253102817,5660878.5160888713,5775341.7076738095,5893015.2976219775,6011278.2300712261,6132758.5898573603]
[]
[]
[null,"By Category"]
[null,"Wellington City","Regional CBD","Wellington CityRegional CBD",null,{"$f":"B104&\" - \"&C104","v":"Wellington City - Regional CBD"},null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D104,'Capital values'!$C$8:$C$45,0),)","v":10564408605.061914},null,{"$f":"SUMIF($W$87:$DA$87,K$87,$W104:$DA104)","v":29269027.975272797},30274739.717328157,31387126.265377279,34477875.061507173,37388377.951945566,{"$f":"SUMIF($W$87:$DA$87,P$87,$W104:$DA104)","v":40151886.994923793},{"$f":"SUMIF($W$87:$DA$87,Q$87,$W104:$DA104)","v":41566611.058162242},43051697.771343984,43855913.400854297,45998333.307447597,46277314.985658392,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D104,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!W$85,'Comparison - Category'!$I$7:$P$7,0))","v":3242974.474721483},{"$f":"$I104/INDEX($I$91:$I$99,MATCH($B104,$B$91:$B$99,0),)*INDEX(X$91:X$99,MATCH($B104,$B$91:$B$99,0),)","v":3530107.9098263592},3892092.8440100988,3844216.5606955714,4120844.1537379008,4273230.8432517545,4354428.4264122965,4486492.6740115853,4679024.0776012382,4849550.6829320174,5076424.440597239,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D104,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!AI$85,'Comparison - Category'!$I$7:$P$7,0))","v":0},{"$f":"$I104/INDEX($I$91:$I$99,MATCH($B104,$B$91:$B$99,0),)*INDEX(AJ$91:AJ$99,MATCH($B104,$B$91:$B$99,0),)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D104,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BG$85,'Comparison - Category'!$I$7:$P$7,0))","v":6620.073536726286},{"$f":"$I104/INDEX($I$91:$I$99,MATCH($B104,$B$91:$B$99,0),)*INDEX(BH$91:BH$99,MATCH($B104,$B$91:$B$99,0),)","v":6536.8733222790015},6512.382957199824,6706.8617673113185,6833.4599746804906,6885.7273014229186,7096.5118528984103,7153.4762453235835,7375.1195461125717,7519.877551188054,7923.6753085692917,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D104,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BS$85,'Comparison - Category'!$I$7:$P$7,0))","v":25019166.072671905},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D104,Tran!$C$23:$C$48,0),MATCH(BT$87,Tran!$X$7:$AG$7,0))","v":25844164.269209549},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D104,Tran!$C$23:$C$48,0),MATCH(BU$87,Tran!$X$7:$AG$7,0))","v":26545975.074941047},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D104,Tran!$C$23:$C$48,0),MATCH(BV$87,Tran!$X$7:$AG$7,0))","v":29594651.730325561},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D104,Tran!$C$23:$C$48,0),MATCH(BW$87,Tran!$X$7:$AG$7,0))","v":32138990.219814409},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D104,Tran!$C$23:$C$48,0),MATCH(BX$87,Tran!$X$7:$AG$7,0))","v":34702157.29871168},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D104,Tran!$C$23:$C$48,0),MATCH(BY$87,Tran!$X$7:$AG$7,0))","v":35989781.826695025},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D104,Tran!$C$23:$C$48,0),MATCH(BZ$87,Tran!$X$7:$AG$7,0))","v":37293896.615063317},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D104,Tran!$C$23:$C$48,0),MATCH(CA$87,Tran!$X$7:$AG$7,0))","v":37855138.347908996},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D104,Tran!$C$23:$C$48,0),MATCH(CB$87,Tran!$X$7:$AG$7,0))","v":39776414.521223411},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D104,Tran!$C$23:$C$48,0),MATCH(CC$87,Tran!$X$7:$AG$7,0))","v":39776273.137283869},null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D104,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CE$85,'Comparison - Category'!$I$7:$P$7,0))","v":135230.61302423512},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($D104,Stad!$C$23:$C$48,0),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D104,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CQ$85,'Comparison - Category'!$I$7:$P$7,0))","v":865036.74131845124},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D104,WRS!$C$23:$C$48,0),MATCH(CR$87,WRS!$M$7:$V$7,0))","v":893930.66496997047},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D104,WRS!$C$23:$C$48,0),MATCH(CS$87,WRS!$M$7:$V$7,0))","v":942545.96346893429},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D104,WRS!$C$23:$C$48,0),MATCH(CT$87,WRS!$M$7:$V$7,0))","v":1032299.9087187244},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D104,WRS!$C$23:$C$48,0),MATCH(CU$87,WRS!$M$7:$V$7,0))","v":1121710.1184185732},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D104,WRS!$C$23:$C$48,0),MATCH(CV$87,WRS!$M$7:$V$7,0))","v":1169613.1256589368},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D104,WRS!$C$23:$C$48,0),MATCH(CW$87,WRS!$M$7:$V$7,0))","v":1215304.2932020188},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D104,WRS!$C$23:$C$48,0),MATCH(CX$87,WRS!$M$7:$V$7,0))","v":1264155.0060237607},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D104,WRS!$C$23:$C$48,0),MATCH(CY$87,WRS!$M$7:$V$7,0))","v":1314375.8557979511},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D104,WRS!$C$23:$C$48,0),MATCH(CZ$87,WRS!$M$7:$V$7,0))","v":1364848.2257409841},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D104,WRS!$C$23:$C$48,0),MATCH(DA$87,WRS!$M$7:$V$7,0))","v":1416693.7324687149}]
[null,"Wellington City","Business","Wellington CityBusiness",null,{"$f":"B105&\" - \"&C105","v":"Wellington City - Business"},null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D105,'Capital values'!$C$8:$C$45,0),)","v":5168709943.8017988},null,3259619.3157476103,3628870.504691272,4094265.4966669288,4560575.8555156393,5191899.8529006541,5782295.8735020785,6250152.1677711867,6466303.3682404459,6640098.3064618064,6936293.9367660591,7072842.9899402037,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D105,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!W$85,'Comparison - Category'!$I$7:$P$7,0))","v":1577166.6965186102},{"$f":"$I105/INDEX($I$91:$I$99,MATCH($B105,$B$91:$B$99,0),)*INDEX(X$91:X$99,MATCH($B105,$B$91:$B$99,0),)","v":1727129.6991930343},{"$f":"$I105/INDEX($I$91:$I$99,MATCH($B105,$B$91:$B$99,0),)*INDEX(Y$91:Y$99,MATCH($B105,$B$91:$B$99,0),)","v":1904233.3307134444},1880809.5281239173,2016151.4903992838,2090707.7317222382,2130434.2106179404,2195047.5567412698,2289244.8769538882,2372676.1974949776,2483675.7518543233,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D105,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!AI$85,'Comparison - Category'!$I$7:$P$7,0))","v":0},{"$f":"$I105/INDEX($I$91:$I$99,MATCH($B105,$B$91:$B$99,0),)*INDEX(AJ$91:AJ$99,MATCH($B105,$B$91:$B$99,0),)","v":0},{"$f":"$I105/INDEX($I$91:$I$99,MATCH($B105,$B$91:$B$99,0),)*INDEX(AK$91:AK$99,MATCH($B105,$B$91:$B$99,0),)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D105,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BG$85,'Comparison - Category'!$I$7:$P$7,0))","v":3219.5626552150316},3198.2104635792966,3186.2283831577361,3281.3784854739588,3343.3175336269228,3368.8896845696722,3472.0174835729363,3499.8877063726818,3608.3282235461825,3679.1520782691105,3876.7129225989324,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D105,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BS$85,'Comparison - Category'!$I$7:$P$7,0))","v":1192769.6658868904},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D105,Tran!$C$23:$C$48,0),MATCH(BT$87,Tran!$X$7:$AG$7,0))","v":1461180.8372846078},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D105,Tran!$C$23:$C$48,0),MATCH(BU$87,Tran!$X$7:$AG$7,0))","v":1725698.8089428102},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D105,Tran!$C$23:$C$48,0),MATCH(BV$87,Tran!$X$7:$AG$7,0))","v":2171425.082079099},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D105,Tran!$C$23:$C$48,0),MATCH(BW$87,Tran!$X$7:$AG$7,0))","v":2623600.6149350791},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D105,Tran!$C$23:$C$48,0),MATCH(BX$87,Tran!$X$7:$AG$7,0))","v":3115977.9446076173},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D105,Tran!$C$23:$C$48,0),MATCH(BY$87,Tran!$X$7:$AG$7,0))","v":3521649.9125897954},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D105,Tran!$C$23:$C$48,0),MATCH(BZ$87,Tran!$X$7:$AG$7,0))","v":3649259.3477505753},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D105,Tran!$C$23:$C$48,0),MATCH(CA$87,Tran!$X$7:$AG$7,0))","v":3704177.6273037922},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D105,Tran!$C$23:$C$48,0),MATCH(CB$87,Tran!$X$7:$AG$7,0))","v":3892177.1572924661},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D105,Tran!$C$23:$C$48,0),MATCH(CC$87,Tran!$X$7:$AG$7,0))","v":3892163.3226784985},null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D105,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CE$85,'Comparison - Category'!$I$7:$P$7,0))","v":65767.159400764853},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($D105,Stad!$C$23:$C$48,0),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D105,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CQ$85,'Comparison - Category'!$I$7:$P$7,0))","v":420696.23128613003},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D105,WRS!$C$23:$C$48,0),MATCH(CR$87,WRS!$M$7:$V$7,0))","v":437361.75775005075},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D105,WRS!$C$23:$C$48,0),MATCH(CS$87,WRS!$M$7:$V$7,0))","v":461147.12862751639},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D105,WRS!$C$23:$C$48,0),MATCH(CT$87,WRS!$M$7:$V$7,0))","v":505059.86682714929},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D105,WRS!$C$23:$C$48,0),MATCH(CU$87,WRS!$M$7:$V$7,0))","v":548804.43003266375},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D105,WRS!$C$23:$C$48,0),MATCH(CV$87,WRS!$M$7:$V$7,0))","v":572241.30748765368},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D105,WRS!$C$23:$C$48,0),MATCH(CW$87,WRS!$M$7:$V$7,0))","v":594596.02707987814},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D105,WRS!$C$23:$C$48,0),MATCH(CX$87,WRS!$M$7:$V$7,0))","v":618496.5760422271},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D105,WRS!$C$23:$C$48,0),MATCH(CY$87,WRS!$M$7:$V$7,0))","v":643067.47398058011},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D105,WRS!$C$23:$C$48,0),MATCH(CZ$87,WRS!$M$7:$V$7,0))","v":667761.42990034621},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D105,WRS!$C$23:$C$48,0),MATCH(DA$87,WRS!$M$7:$V$7,0))","v":693127.2024847829}]
[null,"Wellington City","Residential","Wellington CityResidential",null,"Wellington City - Residential",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D106,'Capital values'!$C$8:$C$45,0),)","v":52451361685.474648},null,29731934.557640079,32124731.346309833,35293317.62029025,37876551.959677756,41961803.205852419,45614324.929797128,48179487.536368817,49760431.401083566,51115507.072312206,53325585.072725557,54453897.911703199,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D106,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!W$85,'Comparison - Category'!$I$7:$P$7,0))","v":16130406.59242687},17526676.001374915,19323899.435014796,19086197.889555514,20459629.614630338,21216216.155964371,21619355.031177823,22275042.431723021,23230943.955699883,24077593.587267075,25204001.885649197,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D106,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!AI$85,'Comparison - Category'!$I$7:$P$7,0))","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D106,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BG$85,'Comparison - Category'!$I$7:$P$7,0))","v":32927.942742543899},32455.002427178151,32333.409913616932,33298.980140087646,33927.529130541443,34187.031821301287,35233.558622797216,35516.38183249913,36616.821371469188,37335.532163992291,39340.352595685799,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D106,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BS$85,'Comparison - Category'!$I$7:$P$7,0))","v":12199001.997910665},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D106,Tran!$C$23:$C$48,0),MATCH(BT$87,Tran!$X$7:$AG$7,0))","v":13567288.342507737},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D106,Tran!$C$23:$C$48,0),MATCH(BU$87,Tran!$X$7:$AG$7,0))","v":14938772.775361838},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D106,Tran!$C$23:$C$48,0),MATCH(BV$87,Tran!$X$7:$AG$7,0))","v":17758743.089982152},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D106,Tran!$C$23:$C$48,0),MATCH(BW$87,Tran!$X$7:$AG$7,0))","v":20469934.062091544},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D106,Tran!$C$23:$C$48,0),MATCH(BX$87,Tran!$X$7:$AG$7,0))","v":23365609.74201145},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D106,Tran!$C$23:$C$48,0),MATCH(BY$87,Tran!$X$7:$AG$7,0))","v":25526586.946568199},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D106,Tran!$C$23:$C$48,0),MATCH(BZ$87,Tran!$X$7:$AG$7,0))","v":26451560.587528046},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D106,Tran!$C$23:$C$48,0),MATCH(CA$87,Tran!$X$7:$AG$7,0))","v":26849634.295240857},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D106,Tran!$C$23:$C$48,0),MATCH(CB$87,Tran!$X$7:$AG$7,0))","v":28212343.95329449},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D106,Tran!$C$23:$C$48,0),MATCH(CC$87,Tran!$X$7:$AG$7,0))","v":28212243.673458312},null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D106,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CE$85,'Comparison - Category'!$I$7:$P$7,0))","v":377152.02455999999},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($D106,Stad!$C$23:$C$48,0),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D106,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CQ$85,'Comparison - Category'!$I$7:$P$7,0))","v":992446},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D106,WRS!$C$23:$C$48,0),MATCH(CR$87,WRS!$M$7:$V$7,0))","v":998312},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D106,WRS!$C$23:$C$48,0),MATCH(CS$87,WRS!$M$7:$V$7,0))","v":998312},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D106,WRS!$C$23:$C$48,0),MATCH(CT$87,WRS!$M$7:$V$7,0))","v":998312},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D106,WRS!$C$23:$C$48,0),MATCH(CU$87,WRS!$M$7:$V$7,0))","v":998312},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D106,WRS!$C$23:$C$48,0),MATCH(CV$87,WRS!$M$7:$V$7,0))","v":998312},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D106,WRS!$C$23:$C$48,0),MATCH(CW$87,WRS!$M$7:$V$7,0))","v":998312},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D106,WRS!$C$23:$C$48,0),MATCH(CX$87,WRS!$M$7:$V$7,0))","v":998312},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D106,WRS!$C$23:$C$48,0),MATCH(CY$87,WRS!$M$7:$V$7,0))","v":998312},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D106,WRS!$C$23:$C$48,0),MATCH(CZ$87,WRS!$M$7:$V$7,0))","v":998312},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D106,WRS!$C$23:$C$48,0),MATCH(DA$87,WRS!$M$7:$V$7,0))","v":998312}]
[null,"Wellington City","Rural","Wellington CityRural",null,"Wellington City - Rural",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D107,'Capital values'!$C$8:$C$45,0),)","v":790597175.66163385},null,310397.22012636473,338735.00414176151,370793.69690355653,377703.40810045501,408426.53994850972,430503.0186612375,444456.99965620443,457829.93356497417,473754.82111551601,491662.18500004202,508670.33075275697,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D107,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!W$85,'Comparison - Category'!$I$7:$P$7,0))","v":238980.64325087226},264178.85256277031,291268.32602942531,287685.46060035576,308387.13941127859,319791.13662891299,325867.63199340663,335750.78069212777,350159.04428685625,362920.5586876797,379898.86374452151,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D107,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!AI$85,'Comparison - Category'!$I$7:$P$7,0))","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D107,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BG$85,'Comparison - Category'!$I$7:$P$7,0))","v":487.8451694599903},489.1928909087639,487.36013204962222,501.91413159168007,511.38822417287156,515.29969735104339,531.07395195435174,535.33693433682458,551.9238133717887,562.75691101553684,592.97548533034933,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D107,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BS$85,'Comparison - Category'!$I$7:$P$7,0))","v":46420.266791032431},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D107,Tran!$C$23:$C$48,0),MATCH(BT$87,Tran!$X$7:$AG$7,0))","v":52198.958688082479},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D107,Tran!$C$23:$C$48,0),MATCH(BU$87,Tran!$X$7:$AG$7,0))","v":57170.01074208162},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D107,Tran!$C$23:$C$48,0),MATCH(BV$87,Tran!$X$7:$AG$7,0))","v":67648.033368507589},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D107,Tran!$C$23:$C$48,0),MATCH(BW$87,Tran!$X$7:$AG$7,0))","v":77660.012313058251},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D107,Tran!$C$23:$C$48,0),MATCH(BX$87,Tran!$X$7:$AG$7,0))","v":88328.582334973427},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D107,Tran!$C$23:$C$48,0),MATCH(BY$87,Tran!$X$7:$AG$7,0))","v":96190.293710843427},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D107,Tran!$C$23:$C$48,0),MATCH(BZ$87,Tran!$X$7:$AG$7,0))","v":99675.815938509579},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D107,Tran!$C$23:$C$48,0),MATCH(CA$87,Tran!$X$7:$AG$7,0))","v":101175.85301528798},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D107,Tran!$C$23:$C$48,0),MATCH(CB$87,Tran!$X$7:$AG$7,0))","v":106310.86940134676},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D107,Tran!$C$23:$C$48,0),MATCH(CC$87,Tran!$X$7:$AG$7,0))","v":106310.49152290514},null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D107,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CE$85,'Comparison - Category'!$I$7:$P$7,0))","v":2836.4649149999996},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($D107,Stad!$C$23:$C$48,0),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D107,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CQ$85,'Comparison - Category'!$I$7:$P$7,0))","v":21672},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D107,WRS!$C$23:$C$48,0),MATCH(CR$87,WRS!$M$7:$V$7,0))","v":21868},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D107,WRS!$C$23:$C$48,0),MATCH(CS$87,WRS!$M$7:$V$7,0))","v":21868},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D107,WRS!$C$23:$C$48,0),MATCH(CT$87,WRS!$M$7:$V$7,0))","v":21868},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D107,WRS!$C$23:$C$48,0),MATCH(CU$87,WRS!$M$7:$V$7,0))","v":21868},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D107,WRS!$C$23:$C$48,0),MATCH(CV$87,WRS!$M$7:$V$7,0))","v":21868},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D107,WRS!$C$23:$C$48,0),MATCH(CW$87,WRS!$M$7:$V$7,0))","v":21868},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D107,WRS!$C$23:$C$48,0),MATCH(CX$87,WRS!$M$7:$V$7,0))","v":21868},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D107,WRS!$C$23:$C$48,0),MATCH(CY$87,WRS!$M$7:$V$7,0))","v":21868},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D107,WRS!$C$23:$C$48,0),MATCH(CZ$87,WRS!$M$7:$V$7,0))","v":21868},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D107,WRS!$C$23:$C$48,0),MATCH(DA$87,WRS!$M$7:$V$7,0))","v":21868}]
[null,"Hutt City","Business","Hutt CityBusiness",null,"Hutt City - Business",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D108,'Capital values'!$C$8:$C$45,0),)","v":4269787494.0657892},null,4434151.9580369778,4740354.7642351026,5005538.6777734235,5323781.9431451047,5705378.2263594717,6015952.5740206856,6228228.7896094006,6481472.0609129388,6692996.2064902084,7014893.7046786314,7291926.1547912592,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D108,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!W$85,'Comparison - Category'!$I$7:$P$7,0))","v":1287591.0739486651},1426753.8458193683,1573056.284772495,1553706.2611790523,1665510.0621717284,1727099.7644894307,1759917.1646949789,1813293.2024736071,1891108.0816584334,1960029.3430433804,2051724.2754740065,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D108,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!AI$85,'Comparison - Category'!$I$7:$P$7,0))","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D108,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BG$85,'Comparison - Category'!$I$7:$P$7,0))","v":660987.12645487417},771270.48463221814,830641.34311939951,898220.16847811406,943710.44149449607,986950.59581670293,1067947.5830558154,1142654.874841141,1210699.4203153441,1287973.0164066721,1452367.7091142428,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D108,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BS$85,'Comparison - Category'!$I$7:$P$7,0))","v":2092334.5898406077},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D108,Tran!$C$23:$C$48,0),MATCH(BT$87,Tran!$X$7:$AG$7,0))","v":2181032.9758243612},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D108,Tran!$C$23:$C$48,0),MATCH(BU$87,Tran!$X$7:$AG$7,0))","v":2220894.882627686},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D108,Tran!$C$23:$C$48,0),MATCH(BV$87,Tran!$X$7:$AG$7,0))","v":2454633.7450814676},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D108,Tran!$C$23:$C$48,0),MATCH(BW$87,Tran!$X$7:$AG$7,0))","v":2642799.2797704865},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D108,Tran!$C$23:$C$48,0),MATCH(BX$87,Tran!$X$7:$AG$7,0))","v":2829182.9462639471},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D108,Tran!$C$23:$C$48,0),MATCH(BY$87,Tran!$X$7:$AG$7,0))","v":2909177.9029476121},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D108,Tran!$C$23:$C$48,0),MATCH(BZ$87,Tran!$X$7:$AG$7,0))","v":3014593.988643751},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D108,Tran!$C$23:$C$48,0),MATCH(CA$87,Tran!$X$7:$AG$7,0))","v":3059961.089096569},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D108,Tran!$C$23:$C$48,0),MATCH(CB$87,Tran!$X$7:$AG$7,0))","v":3215264.4531397549},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D108,Tran!$C$23:$C$48,0),MATCH(CC$87,Tran!$X$7:$AG$7,0))","v":3215253.0245894305},null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D108,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CE$85,'Comparison - Category'!$I$7:$P$7,0))","v":49784.849714999997},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($D108,Stad!$C$23:$C$48,0),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D108,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CQ$85,'Comparison - Category'!$I$7:$P$7,0))","v":343454.31807783077},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D108,WRS!$C$23:$C$48,0),MATCH(CR$87,WRS!$M$7:$V$7,0))","v":361297.45795915526},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D108,WRS!$C$23:$C$48,0),MATCH(CS$87,WRS!$M$7:$V$7,0))","v":380946.16725384223},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D108,WRS!$C$23:$C$48,0),MATCH(CT$87,WRS!$M$7:$V$7,0))","v":417221.76840647048},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D108,WRS!$C$23:$C$48,0),MATCH(CU$87,WRS!$M$7:$V$7,0))","v":453358.44292276033},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D108,WRS!$C$23:$C$48,0),MATCH(CV$87,WRS!$M$7:$V$7,0))","v":472719.26745060418},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D108,WRS!$C$23:$C$48,0),MATCH(CW$87,WRS!$M$7:$V$7,0))","v":491186.13891099417},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D108,WRS!$C$23:$C$48,0),MATCH(CX$87,WRS!$M$7:$V$7,0))","v":510929.994954439},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D108,WRS!$C$23:$C$48,0),MATCH(CY$87,WRS!$M$7:$V$7,0))","v":531227.61541986198},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D108,WRS!$C$23:$C$48,0),MATCH(CZ$87,WRS!$M$7:$V$7,0))","v":551626.8920888243},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D108,WRS!$C$23:$C$48,0),MATCH(DA$87,WRS!$M$7:$V$7,0))","v":572581.14561357908}]
[null,"Hutt City","Residential","Hutt CityResidential",null,"Hutt City - Residential",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D109,'Capital values'!$C$8:$C$45,0),)","v":19497250753.13522},null,18796224.392682336,20035984.905119576,20669181.545690645,21323624.315608729,22203228.915396247,22752056.854152411,22910070.13782201,23838772.39011275,24652786.575066447,25826907.494325519,26996259.477907434,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D109,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!W$85,'Comparison - Category'!$I$7:$P$7,0))","v":5784011.1481008036},6515026.2240455262,7183091.1668626592,7094732.6097670719,7605265.4515390443,7886504.2418929264,8036359.259680775,8280091.7625805316,8635420.0345144551,8950137.1292907856,9368846.2788389567,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D109,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!AI$85,'Comparison - Category'!$I$7:$P$7,0))","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D109,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BG$85,'Comparison - Category'!$I$7:$P$7,0))","v":2969232.2240489009},3521874.1115959575,3792980.9329453306,4101568.0243292488,4309291.5377503866,4506740.2708772765,4876599.092339538,5217737.1005075118,5528450.822756568,5881307.4184731077,6631987.5285860375,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D109,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BS$85,'Comparison - Category'!$I$7:$P$7,0))","v":9399014.0488326307},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D109,Tran!$C$23:$C$48,0),MATCH(BT$87,Tran!$X$7:$AG$7,0))","v":9490730.569478089},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D109,Tran!$C$23:$C$48,0),MATCH(BU$87,Tran!$X$7:$AG$7,0))","v":9184755.4458826557},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D109,Tran!$C$23:$C$48,0),MATCH(BV$87,Tran!$X$7:$AG$7,0))","v":9618969.681512408},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D109,Tran!$C$23:$C$48,0),MATCH(BW$87,Tran!$X$7:$AG$7,0))","v":9780317.9261068162},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D109,Tran!$C$23:$C$48,0),MATCH(BX$87,Tran!$X$7:$AG$7,0))","v":9850458.3413822092},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D109,Tran!$C$23:$C$48,0),MATCH(BY$87,Tran!$X$7:$AG$7,0))","v":9488757.7858016975},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D109,Tran!$C$23:$C$48,0),MATCH(BZ$87,Tran!$X$7:$AG$7,0))","v":9832589.5270247068},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D109,Tran!$C$23:$C$48,0),MATCH(CA$87,Tran!$X$7:$AG$7,0))","v":9980561.717795426},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D109,Tran!$C$23:$C$48,0),MATCH(CB$87,Tran!$X$7:$AG$7,0))","v":10487108.946561625},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D109,Tran!$C$23:$C$48,0),MATCH(CC$87,Tran!$X$7:$AG$7,0))","v":10487071.670482442},null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D109,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CE$85,'Comparison - Category'!$I$7:$P$7,0))","v":138888.97169999999},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($D109,Stad!$C$23:$C$48,0),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D109,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CQ$85,'Comparison - Category'!$I$7:$P$7,0))","v":505078},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D109,WRS!$C$23:$C$48,0),MATCH(CR$87,WRS!$M$7:$V$7,0))","v":508354},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D109,WRS!$C$23:$C$48,0),MATCH(CS$87,WRS!$M$7:$V$7,0))","v":508354},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D109,WRS!$C$23:$C$48,0),MATCH(CT$87,WRS!$M$7:$V$7,0))","v":508354},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D109,WRS!$C$23:$C$48,0),MATCH(CU$87,WRS!$M$7:$V$7,0))","v":508354},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D109,WRS!$C$23:$C$48,0),MATCH(CV$87,WRS!$M$7:$V$7,0))","v":508354},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D109,WRS!$C$23:$C$48,0),MATCH(CW$87,WRS!$M$7:$V$7,0))","v":508354},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D109,WRS!$C$23:$C$48,0),MATCH(CX$87,WRS!$M$7:$V$7,0))","v":508354},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D109,WRS!$C$23:$C$48,0),MATCH(CY$87,WRS!$M$7:$V$7,0))","v":508354},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D109,WRS!$C$23:$C$48,0),MATCH(CZ$87,WRS!$M$7:$V$7,0))","v":508354},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D109,WRS!$C$23:$C$48,0),MATCH(DA$87,WRS!$M$7:$V$7,0))","v":508354}]
[null,"Hutt City","Rural","Hutt CityRural",null,"Hutt City - Rural",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D110,'Capital values'!$C$8:$C$45,0),)","v":351078824.79898942},null,223854.95367359612,237619.79130434984,253020.57300926273,258840.63285094278,272362.20289687644,281133.30242239963,288673.25180105452,300752.5785521178,313411.83597355324,327712.85162445111,348769.38623550878,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D110,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!W$85,'Comparison - Category'!$I$7:$P$7,0))","v":107853.83094819332},117313.34736538163,129342.91286583702,127751.87735119836,136944.8283154142,142008.97737188838,144707.35388667622,149096.14294041516,155494.39024758269,161161.36910409961,168700.88931734397,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D110,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!AI$85,'Comparison - Category'!$I$7:$P$7,0))","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D110,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BG$85,'Comparison - Category'!$I$7:$P$7,0))","v":55366.952472705889},63416.911432514025,68298.618368504583,73855.216822457558,77595.607090725665,81150.983695454983,87810.876519556317,93953.605692930752,99548.497497795965,105902.23836697028,119419.4205684683,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D110,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BS$85,'Comparison - Category'!$I$7:$P$7,0))","v":44664.560147696888},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D110,Tran!$C$23:$C$48,0),MATCH(BT$87,Tran!$X$7:$AG$7,0))","v":43449.532506454168},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D110,Tran!$C$23:$C$48,0),MATCH(BU$87,Tran!$X$7:$AG$7,0))","v":41939.041774921134},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D110,Tran!$C$23:$C$48,0),MATCH(BV$87,Tran!$X$7:$AG$7,0))","v":43793.538677286888},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D110,Tran!$C$23:$C$48,0),MATCH(BW$87,Tran!$X$7:$AG$7,0))","v":44381.767490736558},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D110,Tran!$C$23:$C$48,0),MATCH(BX$87,Tran!$X$7:$AG$7,0))","v":44533.341355056247},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D110,Tran!$C$23:$C$48,0),MATCH(BY$87,Tran!$X$7:$AG$7,0))","v":42715.021394821997},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D110,Tran!$C$23:$C$48,0),MATCH(BZ$87,Tran!$X$7:$AG$7,0))","v":44262.829918771888},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D110,Tran!$C$23:$C$48,0),MATCH(CA$87,Tran!$X$7:$AG$7,0))","v":44928.948228174588},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D110,Tran!$C$23:$C$48,0),MATCH(CB$87,Tran!$X$7:$AG$7,0))","v":47209.244153381187},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D110,Tran!$C$23:$C$48,0),MATCH(CC$87,Tran!$X$7:$AG$7,0))","v":47209.076349696472},null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D110,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CE$85,'Comparison - Category'!$I$7:$P$7,0))","v":2249.6101049999997},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($D110,Stad!$C$23:$C$48,0),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D110,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CQ$85,'Comparison - Category'!$I$7:$P$7,0))","v":13720},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D110,WRS!$C$23:$C$48,0),MATCH(CR$87,WRS!$M$7:$V$7,0))","v":13440},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D110,WRS!$C$23:$C$48,0),MATCH(CS$87,WRS!$M$7:$V$7,0))","v":13440},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D110,WRS!$C$23:$C$48,0),MATCH(CT$87,WRS!$M$7:$V$7,0))","v":13440},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D110,WRS!$C$23:$C$48,0),MATCH(CU$87,WRS!$M$7:$V$7,0))","v":13440},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D110,WRS!$C$23:$C$48,0),MATCH(CV$87,WRS!$M$7:$V$7,0))","v":13440},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D110,WRS!$C$23:$C$48,0),MATCH(CW$87,WRS!$M$7:$V$7,0))","v":13440},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D110,WRS!$C$23:$C$48,0),MATCH(CX$87,WRS!$M$7:$V$7,0))","v":13440},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D110,WRS!$C$23:$C$48,0),MATCH(CY$87,WRS!$M$7:$V$7,0))","v":13440},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D110,WRS!$C$23:$C$48,0),MATCH(CZ$87,WRS!$M$7:$V$7,0))","v":13440},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D110,WRS!$C$23:$C$48,0),MATCH(DA$87,WRS!$M$7:$V$7,0))","v":13440}]
[null,"Upper Hutt City","Business","Upper Hutt CityBusiness",null,"Upper Hutt City - Business",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D111,'Capital values'!$C$8:$C$45,0),)","v":1316173851.0296159},null,1335297.0614963016,1388968.5243614907,1459405.1291978494,1538000.7036442361,1644932.4148676363,1697875.2813105925,1721873.4590499774,1777656.6233369848,1823973.842265598,1900865.182621412,1939305.5732396196,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D111,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!W$85,'Comparison - Category'!$I$7:$P$7,0))","v":397110.70397739671},439800.8346629109,484898.96771041839,478934.26920823491,513398.10131154099,532383.29806803539,542499.35280596954,558952.6646612871,582939.31723976764,604184.48743639165,632449.70496884477,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D111,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!AI$85,'Comparison - Category'!$I$7:$P$7,0))","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D111,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BG$85,'Comparison - Category'!$I$7:$P$7,0))","v":99060.161622528438},95717.835764927528,115509.50465465218,126469.53650478173,143074.32736976549,129395.97746873595,131202.44849857164,131951.40135552181,134040.63515037825,135525.9784338554,139245.46756898094,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D111,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BS$85,'Comparison - Category'!$I$7:$P$7,0))","v":725473.26340738265},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D111,Tran!$C$23:$C$48,0),MATCH(BT$87,Tran!$X$7:$AG$7,0))","v":742078.90929759946},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D111,Tran!$C$23:$C$48,0),MATCH(BU$87,Tran!$X$7:$AG$7,0))","v":741568.9429977691},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D111,Tran!$C$23:$C$48,0),MATCH(BV$87,Tran!$X$7:$AG$7,0))","v":803987.12931389862},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D111,Tran!$C$23:$C$48,0),MATCH(BW$87,Tran!$X$7:$AG$7,0))","v":848710.9873081093},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D111,Tran!$C$23:$C$48,0),MATCH(BX$87,Tran!$X$7:$AG$7,0))","v":890378.97897539707},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D111,Tran!$C$23:$C$48,0),MATCH(BY$87,Tran!$X$7:$AG$7,0))","v":896762.16654210445},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D111,Tran!$C$23:$C$48,0),MATCH(BZ$87,Tran!$X$7:$AG$7,0))","v":929256.96766838687},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D111,Tran!$C$23:$C$48,0),MATCH(CA$87,Tran!$X$7:$AG$7,0))","v":943241.50235448533},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D111,Tran!$C$23:$C$48,0),MATCH(CB$87,Tran!$X$7:$AG$7,0))","v":991114.19555400906},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D111,Tran!$C$23:$C$48,0),MATCH(CC$87,Tran!$X$7:$AG$7,0))","v":991110.67267163773},null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D111,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CE$85,'Comparison - Category'!$I$7:$P$7,0))","v":7726.9216650000008},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($D111,Stad!$C$23:$C$48,0),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D111,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CQ$85,'Comparison - Category'!$I$7:$P$7,0))","v":105926.0108239938},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D111,WRS!$C$23:$C$48,0),MATCH(CR$87,WRS!$M$7:$V$7,0))","v":111370.9446360529},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D111,WRS!$C$23:$C$48,0),MATCH(CS$87,WRS!$M$7:$V$7,0))","v":117427.71383500993},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D111,WRS!$C$23:$C$48,0),MATCH(CT$87,WRS!$M$7:$V$7,0))","v":128609.76861732069},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D111,WRS!$C$23:$C$48,0),MATCH(CU$87,WRS!$M$7:$V$7,0))","v":139748.99887822045},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D111,WRS!$C$23:$C$48,0),MATCH(CV$87,WRS!$M$7:$V$7,0))","v":145717.02679842408},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D111,WRS!$C$23:$C$48,0),MATCH(CW$87,WRS!$M$7:$V$7,0))","v":151409.49120333197},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D111,WRS!$C$23:$C$48,0),MATCH(CX$87,WRS!$M$7:$V$7,0))","v":157495.58965178905},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D111,WRS!$C$23:$C$48,0),MATCH(CY$87,WRS!$M$7:$V$7,0))","v":163752.38752096693},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D111,WRS!$C$23:$C$48,0),MATCH(CZ$87,WRS!$M$7:$V$7,0))","v":170040.52119715617},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D111,WRS!$C$23:$C$48,0),MATCH(DA$87,WRS!$M$7:$V$7,0))","v":176499.72803015611}]
[null,"Upper Hutt City","Residential","Upper Hutt CityResidential",null,"Upper Hutt City - Residential",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D112,'Capital values'!$C$8:$C$45,0),)","v":6898637335.0417328},null,6551667.3759349221,6737565.9347983561,6902342.2025258057,7031673.3308261856,7286835.9672011631,7256731.4154137773,7095453.7122452315,7307274.8979859222,7496306.3466686737,7794676.4749869024,7962308.9895261116,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D112,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!W$85,'Comparison - Category'!$I$7:$P$7,0))","v":2049718.9833601261},2305186.7012968054,2541565.5536337025,2510301.9848071062,2690941.8589927903,2790451.4998012665,2843474.1250751577,2929713.0602746271,3055437.4977348703,3166792.6383898025,3314942.8882978363,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D112,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!AI$85,'Comparison - Category'!$I$7:$P$7,0))","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D112,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BG$85,'Comparison - Category'!$I$7:$P$7,0))","v":511307.02783568384},501698.64332190232,605435.35395373066,662881.62889332371,749914.5312049191,678220.37375361484,687688.87100521033,691614.4573835606,702565.03678274294,710350.36439940485,729845.81828248128,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D112,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BS$85,'Comparison - Category'!$I$7:$P$7,0))","v":3744588.864094113},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D112,Tran!$C$23:$C$48,0),MATCH(BT$87,Tran!$X$7:$AG$7,0))","v":3723760.5901796487},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D112,Tran!$C$23:$C$48,0),MATCH(BU$87,Tran!$X$7:$AG$7,0))","v":3548421.2949383724},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D112,Tran!$C$23:$C$48,0),MATCH(BV$87,Tran!$X$7:$AG$7,0))","v":3651569.7171257562},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D112,Tran!$C$23:$C$48,0),MATCH(BW$87,Tran!$X$7:$AG$7,0))","v":3639059.5770034539},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D112,Tran!$C$23:$C$48,0),MATCH(BX$87,Tran!$X$7:$AG$7,0))","v":3581139.5418588961},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D112,Tran!$C$23:$C$48,0),MATCH(BY$87,Tran!$X$7:$AG$7,0))","v":3357370.7161648637},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D112,Tran!$C$23:$C$48,0),MATCH(BZ$87,Tran!$X$7:$AG$7,0))","v":3479027.3803277351},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D112,Tran!$C$23:$C$48,0),MATCH(CA$87,Tran!$X$7:$AG$7,0))","v":3531383.81215106},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D112,Tran!$C$23:$C$48,0),MATCH(CB$87,Tran!$X$7:$AG$7,0))","v":3710613.4721976952},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D112,Tran!$C$23:$C$48,0),MATCH(CC$87,Tran!$X$7:$AG$7,0))","v":3710600.2829457941},null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D112,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CE$85,'Comparison - Category'!$I$7:$P$7,0))","v":41764.500645},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($D112,Stad!$C$23:$C$48,0),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D112,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CQ$85,'Comparison - Category'!$I$7:$P$7,0))","v":204288},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D112,WRS!$C$23:$C$48,0),MATCH(CR$87,WRS!$M$7:$V$7,0))","v":206920},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D112,WRS!$C$23:$C$48,0),MATCH(CS$87,WRS!$M$7:$V$7,0))","v":206920},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D112,WRS!$C$23:$C$48,0),MATCH(CT$87,WRS!$M$7:$V$7,0))","v":206920},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D112,WRS!$C$23:$C$48,0),MATCH(CU$87,WRS!$M$7:$V$7,0))","v":206920},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D112,WRS!$C$23:$C$48,0),MATCH(CV$87,WRS!$M$7:$V$7,0))","v":206920},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D112,WRS!$C$23:$C$48,0),MATCH(CW$87,WRS!$M$7:$V$7,0))","v":206920},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D112,WRS!$C$23:$C$48,0),MATCH(CX$87,WRS!$M$7:$V$7,0))","v":206920},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D112,WRS!$C$23:$C$48,0),MATCH(CY$87,WRS!$M$7:$V$7,0))","v":206920},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D112,WRS!$C$23:$C$48,0),MATCH(CZ$87,WRS!$M$7:$V$7,0))","v":206920},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D112,WRS!$C$23:$C$48,0),MATCH(DA$87,WRS!$M$7:$V$7,0))","v":206920}]
[null,"Upper Hutt City","Rural","Upper Hutt CityRural",null,"Upper Hutt City - Rural",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D113,'Capital values'!$C$8:$C$45,0),)","v":957667946.92865169},null,500247.2654360935,553934.1542387486,594654.09018082079,601560.1449036221,637859.15791724238,639205.01346074732,639529.03529371403,656267.75318926736,677057.98972001928,699817.21377571044,723089.31106579397,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D113,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!W$85,'Comparison - Category'!$I$7:$P$7,0))","v":271307.40351830062},320005.72117403353,352819.80303118011,348479.79843059793,373556.20251494274,387370.11804411508,394730.7120601082,406702.38994470728,424155.44017097814,439613.74646420422,460179.94508805685,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D113,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!AI$85,'Comparison - Category'!$I$7:$P$7,0))","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D113,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BG$85,'Comparison - Category'!$I$7:$P$7,0))","v":67678.244310032882},69645.741092442797,84046.457910427795,92021.14240364678,104103.03870055993,94150.464990906476,95464.880560685124,96009.829956466478,97529.987979214711,98610.746156912195,101317.10255570599,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D113,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BS$85,'Comparison - Category'!$I$7:$P$7,0))","v":126321.43490776002},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D113,Tran!$C$23:$C$48,0),MATCH(BT$87,Tran!$X$7:$AG$7,0))","v":131466.69197227221},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D113,Tran!$C$23:$C$48,0),MATCH(BU$87,Tran!$X$7:$AG$7,0))","v":124971.82923921291},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D113,Tran!$C$23:$C$48,0),MATCH(BV$87,Tran!$X$7:$AG$7,0))","v":128243.2040693774},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D113,Tran!$C$23:$C$48,0),MATCH(BW$87,Tran!$X$7:$AG$7,0))","v":127383.91670173971},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D113,Tran!$C$23:$C$48,0),MATCH(BX$87,Tran!$X$7:$AG$7,0))","v":124868.43042572576},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D113,Tran!$C$23:$C$48,0),MATCH(BY$87,Tran!$X$7:$AG$7,0))","v":116517.44267292068},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D113,Tran!$C$23:$C$48,0),MATCH(BZ$87,Tran!$X$7:$AG$7,0))","v":120739.53328809362},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D113,Tran!$C$23:$C$48,0),MATCH(CA$87,Tran!$X$7:$AG$7,0))","v":122556.56156982639},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D113,Tran!$C$23:$C$48,0),MATCH(CB$87,Tran!$X$7:$AG$7,0))","v":128776.72115459396},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D113,Tran!$C$23:$C$48,0),MATCH(CC$87,Tran!$X$7:$AG$7,0))","v":128776.26342203114},null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D113,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CE$85,'Comparison - Category'!$I$7:$P$7,0))","v":1956.1827000000001},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($D113,Stad!$C$23:$C$48,0),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D113,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CQ$85,'Comparison - Category'!$I$7:$P$7,0))","v":32984},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D113,WRS!$C$23:$C$48,0),MATCH(CR$87,WRS!$M$7:$V$7,0))","v":32816},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D113,WRS!$C$23:$C$48,0),MATCH(CS$87,WRS!$M$7:$V$7,0))","v":32816},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D113,WRS!$C$23:$C$48,0),MATCH(CT$87,WRS!$M$7:$V$7,0))","v":32816},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D113,WRS!$C$23:$C$48,0),MATCH(CU$87,WRS!$M$7:$V$7,0))","v":32816},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D113,WRS!$C$23:$C$48,0),MATCH(CV$87,WRS!$M$7:$V$7,0))","v":32816},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D113,WRS!$C$23:$C$48,0),MATCH(CW$87,WRS!$M$7:$V$7,0))","v":32816},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D113,WRS!$C$23:$C$48,0),MATCH(CX$87,WRS!$M$7:$V$7,0))","v":32816},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D113,WRS!$C$23:$C$48,0),MATCH(CY$87,WRS!$M$7:$V$7,0))","v":32816},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D113,WRS!$C$23:$C$48,0),MATCH(CZ$87,WRS!$M$7:$V$7,0))","v":32816},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D113,WRS!$C$23:$C$48,0),MATCH(DA$87,WRS!$M$7:$V$7,0))","v":32816}]
[null,"Porirua City","Business","Porirua CityBusiness",null,"Porirua City - Business",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D114,'Capital values'!$C$8:$C$45,0),)","v":1223370752.990762},null,1172136.6908917925,1224410.37520387,1268478.7209309335,1328359.1594661539,1410654.5873036599,1468001.298870112,1483825.9976801937,1535001.5310683057,1576224.528050934,1646383.1671929806,1678870.8167713587,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D114,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!W$85,'Comparison - Category'!$I$7:$P$7,0))","v":367044.77117507975},408790.58480506478,450708.85946281382,445164.73040093441,477198.52608695743,494845.08123884798,504247.85541823244,519541.04825737415,541836.40779799095,561583.58621255134,587855.83013312053,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D114,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!AI$85,'Comparison - Category'!$I$7:$P$7,0))","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D114,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BG$85,'Comparison - Category'!$I$7:$P$7,0))","v":3085.1950115880913},3595.0321389003184,4028.9015743546565,3631.6142340437018,5537.8720463070804,5203.3157350080719,5312.8131061731629,5334.5839235024805,5448.1002444222922,5517.6008230189909,5732.5112350267264,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D114,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BS$85,'Comparison - Category'!$I$7:$P$7,0))","v":691972.22117957263},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D114,Tran!$C$23:$C$48,0),MATCH(BT$87,Tran!$X$7:$AG$7,0))","v":708506.55183594616},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D114,Tran!$C$23:$C$48,0),MATCH(BU$87,Tran!$X$7:$AG$7,0))","v":704593.04559358396},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D114,Tran!$C$23:$C$48,0),MATCH(BV$87,Tran!$X$7:$AG$7,0))","v":760021.28971102752},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D114,Tran!$C$23:$C$48,0),MATCH(BW$87,Tran!$X$7:$AG$7,0))","v":798022.85820510436},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D114,Tran!$C$23:$C$48,0),MATCH(BX$87,Tran!$X$7:$AG$7,0))","v":832510.34720751992},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D114,Tran!$C$23:$C$48,0),MATCH(BY$87,Tran!$X$7:$AG$7,0))","v":833531.68434247805},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D114,Tran!$C$23:$C$48,0),MATCH(BZ$87,Tran!$X$7:$AG$7,0))","v":863735.28494664375},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D114,Tran!$C$23:$C$48,0),MATCH(CA$87,Tran!$X$7:$AG$7,0))","v":876733.77349416679},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D114,Tran!$C$23:$C$48,0),MATCH(CB$87,Tran!$X$7:$AG$7,0))","v":921230.97474260523},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D114,Tran!$C$23:$C$48,0),MATCH(CC$87,Tran!$X$7:$AG$7,0))","v":921227.70025781286},null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D114,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CE$85,'Comparison - Category'!$I$7:$P$7,0))","v":12128.33274},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($D114,Stad!$C$23:$C$48,0),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D114,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CQ$85,'Comparison - Category'!$I$7:$P$7,0))","v":97906.170785552094},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D114,WRS!$C$23:$C$48,0),MATCH(CR$87,WRS!$M$7:$V$7,0))","v":103518.20642395873},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D114,WRS!$C$23:$C$48,0),MATCH(CS$87,WRS!$M$7:$V$7,0))","v":109147.91430018107},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D114,WRS!$C$23:$C$48,0),MATCH(CT$87,WRS!$M$7:$V$7,0))","v":119541.52512014839},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D114,WRS!$C$23:$C$48,0),MATCH(CU$87,WRS!$M$7:$V$7,0))","v":129895.3309652911},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D114,WRS!$C$23:$C$48,0),MATCH(CV$87,WRS!$M$7:$V$7,0))","v":135442.55468873607},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D114,WRS!$C$23:$C$48,0),MATCH(CW$87,WRS!$M$7:$V$7,0))","v":140733.64481331003},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D114,WRS!$C$23:$C$48,0),MATCH(CX$87,WRS!$M$7:$V$7,0))","v":146390.61394078535},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D114,WRS!$C$23:$C$48,0),MATCH(CY$87,WRS!$M$7:$V$7,0))","v":152206.24651435402},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D114,WRS!$C$23:$C$48,0),MATCH(CZ$87,WRS!$M$7:$V$7,0))","v":158051.005414805},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D114,WRS!$C$23:$C$48,0),MATCH(DA$87,WRS!$M$7:$V$7,0))","v":164054.77514539842}]
[null,"Porirua City","Residential","Porirua CityResidential",null,"Porirua City - Residential",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D115,'Capital values'!$C$8:$C$45,0),)","v":9510430886.7820301},null,8396353.3393170908,8726770.5890520699,8787553.8303777575,8863439.8611951843,9082298.0732757505,9104051.4622716978,8831328.8216757383,9118102.0198958274,9364485.9887764733,9765625.2029440627,9971517.0030680317,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D115,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!W$85,'Comparison - Category'!$I$7:$P$7,0))","v":2799273.0673249364},3177920.1803307575,{"$f":"$I115/INDEX($I$91:$I$99,MATCH($B115,$B$91:$B$99,0),)*INDEX(Y$91:Y$99,MATCH($B115,$B$91:$B$99,0),)","v":3503791.0196090932},3460691.2020423398,3709720.5328224245,3846904.0830679731,3920000.8395160409,4038889.4537642719,4212212.6066094944,4365726.3104981212,4569965.5890949173,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D115,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!AI$85,'Comparison - Category'!$I$7:$P$7,0))","v":0},0,{"$f":"$I115/INDEX($I$91:$I$99,MATCH($B115,$B$91:$B$99,0),)*INDEX(AK$91:AK$99,MATCH($B115,$B$91:$B$99,0),)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D115,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BG$85,'Comparison - Category'!$I$7:$P$7,0))","v":23529.291197188279},27947.623080891026,31320.505152567282,28232.010693317021,43051.175800541125,40450.349625346484,41301.577413982181,41470.822798550238,42353.293727326629,42893.588194657466,44564.292366105692,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D115,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BS$85,'Comparison - Category'!$I$7:$P$7,0))","v":5277337.6824949672},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D115,Tran!$C$23:$C$48,0),MATCH(BT$87,Tran!$X$7:$AG$7,0))","v":5279332.7856404223},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D115,Tran!$C$23:$C$48,0),MATCH(BU$87,Tran!$X$7:$AG$7,0))","v":5010872.3056160966},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D115,Tran!$C$23:$C$48,0),MATCH(BV$87,Tran!$X$7:$AG$7,0))","v":5132946.6484595286},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D115,Tran!$C$23:$C$48,0),MATCH(BW$87,Tran!$X$7:$AG$7,0))","v":5087956.3646527855},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D115,Tran!$C$23:$C$48,0),MATCH(BX$87,Tran!$X$7:$AG$7,0))","v":4975127.0295783794},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D115,Tran!$C$23:$C$48,0),MATCH(BY$87,Tran!$X$7:$AG$7,0))","v":4628456.4047457157},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D115,Tran!$C$23:$C$48,0),MATCH(BZ$87,Tran!$X$7:$AG$7,0))","v":4796171.7433330053},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D115,Tran!$C$23:$C$48,0),MATCH(CA$87,Tran!$X$7:$AG$7,0))","v":4868350.0884396527},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D115,Tran!$C$23:$C$48,0),MATCH(CB$87,Tran!$X$7:$AG$7,0))","v":5115435.3042512843},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D115,Tran!$C$23:$C$48,0),MATCH(CC$87,Tran!$X$7:$AG$7,0))","v":5115417.1216070084},null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D115,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CE$85,'Comparison - Category'!$I$7:$P$7,0))","v":56729.298300000002},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($D115,Stad!$C$23:$C$48,0),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D115,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CQ$85,'Comparison - Category'!$I$7:$P$7,0))","v":239484},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D115,WRS!$C$23:$C$48,0),MATCH(CR$87,WRS!$M$7:$V$7,0))","v":241570},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D115,WRS!$C$23:$C$48,0),MATCH(CS$87,WRS!$M$7:$V$7,0))","v":241570},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D115,WRS!$C$23:$C$48,0),MATCH(CT$87,WRS!$M$7:$V$7,0))","v":241570},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D115,WRS!$C$23:$C$48,0),MATCH(CU$87,WRS!$M$7:$V$7,0))","v":241570},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D115,WRS!$C$23:$C$48,0),MATCH(CV$87,WRS!$M$7:$V$7,0))","v":241570},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D115,WRS!$C$23:$C$48,0),MATCH(CW$87,WRS!$M$7:$V$7,0))","v":241570},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D115,WRS!$C$23:$C$48,0),MATCH(CX$87,WRS!$M$7:$V$7,0))","v":241570},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D115,WRS!$C$23:$C$48,0),MATCH(CY$87,WRS!$M$7:$V$7,0))","v":241570},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D115,WRS!$C$23:$C$48,0),MATCH(CZ$87,WRS!$M$7:$V$7,0))","v":241570},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D115,WRS!$C$23:$C$48,0),MATCH(DA$87,WRS!$M$7:$V$7,0))","v":241570}]
[null,"Porirua City","Rural","Porirua CityRural",null,"Porirua City - Rural",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D116,'Capital values'!$C$8:$C$45,0),)","v":696008163.22720754},null,318398.63320339087,350303.11517895199,369183.67443262174,367808.86476399028,385980.76215575426,393391.997429082,392028.46644697001,403810.06233084394,417879.63679811405,433674.52285808505,448743.4368521545,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D116,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!W$85,'Comparison - Category'!$I$7:$P$7,0))","v":201438.76792076413},232571.83758822267,256420.25907358888,253266.05657559732,271490.935045283,281530.52967228298,286880.01801817858,295580.7222256551,308265.14532831538,319499.84040635114,334446.81881850428,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D116,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!AI$85,'Comparison - Category'!$I$7:$P$7,0))","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D116,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BG$85,'Comparison - Category'!$I$7:$P$7,0))","v":1693.1936666471372},2045.3094122299035,2292.1492750537941,2066.1219392463486,3150.6427153948757,2960.3047306473763,3022.600697750162,3034.9866948359104,3099.5691493588401,3139.1098772486148,3261.3781272899305,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D116,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BS$85,'Comparison - Category'!$I$7:$P$7,0))","v":96761.343725979576},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D116,Tran!$C$23:$C$48,0),MATCH(BT$87,Tran!$X$7:$AG$7,0))","v":98241.968178499461},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D116,Tran!$C$23:$C$48,0),MATCH(BU$87,Tran!$X$7:$AG$7,0))","v":93027.266083979091},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D116,Tran!$C$23:$C$48,0),MATCH(BV$87,Tran!$X$7:$AG$7,0))","v":95032.686249146645},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D116,Tran!$C$23:$C$48,0),MATCH(BW$87,Tran!$X$7:$AG$7,0))","v":93895.184395076372},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D116,Tran!$C$23:$C$48,0),MATCH(BX$87,Tran!$X$7:$AG$7,0))","v":91457.163026151669},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D116,Tran!$C$23:$C$48,0),MATCH(BY$87,Tran!$X$7:$AG$7,0))","v":84681.847731041256},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D116,Tran!$C$23:$C$48,0),MATCH(BZ$87,Tran!$X$7:$AG$7,0))","v":87750.353410352953},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D116,Tran!$C$23:$C$48,0),MATCH(CA$87,Tran!$X$7:$AG$7,0))","v":89070.922320439829},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D116,Tran!$C$23:$C$48,0),MATCH(CB$87,Tran!$X$7:$AG$7,0))","v":93591.572574485283},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D116,Tran!$C$23:$C$48,0),MATCH(CC$87,Tran!$X$7:$AG$7,0))","v":93591.239906360264},null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D116,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CE$85,'Comparison - Category'!$I$7:$P$7,0))","v":1369.32789},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($D116,Stad!$C$23:$C$48,0),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D116,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CQ$85,'Comparison - Category'!$I$7:$P$7,0))","v":17136},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D116,WRS!$C$23:$C$48,0),MATCH(CR$87,WRS!$M$7:$V$7,0))","v":17444},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D116,WRS!$C$23:$C$48,0),MATCH(CS$87,WRS!$M$7:$V$7,0))","v":17444},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D116,WRS!$C$23:$C$48,0),MATCH(CT$87,WRS!$M$7:$V$7,0))","v":17444},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D116,WRS!$C$23:$C$48,0),MATCH(CU$87,WRS!$M$7:$V$7,0))","v":17444},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D116,WRS!$C$23:$C$48,0),MATCH(CV$87,WRS!$M$7:$V$7,0))","v":17444},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D116,WRS!$C$23:$C$48,0),MATCH(CW$87,WRS!$M$7:$V$7,0))","v":17444},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D116,WRS!$C$23:$C$48,0),MATCH(CX$87,WRS!$M$7:$V$7,0))","v":17444},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D116,WRS!$C$23:$C$48,0),MATCH(CY$87,WRS!$M$7:$V$7,0))","v":17444},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D116,WRS!$C$23:$C$48,0),MATCH(CZ$87,WRS!$M$7:$V$7,0))","v":17444},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D116,WRS!$C$23:$C$48,0),MATCH(DA$87,WRS!$M$7:$V$7,0))","v":17444}]
[null,"Kapiti Coast District","Business","Kapiti Coast DistrictBusiness",null,"Kapiti Coast District - Business",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D117,'Capital values'!$C$8:$C$45,0),)","v":1469983984.2336314},null,1201099.3056219837,1183841.0623322527,1311545.5596158896,1446468.0163312629,1633000.9125830911,1803157.8113701765,1937800.3357692172,2011822.1152883857,2065433.490910779,2159737.2684783861,2210845.2012635521,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D117,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!W$85,'Comparison - Category'!$I$7:$P$7,0))","v":500467.72763169743},491196.6475411423,541565.01889786951,534903.27640683542,573394.60579128214,594598.44231161673,605896.67501602811,624272.74660869641,651062.5168948631,674790.43088352366,706358.76591090811,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D117,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!AI$85,'Comparison - Category'!$I$7:$P$7,0))","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D117,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BG$85,'Comparison - Category'!$I$7:$P$7,0))","v":158161.17367618496},133728.96515713967,132550.84042536258,137500.30254470222,148112.12170755782,154659.03327280137,161241.02495619771,173797.20908777681,178012.04811229891,188097.76594198364,200427.25843344763,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D117,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BS$85,'Comparison - Category'!$I$7:$P$7,0))","v":403085.53282028827},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D117,Tran!$C$23:$C$48,0),MATCH(BT$87,Tran!$X$7:$AG$7,0))","v":434529.5223524808},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D117,Tran!$C$23:$C$48,0),MATCH(BU$87,Tran!$X$7:$AG$7,0))","v":506279.20029784302},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D117,Tran!$C$23:$C$48,0),MATCH(BV$87,Tran!$X$7:$AG$7,0))","v":630425.1302049465},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D117,Tran!$C$23:$C$48,0),MATCH(BW$87,Tran!$X$7:$AG$7,0))","v":755413.89979141927},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D117,Tran!$C$23:$C$48,0),MATCH(BX$87,Tran!$X$7:$AG$7,0))","v":891154.58950287895},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D117,Tran!$C$23:$C$48,0),MATCH(BY$87,Tran!$X$7:$AG$7,0))","v":1001559.1948224201},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D117,Tran!$C$23:$C$48,0),MATCH(BZ$87,Tran!$X$7:$AG$7,0))","v":1037851.3891925827},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D117,Tran!$C$23:$C$48,0),MATCH(CA$87,Tran!$X$7:$AG$7,0))","v":1053470.1784577265},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D117,Tran!$C$23:$C$48,0),MATCH(CB$87,Tran!$X$7:$AG$7,0))","v":1106937.3494020356},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D117,Tran!$C$23:$C$48,0),MATCH(CC$87,Tran!$X$7:$AG$7,0))","v":1106933.4148301247},null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D117,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CE$85,'Comparison - Category'!$I$7:$P$7,0))","v":5889.2255613069892},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($D117,Stad!$C$23:$C$48,0),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D117,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CQ$85,'Comparison - Category'!$I$7:$P$7,0))","v":133495.64593250601},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D117,WRS!$C$23:$C$48,0),MATCH(CR$87,WRS!$M$7:$V$7,0))","v":124385.92728148981},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D117,WRS!$C$23:$C$48,0),MATCH(CS$87,WRS!$M$7:$V$7,0))","v":131150.49999481448},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D117,WRS!$C$23:$C$48,0),MATCH(CT$87,WRS!$M$7:$V$7,0))","v":143639.30717477878},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D117,WRS!$C$23:$C$48,0),MATCH(CU$87,WRS!$M$7:$V$7,0))","v":156080.28529283198},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D117,WRS!$C$23:$C$48,0),MATCH(CV$87,WRS!$M$7:$V$7,0))","v":162745.74628287947},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D117,WRS!$C$23:$C$48,0),MATCH(CW$87,WRS!$M$7:$V$7,0))","v":169103.44097457133},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D117,WRS!$C$23:$C$48,0),MATCH(CX$87,WRS!$M$7:$V$7,0))","v":175900.7703993296},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D117,WRS!$C$23:$C$48,0),MATCH(CY$87,WRS!$M$7:$V$7,0))","v":182888.74744589051},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D117,WRS!$C$23:$C$48,0),MATCH(CZ$87,WRS!$M$7:$V$7,0))","v":189911.72225084301},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D117,WRS!$C$23:$C$48,0),MATCH(DA$87,WRS!$M$7:$V$7,0))","v":197125.76208907159}]
[null,"Kapiti Coast District","Residential","Kapiti Coast DistrictResidential",null,"Kapiti Coast District - Residential",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D118,'Capital values'!$C$8:$C$45,0),)","v":11254586783.339516},null,7036324.2990039829,8099538.1883745454,8709444.9483338948,9236806.4797195029,10117734.872591343,10863703.857036013,11375070.873748515,11800688.93793565,12119317.607778855,12656340.727338394,12992413.655695688,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D118,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!W$85,'Comparison - Category'!$I$7:$P$7,0))","v":3165054.8315307195},3760731.6519977772,4146365.2457306343,4095361.1805178476,4390060.9946720889,4552403.1839866638,4638905.4464833913,4779597.5184343429,4984707.0963788833,5166374.2914212979,5408069.8268705923,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D118,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!AI$85,'Comparison - Category'!$I$7:$P$7,0))","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D118,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BG$85,'Comparison - Category'!$I$7:$P$7,0))","v":1000241.8922659687},1023864.3821632331,1014844.3471304729,1052738.7402329941,1133985.638824021,1184110.5280501419,1234503.9999535948,1330637.4718091546,1362907.3958954504,1440126.3233150165,1534524.1839230407,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D118,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BS$85,'Comparison - Category'!$I$7:$P$7,0))","v":2549190.9722336018},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D118,Tran!$C$23:$C$48,0),MATCH(BT$87,Tran!$X$7:$AG$7,0))","v":3023406.1542135347},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D118,Tran!$C$23:$C$48,0),MATCH(BU$87,Tran!$X$7:$AG$7,0))","v":3256699.3554727877},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D118,Tran!$C$23:$C$48,0),MATCH(BV$87,Tran!$X$7:$AG$7,0))","v":3797170.5589686618},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D118,Tran!$C$23:$C$48,0),MATCH(BW$87,Tran!$X$7:$AG$7,0))","v":4302152.2390952334},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D118,Tran!$C$23:$C$48,0),MATCH(BX$87,Tran!$X$7:$AG$7,0))","v":4835654.1449992079},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D118,Tran!$C$23:$C$48,0),MATCH(BY$87,Tran!$X$7:$AG$7,0))","v":5210125.4273115275},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D118,Tran!$C$23:$C$48,0),MATCH(BZ$87,Tran!$X$7:$AG$7,0))","v":5398917.947692154},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D118,Tran!$C$23:$C$48,0),MATCH(CA$87,Tran!$X$7:$AG$7,0))","v":5480167.1155045209},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D118,Tran!$C$23:$C$48,0),MATCH(CB$87,Tran!$X$7:$AG$7,0))","v":5758304.1126020793},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D118,Tran!$C$23:$C$48,0),MATCH(CC$87,Tran!$X$7:$AG$7,0))","v":5758283.6449020542},null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D118,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CE$85,'Comparison - Category'!$I$7:$P$7,0))","v":37244.602973693007},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($D118,Stad!$C$23:$C$48,0),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D118,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CQ$85,'Comparison - Category'!$I$7:$P$7,0))","v":284592},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D118,WRS!$C$23:$C$48,0),MATCH(CR$87,WRS!$M$7:$V$7,0))","v":291536},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D118,WRS!$C$23:$C$48,0),MATCH(CS$87,WRS!$M$7:$V$7,0))","v":291536},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D118,WRS!$C$23:$C$48,0),MATCH(CT$87,WRS!$M$7:$V$7,0))","v":291536},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D118,WRS!$C$23:$C$48,0),MATCH(CU$87,WRS!$M$7:$V$7,0))","v":291536},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D118,WRS!$C$23:$C$48,0),MATCH(CV$87,WRS!$M$7:$V$7,0))","v":291536},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D118,WRS!$C$23:$C$48,0),MATCH(CW$87,WRS!$M$7:$V$7,0))","v":291536},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D118,WRS!$C$23:$C$48,0),MATCH(CX$87,WRS!$M$7:$V$7,0))","v":291536},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D118,WRS!$C$23:$C$48,0),MATCH(CY$87,WRS!$M$7:$V$7,0))","v":291536},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D118,WRS!$C$23:$C$48,0),MATCH(CZ$87,WRS!$M$7:$V$7,0))","v":291536},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D118,WRS!$C$23:$C$48,0),MATCH(DA$87,WRS!$M$7:$V$7,0))","v":291536}]
[null,"Kapiti Coast District","Rural","Kapiti Coast DistrictRural",null,"Kapiti Coast District - Rural",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D119,'Capital values'!$C$8:$C$45,0),)","v":1954220912.4268527},null,1089643.9428976001,1036669.2672405349,1113021.715748962,1135644.5949583265,1224291.5750851338,1285914.9058445152,1327219.433206785,1376956.8976979738,1421882.7707487929,1479528.051321154,1537885.6119665473,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D119,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!W$85,'Comparison - Category'!$I$7:$P$7,0))","v":663939.83928793529},653004.91096119303,719965.45317520539,711109.22301976685,762280.23007629067,790468.95947480923,805489.01606130099,829918.46820486791,865533.22992598452,897077.50947069051,939044.97383947705,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D119,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!AI$85,'Comparison - Category'!$I$7:$P$7,0))","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D119,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BG$85,'Comparison - Category'!$I$7:$P$7,0))","v":209822.72868838353},177781.48817283232,176215.26975618314,182795.16619221179,196902.69331452667,205606.26534648883,214356.47346512941,231048.87139149636,236652.14778945525,250060.26713701524,266451.29746445816,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D119,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BS$85,'Comparison - Category'!$I$7:$P$7,0))","v":138343.58211628126},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D119,Tran!$C$23:$C$48,0),MATCH(BT$87,Tran!$X$7:$AG$7,0))","v":136274.86810650956},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D119,Tran!$C$23:$C$48,0),MATCH(BU$87,Tran!$X$7:$AG$7,0))","v":147232.99281757354},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D119,Tran!$C$23:$C$48,0),MATCH(BV$87,Tran!$X$7:$AG$7,0))","v":172132.20574634796},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D119,Tran!$C$23:$C$48,0),MATCH(BW$87,Tran!$X$7:$AG$7,0))","v":195500.65169431642},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D119,Tran!$C$23:$C$48,0),MATCH(BX$87,Tran!$X$7:$AG$7,0))","v":220231.68102321707},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D119,Tran!$C$23:$C$48,0),MATCH(BY$87,Tran!$X$7:$AG$7,0))","v":237765.94368035454},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D119,Tran!$C$23:$C$48,0),MATCH(BZ$87,Tran!$X$7:$AG$7,0))","v":246381.55810160949},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D119,Tran!$C$23:$C$48,0),MATCH(CA$87,Tran!$X$7:$AG$7,0))","v":250089.39303335306},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D119,Tran!$C$23:$C$48,0),MATCH(CB$87,Tran!$X$7:$AG$7,0))","v":262782.27471344831},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D119,Tran!$C$23:$C$48,0),MATCH(CC$87,Tran!$X$7:$AG$7,0))","v":262781.34066261217},null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D119,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CE$85,'Comparison - Category'!$I$7:$P$7,0))","v":4205.792805},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($D119,Stad!$C$23:$C$48,0),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D119,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CQ$85,'Comparison - Category'!$I$7:$P$7,0))","v":73332},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D119,WRS!$C$23:$C$48,0),MATCH(CR$87,WRS!$M$7:$V$7,0))","v":69608},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D119,WRS!$C$23:$C$48,0),MATCH(CS$87,WRS!$M$7:$V$7,0))","v":69608},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D119,WRS!$C$23:$C$48,0),MATCH(CT$87,WRS!$M$7:$V$7,0))","v":69608},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D119,WRS!$C$23:$C$48,0),MATCH(CU$87,WRS!$M$7:$V$7,0))","v":69608},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D119,WRS!$C$23:$C$48,0),MATCH(CV$87,WRS!$M$7:$V$7,0))","v":69608},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D119,WRS!$C$23:$C$48,0),MATCH(CW$87,WRS!$M$7:$V$7,0))","v":69608},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D119,WRS!$C$23:$C$48,0),MATCH(CX$87,WRS!$M$7:$V$7,0))","v":69608},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D119,WRS!$C$23:$C$48,0),MATCH(CY$87,WRS!$M$7:$V$7,0))","v":69608},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D119,WRS!$C$23:$C$48,0),MATCH(CZ$87,WRS!$M$7:$V$7,0))","v":69608},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D119,WRS!$C$23:$C$48,0),MATCH(DA$87,WRS!$M$7:$V$7,0))","v":69608}]
[null,"Masterton District","Business","Masterton DistrictBusiness",null,"Masterton District - Business",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D120,'Capital values'!$C$8:$C$45,0),)","v":436714769.93490309},null,{"$f":"SUMIF($W$87:$DA$87,K$87,$W120:$DA120)","v":212061.48881852365},241787.51360446925,280095.62000911596,312769.31492676388,360762.62133864546,405382.3269237866,442779.98915663938,457960.12138800783,471309.48625607661,491791.25338746881,503312.20106560952,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D120,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!W$85,'Comparison - Category'!$I$7:$P$7,0))","v":135173.03148222441},145928.68577106358,160892.53023806075,158913.4057234122,170348.72218734014,176648.12999520334,180004.70064433897,185464.01310214328,193422.9354391316,200472.21666242022,209850.79378746255,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D120,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!AI$85,'Comparison - Category'!$I$7:$P$7,0))","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D120,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BG$85,'Comparison - Category'!$I$7:$P$7,0))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D120,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BS$85,'Comparison - Category'!$I$7:$P$7,0))","v":38506.176018556216},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D120,Tran!$C$23:$C$48,0),MATCH(BT$87,Tran!$X$7:$AG$7,0))","v":58905.247251236593},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D120,Tran!$C$23:$C$48,0),MATCH(BU$87,Tran!$X$7:$AG$7,0))","v":80239.835037403711},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D120,Tran!$C$23:$C$48,0),MATCH(BV$87,Tran!$X$7:$AG$7,0))","v":111182.37829468261},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D120,Tran!$C$23:$C$48,0),MATCH(BW$87,Tran!$X$7:$AG$7,0))","v":144044.30151343075},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D120,Tran!$C$23:$C$48,0),MATCH(BX$87,Tran!$X$7:$AG$7,0))","v":180384.37005420026},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D120,Tran!$C$23:$C$48,0),MATCH(BY$87,Tran!$X$7:$AG$7,0))","v":212536.66611063408},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D120,Tran!$C$23:$C$48,0),MATCH(BZ$87,Tran!$X$7:$AG$7,0))","v":220238.08010308517},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D120,Tran!$C$23:$C$48,0),MATCH(CA$87,Tran!$X$7:$AG$7,0))","v":223552.47771059436},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D120,Tran!$C$23:$C$48,0),MATCH(CB$87,Tran!$X$7:$AG$7,0))","v":234898.52127708134},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D120,Tran!$C$23:$C$48,0),MATCH(CC$87,Tran!$X$7:$AG$7,0))","v":234897.68633811735},null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D120,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CE$85,'Comparison - Category'!$I$7:$P$7,0))","v":2325.988066294557},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($D120,Stad!$C$23:$C$48,0),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D120,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CQ$85,'Comparison - Category'!$I$7:$P$7,0))","v":36056.293251448456},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D120,WRS!$C$23:$C$48,0),MATCH(CR$87,WRS!$M$7:$V$7,0))","v":36953.580582169045},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D120,WRS!$C$23:$C$48,0),MATCH(CS$87,WRS!$M$7:$V$7,0))","v":38963.254733651491},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D120,WRS!$C$23:$C$48,0),MATCH(CT$87,WRS!$M$7:$V$7,0))","v":42673.530908669076},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D120,WRS!$C$23:$C$48,0),MATCH(CU$87,WRS!$M$7:$V$7,0))","v":46369.597637874511},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D120,WRS!$C$23:$C$48,0),MATCH(CV$87,WRS!$M$7:$V$7,0))","v":48349.82687438299},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D120,WRS!$C$23:$C$48,0),MATCH(CW$87,WRS!$M$7:$V$7,0))","v":50238.622401666289},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D120,WRS!$C$23:$C$48,0),MATCH(CX$87,WRS!$M$7:$V$7,0))","v":52258.028182779388},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D120,WRS!$C$23:$C$48,0),MATCH(CY$87,WRS!$M$7:$V$7,0))","v":54334.07310635061},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D120,WRS!$C$23:$C$48,0),MATCH(CZ$87,WRS!$M$7:$V$7,0))","v":56420.5154479673},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D120,WRS!$C$23:$C$48,0),MATCH(DA$87,WRS!$M$7:$V$7,0))","v":58563.720940029656}]
[null,"Masterton District","Residential","Masterton DistrictResidential",null,"Masterton District - Residential",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D121,'Capital values'!$C$8:$C$45,0),)","v":2624397353.0479107},null,1021509.3898737455,1262647.8424006826,1398672.2248837613,1466201.0487639504,1614980.3710940229,1739820.4225575102,1830889.5381395523,1886837.2461037748,1944624.4440776729,2021077.9570650933,2077435.1473203758,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D121,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!W$85,'Comparison - Category'!$I$7:$P$7,0))","v":700390.20678190805},876945.05209527479,966868.9028880056,954975.53564885736,1023695.0210550211,1061550.734474537,1081721.7379151189,1114528.9753846892,1162357.3891510004,1204719.3980797268,1261079.0970795697,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D121,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!AI$85,'Comparison - Category'!$I$7:$P$7,0))","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D121,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BG$85,'Comparison - Category'!$I$7:$P$7,0))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D121,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BS$85,'Comparison - Category'!$I$7:$P$7,0))","v":199517.22831313196},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D121,Tran!$C$23:$C$48,0),MATCH(BT$87,Tran!$X$7:$AG$7,0))","v":275144.79030540783},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D121,Tran!$C$23:$C$48,0),MATCH(BU$87,Tran!$X$7:$AG$7,0))","v":321245.3219957556},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D121,Tran!$C$23:$C$48,0),MATCH(BV$87,Tran!$X$7:$AG$7,0))","v":400667.51311509288},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D121,Tran!$C$23:$C$48,0),MATCH(BW$87,Tran!$X$7:$AG$7,0))","v":480727.35003900185},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D121,Tran!$C$23:$C$48,0),MATCH(BX$87,Tran!$X$7:$AG$7,0))","v":567711.68808297324},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D121,Tran!$C$23:$C$48,0),MATCH(BY$87,Tran!$X$7:$AG$7,0))","v":638609.8002244333},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D121,Tran!$C$23:$C$48,0),MATCH(BZ$87,Tran!$X$7:$AG$7,0))","v":661750.27071908547},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D121,Tran!$C$23:$C$48,0),MATCH(CA$87,Tran!$X$7:$AG$7,0))","v":671709.05492667248},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D121,Tran!$C$23:$C$48,0),MATCH(CB$87,Tran!$X$7:$AG$7,0))","v":705800.55898536649},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D121,Tran!$C$23:$C$48,0),MATCH(CC$87,Tran!$X$7:$AG$7,0))","v":705798.05024080607},null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D121,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CE$85,'Comparison - Category'!$I$7:$P$7,0))","v":12051.954778705442},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($D121,Stad!$C$23:$C$48,0),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D121,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CQ$85,'Comparison - Category'!$I$7:$P$7,0))","v":109550},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D121,WRS!$C$23:$C$48,0),MATCH(CR$87,WRS!$M$7:$V$7,0))","v":110558},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D121,WRS!$C$23:$C$48,0),MATCH(CS$87,WRS!$M$7:$V$7,0))","v":110558},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D121,WRS!$C$23:$C$48,0),MATCH(CT$87,WRS!$M$7:$V$7,0))","v":110558},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D121,WRS!$C$23:$C$48,0),MATCH(CU$87,WRS!$M$7:$V$7,0))","v":110558},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D121,WRS!$C$23:$C$48,0),MATCH(CV$87,WRS!$M$7:$V$7,0))","v":110558},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D121,WRS!$C$23:$C$48,0),MATCH(CW$87,WRS!$M$7:$V$7,0))","v":110558},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D121,WRS!$C$23:$C$48,0),MATCH(CX$87,WRS!$M$7:$V$7,0))","v":110558},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D121,WRS!$C$23:$C$48,0),MATCH(CY$87,WRS!$M$7:$V$7,0))","v":110558},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D121,WRS!$C$23:$C$48,0),MATCH(CZ$87,WRS!$M$7:$V$7,0))","v":110558},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D121,WRS!$C$23:$C$48,0),MATCH(DA$87,WRS!$M$7:$V$7,0))","v":110558}]
[null,"Masterton District","Rural","Masterton DistrictRural",null,"Masterton District - Rural",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D122,'Capital values'!$C$8:$C$45,0),)","v":2830619856.0171862},null,1009655.0324882444,1145574.0671582348,1275686.9130854025,1311908.6977113406,1437775.4798634695,1535705.6738573459,1607493.9013358732,1655358.5112000846,1712315.9013129114,1776391.8643427272,1837178.8988334266,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D122,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!W$85,'Comparison - Category'!$I$7:$P$7,0))","v":839789.9866342207},945854.51178497437,1042844.488279126,1030016.5522110841,1104135.9456253706,1144966.3229097137,1166722.3435017907,1202107.5406765193,1253694.2630649926,1299385.0360247993,1360173.4234550905,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D122,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!AI$85,'Comparison - Category'!$I$7:$P$7,0))","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D122,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BG$85,'Comparison - Category'!$I$7:$P$7,0))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D122,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BS$85,'Comparison - Category'!$I$7:$P$7,0))","v":68725.161699023694},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D122,Tran!$C$23:$C$48,0),MATCH(BT$87,Tran!$X$7:$AG$7,0))","v":103343.55537326045},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D122,Tran!$C$23:$C$48,0),MATCH(BU$87,Tran!$X$7:$AG$7,0))","v":136466.42480627651},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D122,Tran!$C$23:$C$48,0),MATCH(BV$87,Tran!$X$7:$AG$7,0))","v":185516.14550025651},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D122,Tran!$C$23:$C$48,0),MATCH(BW$87,Tran!$X$7:$AG$7,0))","v":237263.53423809898},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D122,Tran!$C$23:$C$48,0),MATCH(BX$87,Tran!$X$7:$AG$7,0))","v":294363.35094763228},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D122,Tran!$C$23:$C$48,0),MATCH(BY$87,Tran!$X$7:$AG$7,0))","v":344395.55783408246},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D122,Tran!$C$23:$C$48,0),MATCH(BZ$87,Tran!$X$7:$AG$7,0))","v":356874.97052356525},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D122,Tran!$C$23:$C$48,0),MATCH(CA$87,Tran!$X$7:$AG$7,0))","v":362245.63824791875},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D122,Tran!$C$23:$C$48,0),MATCH(CB$87,Tran!$X$7:$AG$7,0))","v":380630.8283179279},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D122,Tran!$C$23:$C$48,0),MATCH(CC$87,Tran!$X$7:$AG$7,0))","v":380629.47537833627},null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D122,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CE$85,'Comparison - Category'!$I$7:$P$7,0))","v":5183.8841549999997},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($D122,Stad!$C$23:$C$48,0),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D122,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CQ$85,'Comparison - Category'!$I$7:$P$7,0))","v":95956},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D122,WRS!$C$23:$C$48,0),MATCH(CR$87,WRS!$M$7:$V$7,0))","v":96376},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D122,WRS!$C$23:$C$48,0),MATCH(CS$87,WRS!$M$7:$V$7,0))","v":96376},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D122,WRS!$C$23:$C$48,0),MATCH(CT$87,WRS!$M$7:$V$7,0))","v":96376},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D122,WRS!$C$23:$C$48,0),MATCH(CU$87,WRS!$M$7:$V$7,0))","v":96376},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D122,WRS!$C$23:$C$48,0),MATCH(CV$87,WRS!$M$7:$V$7,0))","v":96376},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D122,WRS!$C$23:$C$48,0),MATCH(CW$87,WRS!$M$7:$V$7,0))","v":96376},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D122,WRS!$C$23:$C$48,0),MATCH(CX$87,WRS!$M$7:$V$7,0))","v":96376},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D122,WRS!$C$23:$C$48,0),MATCH(CY$87,WRS!$M$7:$V$7,0))","v":96376},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D122,WRS!$C$23:$C$48,0),MATCH(CZ$87,WRS!$M$7:$V$7,0))","v":96376},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D122,WRS!$C$23:$C$48,0),MATCH(DA$87,WRS!$M$7:$V$7,0))","v":96376}]
[null,"Carterton District","Business","Carterton DistrictBusiness",null,"Carterton District - Business",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D123,'Capital values'!$C$8:$C$45,0),)","v":97761867.838242248},null,60017.04133986876,60786.023544880758,68310.132986244891,74836.573296356306,84490.061197319388,93179.980617288762,100047.11022922443,103461.99133389472,106468.28617222504,111071.56346049608,113670.22203061196,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D123,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!W$85,'Comparison - Category'!$I$7:$P$7,0))","v":32918.217799011152},32667.227843669301,36016.996355855525,35573.954529573028,38133.835655191113,39544.005212001182,40295.398658665312,41517.506587524891,43299.170884703264,44877.205214543937,46976.669854921958,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D123,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!AI$85,'Comparison - Category'!$I$7:$P$7,0))","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D123,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BG$85,'Comparison - Category'!$I$7:$P$7,0))","v":988.16244014398353},853.36679854078091,867.02066731743332,880.89299799451226,895.86817896041885,911.09793800274599,927.49770088679554,944.19265950275792,962.13232003331007,980.41283411394295,1000.021090796222,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D123,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BS$85,'Comparison - Category'!$I$7:$P$7,0))","v":16823.535173389577},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D123,Tran!$C$23:$C$48,0),MATCH(BT$87,Tran!$X$7:$AG$7,0))","v":18993.093479798787},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D123,Tran!$C$23:$C$48,0),MATCH(BU$87,Tran!$X$7:$AG$7,0))","v":22703.899949203678},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D123,Tran!$C$23:$C$48,0),MATCH(BV$87,Tran!$X$7:$AG$7,0))","v":28828.936680601277},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D123,Tran!$C$23:$C$48,0),MATCH(BW$87,Tran!$X$7:$AG$7,0))","v":35080.176091391608},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D123,Tran!$C$23:$C$48,0),MATCH(BX$87,Tran!$X$7:$AG$7,0))","v":41901.40706897452},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D123,Tran!$C$23:$C$48,0),MATCH(BY$87,Tran!$X$7:$AG$7,0))","v":47577.922464554162},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D123,Tran!$C$23:$C$48,0),MATCH(BZ$87,Tran!$X$7:$AG$7,0))","v":49301.941592667979},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D123,Tran!$C$23:$C$48,0),MATCH(CA$87,Tran!$X$7:$AG$7,0))","v":50043.894288513358},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D123,Tran!$C$23:$C$48,0),MATCH(CB$87,Tran!$X$7:$AG$7,0))","v":52583.791008285807},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D123,Tran!$C$23:$C$48,0),MATCH(CC$87,Tran!$X$7:$AG$7,0))","v":52583.604100953446},null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D123,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CE$85,'Comparison - Category'!$I$7:$P$7,0))","v":506.46234923245612},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($D123,Stad!$C$23:$C$48,0),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D123,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CQ$85,'Comparison - Category'!$I$7:$P$7,0))","v":8780.6635780915949},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D123,WRS!$C$23:$C$48,0),MATCH(CR$87,WRS!$M$7:$V$7,0))","v":8272.3354228718872},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D123,WRS!$C$23:$C$48,0),MATCH(CS$87,WRS!$M$7:$V$7,0))","v":8722.2160138682593},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D123,WRS!$C$23:$C$48,0),MATCH(CT$87,WRS!$M$7:$V$7,0))","v":9552.7890881874901},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D123,WRS!$C$23:$C$48,0),MATCH(CU$87,WRS!$M$7:$V$7,0))","v":10380.181271776257},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D123,WRS!$C$23:$C$48,0),MATCH(CV$87,WRS!$M$7:$V$7,0))","v":10823.470398310315},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D123,WRS!$C$23:$C$48,0),MATCH(CW$87,WRS!$M$7:$V$7,0))","v":11246.291405118163},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D123,WRS!$C$23:$C$48,0),MATCH(CX$87,WRS!$M$7:$V$7,0))","v":11698.350494199096},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D123,WRS!$C$23:$C$48,0),MATCH(CY$87,WRS!$M$7:$V$7,0))","v":12163.088678975113},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D123,WRS!$C$23:$C$48,0),MATCH(CZ$87,WRS!$M$7:$V$7,0))","v":12630.154403552389},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D123,WRS!$C$23:$C$48,0),MATCH(DA$87,WRS!$M$7:$V$7,0))","v":13109.926983940331}]
[null,"Carterton District","Residential","Carterton DistrictResidential",null,"Carterton District - Residential",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D124,'Capital values'!$C$8:$C$45,0),)","v":853599855.70894134},null,365744.06692732818,465845.58926528291,500907.65512885596,515993.07573593885,554865.62382487662,584132.48862771061,600615.78548741259,618958.85978778068,637911.1064731396,662937.65221428883,681439.35013728903,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D124,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!W$85,'Comparison - Category'!$I$7:$P$7,0))","v":215014.11937896756},285231.26235584612,314479.49565874948,310611.11172388535,332962.50708669849,345275.2887144995,351836.01992632938,362506.75663382933,378063.21459256648,391841.69393263524,410172.99992873112,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D124,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!AI$85,'Comparison - Category'!$I$7:$P$7,0))","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D124,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BG$85,'Comparison - Category'!$I$7:$P$7,0))","v":6454.4465368144201},7451.1033003838011,7570.3209531899411,7691.4460884409809,7822.2006719444762,7955.178083367533,8098.3712888681493,8244.1419720677768,8400.7806695370618,8560.3955022582668,8731.6034123034333,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D124,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BS$85,'Comparison - Category'!$I$7:$P$7,0))","v":109887.40709577865},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D124,Tran!$C$23:$C$48,0),MATCH(BT$87,Tran!$X$7:$AG$7,0))","v":140193.22360905301},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D124,Tran!$C$23:$C$48,0),MATCH(BU$87,Tran!$X$7:$AG$7,0))","v":145887.83851691658},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D124,Tran!$C$23:$C$48,0),MATCH(BV$87,Tran!$X$7:$AG$7,0))","v":164720.51792361253},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D124,Tran!$C$23:$C$48,0),MATCH(BW$87,Tran!$X$7:$AG$7,0))","v":181110.91606623362},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D124,Tran!$C$23:$C$48,0),MATCH(BX$87,Tran!$X$7:$AG$7,0))","v":197932.02182984352},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D124,Tran!$C$23:$C$48,0),MATCH(BY$87,Tran!$X$7:$AG$7,0))","v":207711.39427221505},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D124,Tran!$C$23:$C$48,0),MATCH(BZ$87,Tran!$X$7:$AG$7,0))","v":215237.96118188358},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D124,Tran!$C$23:$C$48,0),MATCH(CA$87,Tran!$X$7:$AG$7,0))","v":218477.11121103604},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D124,Tran!$C$23:$C$48,0),MATCH(CB$87,Tran!$X$7:$AG$7,0))","v":229565.56277939529},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D124,Tran!$C$23:$C$48,0),MATCH(CC$87,Tran!$X$7:$AG$7,0))","v":229564.74679625451},null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D124,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CE$85,'Comparison - Category'!$I$7:$P$7,0))","v":3308.0939157675439},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($D124,Stad!$C$23:$C$48,0),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D124,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CQ$85,'Comparison - Category'!$I$7:$P$7,0))","v":31080},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D124,WRS!$C$23:$C$48,0),MATCH(CR$87,WRS!$M$7:$V$7,0))","v":32970},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D124,WRS!$C$23:$C$48,0),MATCH(CS$87,WRS!$M$7:$V$7,0))","v":32970},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D124,WRS!$C$23:$C$48,0),MATCH(CT$87,WRS!$M$7:$V$7,0))","v":32970},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D124,WRS!$C$23:$C$48,0),MATCH(CU$87,WRS!$M$7:$V$7,0))","v":32970},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D124,WRS!$C$23:$C$48,0),MATCH(CV$87,WRS!$M$7:$V$7,0))","v":32970},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D124,WRS!$C$23:$C$48,0),MATCH(CW$87,WRS!$M$7:$V$7,0))","v":32970},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D124,WRS!$C$23:$C$48,0),MATCH(CX$87,WRS!$M$7:$V$7,0))","v":32970},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D124,WRS!$C$23:$C$48,0),MATCH(CY$87,WRS!$M$7:$V$7,0))","v":32970},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D124,WRS!$C$23:$C$48,0),MATCH(CZ$87,WRS!$M$7:$V$7,0))","v":32970},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D124,WRS!$C$23:$C$48,0),MATCH(DA$87,WRS!$M$7:$V$7,0))","v":32970}]
[null,"Carterton District","Rural","Carterton DistrictRural",null,"Carterton District - Rural",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D125,'Capital values'!$C$8:$C$45,0),)","v":1764287726.4528167},null,668191.95741726796,743864.17907385121,820523.42069176072,839824.179124007,913684.6056135979,969219.53318828309,1007570.0539430683,1037704.7193498012,1073529.2566794155,1113796.8571868697,1152038.473747941,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D125,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!W$85,'Comparison - Category'!$I$7:$P$7,0))","v":526240.83186885866},589538.54315862595,649991.10613836499,641995.62411966245,688193.25670355523,713642.28807245253,727202.52648647374,749257.64948039211,781410.96775958093,809889.41913968034,847778.01291398704,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D125,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!AI$85,'Comparison - Category'!$I$7:$P$7,0))","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D125,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BG$85,'Comparison - Category'!$I$7:$P$7,0))","v":15797.071023041597},15400.529901075421,15646.938379492625,15897.289393564508,16167.543313255102,16442.391549580439,16738.354597472891,17039.644980227404,17363.39823485172,17693.302801313901,18047.168857340184,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D125,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BS$85,'Comparison - Category'!$I$7:$P$7,0))","v":72077.971340367745},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D125,Tran!$C$23:$C$48,0),MATCH(BT$87,Tran!$X$7:$AG$7,0))","v":89953.106014149846},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D125,Tran!$C$23:$C$48,0),MATCH(BU$87,Tran!$X$7:$AG$7,0))","v":105913.37617390312},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D125,Tran!$C$23:$C$48,0),MATCH(BV$87,Tran!$X$7:$AG$7,0))","v":132959.26561078004},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D125,Tran!$C$23:$C$48,0),MATCH(BW$87,Tran!$X$7:$AG$7,0))","v":160351.80559678757},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D125,Tran!$C$23:$C$48,0),MATCH(BX$87,Tran!$X$7:$AG$7,0))","v":190162.85356625018},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D125,Tran!$C$23:$C$48,0),MATCH(BY$87,Tran!$X$7:$AG$7,0))","v":214657.17285912158},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D125,Tran!$C$23:$C$48,0),MATCH(BZ$87,Tran!$X$7:$AG$7,0))","v":222435.42488918162},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D125,Tran!$C$23:$C$48,0),MATCH(CA$87,Tran!$X$7:$AG$7,0))","v":225782.89068498276},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D125,Tran!$C$23:$C$48,0),MATCH(CB$87,Tran!$X$7:$AG$7,0))","v":237242.13524587534},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D125,Tran!$C$23:$C$48,0),MATCH(CC$87,Tran!$X$7:$AG$7,0))","v":237241.2919766136},null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D125,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CE$85,'Comparison - Category'!$I$7:$P$7,0))","v":3032.083185},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($D125,Stad!$C$23:$C$48,0),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D125,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CQ$85,'Comparison - Category'!$I$7:$P$7,0))","v":51044},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D125,WRS!$C$23:$C$48,0),MATCH(CR$87,WRS!$M$7:$V$7,0))","v":48972},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D125,WRS!$C$23:$C$48,0),MATCH(CS$87,WRS!$M$7:$V$7,0))","v":48972},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D125,WRS!$C$23:$C$48,0),MATCH(CT$87,WRS!$M$7:$V$7,0))","v":48972},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D125,WRS!$C$23:$C$48,0),MATCH(CU$87,WRS!$M$7:$V$7,0))","v":48972},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D125,WRS!$C$23:$C$48,0),MATCH(CV$87,WRS!$M$7:$V$7,0))","v":48972},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D125,WRS!$C$23:$C$48,0),MATCH(CW$87,WRS!$M$7:$V$7,0))","v":48972},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D125,WRS!$C$23:$C$48,0),MATCH(CX$87,WRS!$M$7:$V$7,0))","v":48972},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D125,WRS!$C$23:$C$48,0),MATCH(CY$87,WRS!$M$7:$V$7,0))","v":48972},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D125,WRS!$C$23:$C$48,0),MATCH(CZ$87,WRS!$M$7:$V$7,0))","v":48972},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D125,WRS!$C$23:$C$48,0),MATCH(DA$87,WRS!$M$7:$V$7,0))","v":48972}]
[null,"South Wairarapa District","Business","South Wairarapa DistrictBusiness",null,"South Wairarapa District - Business",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D126,'Capital values'!$C$8:$C$45,0),)","v":206789471.40512332},null,128735.63629014679,135689.30845739355,149939.98737824301,162484.43726323851,181174.95832520293,197506.38508551588,209661.42253470377,216849.38991316568,223170.46786771604,232868.82040837957,238324.12177316716,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D126,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!W$85,'Comparison - Category'!$I$7:$P$7,0))","v":65648.300881521587},69098.912770778741,76184.4654027176,75247.327159625653,80662.081158622415,83644.923279917071,85234.298126048714,87819.345427180844,91587.986783793473,94925.902600488203,99366.766843547288,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D126,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!AI$85,'Comparison - Category'!$I$7:$P$7,0))","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D126,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BG$85,'Comparison - Category'!$I$7:$P$7,0))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D126,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BS$85,'Comparison - Category'!$I$7:$P$7,0))","v":44332.499023699995},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D126,Tran!$C$23:$C$48,0),MATCH(BT$87,Tran!$X$7:$AG$7,0))","v":49092.449839139976},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D126,Tran!$C$23:$C$48,0),MATCH(BU$87,Tran!$X$7:$AG$7,0))","v":55305.972280203721},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D126,Tran!$C$23:$C$48,0),MATCH(BV$87,Tran!$X$7:$AG$7,0))","v":67030.701923488246},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D126,Tran!$C$23:$C$48,0),MATCH(BW$87,Tran!$X$7:$AG$7,0))","v":78556.33883783652},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D126,Tran!$C$23:$C$48,0),MATCH(BX$87,Tran!$X$7:$AG$7,0))","v":90967.262135243654},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D126,Tran!$C$23:$C$48,0),MATCH(BY$87,Tran!$X$7:$AG$7,0))","v":100638.55831067143},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D126,Tran!$C$23:$C$48,0),MATCH(BZ$87,Tran!$X$7:$AG$7,0))","v":104285.26650148525},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D126,Tran!$C$23:$C$48,0),MATCH(CA$87,Tran!$X$7:$AG$7,0))","v":105854.67192687398},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D126,Tran!$C$23:$C$48,0),MATCH(CB$87,Tran!$X$7:$AG$7,0))","v":111227.15418114507},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D126,Tran!$C$23:$C$48,0),MATCH(CC$87,Tran!$X$7:$AG$7,0))","v":111226.75882793307},null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D126,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CE$85,'Comparison - Category'!$I$7:$P$7,0))","v":1243.6926154320026},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($D126,Stad!$C$23:$C$48,0),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D126,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CQ$85,'Comparison - Category'!$I$7:$P$7,0))","v":17511.143769493217},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D126,WRS!$C$23:$C$48,0),MATCH(CR$87,WRS!$M$7:$V$7,0))","v":17497.945847474839},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D126,WRS!$C$23:$C$48,0),MATCH(CS$87,WRS!$M$7:$V$7,0))","v":18449.549695321664},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D126,WRS!$C$23:$C$48,0),MATCH(CT$87,WRS!$M$7:$V$7,0))","v":20206.408180124628},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D126,WRS!$C$23:$C$48,0),MATCH(CU$87,WRS!$M$7:$V$7,0))","v":21956.538328744016},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D126,WRS!$C$23:$C$48,0),MATCH(CV$87,WRS!$M$7:$V$7,0))","v":22894.199670355152},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D126,WRS!$C$23:$C$48,0),MATCH(CW$87,WRS!$M$7:$V$7,0))","v":23788.566097983636},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D126,WRS!$C$23:$C$48,0),MATCH(CX$87,WRS!$M$7:$V$7,0))","v":24744.777984499578},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D126,WRS!$C$23:$C$48,0),MATCH(CY$87,WRS!$M$7:$V$7,0))","v":25727.809157048592},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D126,WRS!$C$23:$C$48,0),MATCH(CZ$87,WRS!$M$7:$V$7,0))","v":26715.76362674628},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D126,WRS!$C$23:$C$48,0),MATCH(DA$87,WRS!$M$7:$V$7,0))","v":27730.596101686831}]
[null,"South Wairarapa District","Residential","South Wairarapa DistrictResidential",null,"South Wairarapa District - Residential",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D127,'Capital values'!$C$8:$C$45,0),)","v":1320775847.1088915},null,561578.62838595523,759456.68570709764,803076.41094398196,818367.11755352269,867472.13756465423,899664.54694545292,910028.23208900285,938184.93682520732,967267.39846821432,1005744.023687767,1034106.8078574929,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D127,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!W$85,'Comparison - Category'!$I$7:$P$7,0))","v":306077.19459164375},441338.59634629148,486594.41481757857,480608.86077332543,515193.1955139481,534244.77392737125,544396.19940618833,560907.04019401746,584977.56199770316,606297.01583844598,634661.06257964112,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D127,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!AI$85,'Comparison - Category'!$I$7:$P$7,0))","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D127,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BG$85,'Comparison - Category'!$I$7:$P$7,0))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D127,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BS$85,'Comparison - Category'!$I$7:$P$7,0))","v":206694.86868974354},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D127,Tran!$C$23:$C$48,0),MATCH(BT$87,Tran!$X$7:$AG$7,0))","v":273878.08936080622},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D127,Tran!$C$23:$C$48,0),MATCH(BU$87,Tran!$X$7:$AG$7,0))","v":272241.99612640345},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D127,Tran!$C$23:$C$48,0),MATCH(BV$87,Tran!$X$7:$AG$7,0))","v":293518.25678019726},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D127,Tran!$C$23:$C$48,0),MATCH(BW$87,Tran!$X$7:$AG$7,0))","v":308038.94205070607},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D127,Tran!$C$23:$C$48,0),MATCH(BX$87,Tran!$X$7:$AG$7,0))","v":321179.77301808173},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D127,Tran!$C$23:$C$48,0),MATCH(BY$87,Tran!$X$7:$AG$7,0))","v":321392.03268281446},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D127,Tran!$C$23:$C$48,0),MATCH(BZ$87,Tran!$X$7:$AG$7,0))","v":333037.89663118985},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D127,Tran!$C$23:$C$48,0),MATCH(CA$87,Tran!$X$7:$AG$7,0))","v":338049.83647051122},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D127,Tran!$C$23:$C$48,0),MATCH(CB$87,Tran!$X$7:$AG$7,0))","v":355207.007849321},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D127,Tran!$C$23:$C$48,0),MATCH(CC$87,Tran!$X$7:$AG$7,0))","v":355205.74527785176},null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D127,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CE$85,'Comparison - Category'!$I$7:$P$7,0))","v":5798.565104567997},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($D127,Stad!$C$23:$C$48,0),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D127,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CQ$85,'Comparison - Category'!$I$7:$P$7,0))","v":43008},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D127,WRS!$C$23:$C$48,0),MATCH(CR$87,WRS!$M$7:$V$7,0))","v":44240},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D127,WRS!$C$23:$C$48,0),MATCH(CS$87,WRS!$M$7:$V$7,0))","v":44240},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D127,WRS!$C$23:$C$48,0),MATCH(CT$87,WRS!$M$7:$V$7,0))","v":44240},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D127,WRS!$C$23:$C$48,0),MATCH(CU$87,WRS!$M$7:$V$7,0))","v":44240},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D127,WRS!$C$23:$C$48,0),MATCH(CV$87,WRS!$M$7:$V$7,0))","v":44240},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D127,WRS!$C$23:$C$48,0),MATCH(CW$87,WRS!$M$7:$V$7,0))","v":44240},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D127,WRS!$C$23:$C$48,0),MATCH(CX$87,WRS!$M$7:$V$7,0))","v":44240},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D127,WRS!$C$23:$C$48,0),MATCH(CY$87,WRS!$M$7:$V$7,0))","v":44240},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D127,WRS!$C$23:$C$48,0),MATCH(CZ$87,WRS!$M$7:$V$7,0))","v":44240},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D127,WRS!$C$23:$C$48,0),MATCH(DA$87,WRS!$M$7:$V$7,0))","v":44240}]
[null,"South Wairarapa District","Rural","South Wairarapa DistrictRural",null,"South Wairarapa District - Rural",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D128,'Capital values'!$C$8:$C$45,0),)","v":2986563732.4859853},null,1108357.5604470964,1258530.0282719086,1382330.3730038165,1410401.0257712866,1529214.5169938223,1615911.9393389113,1672404.071023894,1722905.6272770825,1783000.9011961219,1850606.9228603037,1914742.8230693624,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D128,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!W$85,'Comparison - Category'!$I$7:$P$7,0))","v":873723.63260126801},997963.31715129863,1100296.6437533654,1086761.9938984853,1164964.7563691889,1208044.5516733588,1230999.150089459,1268333.7806384042,1322762.5072071555,1370970.4660190509,1435107.793703547,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D128,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!AI$85,'Comparison - Category'!$I$7:$P$7,0))","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D128,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BG$85,'Comparison - Category'!$I$7:$P$7,0))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D128,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BS$85,'Comparison - Category'!$I$7:$P$7,0))","v":153385.18071582823},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D128,Tran!$C$23:$C$48,0),MATCH(BT$87,Tran!$X$7:$AG$7,0))","v":182530.7111206101},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D128,Tran!$C$23:$C$48,0),MATCH(BU$87,Tran!$X$7:$AG$7,0))","v":203997.729250451},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D128,Tran!$C$23:$C$48,0),MATCH(BV$87,Tran!$X$7:$AG$7,0))","v":245603.03187280131},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D128,Tran!$C$23:$C$48,0),MATCH(BW$87,Tran!$X$7:$AG$7,0))","v":286213.76062463335},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D128,Tran!$C$23:$C$48,0),MATCH(BX$87,Tran!$X$7:$AG$7,0))","v":329831.38766555249},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D128,Tran!$C$23:$C$48,0),MATCH(BY$87,Tran!$X$7:$AG$7,0))","v":363368.92093443486},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D128,Tran!$C$23:$C$48,0),MATCH(BZ$87,Tran!$X$7:$AG$7,0))","v":376535.84663867834},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D128,Tran!$C$23:$C$48,0),MATCH(CA$87,Tran!$X$7:$AG$7,0))","v":382202.39398896648},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D128,Tran!$C$23:$C$48,0),MATCH(CB$87,Tran!$X$7:$AG$7,0))","v":401600.45684125274},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D128,Tran!$C$23:$C$48,0),MATCH(CC$87,Tran!$X$7:$AG$7,0))","v":401599.02936581546},null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D128,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CE$85,'Comparison - Category'!$I$7:$P$7,0))","v":3716.7471299999997},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($D128,Stad!$C$23:$C$48,0),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D128,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CQ$85,'Comparison - Category'!$I$7:$P$7,0))","v":77532},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D128,WRS!$C$23:$C$48,0),MATCH(CR$87,WRS!$M$7:$V$7,0))","v":78036},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D128,WRS!$C$23:$C$48,0),MATCH(CS$87,WRS!$M$7:$V$7,0))","v":78036},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D128,WRS!$C$23:$C$48,0),MATCH(CT$87,WRS!$M$7:$V$7,0))","v":78036},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D128,WRS!$C$23:$C$48,0),MATCH(CU$87,WRS!$M$7:$V$7,0))","v":78036},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D128,WRS!$C$23:$C$48,0),MATCH(CV$87,WRS!$M$7:$V$7,0))","v":78036},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D128,WRS!$C$23:$C$48,0),MATCH(CW$87,WRS!$M$7:$V$7,0))","v":78036},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D128,WRS!$C$23:$C$48,0),MATCH(CX$87,WRS!$M$7:$V$7,0))","v":78036},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D128,WRS!$C$23:$C$48,0),MATCH(CY$87,WRS!$M$7:$V$7,0))","v":78036},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D128,WRS!$C$23:$C$48,0),MATCH(CZ$87,WRS!$M$7:$V$7,0))","v":78036},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D128,WRS!$C$23:$C$48,0),MATCH(DA$87,WRS!$M$7:$V$7,0))","v":78036}]
[null,"Tararua District","Rural","Tararua DistrictRural",null,"Tararua District - Rural",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D129,'Capital values'!$C$8:$C$45,0),)","v":7041800},null,2606.4428815298133,2605.0246518015642,2846.3089115104985,2814.3965513919488,2998.7851203604109,3100.3598161464574,3154.4827834108951,3242.5113757827457,3370.844885823999,3484.5109029489822,3635.7356128642605,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D129,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!W$85,'Comparison - Category'!$I$7:$P$7,0))","v":2354.4428815298133},2353.0246518015642,2594.3089115104985,2562.3965513919488,2746.7851203604109,2848.3598161464574,2902.4827834108951,2990.5113757827457,3118.844885823999,3232.5109029489822,3383.7356128642605,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D129,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!AI$85,'Comparison - Category'!$I$7:$P$7,0))","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D129,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BG$85,'Comparison - Category'!$I$7:$P$7,0))","v":0},0,0,0,0,0,{"$f":"$I129/INDEX($I$91:$I$99,MATCH($B129,$B$91:$B$99,0),)*INDEX(BM$91:BM$99,MATCH($B129,$B$91:$B$99,0),)","v":0},0,0,0,0,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D129,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BS$85,'Comparison - Category'!$I$7:$P$7,0))","v":0},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D129,Tran!$C$23:$C$48,0),MATCH(BT$87,Tran!$X$7:$AG$7,0))","v":0},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D129,Tran!$C$23:$C$48,0),MATCH(BU$87,Tran!$X$7:$AG$7,0))","v":0},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D129,Tran!$C$23:$C$48,0),MATCH(BV$87,Tran!$X$7:$AG$7,0))","v":0},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D129,Tran!$C$23:$C$48,0),MATCH(BW$87,Tran!$X$7:$AG$7,0))","v":0},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D129,Tran!$C$23:$C$48,0),MATCH(BX$87,Tran!$X$7:$AG$7,0))","v":0},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D129,Tran!$C$23:$C$48,0),MATCH(BY$87,Tran!$X$7:$AG$7,0))","v":0},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D129,Tran!$C$23:$C$48,0),MATCH(BZ$87,Tran!$X$7:$AG$7,0))","v":0},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D129,Tran!$C$23:$C$48,0),MATCH(CA$87,Tran!$X$7:$AG$7,0))","v":0},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D129,Tran!$C$23:$C$48,0),MATCH(CB$87,Tran!$X$7:$AG$7,0))","v":0},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D129,Tran!$C$23:$C$48,0),MATCH(CC$87,Tran!$X$7:$AG$7,0))","v":0},null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D129,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CE$85,'Comparison - Category'!$I$7:$P$7,0))","v":0},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($D129,Stad!$C$23:$C$48,0),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D129,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CQ$85,'Comparison - Category'!$I$7:$P$7,0))","v":252},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D129,WRS!$C$23:$C$48,0),MATCH(CR$87,WRS!$M$7:$V$7,0))","v":252},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D129,WRS!$C$23:$C$48,0),MATCH(CS$87,WRS!$M$7:$V$7,0))","v":252},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D129,WRS!$C$23:$C$48,0),MATCH(CT$87,WRS!$M$7:$V$7,0))","v":252},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D129,WRS!$C$23:$C$48,0),MATCH(CU$87,WRS!$M$7:$V$7,0))","v":252},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D129,WRS!$C$23:$C$48,0),MATCH(CV$87,WRS!$M$7:$V$7,0))","v":252},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D129,WRS!$C$23:$C$48,0),MATCH(CW$87,WRS!$M$7:$V$7,0))","v":252},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D129,WRS!$C$23:$C$48,0),MATCH(CX$87,WRS!$M$7:$V$7,0))","v":252},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D129,WRS!$C$23:$C$48,0),MATCH(CY$87,WRS!$M$7:$V$7,0))","v":252},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D129,WRS!$C$23:$C$48,0),MATCH(CZ$87,WRS!$M$7:$V$7,0))","v":252},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D129,WRS!$C$23:$C$48,0),MATCH(DA$87,WRS!$M$7:$V$7,0))","v":252}]
[null,"Region wide",null,{"$f":"B130&C130","v":"Region wide"},null,{"$f":"B130","v":"Region wide"},null,null,{"$f":"SUM(I104:I129)","v":141502827378},null,{"$f":"SUM(K104:K129)","v":118764835.53185265},{"$f":"SUM(L104:L129)","v":126759823.50604647},{"$f":"SUM(M104:M129)","v":134271262.79407856},{"$f":"SUM(N104:N129)","v":142664314.19891211},{"$f":"SUM(O104:O129)","v":154102484.37921646},163583810.24744433,169056454.66303003,174986304.25709453,179629998.51338151,187727807.78960139,191970544.61788574,null,{"$f":"SUM(W104:W129)","v":42481670.520543598},47283314.084474884,52131847.833036594,51490578.67102126,55195810.833993897,57236923.425062329,58324507.976456143,60093415.7430389,62672238.56080994,64956322.573417716,67995137.0842572,null,{"$f":"SUM(AI104:AI129)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(AV104:AV129)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(BG104:BG129)","v":5826660.3153546313},6458970.807069133,6924767.8856520643,7430238.4362725513,7927930.9350463832,8139864.0794387199,8678549.6270706523,9232178.2777727805,9676185.4595792796,10225835.847368015,11308656.47789791,null,{"$f":"SUM(BS104:BS129)","v":64656396.127130896},{"$f":"SUM(BT104:BT129)","v":68109677.793629259},{"$f":"SUM(BU104:BU129)","v":70192874.667466775},78511420.218576685,85537166.686427459,92653204.217633024,96392518.543414354,99885368.528609037,101388559.19537042,106534371.13874435,106533992.46587324,null,{"$f":"SUM(CE104:CE129)","v":978091.35},0,0,0,0,0,0,{"$f":"SUM(CL104:CL129)","v":0},{"$f":"SUM(CM104:CM129)","v":0},{"$f":"SUM(CN104:CN129)","v":0},{"$f":"SUM(CO104:CO129)","v":0},null,null,{"$f":"SUM(CR104:CR129)","v":4907860.8208731934},5021772.4079231396,5232076.8730415739,5441575.9237487363,5553818.5253102817,5660878.5160888731,5775341.7076738095,5893015.2976219775,6011278.2300712261,6132758.5898573603]
[]
[null,"Kapiti split"]
[null,"Kapiti Coast District","Residential - Otaki rating area",{"$f":"B133&C133","v":"Kapiti Coast DistrictResidential - Otaki rating area"},null,null,null,{"$f":"INDEX(capital_values,MATCH($D133,capital_values_rows,0),MATCH(H$87,capital_values_header,0))","v":901915286.36844468},{"$f":"INDEX('Capital values'!$G$8:$G$48,MATCH(D133,'Capital values'!$C$8:$C$48,0),)","v":1097915274.559828},null,{"$f":"SUMIF($W$87:$DA$87,K$87,$W133:$DA133)","v":686196.14383358799},{"$f":"SUMIF($W$87:$DA$87,L$87,$W133:$DA133)","v":775396.1973672685},803895.43268754031,815124.00523587991,856730.05880322913,879893.56908000493,883599.00121753896,916382.77517480648,943706.03761304752,983223.23970128899,1016009.0068080294,null,{"$f":"$H133/$H$135*W$118","v":301557.5599609628},{"$f":"$I133/INDEX($I$91:$I$99,MATCH($B133,$B$91:$B$99,0),)*INDEX(X$91:X$99,MATCH($B133,$B$91:$B$99,0),)","v":366869.50873764633},404489.1051824899,399513.52115263819,428262.2823109646,444099.20043023356,452537.72928139771,466262.62009952031,486271.61224814272,503993.73676174681,527571.78767300013,null,{"$f":"$H133/$H$135*AI$118","v":0},{"$f":"$I133/INDEX($I$91:$I$99,MATCH($B133,$B$91:$B$99,0),)*INDEX(AJ$91:AJ$99,MATCH($B133,$B$91:$B$99,0),)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$H133/$H$135*BG$118","v":95300.246111876622},{"$f":"$I133/INDEX($I$91:$I$99,MATCH($B133,$B$91:$B$99,0),)*INDEX(BH$91:BH$99,MATCH($B133,$B$91:$B$99,0),)","v":99880.730043224336},99000.801314593249,102697.50149633794,110623.35543401875,115513.17347677838,120429.19248360727,129807.27176617406,132955.28983607583,140488.20432961997,149696.97005709578,null,{"$f":"$H133/$H$135*BS$118","v":242879.77630058897},{"$f":"INDEX(Tran!$X$23:$AG$55,MATCH($D133,Tran!$C$23:$C$55,0),MATCH(BT$87,Tran!$X$7:$AG$7,0))","v":265175.95858639781},{"$f":"INDEX(Tran!$X$23:$AG$55,MATCH($D133,Tran!$C$23:$C$55,0),MATCH(BU$87,Tran!$X$7:$AG$7,0))","v":256935.52619045714},{"$f":"INDEX(Tran!$X$23:$AG$55,MATCH($D133,Tran!$C$23:$C$55,0),MATCH(BV$87,Tran!$X$7:$AG$7,0))","v":269442.98258690379},{"$f":"INDEX(Tran!$X$23:$AG$55,MATCH($D133,Tran!$C$23:$C$55,0),MATCH(BW$87,Tran!$X$7:$AG$7,0))","v":274374.42105824582},{"$f":"INDEX(Tran!$X$23:$AG$55,MATCH($D133,Tran!$C$23:$C$55,0),MATCH(BX$87,Tran!$X$7:$AG$7,0))","v":276811.19517299294},{"$f":"INDEX(Tran!$X$23:$AG$55,MATCH($D133,Tran!$C$23:$C$55,0),MATCH(BY$87,Tran!$X$7:$AG$7,0))","v":267162.07945253392},{"$f":"INDEX(Tran!$X$23:$AG$55,MATCH($D133,Tran!$C$23:$C$55,0),MATCH(BZ$87,Tran!$X$7:$AG$7,0))","v":276842.88330911205},{"$f":"INDEX(Tran!$X$23:$AG$55,MATCH($D133,Tran!$C$23:$C$55,0),MATCH(CA$87,Tran!$X$7:$AG$7,0))","v":281009.13552882895},{"$f":"INDEX(Tran!$X$23:$AG$55,MATCH($D133,Tran!$C$23:$C$55,0),MATCH(CB$87,Tran!$X$7:$AG$7,0))","v":295271.29860992212},{"$f":"INDEX(Tran!$X$23:$AG$55,MATCH($D133,Tran!$C$23:$C$55,0),MATCH(CC$87,Tran!$X$7:$AG$7,0))","v":295270.24907793349},null,{"$f":"$H133/$H$135*CE$118","v":3548.561460159548},{"$f":"CF$118*$I133/$I$135","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"3065*14","v":42910},{"$f":"$H227*14","v":43470},{"$f":"$H227*14","v":43470},43470,43470,43470,43470,43470,43470,43470,43470]
[null,"Kapiti Coast District","Residential - ex-Otaki rating area",{"$f":"B134&C134","v":"Kapiti Coast DistrictResidential - ex-Otaki rating area"},null,null,null,{"$f":"H135-H133","v":8564308459.1791496},{"$f":"I135-I133","v":10156671508.779688},null,6350128.155170395,7324141.9910072759,7905549.5156463552,8421682.4744836241,9261004.813788116,9983810.2879560106,10491471.872530974,10884306.162760846,11175611.570165806,11673117.487637106,11976404.648887657,null,{"$f":"$H134/$H$135*W$118","v":2863497.2715697568},3393862.1432601311,3741876.1405481445,3695847.6593652093,3961798.7123611248,4108303.9835564303,4186367.7172019938,4313334.8983348235,4498435.4841307402,4662380.554659551,4880498.0391975921,null,{"$f":"$H134/$H$135*AI$118","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$H134/$H$135*BG$118","v":904941.64615409216},923983.65212000872,915843.5458158796,950041.23873665615,1023362.2833900023,1068597.3545733637,1114074.8074699875,1200830.2000429805,1229952.1060593748,1299638.1189853966,1384827.2138659451,null,{"$f":"$H134/$H$135*BS$118","v":2306311.1959330128},{"$f":"INDEX(Tran!$X$23:$AG$55,MATCH($D134,Tran!$C$23:$C$55,0),MATCH(BT$87,Tran!$X$7:$AG$7,0))","v":2758230.1956271366},{"$f":"INDEX(Tran!$X$23:$AG$55,MATCH($D134,Tran!$C$23:$C$55,0),MATCH(BU$87,Tran!$X$7:$AG$7,0))","v":2999763.8292823308},{"$f":"INDEX(Tran!$X$23:$AG$55,MATCH($D134,Tran!$C$23:$C$55,0),MATCH(BV$87,Tran!$X$7:$AG$7,0))","v":3527727.5763817579},{"$f":"INDEX(Tran!$X$23:$AG$55,MATCH($D134,Tran!$C$23:$C$55,0),MATCH(BW$87,Tran!$X$7:$AG$7,0))","v":4027777.8180369874},{"$f":"INDEX(Tran!$X$23:$AG$55,MATCH($D134,Tran!$C$23:$C$55,0),MATCH(BX$87,Tran!$X$7:$AG$7,0))","v":4558842.9498262154},{"$f":"INDEX(Tran!$X$23:$AG$55,MATCH($D134,Tran!$C$23:$C$55,0),MATCH(BY$87,Tran!$X$7:$AG$7,0))","v":4942963.3478589933},{"$f":"INDEX(Tran!$X$23:$AG$55,MATCH($D134,Tran!$C$23:$C$55,0),MATCH(BZ$87,Tran!$X$7:$AG$7,0))","v":5122075.064383042},{"$f":"INDEX(Tran!$X$23:$AG$55,MATCH($D134,Tran!$C$23:$C$55,0),MATCH(CA$87,Tran!$X$7:$AG$7,0))","v":5199157.979975692},{"$f":"INDEX(Tran!$X$23:$AG$55,MATCH($D134,Tran!$C$23:$C$55,0),MATCH(CB$87,Tran!$X$7:$AG$7,0))","v":5463032.8139921576},{"$f":"INDEX(Tran!$X$23:$AG$55,MATCH($D134,Tran!$C$23:$C$55,0),MATCH(CC$87,Tran!$X$7:$AG$7,0))","v":5463013.3958241204},null,{"$f":"$H134/$H$135*CE$118","v":33696.041513533462},0,0,0,0,0,0,0,0,0,0,null,{"$f":"CQ$118-CQ133","v":241682},{"$f":"CR$118-CR133","v":248066},{"$f":"CS$118-CS133","v":248066},248066,248066,248066,248066,248066,248066,248066,248066]
[null,"Kapiti Coast District","Residential",{"$f":"B135&C135","v":"Kapiti Coast DistrictResidential"},null,null,null,{"$f":"INDEX(capital_values,MATCH($D135,capital_values_rows,0),MATCH(H$87,capital_values_header,0))","v":9466223745.5475941},{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D135,'Capital values'!$C$8:$C$45,0),)","v":11254586783.339516},null,7036324.2990039829,8099538.1883745445,8709444.9483338948,9236806.4797195029,10117734.872591343,10863703.857036013,11375070.873748515,11800688.93793565,12119317.607778855,12656340.727338394,12992413.655695688,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D135,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!W$85,'Comparison - Category'!$I$7:$P$7,0))","v":3165054.8315307195},3760731.6519977772,4146365.2457306343,4095361.1805178476,4390060.9946720889,4552403.1839866638,4638905.4464833913,4779597.5184343429,4984707.0963788833,5166374.2914212979,5408069.8268705923,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D135,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!AI$85,'Comparison - Category'!$I$7:$P$7,0))","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D135,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BG$85,'Comparison - Category'!$I$7:$P$7,0))","v":1000241.8922659687},{"$f":"SUM(BH133:BH134)","v":1023864.382163233},{"$f":"SUM(BI133:BI134)","v":1014844.3471304729},1052738.7402329941,1133985.638824021,1184110.5280501421,1234503.9999535948,1330637.4718091546,1362907.3958954506,1440126.3233150165,1534524.183923041,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D135,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!BS$85,'Comparison - Category'!$I$7:$P$7,0))","v":2549190.9722336018},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D135,Tran!$C$23:$C$48,0),MATCH(BT$87,Tran!$X$7:$AG$7,0))","v":3023406.1542135347},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D135,Tran!$C$23:$C$48,0),MATCH(BU$87,Tran!$X$7:$AG$7,0))","v":3256699.3554727877},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D135,Tran!$C$23:$C$48,0),MATCH(BV$87,Tran!$X$7:$AG$7,0))","v":3797170.5589686618},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D135,Tran!$C$23:$C$48,0),MATCH(BW$87,Tran!$X$7:$AG$7,0))","v":4302152.2390952334},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D135,Tran!$C$23:$C$48,0),MATCH(BX$87,Tran!$X$7:$AG$7,0))","v":4835654.1449992079},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D135,Tran!$C$23:$C$48,0),MATCH(BY$87,Tran!$X$7:$AG$7,0))","v":5210125.4273115275},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D135,Tran!$C$23:$C$48,0),MATCH(BZ$87,Tran!$X$7:$AG$7,0))","v":5398917.947692154},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D135,Tran!$C$23:$C$48,0),MATCH(CA$87,Tran!$X$7:$AG$7,0))","v":5480167.1155045209},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D135,Tran!$C$23:$C$48,0),MATCH(CB$87,Tran!$X$7:$AG$7,0))","v":5758304.1126020793},{"$f":"INDEX(Tran!$X$23:$AG$48,MATCH($D135,Tran!$C$23:$C$48,0),MATCH(CC$87,Tran!$X$7:$AG$7,0))","v":5758283.6449020542},null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D135,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CE$85,'Comparison - Category'!$I$7:$P$7,0))","v":37244.602973693007},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($D135,Stad!$C$23:$C$48,0),0)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX('Comparison - Category'!$I$22:$P$47,MATCH('Vs Status Quo'!$D135,'Comparison - Category'!$C$22:$C$47,0),MATCH('Vs Status Quo'!CQ$85,'Comparison - Category'!$I$7:$P$7,0))","v":284592},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D135,WRS!$C$23:$C$48,0),MATCH(CR$87,WRS!$M$7:$V$7,0))","v":291536},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D135,WRS!$C$23:$C$48,0),MATCH(CS$87,WRS!$M$7:$V$7,0))","v":291536},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D135,WRS!$C$23:$C$48,0),MATCH(CT$87,WRS!$M$7:$V$7,0))","v":291536},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D135,WRS!$C$23:$C$48,0),MATCH(CU$87,WRS!$M$7:$V$7,0))","v":291536},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D135,WRS!$C$23:$C$48,0),MATCH(CV$87,WRS!$M$7:$V$7,0))","v":291536},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D135,WRS!$C$23:$C$48,0),MATCH(CW$87,WRS!$M$7:$V$7,0))","v":291536},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D135,WRS!$C$23:$C$48,0),MATCH(CX$87,WRS!$M$7:$V$7,0))","v":291536},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D135,WRS!$C$23:$C$48,0),MATCH(CY$87,WRS!$M$7:$V$7,0))","v":291536},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D135,WRS!$C$23:$C$48,0),MATCH(CZ$87,WRS!$M$7:$V$7,0))","v":291536},{"$f":"INDEX(WRS!$M$23:$V$48,MATCH($D135,WRS!$C$23:$C$48,0),MATCH(DA$87,WRS!$M$7:$V$7,0))","v":291536}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH135-BH118","v":0},{"$f":"BI135-BI118","v":0},0,0,0,0,0,0,0,0]
[null,"Reconciling value",null,null,null,null,null,null,null,null,118762503.15564883,126759823.50604649,134271262.79407853,142664314.19891208,154102484.37921652,163583810.24744439,169056454.66303009,174986304.25709456,179629998.5133816,187727807.78960133,191970544.61788574]
[null,"Check",null,null,null,null,null,null,null,null,{"$f":"MROUND(ABS(K130-K137),5000)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"By TA - annual % change"]
[null,"Wellington City","District wide",{"$f":"B141&C141","v":"Wellington CityDistrict wide"},null,{"$f":"B141&\" - \"&C141","v":"Wellington City - District wide"},null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D141,'Capital values'!$C$8:$C$45,0),)","v":68975077410},null,null,{"$f":"L91/K91-1","v":6.0668660778201433E-2},7.1999954699663249E-2,8.6403257261623123E-2,9.9075341438160658E-2,8.2736448184805633E-2,4.8507772647792047E-2,3.4171822135615537E-2,2.3552227326723019E-2,4.5712772632089393E-2,1.4621304997196605E-2]
[null,"Hutt City","District wide",{"$f":"B142&C142","v":"Hutt CityDistrict wide"},null,{"$f":"B142&\" - \"&C142","v":"Hutt City - District wide"},null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D142,'Capital values'!$C$8:$C$45,0),)","v":24118117072},null,null,{"$f":"L92/K92-1","v":6.6500928383612434E-2},3.6530855391025296E-2,3.7739736092414766E-2,4.737644972125632E-2,3.0807080314561253E-2,1.300656105899578E-2,4.0575864994632393E-2,3.3904761068020539E-2,4.7705554463539857E-2,4.4240653211432335E-2]
[null,"Upper Hutt City","District wide","Upper Hutt CityDistrict wide",null,"Upper Hutt City - District wide",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D143,'Capital values'!$C$8:$C$45,0),)","v":9172479133},null,null,{"$f":"L93/K93-1","v":3.4964767901473737E-2},3.1787777917884119E-2,2.3986503881364474E-2,4.3439449131936536E-2,2.5271798821870917E-3,-1.4275400407410488E-2,3.0067398902093867E-2,2.6294391165192943E-2,3.981266669357697E-2,2.2062249633231223E-2]
[null,"Porirua City","District wide","Porirua CityDistrict wide",null,"Porirua City - District wide",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D144,'Capital values'!$C$8:$C$45,0),)","v":11429809803},null,null,{"$f":"L94/K94-1","v":4.1933861110106552E-2},1.2011099114683121E-2,1.289101892699196E-2,3.024028361418396E-2,7.9521891047640292E-3,-2.355230256995533E-2,3.2663149416317427E-2,2.7283973709246068E-2,4.2883204058043578E-2,2.1395842349138938E-2]
[null,"Kapiti Coast District","District wide","Kapiti Coast DistrictDistrict wide",null,"Kapiti Coast District - District wide",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D145,'Capital values'!$C$8:$C$45,0),)","v":14678791680},null,null,{"$f":"L95/K95-1","v":0.10646229003535135},7.8872081302318486E-2,6.1514829833985596E-2,9.7818443492853069E-2,7.5356235238919655E-2,4.9260021101622309E-2,3.7525540080621589E-2,2.7464156076058899E-2,4.4146110139014816E-2,2.7341015762105014E-2]
[null,"Masterton District","District wide","Masterton DistrictDistrict wide",null,"Masterton District - District wide",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D146,'Capital values'!$C$8:$C$45,0),)","v":5891731979},null,null,{"$f":"L96/K96-1","v":0.18133862931745481},0.11488462348615669,4.6175797092635085E-2,0.10438435295741733,7.8332650961938866E-2,5.4403691225707762E-2,3.0658964057522775E-2,3.2022240342464592E-2,3.9002301148136853E-2,2.999704848468876E-2]
[null,"Carterton District","District wide","Carterton DistrictDistrict wide",null,"Carterton District - District wide",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D147,'Capital values'!$C$8:$C$45,0),)","v":2715649450},null,null,{"$f":"L97/K97-1","v":0.16138053060721647},9.3857388339726899E-2,2.9439020078108946E-2,8.5545825321847735E-2,6.0199154111587161E-2,3.747327542692136E-2,3.0377953324286944E-2,3.2828952560370661E-2,3.8449359687482865E-2,3.1434358596078127E-2]
[null,"South Wairarapa District","District wide","South Wairarapa DistrictDistrict wide",null,"South Wairarapa District - District wide",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D148,'Capital values'!$C$8:$C$45,0),)","v":4514129051},null,null,{"$f":"L98/K98-1","v":0.19737018857727762},8.4353796484264887E-2,2.3938975551053732E-2,7.8038193794543131E-2,5.2454816740506782E-2,2.9122167668187204E-2,3.0746184334461635E-2,3.3183045873959927E-2,3.8938417259049896E-2,3.1708325445579444E-2]
[null,"Tararua District","District wide","Tararua DistrictDistrict wide",null,"Tararua District - District wide",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D149,'Capital values'!$C$8:$C$45,0),)","v":7041800},null,null,{"$f":"L99/K99-1","v":-5.441246145462264E-4},9.2622639690595143E-2,-1.1211840004258122E-2,6.5516200578510153E-2,3.3871948708962041E-2,1.7456995469548042E-2,2.7905871870591348E-2,3.9578430163648592E-2,3.3720334508123617E-2,4.339912088875808E-2]
[null,"Region wide",null,"Region wide",null,{"$f":"B150","v":"Region wide"},null,null,{"$f":"SUM(I141:I149)","v":141502827378},null,null,{"$f":"L100/K100-1","v":6.7317804452729391E-2},5.9257255810819309E-2,6.2508173604542971E-2,8.0175412082075681E-2,6.1526106515558121E-2,3.3454682387624501E-2,3.5076150188315225E-2,2.6537472609653001E-2,4.508049514689727E-2,2.2600470746665602E-2]
[]
[null,"Rates by TA - status quo"]
[null,"By TA - $"]
[null,"Wellington City","District wide",{"$f":"B154&C154","v":"Wellington CityDistrict wide"},null,{"$f":"B154&\" - \"&C154","v":"Wellington City - District wide"},null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D154,'Capital values'!$C$8:$C$45,0),)","v":68975077410},null,62570979.068786852,65099893.052707396,69814721.23372224,73592677.740548328,79706636.092581064,83738928.043136805,86795353.399236977,90006617.580799267,92486024.877825007,96861451.021401763,98364678.332896858]
[null,"Hutt City","District wide",{"$f":"B155&C155","v":"Hutt CityDistrict wide"},null,{"$f":"B155&\" - \"&C155","v":"Hutt City - District wide"},null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D155,'Capital values'!$C$8:$C$45,0),)","v":24118117072},null,23454231.304392911,25636399.473534439,27499185.20680574,28989094.521386981,31171583.08358172,32446681.910085738,33910212.713772394,35392715.90327546,36673124.528417483,38816648.038411826,40280707.947583385]
[null,"Upper Hutt City","District wide","Upper Hutt CityDistrict wide",null,"Upper Hutt City - District wide",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D156,'Capital values'!$C$8:$C$45,0),)","v":9172479133},null,8387211.702867317,9046496.4347012974,9752267.4796108808,10289601.939550301,11174173.328014076,11584320.611969458,11978964.496497298,12387850.301469648,12718716.284819273,13280818.939070925,13501726.888047107]
[null,"Porirua City","District wide","Porirua CityDistrict wide",null,"Porirua City - District wide",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D157,'Capital values'!$C$8:$C$45,0),)","v":11429809803},null,9886888.6634122748,10773692.697522009,11551752.439633608,12160829.011547616,13178522.201744555,13836198.902633272,14336696.179971041,14861838.506545817,15266640.240212629,15984559.990774237,16228512.158234224]
[null,"Kapiti Coast District","District wide","Kapiti Coast DistrictDistrict wide",null,"Kapiti Coast District - District wide",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D158,'Capital values'!$C$8:$C$45,0),)","v":14678791680},null,9327067.5475235656,10157479.810242869,10781041.648869408,11110695.894453028,11952931.400293682,12470636.705607558,12873432.034847172,13384703.710281018,13805063.476946699,14443828.602671163,14864640.38500645]
[null,"Masterton District","District wide","Masterton DistrictDistrict wide",null,"Masterton District - District wide",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D159,'Capital values'!$C$8:$C$45,0),)","v":5891731979},null,2243225.9111805134,2608480.8094675378,2791848.5753945527,2802725.7631174121,2988526.5770356236,3091023.9492772687,3165515.6023104358,3262749.2332134633,3386240.3949580574,3525757.5225093709,3642098.736536039]
[null,"Carterton District","District wide","Carterton DistrictDistrict wide",null,"Carterton District - District wide",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D160,'Capital values'!$C$8:$C$45,0),)","v":2715649450},null,1093953.0656844648,1245471.7248586942,1334067.27219823,1344624.3747877842,1436335.8471291037,1488143.2026883597,1525892.0571908164,1573885.2966482346,1632078.9847827479,1700754.8360838885,1754013.5741941538]
[null,"South Wairarapa District","District wide","South Wairarapa DistrictDistrict wide",null,"South Wairarapa District - District wide",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D161,'Capital values'!$C$8:$C$45,0),)","v":4514129051},null,1798671.8251231983,2170657.015467112,2326304.3218586855,2355794.3553939639,2521114.8125098418,2616460.0218141731,2686339.7549282606,2772898.441572234,2873061.4885259159,2996159.6160771777,3085241.5480557801]
[null,"Tararua District","District wide","Tararua DistrictDistrict wide",null,"Tararua District - District wide",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D162,'Capital values'!$C$8:$C$45,0),)","v":7041800},null,2606.4428815298133,2645.5595184300319,2831.8737224045462,2797.5211244292668,2968.7698257276115,3055.2646324446414,3116.1363792290649,3205.3911310454714,3338.437717835428,3470.1226770883604,3605.2565167931289]
[null,"Region wide",null,"Region wide",null,{"$f":"B163","v":"Region wide"},null,null,{"$f":"SUM(I154:I162)","v":141502827378},null,118764835.53185263,126741216.57801978,135854020.05181575,142648841.12190983,154132792.11271539,161275448.61184508,167275522.37513363,173646464.36493617,178844288.71420565,187613448.68967745,191725224.82707074]
[]
[null,"Difference in total rates - between agreed option and status quo"]
[null,"By TA - $"]
[null,"Wellington City","District wide",{"$f":"B167&C167","v":"Wellington CityDistrict wide"},null,{"$f":"B167&\" - \"&C167","v":"Wellington City - District wide"},null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D167,'Capital values'!$C$8:$C$45,0),)","v":68975077410},null,{"$f":"K91-K154","v":0},1267183.5197636262,1330781.8455157727,3700028.5442526937,5243871.4580660909,8240082.7737474144,9645354.362721473,9729644.893433705,9599248.7229188085,9890423.4805374891,9948047.8851577044]
[null,"Hutt City","District wide",{"$f":"B168&C168","v":"Hutt CityDistrict wide"},null,{"$f":"B168&\" - \"&C168","v":"Hutt City - District wide"},null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D168,'Capital values'!$C$8:$C$45,0),)","v":24118117072},null,{"$f":"K92-K155","v":0},-622440.01287541166,-1571444.4103324078,-2082847.6297822073,-2990613.7389291227,-3397539.1794902422,-4483240.5345399268,-4771718.8736976534,-5013929.9108872749,-5647133.9877832234,-5643752.9286491871]
[null,"Upper Hutt City","District wide","Upper Hutt CityDistrict wide",null,"Upper Hutt City - District wide",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D169,'Capital values'!$C$8:$C$45,0),)","v":9172479133},null,{"$f":"K93-K156","v":0},-366027.82130270079,-795866.05770640634,-1118367.7601762563,-1604545.7880280335,-1990508.9017843399,-2522108.2899083756,-2646651.0269574746,-2721378.1061649825,-2885460.0676868986,-2877023.0142155811]
[null,"Porirua City","District wide","Porirua CityDistrict wide",null,"Porirua City - District wide",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D170,'Capital values'!$C$8:$C$45,0),)","v":11429809803},null,{"$f":"K94-K157","v":0},-472208.61808711663,-1126536.2138922941,-1601221.1261222865,-2299588.7790093906,-2870754.1440623794,-3629512.8941681404,-3804924.8932508398,-3908050.0865871068,-4138877.0977791082,-4129380.9015426785]
[null,"Kapiti Coast District","District wide","Kapiti Coast DistrictDistrict wide",null,"Kapiti Coast District - District wide",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D171,'Capital values'!$C$8:$C$45,0),)","v":14678791680},null,{"$f":"K95-K158","v":0},162568.70770446397,352970.57482933812,708223.19655606337,1022095.9599658847,1482139.8686431479,1766658.6078773458,1804764.2406409923,1801570.3924917281,1851777.4444667716,1876504.083919337]
[null,"Masterton District","District wide","Masterton DistrictDistrict wide",null,"Masterton District - District wide",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D172,'Capital values'!$C$8:$C$45,0),)","v":5891731979},null,{"$f":"K96-K159","v":0},41528.613695848733,162606.18258372694,288153.29828464286,424991.89526051423,589884.47406137362,715647.82632162888,737406.64547840366,742009.43668860337,763503.55228591803,775827.51068337262]
[null,"Carterton District","District wide","Carterton DistrictDistrict wide",null,"Carterton District - District wide",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D173,'Capital values'!$C$8:$C$45,0),)","v":2715649450},null,{"$f":"K97-K160","v":0},25024.067025320604,55673.936608631629,86029.453368518036,116704.44350669021,158388.79974492267,182340.89246888878,186240.27382324217,185829.66454203217,187051.23677776614,193134.47172168829]
[null,"South Wairarapa District","District wide","South Wairarapa DistrictDistrict wide",null,"South Wairarapa District - District wide",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D174,'Capital values'!$C$8:$C$45,0),)","v":4514129051},null,{"$f":"K98-K161","v":0},-16980.993030712008,9042.4494673558511,35458.225194083992,56746.800373837817,96622.849555707071,105753.97071933979,105041.51244322117,100377.27900613658,93060.150879272725,101932.2046442423]
[null,"Tararua District","District wide","Tararua DistrictDistrict wide",null,"Tararua District - District wide",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D175,'Capital values'!$C$8:$C$45,0),)","v":7041800},null,{"$f":"K99-K162","v":0},-40.534866628467626,14.435189105952304,16.875426962682013,30.015294632799396,45.09518370181604,38.346404181830167,37.120244737274334,32.407167988571018,14.388225860621787,30.479096071131607]
[null,"Region wide",null,"Region wide",null,{"$f":"B176","v":"Region wide"},null,null,{"$f":"SUM(I167:I175)","v":141502827378},null,{"$f":"K100-K163","v":0},18606.928026676178,-1582757.2577371895,15473.077002197504,-30307.733498871326,2308361.6355992556,1780932.2878963649,1339839.8921583593,785709.7991759181,114359.0999237895,245319.79081502557]
[]
[]
[null,"District-wide rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General rate",null,null,null,null,null,null,null,null,null,null,null,"Flood protection – regional rate",null,null,null,null,null,null,null,null,null,null,null,"Flood protection – catchment rate",null,null,null,null,null,null,null,null,null,null,null,"River management rate",null,null,null,null,null,null,null,null,null,null,null,"Public transport rate",null,null,null,null,null,null,null,null,null,null,null,"Stadium purposes rate",null,null,null,null,null,null,null,null,null,null,null,"Regional strategy rate"]
[]
[null,"TA full name","Category group","Concatenated  row",null,null,null,"ECV 2017/18","2018/19 ECV",null,"2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28",null,"2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28",null,"2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28",null,"2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28",null,"2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28",null,"2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28",null,"2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28",null,"2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28"]
[]
[null,"Rates per average CV - agreed option"]
[null,"By TA - $"]
[null,"Wellington City","District wide",{"$f":"B185&C185","v":"Wellington CityDistrict wide"},null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D185,'Capital values'!$C$8:$C$45,0),)","v":51992837451},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D185,'Capital values'!$C$57:$C$93,0),)","v":77369},{"$f":"G185-INDEX('Capital values'!$E$104:$E$141,MATCH(D185,'Capital values'!$C$104:$C$141,0),)","v":77369},{"$f":"F185/G185","v":672011.23771794909},null,{"$f":"INDEX('Comparison - Category'!$Y$10:$Y$48,MATCH(D185,'Comparison - Category'!$C$10:$C$484,0),)","v":812.91628105113432},{"$f":"INDEX(L$91:L$130,MATCH($D185,$D$91:$D$130,0),)/$F185*$I185","v":857.79933271040113},919.56084580695131,999.01389813492517,1097.9915411941108,1188.8354614494724,1246.5032217290964,1289.0985081134947,1319.4596492231233,1379.7758081652762,1399.9499310842141]
[null,"Hutt City","District wide",{"$f":"B186&C186","v":"Hutt CityDistrict wide"},null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D186,'Capital values'!$C$8:$C$45,0),)","v":21402530500},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D186,'Capital values'!$C$57:$C$93,0),)","v":39287},{"$f":"G186-INDEX('Capital values'!$E$104:$E$141,MATCH(D186,'Capital values'!$C$104:$C$141,0),)","v":39162},{"$f":"F186/G186","v":544773.85649196932},null,{"$f":"INDEX('Comparison - Category'!$Y$10:$Y$48,MATCH(D186,'Comparison - Category'!$C$10:$C$484,0),)","v":600.63590115989939},636.69813069613417,659.95725803633081,684.86387078689563,717.31028952713609,739.40852522705973,749.0256873579674,779.41805252571601,805.84403536870229,844.28727188710252,881.63909229348633]
[null,"Upper Hutt City","District wide","Upper Hutt CityDistrict wide",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D187,'Capital values'!$C$8:$C$45,0),)","v":8186377260},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D187,'Capital values'!$C$57:$C$93,0),)","v":16792},{"$f":"G187-INDEX('Capital values'!$E$104:$E$141,MATCH(D187,'Capital values'!$C$104:$C$141,0),)","v":16668},487516.51143401623,null,{"$f":"INDEX('Comparison - Category'!$Y$10:$Y$48,MATCH(D187,'Comparison - Category'!$C$10:$C$484,0),)","v":506.16847935228236},516.94072257018797,533.37311945595968,546.1668758560055,569.89206407730126,571.33228383665539,563.17628671920693,580.10953278419333,595.36315975787829,619.06615479895356,632.72414684561261]
[null,"Porirua City","District wide","Porirua CityDistrict wide",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D188,'Capital values'!$C$8:$C$45,0),)","v":10277129250},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D188,'Capital values'!$C$57:$C$93,0),)","v":18675},{"$f":"G188-INDEX('Capital values'!$E$104:$E$141,MATCH(D188,'Capital values'!$C$104:$C$141,0),)","v":18675},550314.81927710841,null,{"$f":"INDEX('Comparison - Category'!$Y$10:$Y$48,MATCH(D188,'Comparison - Category'!$C$10:$C$484,0),)","v":534.02228926284317},551.61896007683481,558.24451007985613,565.44085062518502,582.53994231513593,587.17241009750433,573.343147834158,592.07034073868681,608.22437234942561,634.30698222196133,647.87851441454063]
[null,"Kapiti Coast District","District wide","Kapiti Coast DistrictDistrict wide",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D189,'Capital values'!$C$8:$C$45,0),)","v":14770315600},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D189,'Capital values'!$C$57:$C$93,0),)","v":25013},{"$f":"G189-INDEX('Capital values'!$E$104:$E$141,MATCH(D189,'Capital values'!$C$104:$C$141,0),)","v":24644},590505.56110822374,null,{"$f":"INDEX('Comparison - Category'!$Y$10:$Y$48,MATCH(D189,'Comparison - Category'!$C$10:$C$484,0),)","v":376.68379901956973},412.58739527235173,445.12902185658447,472.5110578902607,518.73135410624741,557.82099605208111,585.29927008853463,607.26294130740064,623.94090550667363,651.48546944140787,669.29774393018783]
[null,"Masterton District","District wide","Masterton DistrictDistrict wide",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D190,'Capital values'!$C$8:$C$45,0),)","v":5846514500},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D190,'Capital values'!$C$57:$C$93,0),)","v":12342},{"$f":"G190-INDEX('Capital values'!$E$104:$E$141,MATCH(D190,'Capital values'!$C$104:$C$141,0),)","v":11889},473708.83973424078,null,{"$f":"INDEX('Comparison - Category'!$Y$10:$Y$48,MATCH(D190,'Comparison - Category'!$C$10:$C$484,0),)","v":182.43541893140156},214.71474827121912,239.38217128328304,250.43583385205432,276.57741632605234,298.24245854307583,314.4679491680493,324.10921071883541,334.48791376168049,347.53371210462552,357.95869771669192]
[null,"Carterton District","District wide","Carterton DistrictDistrict wide",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D191,'Capital values'!$C$8:$C$45,0),)","v":2684833200},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D191,'Capital values'!$C$57:$C$93,0),)","v":4662},{"$f":"G191-INDEX('Capital values'!$E$104:$E$141,MATCH(D191,'Capital values'!$C$104:$C$141,0),)","v":4331},575897.29729729728,null,{"$f":"INDEX('Comparison - Category'!$Y$10:$Y$48,MATCH(D191,'Comparison - Category'!$C$10:$C$484,0),)","v":239.84938953836109},272.52161988074107,298.09978738885923,306.87555301507984,333.12747546885328,353.18146770340672,366.4163341183409,377.54731241344416,389.94179522196055,404.93480756363249,417.66367351262164]
[null,"South Wairarapa District","District wide","South Wairarapa DistrictDistrict wide",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D192,'Capital values'!$C$8:$C$45,0),)","v":4507670300},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D192,'Capital values'!$C$57:$C$93,0),)","v":6657},{"$f":"G192-INDEX('Capital values'!$E$104:$E$141,MATCH(D192,'Capital values'!$C$104:$C$141,0),)","v":6251},677132.38696109364,null,{"$f":"INDEX('Comparison - Category'!$Y$10:$Y$48,MATCH(D192,'Comparison - Category'!$C$10:$C$484,0),)","v":272.6086427892086},323.52050810220823,350.8106912011479,359.20873976086045,387.24074100701216,407.55338311099297,419.42222106768821,432.31785399060465,446.66347717170692,464.0558460201969,478.77027981072899]
[null,"Tararua District","District wide","Tararua DistrictDistrict wide",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D193,'Capital values'!$C$8:$C$45,0),)","v":10760500},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D193,'Capital values'!$C$57:$C$93,0),)","v":10},{"$f":"G193-INDEX('Capital values'!$E$104:$E$141,MATCH(D193,'Capital values'!$C$104:$C$141,0),)","v":9},1076050,null,{"$f":"INDEX('Comparison - Category'!$Y$10:$Y$48,MATCH(D193,'Comparison - Category'!$C$10:$C$484,0),)","v":217.20357346081778},260.50246518015643,284.63089115104987,281.43965513919488,299.87851203604112,310.03598161464578,315.44827834108946,324.25113757827461,337.0844885823999,348.45109029489822,363.57356128642607]
[null,"Region wide",null,"Region wide",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D194,'Capital values'!$C$8:$C$45,0),)","v":119678968561},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D194,'Capital values'!$C$57:$C$93,0),)","v":200807},{"$f":"G194-INDEX('Capital values'!$E$104:$E$141,MATCH(D194,'Capital values'!$C$104:$C$141,0),)","v":198998},595990.0230619451,null,{"$f":"INDEX('Comparison - Category'!$Y$10:$Y$48,MATCH(D194,'Comparison - Category'!$C$10:$C$484,0),)","v":595.81419707750183},631.25201564709641,668.65827781939163,710.45488553144082,767.41589874464796,814.63201107254406,841.88526626576765,871.41536030663542,894.54052156240368,934.86685120340053,955.99528212605026]
[]
[]
[null,"By Category - $"]
[null,"Wellington City","Regional CBD","Wellington CityRegional CBD",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D198,'Capital values'!$C$8:$C$45,0),)","v":7963363000},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D198,'Capital values'!$C$57:$C$93,0),)","v":3381},{"$f":"G198-INDEX('Capital values'!$E$104:$E$141,MATCH(D198,'Capital values'!$C$104:$C$141,0),)","v":3381},{"$f":"F198/G198","v":2355327.7136941734},null,{"$f":"INDEX('Comparison - Category'!$Y$10:$Y$48,MATCH(D198,'Comparison - Category'!$C$10:$C$484,0),)","v":8606.0064614151124},{"$f":"(INDEX(L$91:L$130,MATCH($D198,$D$91:$D$130,0),)-INDEX(CR$91:CR$130,MATCH($D198,$D$91:$D$130,0),))/$F198*$I198+INDEX(CR$91:CR$130,MATCH($D198,$D$91:$D$130,0),)/$H198","v":8954.3743618243589},{"$f":"(INDEX(M$91:M$130,MATCH($D198,$D$91:$D$130,0),)-INDEX(CS$91:CS$130,MATCH($D198,$D$91:$D$130,0),))/$F198*$I198+INDEX(CS$91:CS$130,MATCH($D198,$D$91:$D$130,0),)/$H198","v":9283.3854674289487},{"$f":"(INDEX(N$91:N$130,MATCH($D198,$D$91:$D$130,0),)-INDEX(CT$91:CT$130,MATCH($D198,$D$91:$D$130,0),))/$F198*$I198+INDEX(CT$91:CT$130,MATCH($D198,$D$91:$D$130,0),)/$H198","v":10197.537728928475},{"$f":"(INDEX(O$91:O$130,MATCH($D198,$D$91:$D$130,0),)-INDEX(CU$91:CU$130,MATCH($D198,$D$91:$D$130,0),))/$F198*$I198+INDEX(CU$91:CU$130,MATCH($D198,$D$91:$D$130,0),)/$H198","v":11058.37857200401},{"$f":"(INDEX(P$91:P$130,MATCH($D198,$D$91:$D$130,0),)-INDEX(CV$91:CV$130,MATCH($D198,$D$91:$D$130,0),))/$F198*$I198+INDEX(CV$91:CV$130,MATCH($D198,$D$91:$D$130,0),)/$H198","v":11875.742973949658},{"$f":"(INDEX(Q$91:Q$130,MATCH($D198,$D$91:$D$130,0),)-INDEX(CW$91:CW$130,MATCH($D198,$D$91:$D$130,0),))/$F198*$I198+INDEX(CW$91:CW$130,MATCH($D198,$D$91:$D$130,0),)/$H198","v":12294.176592180493},{"$f":"(INDEX(R$91:R$130,MATCH($D198,$D$91:$D$130,0),)-INDEX(CX$91:CX$130,MATCH($D198,$D$91:$D$130,0),))/$F198*$I198+INDEX(CX$91:CX$130,MATCH($D198,$D$91:$D$130,0),)/$H198","v":12733.421405307303},{"$f":"(INDEX(S$91:S$130,MATCH($D198,$D$91:$D$130,0),)-INDEX(CY$91:CY$130,MATCH($D198,$D$91:$D$130,0),))/$F198*$I198+INDEX(CY$91:CY$130,MATCH($D198,$D$91:$D$130,0),)/$H198","v":12971.284649764653},{"$f":"(INDEX(T$91:T$130,MATCH($D198,$D$91:$D$130,0),)-INDEX(CZ$91:CZ$130,MATCH($D198,$D$91:$D$130,0),))/$F198*$I198+INDEX(CZ$91:CZ$130,MATCH($D198,$D$91:$D$130,0),)/$H198","v":13604.949218411002},{"$f":"(INDEX(U$91:U$130,MATCH($D198,$D$91:$D$130,0),)-INDEX(DA$91:DA$130,MATCH($D198,$D$91:$D$130,0),))/$F198*$I198+INDEX(DA$91:DA$130,MATCH($D198,$D$91:$D$130,0),)/$H198","v":13687.463763874119}]
[null,"Wellington City","Business","Wellington CityBusiness",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D199,'Capital values'!$C$8:$C$45,0),)","v":3896130400},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D199,'Capital values'!$C$57:$C$93,0),)","v":1899},{"$f":"G199-INDEX('Capital values'!$E$104:$E$141,MATCH(D199,'Capital values'!$C$104:$C$141,0),)","v":1899},2051674.776197999,null,{"$f":"INDEX('Comparison - Category'!$Y$10:$Y$48,MATCH(D199,'Comparison - Category'!$C$10:$C$484,0),)","v":1709.2917229929787},{"$f":"(INDEX(L$91:L$130,MATCH($D199,$D$91:$D$130,0),)-INDEX(CR$91:CR$130,MATCH($D199,$D$91:$D$130,0),))/$F199*$I199+INDEX(CR$91:CR$130,MATCH($D199,$D$91:$D$130,0),)/$H199","v":1910.9376012065679},2156.011319993117,2401.5670645158712,2734.0178266986068,3044.9162051090461,3291.2860283155278,3405.1097252451,3496.6289133553482,3652.6034422148809,3724.5092100790962]
[null,"Wellington City","Residential","Wellington CityResidential",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D200,'Capital values'!$C$8:$C$45,0),)","v":39537398501},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D200,'Capital values'!$C$57:$C$93,0),)","v":71308},{"$f":"G200-INDEX('Capital values'!$E$104:$E$141,MATCH(D200,'Capital values'!$C$104:$C$141,0),)","v":71308},554459.5066612442,null,{"$f":"INDEX('Comparison - Category'!$Y$10:$Y$48,MATCH(D200,'Comparison - Category'!$C$10:$C$484,0),)","v":419.41534734077328},450.50669414805958,494.94190862582394,531.16833959272117,588.4585629361701,639.68032941320939,675.65332832738011,697.82396647057226,716.82710316250927,747.82051204248557,763.6436011626073]
[null,"Wellington City","Rural","Wellington CityRural",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D201,'Capital values'!$C$8:$C$45,0),)","v":595945550},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D201,'Capital values'!$C$57:$C$93,0),)","v":781},{"$f":"G201-INDEX('Capital values'!$E$104:$E$141,MATCH(D201,'Capital values'!$C$104:$C$141,0),)","v":781},763054.48143405886,null,{"$f":"INDEX('Comparison - Category'!$Y$10:$Y$48,MATCH(D201,'Comparison - Category'!$C$10:$C$484,0),)","v":401.03000016326183},433.7195955720378,474.76785775103269,483.61511920672854,522.95331619527485,551.22025436778165,569.08706742151651,586.20990213184916,606.60028311845838,629.52904609480413,651.30644142478479]
[null,"Hutt City","Business","Hutt CityBusiness",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D202,'Capital values'!$C$8:$C$45,0),)","v":3789029500},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D202,'Capital values'!$C$57:$C$93,0),)","v":2371},{"$f":"G202-INDEX('Capital values'!$E$104:$E$141,MATCH(D202,'Capital values'!$C$104:$C$141,0),)","v":2371},1598072.3323492198,null,{"$f":"INDEX('Comparison - Category'!$Y$10:$Y$48,MATCH(D202,'Comparison - Category'!$C$10:$C$484,0),)","v":1881.2693924637156},1999.3061004787442,2111.1508552397399,2245.3740797744008,2406.3172612228896,2537.306020253347,2626.8362672329822,2733.6449012707462,2822.8579529692993,2958.6223975869389,3075.4644263143232]
[null,"Hutt City","Residential","Hutt CityResidential",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D203,'Capital values'!$C$8:$C$45,0),)","v":17301952000},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D203,'Capital values'!$C$57:$C$93,0),)","v":36436},{"$f":"G203-INDEX('Capital values'!$E$104:$E$141,MATCH(D203,'Capital values'!$C$104:$C$141,0),)","v":36311},474858.71116478206,null,{"$f":"INDEX('Comparison - Category'!$Y$10:$Y$48,MATCH(D203,'Comparison - Category'!$C$10:$C$484,0),)","v":519.25237259494872},549.94332267865775,567.32164742811074,585.2830803493448,609.42416608289182,624.48695943990583,628.82369463777604,654.31228428237864,676.65321591465704,708.87741503802602,740.97072889195942]
[null,"Hutt City","Rural","Hutt CityRural",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D204,'Capital values'!$C$8:$C$45,0),)","v":311549000},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D204,'Capital values'!$C$57:$C$93,0),)","v":480},{"$f":"G204-INDEX('Capital values'!$E$104:$E$141,MATCH(D204,'Capital values'!$C$104:$C$141,0),)","v":480},649060.41666666663,null,{"$f":"INDEX('Comparison - Category'!$Y$10:$Y$48,MATCH(D204,'Comparison - Category'!$C$10:$C$484,0),)","v":456.84684423182881},495.0412318840622,527.12619376929729,539.25131843946406,567.42125603515922,585.69438004666586,601.40260791886362,626.5678719835787,652.94132494490248,682.7351075509398,726.60288799064324]
[null,"Upper Hutt City","Business","Upper Hutt CityBusiness",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D205,'Capital values'!$C$8:$C$45,0),)","v":1174676500},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D205,'Capital values'!$C$57:$C$93,0),)","v":716},{"$f":"G205-INDEX('Capital values'!$E$104:$E$141,MATCH(D205,'Capital values'!$C$104:$C$141,0),)","v":716},1640609.6368715083,null,{"$f":"INDEX('Comparison - Category'!$Y$10:$Y$48,MATCH(D205,'Comparison - Category'!$C$10:$C$484,0),)","v":1849.4419134297805},1939.9001736892328,2038.2753201087282,2148.0456754807765,2297.3916408765867,2371.3341917745706,2404.8511997904711,2482.7606471186937,2547.4495003709471,2654.8396405326985,2708.527336926843]
[null,"Upper Hutt City","Residential","Upper Hutt CityResidential",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D206,'Capital values'!$C$8:$C$45,0),)","v":6156988420},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D206,'Capital values'!$C$57:$C$93,0),)","v":14823},{"$f":"G206-INDEX('Capital values'!$E$104:$E$141,MATCH(D206,'Capital values'!$C$104:$C$141,0),)","v":14780},415367.22795655398,null,{"$f":"INDEX('Comparison - Category'!$Y$10:$Y$48,MATCH(D206,'Comparison - Category'!$C$10:$C$484,0),)","v":448.6329345340265},454.57518281038625,465.6914391503613,474.41646973124097,491.63043696965275,489.59950181567677,478.71926818088315,493.00930297415653,505.76187996145677,525.89074242642528,537.19968896485943]
[null,"Upper Hutt City","Rural","Upper Hutt CityRural",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D207,'Capital values'!$C$8:$C$45,0),)","v":854712340},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D207,'Capital values'!$C$57:$C$93,0),)","v":1253},{"$f":"G207-INDEX('Capital values'!$E$104:$E$141,MATCH(D207,'Capital values'!$C$104:$C$141,0),)","v":1172},682132.75339185959,null,{"$f":"INDEX('Comparison - Category'!$Y$10:$Y$48,MATCH(D207,'Comparison - Category'!$C$10:$C$484,0),)","v":403.61355742451246},443.89637209796376,476.39432576282587,481.90594166290674,510.87562483419185,511.94973141320617,512.20832824717809,525.56724117259978,542.15960871509924,560.32339487287345,578.89649725921311]
[null,"Porirua City","Business","Porirua CityBusiness",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D208,'Capital values'!$C$8:$C$45,0),)","v":1099995500},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D208,'Capital values'!$C$57:$C$93,0),)","v":797},{"$f":"G208-INDEX('Capital values'!$E$104:$E$141,MATCH(D208,'Capital values'!$C$104:$C$141,0),)","v":797},1380170.0125470515,null,{"$f":"INDEX('Comparison - Category'!$Y$10:$Y$48,MATCH(D208,'Comparison - Category'!$C$10:$C$484,0),)","v":1472.5335312710961},1536.2739964916811,1591.5667765758265,1666.6990708483738,1769.955567507729,1841.9087815183339,1861.7641125222005,1925.9743175261049,1977.6970239033053,2065.7254293512933,2106.4878504032104]
[null,"Porirua City","Residential","Porirua CityResidential",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D209,'Capital values'!$C$8:$C$45,0),)","v":8551317050},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D209,'Capital values'!$C$57:$C$93,0),)","v":17255},{"$f":"G209-INDEX('Capital values'!$E$104:$E$141,MATCH(D209,'Capital values'!$C$104:$C$141,0),)","v":17255},495584.87684729067,null,{"$f":"INDEX('Comparison - Category'!$Y$10:$Y$48,MATCH(D209,'Comparison - Category'!$C$10:$C$484,0),)","v":490.8425896946739},505.75314917717014,509.27579428442527,513.67370971864295,526.35746585197046,527.61816646025488,511.81273959291445,528.43245551410189,542.7114453072428,565.95915403906474,577.89145193092043]
[null,"Porirua City","Rural","Porirua CityRural",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D210,'Capital values'!$C$8:$C$45,0),)","v":625816700},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D210,'Capital values'!$C$57:$C$93,0),)","v":623},{"$f":"G210-INDEX('Capital values'!$E$104:$E$141,MATCH(D210,'Capital values'!$C$104:$C$141,0),)","v":623},1004521.1878009631,null,{"$f":"INDEX('Comparison - Category'!$Y$10:$Y$48,MATCH(D210,'Comparison - Category'!$C$10:$C$484,0),)","v":520.25920458070402},562.28429402721019,592.59016762860631,590.38341053609997,619.5517851617243,631.44782893913634,629.25917567731949,648.17024451178804,670.75383113661962,696.10677826337883,720.29444117520779]
[null,"Kapiti Coast District","Business","Kapiti Coast DistrictBusiness",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D211,'Capital values'!$C$8:$C$45,0),)","v":1479149500},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D211,'Capital values'!$C$57:$C$93,0),)","v":1334},{"$f":"G211-INDEX('Capital values'!$E$104:$E$141,MATCH(D211,'Capital values'!$C$104:$C$141,0),)","v":1334},1108807.7211394303,null,{"$f":"INDEX('Comparison - Category'!$Y$10:$Y$48,MATCH(D211,'Comparison - Category'!$C$10:$C$484,0),)","v":864.72232226204733},887.43707821008456,983.16758591895768,1084.3088578195375,1224.1386151297534,1351.6925122714965,1452.6239398569846,1508.1125302011885,1548.3009676992347,1618.9934546314739,1657.3052483235024]
[null,"Kapiti Coast District","Residential","Kapiti Coast DistrictResidential",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D212,'Capital values'!$C$8:$C$45,0),)","v":11324760400},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D212,'Capital values'!$C$57:$C$93,0),)","v":21036},{"$f":"G212-INDEX('Capital values'!$E$104:$E$141,MATCH(D212,'Capital values'!$C$104:$C$141,0),)","v":20824},538351.41661912913,null,{"$f":"INDEX('Comparison - Category'!$Y$10:$Y$48,MATCH(D212,'Comparison - Category'!$C$10:$C$484,0),)","v":342.02469508837305},385.17333087918547,414.1668068232504,439.23628445139303,481.11346608629697,516.57500746510811,540.88414497758674,561.11698697165104,576.26381478317433,601.79258068731679,617.76866589159954]
[null,"Kapiti Coast District","Rural","Kapiti Coast DistrictRural",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D213,'Capital values'!$C$8:$C$45,0),)","v":1966405700},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D213,'Capital values'!$C$57:$C$93,0),)","v":2643},{"$f":"G213-INDEX('Capital values'!$E$104:$E$141,MATCH(D213,'Capital values'!$C$104:$C$141,0),)","v":2486},744005.18350359437,null,{"$f":"INDEX('Comparison - Category'!$Y$10:$Y$48,MATCH(D213,'Comparison - Category'!$C$10:$C$484,0),)","v":392.40012294643242},393.89529596690693,422.78385007527885,431.34339574662374,464.88368334662641,488.19935900284344,503.82725433476537,522.64581827392112,539.64387845205931,561.45442728761032,583.53447293475119]
[null,"Masterton District","Business","Masterton DistrictBusiness",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D214,'Capital values'!$C$8:$C$45,0),)","v":433363100},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D214,'Capital values'!$C$57:$C$93,0),)","v":550},{"$f":"G214-INDEX('Capital values'!$E$104:$E$141,MATCH(D214,'Capital values'!$C$104:$C$141,0),)","v":550},787932.90909090906,null,{"$f":"INDEX('Comparison - Category'!$Y$10:$Y$48,MATCH(D214,'Comparison - Category'!$C$10:$C$484,0),)","v":388.39100516213119},439.61366109903497,509.26476365293803,568.67148168502524,655.93203879753719,737.05877622506659,805.05452573934429,832.65476616001422,856.92633864741197,894.16591524994317,915.11309284656284]
[null,"Masterton District","Residential","Masterton DistrictResidential",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D215,'Capital values'!$C$8:$C$45,0),)","v":2604255800},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D215,'Capital values'!$C$57:$C$93,0),)","v":7912},{"$f":"G215-INDEX('Capital values'!$E$104:$E$141,MATCH(D215,'Capital values'!$C$104:$C$141,0),)","v":7897},329152.65419615776,null,{"$f":"INDEX('Comparison - Category'!$Y$10:$Y$48,MATCH(D215,'Comparison - Category'!$C$10:$C$484,0),)","v":130.29168450315552},159.61297300311966,176.80513459097085,185.34012244235976,204.14438461754585,219.92295532830011,231.43320755049953,238.50445476539116,245.80819566199105,255.47117758658916,262.59417938831848]
[null,"Masterton District","Rural","Masterton DistrictRural",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D216,'Capital values'!$C$8:$C$45,0),)","v":2808895600},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D216,'Capital values'!$C$57:$C$93,0),)","v":3880},{"$f":"G216-INDEX('Capital values'!$E$104:$E$141,MATCH(D216,'Capital values'!$C$104:$C$141,0),)","v":3442},723942.16494845366,null,{"$f":"INDEX('Comparison - Category'!$Y$10:$Y$48,MATCH(D216,'Comparison - Category'!$C$10:$C$484,0),)","v":261.80220892739106},298.41187297892651,331.94611161994914,341.28162312147958,373.72151542872928,398.96125614880054,417.46337663295702,429.79961628868159,444.47935600848234,460.99377946977512,476.66054093645022]
[null,"Carterton District","Business","Carterton DistrictBusiness",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D217,'Capital values'!$C$8:$C$45,0),)","v":96652500},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D217,'Capital values'!$C$57:$C$93,0),)","v":227},{"$f":"G217-INDEX('Capital values'!$E$104:$E$141,MATCH(D217,'Capital values'!$C$104:$C$141,0),)","v":227},425781.93832599121,null,{"$f":"INDEX('Comparison - Category'!$Y$10:$Y$48,MATCH(D217,'Comparison - Category'!$C$10:$C$484,0),)","v":266.74240595497224},267.77983940476105,300.92569597464711,329.67653434518195,372.20291276352157,410.48449611140427,440.73616841068036,455.77969750614415,469.02328710231296,489.30204167619422,500.74987678683686]
[null,"Carterton District","Residential","Carterton DistrictResidential",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D218,'Capital values'!$C$8:$C$45,0),)","v":843913500},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D218,'Capital values'!$C$57:$C$93,0),)","v":2392},{"$f":"G218-INDEX('Capital values'!$E$104:$E$141,MATCH(D218,'Capital values'!$C$104:$C$141,0),)","v":2355},352806.64715719066,null,{"$f":"INDEX('Comparison - Category'!$Y$10:$Y$48,MATCH(D218,'Comparison - Category'!$C$10:$C$484,0),)","v":159.56940710192612},194.96805571291091,209.62611000370234,215.93272396987413,232.18378922444677,244.41910059686899,251.31011098972101,258.97862031261735,266.90180036502494,277.3644030996191,285.09922664602385]
[null,"Carterton District","Rural","Carterton DistrictRural",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D219,'Capital values'!$C$8:$C$45,0),)","v":1744267200},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D219,'Capital values'!$C$57:$C$93,0),)","v":2043},{"$f":"G219-INDEX('Capital values'!$E$104:$E$141,MATCH(D219,'Capital values'!$C$104:$C$141,0),)","v":1749},853777.38619676942,null,{"$f":"INDEX('Comparison - Category'!$Y$10:$Y$48,MATCH(D219,'Comparison - Category'!$C$10:$C$484,0),)","v":330.96905126031817},{"$f":"(INDEX(L$91:L$130,MATCH($D219,$D$91:$D$130,0),)-INDEX(CR$91:CR$130,MATCH($D219,$D$91:$D$130,0),))/$F219*$I219+INDEX(CR$91:CR$130,MATCH($D219,$D$91:$D$130,0),)/$H219","v":368.13322519522819},405.65610410756761,415.10336716789379,451.25629251766912,478.43932118858692,497.21099067208428,511.96119400381849,529.4964545665274,549.20648907825239,567.92485254426867]
[null,"South Wairarapa District","Business","South Wairarapa DistrictBusiness",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D220,'Capital values'!$C$8:$C$45,0),)","v":206493600},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D220,'Capital values'!$C$57:$C$93,0),)","v":304},{"$f":"G220-INDEX('Capital values'!$E$104:$E$141,MATCH(D220,'Capital values'!$C$104:$C$141,0),)","v":304},679255.26315789472,null,{"$f":"INDEX('Comparison - Category'!$Y$10:$Y$48,MATCH(D220,'Comparison - Category'!$C$10:$C$484,0),)","v":412.61421887867567},446.34640939932086,493.22364269158891,534.48828047117934,595.97025764869386,649.69205620235482,689.67573202205199,713.32036155646597,734.11338114380283,766.01585660651176,783.9609268854183]
[null,"South Wairarapa District","Residential","South Wairarapa DistrictResidential",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D221,'Capital values'!$C$8:$C$45,0),)","v":1318886100},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D221,'Capital values'!$C$57:$C$93,0),)","v":3229},{"$f":"G221-INDEX('Capital values'!$E$104:$E$141,MATCH(D221,'Capital values'!$C$104:$C$141,0),)","v":3160},408450.32517807372,null,{"$f":"INDEX('Comparison - Category'!$Y$10:$Y$48,MATCH(D221,'Comparison - Category'!$C$10:$C$484,0),)","v":178.78253205781866},235.49788965843845,249.00663082811457,253.74206180040963,268.94956257809054,278.91933940707742,282.12890433230189,290.84885005426059,299.85549658352875,311.77145360413965,320.55522076726322]
[null,"South Wairarapa District","Rural","South Wairarapa DistrictRural",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D222,'Capital values'!$C$8:$C$45,0),)","v":2982290600},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D222,'Capital values'!$C$57:$C$93,0),)","v":3124},{"$f":"G222-INDEX('Capital values'!$E$104:$E$141,MATCH(D222,'Capital values'!$C$104:$C$141,0),)","v":2787},954638.47631241998,null,{"$f":"INDEX('Comparison - Category'!$Y$10:$Y$48,MATCH(D222,'Comparison - Category'!$C$10:$C$484,0),)","v":356.39297879805548},405.87901033031648,445.50780185781576,454.49328609836323,492.52577368560253,520.27782949388961,538.36109827909547,554.52676929484085,573.76341267481496,595.40426467999475,615.93432236535284]
[null,"Tararua District","Rural","Tararua DistrictRural",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D223,'Capital values'!$C$8:$C$45,0),)","v":10760500},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D223,'Capital values'!$C$57:$C$93,0),)","v":10},{"$f":"G223-INDEX('Capital values'!$E$104:$E$141,MATCH(D223,'Capital values'!$C$104:$C$141,0),)","v":9},1076050,null,{"$f":"INDEX('Comparison - Category'!$Y$10:$Y$48,MATCH(D223,'Comparison - Category'!$C$10:$C$484,0),)","v":224.20357346081778},263.30246518015645,287.43089115104982,284.23965513919489,302.67851203604107,312.83598161464579,318.24827834108947,327.05113757827462,339.88448858239991,351.25109029489823,366.37356128642608]
[null,"Region wide",null,{"$f":"B224&C224","v":"Region wide"},null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D224,'Capital values'!$C$8:$C$45,0),)","v":119678968561},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D224,'Capital values'!$C$57:$C$93,0),)","v":200807},{"$f":"G224-INDEX('Capital values'!$E$104:$E$141,MATCH(D224,'Capital values'!$C$104:$C$141,0),)","v":198998},595990.0230619451,null,{"$f":"INDEX('Comparison - Category'!$Y$10:$Y$48,MATCH(D224,'Comparison - Category'!$C$10:$C$484,0),)","v":595.81419707750183},{"$f":"INDEX(L$91:L$130,MATCH($D224,$D$91:$D$130,0),)/$F224*$I224","v":631.25201564709641},668.65827781939163,710.45488553144082,767.41589874464796,814.63201107254406,841.88526626576765,871.41536030663542,894.54052156240368,934.86685120340053,955.99528212605026]
[]
[null,"Kapiti split $"]
[null,"Kapiti Coast District","Residential - Otaki rating area",{"$f":"B227&C227","v":"Kapiti Coast DistrictResidential - Otaki rating area"},null,{"$f":"INDEX('Capital values'!$E$8:$E$47,MATCH(D227,'Capital values'!$C$8:$C$47,0),)","v":1104760900},{"$f":"INDEX('Capital values'!$E$57:$E$96,MATCH(D227,'Capital values'!$C$57:$C$96,0),)","v":3151},{"$f":"G227-46","v":3105},{"$f":"F227/G227","v":350606.44239923835},null,{"$f":"(K133-CQ133)/'Capital values'!D$96+14","v":223.88128673200262},{"$f":"(INDEX(L$91:L$135,MATCH($D227,$D$91:$D$135,0),)-INDEX(CR$91:CR$135,MATCH($D227,$D$91:$D$135,0),))/$F227*$I227+INDEX(CR$91:CR$135,MATCH($D227,$D$91:$D$135,0),)/$H227","v":246.2837820905327},{"$f":"(INDEX(M$91:M$135,MATCH($D227,$D$91:$D$135,0),)-INDEX(CS$91:CS$135,MATCH($D227,$D$91:$D$135,0),))/$F227*$I227+INDEX(CS$91:CS$135,MATCH($D227,$D$91:$D$135,0),)/$H227","v":255.32828711124733},{"$f":"(INDEX(N$91:N$135,MATCH($D227,$D$91:$D$135,0),)-INDEX(CT$91:CT$135,MATCH($D227,$D$91:$D$135,0),))/$F227*$I227+INDEX(CT$91:CT$135,MATCH($D227,$D$91:$D$135,0),)/$H227","v":258.89178204883524},{"$f":"(INDEX(O$91:O$135,MATCH($D227,$D$91:$D$135,0),)-INDEX(CU$91:CU$135,MATCH($D227,$D$91:$D$135,0),))/$F227*$I227+INDEX(CU$91:CU$135,MATCH($D227,$D$91:$D$135,0),)/$H227","v":272.09586125142152},{"$f":"(INDEX(P$91:P$135,MATCH($D227,$D$91:$D$135,0),)-INDEX(CV$91:CV$135,MATCH($D227,$D$91:$D$135,0),))/$F227*$I227+INDEX(CV$91:CV$135,MATCH($D227,$D$91:$D$135,0),)/$H227","v":279.44702287527923},{"$f":"(INDEX(Q$91:Q$135,MATCH($D227,$D$91:$D$135,0),)-INDEX(CW$91:CW$135,MATCH($D227,$D$91:$D$135,0),))/$F227*$I227+INDEX(CW$91:CW$135,MATCH($D227,$D$91:$D$135,0),)/$H227","v":280.62297721914916},{"$f":"(INDEX(R$91:R$135,MATCH($D227,$D$91:$D$135,0),)-INDEX(CX$91:CX$135,MATCH($D227,$D$91:$D$135,0),))/$F227*$I227+INDEX(CX$91:CX$135,MATCH($D227,$D$91:$D$135,0),)/$H227","v":291.02722157245529},{"$f":"(INDEX(S$91:S$135,MATCH($D227,$D$91:$D$135,0),)-INDEX(CY$91:CY$135,MATCH($D227,$D$91:$D$135,0),))/$F227*$I227+INDEX(CY$91:CY$135,MATCH($D227,$D$91:$D$135,0),)/$H227","v":299.6985203468891},{"$f":"(INDEX(T$91:T$135,MATCH($D227,$D$91:$D$135,0),)-INDEX(CZ$91:CZ$135,MATCH($D227,$D$91:$D$135,0),))/$F227*$I227+INDEX(CZ$91:CZ$135,MATCH($D227,$D$91:$D$135,0),)/$H227","v":312.23968254563283},{"$f":"(INDEX(U$91:U$135,MATCH($D227,$D$91:$D$135,0),)-INDEX(DA$91:DA$135,MATCH($D227,$D$91:$D$135,0),))/$F227*$I227+INDEX(DA$91:DA$135,MATCH($D227,$D$91:$D$135,0),)/$H227","v":322.64455944399538}]
[null,"Kapiti Coast District","Residential - ex-Otaki rating area",{"$f":"B228&C228","v":"Kapiti Coast DistrictResidential - ex-Otaki rating area"},null,{"$f":"F229-F227","v":10219999500},{"$f":"G229-G227","v":17885},{"$f":"G228-166","v":17719},571428.5434721834,null,{"$f":"(K134-CQ134)/('Capital values'!D$82-'Capital values'!D$96)+14","v":362.6954078759216},{"$f":"(INDEX(L$91:L$135,MATCH($D228,$D$91:$D$135,0),)-INDEX(CR$91:CR$135,MATCH($D228,$D$91:$D$135,0),))/$F228*$I228+INDEX(CR$91:CR$135,MATCH($D228,$D$91:$D$135,0),)/$H228","v":409.64305233476523},442.15116106493457,471.0095876144045,517.93842962192434,558.35249024076097,586.73725873810315,608.70171444008088,624.98940845209984,652.80634540884012,669.76397254054552]
[null,"Kapiti Coast District","Residential",{"$f":"B229&C229","v":"Kapiti Coast DistrictResidential"},null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D229,'Capital values'!$C$8:$C$45,0),)","v":11324760400},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D229,'Capital values'!$C$57:$C$93,0),)","v":21036},{"$f":"G229-INDEX('Capital values'!$E$104:$E$141,MATCH(D229,'Capital values'!$C$104:$C$141,0),)","v":20824},{"$f":"F229/G229","v":538351.41661912913},null,{"$f":"INDEX('Comparison - Category'!$Y$10:$Y$48,MATCH(D229,'Comparison - Category'!$C$10:$C$484,0),)","v":342.02469508837305},385.17333087918547,414.1668068232504,439.23628445139303,481.11346608629697,516.57500746510811,540.88414497758674,561.11698697165104,576.26381478317433,601.79258068731679,617.76866589159954]
[]
[null,"By Category - annual % change"]
[null,"Wellington City","Regional CBD","Wellington CityRegional CBD",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D232,'Capital values'!$C$8:$C$45,0),)","v":7963363000},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D232,'Capital values'!$C$57:$C$93,0),)","v":3381},{"$f":"G232-INDEX('Capital values'!$E$104:$E$141,MATCH(D232,'Capital values'!$C$104:$C$141,0),)","v":3381},{"$f":"F232/G232","v":2355327.7136941734},null,null,{"$f":"L198/K198-1","v":4.0479623385265562E-2},3.6743059013400137E-2,9.8471862954183864E-2,8.4416539164497761E-2,7.3913584765033402E-2,3.5234310741542707E-2,3.5727875700612977E-2,1.8680230307795309E-2,4.8851334756411013E-2,6.0650388427361257E-3]
[null,"Wellington City","Business","Wellington CityBusiness",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D233,'Capital values'!$C$8:$C$45,0),)","v":3896130400},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D233,'Capital values'!$C$57:$C$93,0),)","v":1899},{"$f":"G233-INDEX('Capital values'!$E$104:$E$141,MATCH(D233,'Capital values'!$C$104:$C$141,0),)","v":1899},2051674.776197999,null,null,{"$f":"L199/K199-1","v":0.11797042921409928},0.1282478918368708,0.11389353211908837,0.13843076343560456,0.11371483220570533,8.0911856553917305E-2,3.4583350079672837E-2,2.687701586581337E-2,4.4607115231413141E-2,1.9686168783932478E-2]
[null,"Wellington City","Residential","Wellington CityResidential",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D234,'Capital values'!$C$8:$C$45,0),)","v":39537398501},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D234,'Capital values'!$C$57:$C$93,0),)","v":71308},{"$f":"G234-INDEX('Capital values'!$E$104:$E$141,MATCH(D234,'Capital values'!$C$104:$C$141,0),)","v":71308},554459.5066612442,null,null,{"$f":"L200/K200-1","v":7.4130207691290639E-2},9.8633860617308944E-2,7.3193298719596678E-2,0.10785699951050698,8.7043964865535228E-2,5.6235899808220413E-2,3.2813629732390881E-2,2.7231992028090346E-2,4.3236937810023024E-2,2.1158939699186474E-2]
[null,"Wellington City","Rural","Wellington CityRural",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D235,'Capital values'!$C$8:$C$45,0),)","v":595945550},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D235,'Capital values'!$C$57:$C$93,0),)","v":781},{"$f":"G235-INDEX('Capital values'!$E$104:$E$141,MATCH(D235,'Capital values'!$C$104:$C$141,0),)","v":781},763054.48143405886,null,null,{"$f":"L201/K201-1","v":8.1514089707672266E-2},9.4642397064988115E-2,1.8634920859228243E-2,8.1341950295252374E-2,5.4052507742300415E-2,3.2413201278728598E-2,3.0088251324906556E-2,3.47834127544695E-2,3.7798800321146908E-2,3.4593154144473059E-2]
[null,"Hutt City","Business","Hutt CityBusiness",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D236,'Capital values'!$C$8:$C$45,0),)","v":3789029500},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D236,'Capital values'!$C$57:$C$93,0),)","v":2371},{"$f":"G236-INDEX('Capital values'!$E$104:$E$141,MATCH(D236,'Capital values'!$C$104:$C$141,0),)","v":2371},1598072.3323492198,null,null,{"$f":"L202/K202-1","v":6.2743118283792088E-2},5.5941786369888113E-2,6.3578225213763107E-2,7.1677669613367634E-2,5.4435365253494794E-2,3.5285553364467814E-2,4.0660560146092539E-2,3.2635201322996243E-2,4.8094678116846756E-2,3.9492038194086865E-2]
[null,"Hutt City","Residential","Hutt CityResidential",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D237,'Capital values'!$C$8:$C$45,0),)","v":17301952000},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D237,'Capital values'!$C$57:$C$93,0),)","v":36436},{"$f":"G237-INDEX('Capital values'!$E$104:$E$141,MATCH(D237,'Capital values'!$C$104:$C$141,0),)","v":36311},474858.71116478206,null,null,{"$f":"L203/K203-1","v":5.9106037263406019E-2},3.1600210481339763E-2,3.166005211093248E-2,4.1246853948242679E-2,2.4716435933006986E-2,6.9444767938144913E-3,4.0533761469158547E-2,3.4144142130513311E-2,4.7622915794186094E-2,4.5273432575379635E-2]
[null,"Hutt City","Rural","Hutt CityRural",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D238,'Capital values'!$C$8:$C$45,0),)","v":311549000},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D238,'Capital values'!$C$57:$C$93,0),)","v":480},{"$f":"G238-INDEX('Capital values'!$E$104:$E$141,MATCH(D238,'Capital values'!$C$104:$C$141,0),)","v":480},649060.41666666663,null,null,{"$f":"L204/K204-1","v":8.3604359173052423E-2},6.4812706131818443E-2,2.3002318635437558E-2,5.2238977694511579E-2,3.2203805932808471E-2,2.6819837115299228E-2,4.1844288224486936E-2,4.2091933117845759E-2,4.5630107128770581E-2,6.4253002305774132E-2]
[null,"Upper Hutt City","Business","Upper Hutt CityBusiness",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D239,'Capital values'!$C$8:$C$45,0),)","v":1174676500},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D239,'Capital values'!$C$57:$C$93,0),)","v":716},{"$f":"G239-INDEX('Capital values'!$E$104:$E$141,MATCH(D239,'Capital values'!$C$104:$C$141,0),)","v":716},1640609.6368715083,null,null,{"$f":"L205/K205-1","v":4.891111183464969E-2},5.0711447812497035E-2,5.3854528036081373E-2,6.9526438427517823E-2,3.2185435683822039E-2,1.413424060267876E-2,3.2396785021464369E-2,2.6055211293656733E-2,4.2155944659987954E-2,2.0222575998364967E-2]
[null,"Upper Hutt City","Residential","Upper Hutt CityResidential",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D240,'Capital values'!$C$8:$C$45,0),)","v":6156988420},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D240,'Capital values'!$C$57:$C$93,0),)","v":14823},{"$f":"G240-INDEX('Capital values'!$E$104:$E$141,MATCH(D240,'Capital values'!$C$104:$C$141,0),)","v":14780},415367.22795655398,null,null,{"$f":"L206/K206-1","v":1.3245234174641407E-2},2.4454164592200955E-2,1.8735647356537655E-2,3.6284505991462712E-2,-4.1310199720229202E-3,-2.2222722029831221E-2,2.9850552804308483E-2,2.5866808010251097E-2,3.9799089774228413E-2,2.1504365120130098E-2]
[null,"Upper Hutt City","Rural","Upper Hutt CityRural",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D241,'Capital values'!$C$8:$C$45,0),)","v":854712340},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D241,'Capital values'!$C$57:$C$93,0),)","v":1253},{"$f":"G241-INDEX('Capital values'!$E$104:$E$141,MATCH(D241,'Capital values'!$C$104:$C$141,0),)","v":1172},682132.75339185959,null,null,{"$f":"L207/K207-1","v":9.9805405275528614E-2},7.3210676427177823E-2,1.1569440696539424E-2,6.0114808029383848E-2,2.1024815567642907E-3,5.0512153460480214E-4,2.6081014674511627E-2,3.1570399071068511E-2,3.3502654690233724E-2,3.314711210755994E-2]
[null,"Porirua City","Business","Porirua CityBusiness",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D242,'Capital values'!$C$8:$C$45,0),)","v":1099995500},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D242,'Capital values'!$C$57:$C$93,0),)","v":797},{"$f":"G242-INDEX('Capital values'!$E$104:$E$141,MATCH(D242,'Capital values'!$C$104:$C$141,0),)","v":797},1380170.0125470515,null,null,{"$f":"L208/K208-1","v":4.3286257234199654E-2},3.5991483427054716E-2,4.7206498262165608E-2,6.1952693479811138E-2,4.0652553844570338E-2,1.0779758043989229E-2,3.44889046748873E-2,2.6855345840560263E-2,4.45105617210515E-2,1.9732739149519007E-2]
[null,"Porirua City","Residential","Porirua CityResidential",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D243,'Capital values'!$C$8:$C$45,0),)","v":8551317050},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D243,'Capital values'!$C$57:$C$93,0),)","v":17255},{"$f":"G243-INDEX('Capital values'!$E$104:$E$141,MATCH(D243,'Capital values'!$C$104:$C$141,0),)","v":17255},495584.87684729067,null,null,{"$f":"L209/K209-1","v":3.037747700697957E-2},6.9651471532827802E-3,8.635626282606168E-3,2.4692243136746894E-2,2.3951414961767004E-3,-2.9956183983159024E-2,3.2472259159485706E-2,2.7021409537097973E-2,4.283622343483251E-2,2.1083319894552144E-2]
[null,"Porirua City","Rural","Porirua CityRural",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D244,'Capital values'!$C$8:$C$45,0),)","v":625816700},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D244,'Capital values'!$C$57:$C$93,0),)","v":623},{"$f":"G244-INDEX('Capital values'!$E$104:$E$141,MATCH(D244,'Capital values'!$C$104:$C$141,0),)","v":623},1004521.1878009631,null,null,{"$f":"L210/K210-1","v":8.0777214658557916E-2},5.3897777197969399E-2,-3.7239178323481559E-3,4.9405816804943603E-2,1.9201048342241123E-2,-3.4660872387413111E-3,3.0052909143697626E-2,3.4842060116230478E-2,3.7797692610711753E-2,3.4747058450100843E-2]
[null,"Kapiti Coast District","Business","Kapiti Coast DistrictBusiness",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D245,'Capital values'!$C$8:$C$45,0),)","v":1479149500},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D245,'Capital values'!$C$57:$C$93,0),)","v":1334},{"$f":"G245-INDEX('Capital values'!$E$104:$E$141,MATCH(D245,'Capital values'!$C$104:$C$141,0),)","v":1334},1108807.7211394303,null,null,{"$f":"L211/K211-1","v":2.6268265966139515E-2},0.10787300875680872,0.10287287065718709,0.12895749795072486,0.10419889999812071,7.4670405191395561E-2,3.8198868145919995E-2,2.6648168948430362E-2,4.5658104210376971E-2,2.3663958357848403E-2]
[null,"Kapiti Coast District","Residential","Kapiti Coast DistrictResidential",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D246,'Capital values'!$C$8:$C$45,0),)","v":11324760400},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D246,'Capital values'!$C$57:$C$93,0),)","v":21036},{"$f":"G246-INDEX('Capital values'!$E$104:$E$141,MATCH(D246,'Capital values'!$C$104:$C$141,0),)","v":20824},538351.41661912913,null,null,{"$f":"L212/K212-1","v":0.12615649223709879},7.5273840683323767E-2,6.0529905379021143E-2,9.5340897638291899E-2,7.3707230993302675E-2,4.705829194440958E-2,3.7406979261525031E-2,2.6994063917527678E-2,4.4300483995768358E-2,2.6547494464016497E-2]
[null,"Kapiti Coast District","Rural","Kapiti Coast DistrictRural",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D247,'Capital values'!$C$8:$C$45,0),)","v":1966405700},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D247,'Capital values'!$C$57:$C$93,0),)","v":2643},{"$f":"G247-INDEX('Capital values'!$E$104:$E$141,MATCH(D247,'Capital values'!$C$104:$C$141,0),)","v":2486},744005.18350359437,null,null,{"$f":"L213/K213-1","v":3.8103276045065027E-3},7.3340693336939378E-2,2.0245677950614382E-2,7.7757739960170102E-2,5.0153783605333402E-2,3.2011298343042061E-2,3.7351222620942037E-2,3.2523096107944793E-2,4.0416559339306213E-2,3.9326514448928096E-2]
[null,"Masterton District","Business","Masterton DistrictBusiness",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D248,'Capital values'!$C$8:$C$45,0),)","v":433363100},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D248,'Capital values'!$C$57:$C$93,0),)","v":550},{"$f":"G248-INDEX('Capital values'!$E$104:$E$141,MATCH(D248,'Capital values'!$C$104:$C$141,0),)","v":550},787932.90909090906,null,null,{"$f":"L214/K214-1","v":0.13188424874958482},0.15843707490748837,0.11665193092481974,0.15344633927122731,0.12368162039508235,9.2252818509978241E-2,3.4283690778984743E-2,2.9149622957581611E-2,4.3457150192525162E-2,2.3426499757334573E-2]
[null,"Masterton District","Residential","Masterton DistrictResidential",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D249,'Capital values'!$C$8:$C$45,0),)","v":2604255800},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D249,'Capital values'!$C$57:$C$93,0),)","v":7912},{"$f":"G249-INDEX('Capital values'!$E$104:$E$141,MATCH(D249,'Capital values'!$C$104:$C$141,0),)","v":7897},329152.65419615776,null,null,{"$f":"L215/K215-1","v":0.22504343705260799},0.10771155542297417,4.827341621686565E-2,0.10145812966663037,7.7291230617558382E-2,5.2337657090034018E-2,3.0554159836153394E-2,3.0623079572179579E-2,3.9311064867363577E-2,2.7881821616902558E-2]
[null,"Masterton District","Rural","Masterton DistrictRural",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D250,'Capital values'!$C$8:$C$45,0),)","v":2808895600},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D250,'Capital values'!$C$57:$C$93,0),)","v":3880},{"$f":"G250-INDEX('Capital values'!$E$104:$E$141,MATCH(D250,'Capital values'!$C$104:$C$141,0),)","v":3442},723942.16494845366,null,null,{"$f":"L216/K216-1","v":0.13983710909669544},0.11237568500966044,2.8123575407983159E-2,9.505314704771739E-2,6.7536225981307263E-2,4.6375732477781595E-2,2.9550471601179185E-2,3.4154846033973341E-2,3.7154534261378824E-2,3.3984756767639457E-2]
[null,"Carterton District","Business","Carterton DistrictBusiness",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D251,'Capital values'!$C$8:$C$45,0),)","v":96652500},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D251,'Capital values'!$C$57:$C$93,0),)","v":227},{"$f":"G251-INDEX('Capital values'!$E$104:$E$141,MATCH(D251,'Capital values'!$C$104:$C$141,0),)","v":227},425781.93832599121,null,null,{"$f":"L217/K217-1","v":3.8892707969497842E-3},0.12378025412056748,9.5541320515736494E-2,0.12899425342118254,0.10285138034963426,7.3697478433060848E-2,3.4132731038869712E-2,2.9056997643012172E-2,4.3236135883925941E-2,2.3396254533142757E-2]
[null,"Carterton District","Residential","Carterton DistrictResidential",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D252,'Capital values'!$C$8:$C$45,0),)","v":843913500},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D252,'Capital values'!$C$57:$C$93,0),)","v":2392},{"$f":"G252-INDEX('Capital values'!$E$104:$E$141,MATCH(D252,'Capital values'!$C$104:$C$141,0),)","v":2355},352806.64715719066,null,null,{"$f":"L218/K218-1","v":0.22183856701537819},7.5181825233849198E-2,3.0085059375763779E-2,7.5259853883193228E-2,5.2696665056984671E-2,2.819342013788706E-2,3.051412970491274E-2,3.0593954214611863E-2,3.9200195428749751E-2,2.7886864572259862E-2]
[null,"Carterton District","Rural","Carterton DistrictRural",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D253,'Capital values'!$C$8:$C$45,0),)","v":1744267200},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D253,'Capital values'!$C$57:$C$93,0),)","v":2043},{"$f":"G253-INDEX('Capital values'!$E$104:$E$141,MATCH(D253,'Capital values'!$C$104:$C$141,0),)","v":1749},853777.38619676942,null,null,{"$f":"L219/K219-1","v":0.11228897020247119},0.10192744458868197,2.3288847288788883E-2,8.7093789666015553E-2,6.023855871185102E-2,3.9235214691097919E-2,2.9665883515157754E-2,3.4251151782762168E-2,3.7224110457662274E-2,3.4082560636586434E-2]
[null,"South Wairarapa District","Business","South Wairarapa DistrictBusiness",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D254,'Capital values'!$C$8:$C$45,0),)","v":206493600},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D254,'Capital values'!$C$57:$C$93,0),)","v":304},{"$f":"G254-INDEX('Capital values'!$E$104:$E$141,MATCH(D254,'Capital values'!$C$104:$C$141,0),)","v":304},679255.26315789472,null,null,{"$f":"L220/K220-1","v":8.1752370561334775E-2},0.10502433156201252,8.3663138195086528E-2,0.11502960761518466,9.0141744263567469E-2,6.1542503772346713E-2,3.4283690778984743E-2,2.9149622957581833E-2,4.3457150192525384E-2,2.3426499757334129E-2]
[null,"South Wairarapa District","Residential","South Wairarapa DistrictResidential",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D255,'Capital values'!$C$8:$C$45,0),)","v":1318886100},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D255,'Capital values'!$C$57:$C$93,0),)","v":3229},{"$f":"G255-INDEX('Capital values'!$E$104:$E$141,MATCH(D255,'Capital values'!$C$104:$C$141,0),)","v":3160},408450.32517807372,null,null,{"$f":"L221/K221-1","v":0.31723097859626415},5.7362472289110178E-2,1.9017288642260599E-2,5.9932912461486021E-2,3.7069317880344732E-2,1.1507143721361635E-2,3.0907665212806634E-2,3.0966759977176794E-2,3.9738998138696857E-2,2.8173737722236858E-2]
[null,"South Wairarapa District","Rural","South Wairarapa DistrictRural",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D256,'Capital values'!$C$8:$C$45,0),)","v":2982290600},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D256,'Capital values'!$C$57:$C$93,0),)","v":3124},{"$f":"G256-INDEX('Capital values'!$E$104:$E$141,MATCH(D256,'Capital values'!$C$104:$C$141,0),)","v":2787},954638.47631241998,null,null,{"$f":"L222/K222-1","v":0.13885243109769974},9.7636957119926482E-2,2.0169083915202002E-2,8.3681076817949229E-2,5.6346403154938773E-2,3.4756946692878987E-2,3.0027561551939641E-2,3.4690197922160326E-2,3.7717378848352912E-2,3.4480871070670105E-2]
[null,"Tararua District","Rural","Tararua DistrictRural",null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D257,'Capital values'!$C$8:$C$45,0),)","v":10760500},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D257,'Capital values'!$C$57:$C$93,0),)","v":10},{"$f":"G257-INDEX('Capital values'!$E$104:$E$141,MATCH(D257,'Capital values'!$C$104:$C$141,0),)","v":9},1076050,null,null,{"$f":"L223/K223-1","v":0.1743901362311322},9.1637675911557581E-2,-1.1102620177933065E-2,6.4870810822706959E-2,3.3558608142606472E-2,1.7300748777391517E-2,2.7660351481149315E-2,3.9239585280616218E-2,3.3442543259053936E-2,4.3053164557671719E-2]
[null,"Region wide",null,{"$f":"B258&C258","v":"Region wide"},null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D258,'Capital values'!$C$8:$C$45,0),)","v":119678968561},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D258,'Capital values'!$C$57:$C$93,0),)","v":200807},{"$f":"G258-INDEX('Capital values'!$E$104:$E$141,MATCH(D258,'Capital values'!$C$104:$C$141,0),)","v":198998},595990.0230619451,null,null,{"$f":"L224/K224-1","v":5.9477969379412077E-2},5.9257255810819087E-2,6.2508173604542971E-2,8.0175412082075681E-2,6.1526106515558343E-2,3.3454682387624279E-2,3.5076150188315225E-2,2.6537472609653001E-2,4.508049514689727E-2,2.260047074666538E-2]
[]
[null,"Kapiti split - annual % change"]
[null,"Kapiti Coast District","Residential - Otaki rating area",{"$f":"B261&C261","v":"Kapiti Coast DistrictResidential - Otaki rating area"},null,{"$f":"INDEX('Capital values'!$E$8:$E$47,MATCH(D261,'Capital values'!$C$8:$C$47,0),)","v":1104760900},{"$f":"INDEX('Capital values'!$E$57:$E$96,MATCH(D261,'Capital values'!$C$57:$C$96,0),)","v":3151},{"$f":"G261/G263*H263","v":3119.2443430309945},{"$f":"F261/G261","v":350606.44239923835},null,null,{"$f":"L227/K227-1","v":0.10006417099677933},3.672391638597583E-2,1.3956522318403719E-2,5.1002311074113571E-2,2.7016807936909748E-2,4.2081476902859904E-3,3.7075525519711938E-2,2.979549035853668E-2,4.1845926313642812E-2,3.3323364966084679E-2]
[null,"Kapiti Coast District","Residential - ex-Otaki rating area",{"$f":"B262&C262","v":"Kapiti Coast DistrictResidential - ex-Otaki rating area"},null,{"$f":"F263-F261","v":10219999500},{"$f":"G263-G261","v":17885},{"$f":"H263-H261","v":17704.755656969006},571428.5434721834,null,null,{"$f":"L228/K228-1","v":0.12944096737752031},7.9357158738294187E-2,6.526823650075575E-2,9.9634579086187225E-2,7.8028696670253694E-2,5.0836647088477571E-2,3.7434908683346091E-2,2.6758087952818199E-2,4.4507853382082185E-2,2.5976504749023466E-2]
[null,"Kapiti Coast District","Residential",{"$f":"B263&C263","v":"Kapiti Coast DistrictResidential"},null,{"$f":"INDEX('Capital values'!$E$8:$E$45,MATCH(D263,'Capital values'!$C$8:$C$45,0),)","v":11324760400},{"$f":"INDEX('Capital values'!$E$57:$E$93,MATCH(D263,'Capital values'!$C$57:$C$93,0),)","v":21036},{"$f":"G263-INDEX('Capital values'!$E$104:$E$141,MATCH(D263,'Capital values'!$C$104:$C$141,0),)","v":20824},538351.41661912913,null,null,{"$f":"L229/K229-1","v":0.12615649223709879},7.5273840683323767E-2,6.0529905379021143E-2,9.5340897638291899E-2,7.3707230993302675E-2,4.705829194440958E-2,3.7406979261525031E-2,2.6994063917527678E-2,4.4300483995768358E-2,2.6547494464016497E-2]
[]
[]
[]
[null,"District-wide rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General rate",null,null,null,null,null,null,null,null,null,null,null,"Flood protection – regional rate",null,null,null,null,null,null,null,null,null,null,null,"Flood protection – catchment rate",null,null,null,null,null,null,null,null,null,null,null,"River management rate",null,null,null,null,null,null,null,null,null,null,null,"Public transport rate",null,null,null,null,null,null,null,null,null,null,null,"Stadium purposes rate",null,null,null,null,null,null,null,null,null,null,null,"Regional strategy rate"]
[]
[null,"TA full name","Category group","Concatenated  row",null,null,null,"ECV 2017/18","2018/19 ECV",null,"2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28",null,"2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28",null,"2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28",null,"2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28",null,"2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28",null,"2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28",null,"2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28",null,"2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28"]
[]
[null,"Rates per average CV - status quo"]
[null,"By TA - $"]
[null,"Wellington City","District wide","Wellington CityDistrict Wide",null,51575881451,77106,77106,668895.8245921199,null,812.91628105113432,844.29088595838698,905.43824389440817,954.43516380759377,1033.7280638676764,1086.0235006761704,1125.6627681274733,1167.3101649780724,1199.4659932797058,1256.2115921121799,1275.7071866378344]
[null,"Hutt City","District wide","Hutt CityDistrict Wide",null,21308578500,39145,39020,544349.94252139481,null,600.63590115989939,654.90865943375752,702.4954708597711,740.55676386222967,796.31071870179392,828.88445293359916,866.27187926356862,904.14397504854924,936.85335364459024,991.61190543905548,1029.0128483224776]
[null,"Upper Hutt City","District wide","Upper Hutt CityDistrict Wide",null,8127444260,16736,16625,485626.44956978969,null,506.16847935228236,540.54113496064167,582.71196699395796,614.81847153144736,667.6728804979731,692.17976887962823,715.76030691307938,740.19182011649434,759.9615370948419,793.54797676093006,806.74754350185879]
[null,"Porirua City","District wide","Porirua CityDistrict Wide",null,10194406250,18629,18629,547233.14455955767,null,534.02228926284317,578.32909428965638,620.09514411045188,652.79022017003683,707.41973276850911,742.72365143771924,769.59021847501424,797.77972551107507,819.50938001034024,858.04713032230586,871.14242086178672]
[null,"Kapiti Coast District","District wide","Kapiti Coast DistrictDistrict Wide",null,14609528600,24840,24486,588145.27375201287,null,376.68379901956973,408.91625645100117,434.01939005110336,447.29049494577407,481.19691627591311,502.03851471850072,518.25410768305846,538.83670331244036,555.75939923295891,581.47458142798564,598.41547443665252]
[null,"Masterton District","District wide","Masterton DistrictDistrict Wide",null,5909468000,12282,11827,481148.67285458394,null,182.43541893140156,212.38241405858474,227.31221099125165,228.19783122597394,243.32572683892067,251.67105921488914,257.73616693620221,265.65292568095288,275.7075716461535,287.06705117321047,296.53954865136291]
[null,"Carterton District","District wide","Carterton DistrictDistrict Wide",null,2707141800,4643,4341,583058.75511522719,null,239.84938953836109,268.24719467126732,287.32872543575917,289.6024929545087,309.35512537779528,320.51328940089587,328.64356174689129,338.98024911657001,351.51388860278871,366.30515530559734,377.77591518288898]
[null,"South Wairarapa District","District wide","South Wairarapa DistrictDistrict Wide",null,4460485300,6611,6198,674706.59506882471,null,272.6086427892086,328.34019293104097,351.88387866566114,356.34463097775892,381.3515069595889,395.77371378220738,406.3439350973016,419.43706573472002,434.58803335742192,453.20823114160913,466.68303555525341]
[null,"Tararua District","District wide","Tararua DistrictDistrict Wide",null,10760500,10,9,1076050,null,217.20357346081778,264.55595184300319,283.18737224045464,279.75211244292666,296.87698257276116,305.52646324446414,311.61363792290649,320.53911310454714,333.84377178354276,347.01226770883608,360.52565167931289]
[null,"Region wide",null,"Region wide",null,118903694661,200002,198241,594512.52817971818,null,595.81419707750183,633.69974589263995,679.26330762600253,713.23707323881672,770.65625400103693,806.36917936743168,836.3692481831863,868.22363958828487,894.21250144601368,938.05786286975854,958.61653796997393]
[]
[null,"By TA - $"]
[null,"Wellington City","Regional CBD","Wellington CityRegional CBD",null,7819039000,3382,3382,2311957.1259609698,null,8606.0064614151124,8840.1727187851666,9476.2112369793977,10250.187287038047,11176.224479605338,11824.921268253618,12323.292290209185,12810.699678804744,13094.757194339014,13744.163655678298,13838.004972423927]
[null,"Wellington City","Business","Wellington CityBusiness",null,3862866400,1900,1900,2033087.5789473683,null,1709.2917229929787,1805.9646923470862,1936.9819152414593,2012.6581374371997,2172.950826931778,2270.1476915199951,2344.9846364862597,2429.4604612561016,2512.0148768669806,2625.6301729191737,2692.9343180650299]
[null,"Wellington City","Residential","Wellington CityResidential",null,39302266501,71045,71045,553202.42805264273,null,419.41534734077328,442.41443959470996,474.65313850143252,488.94711958427843,526.28933004440523,549.37549831701256,566.53273163027404,586.09101457883548,605.03034851512882,632.4036896390412,647.07943787222951]
[null,"Wellington City","Rural","Wellington CityRural",null,591709550,779,779,759575.80231065466,null,401.03000016326183,436.15165765125215,467.49289661729142,468.86490858783134,500.40164105347708,517.819540542921,530.41097015763864,546.8809498609254,567.83911459034709,591.62012701625042,611.31148678183831]
[null,"Hutt City","Business","Hutt CityBusiness",null,3771653500,2358,2358,1599513.7828668363,null,1881.2693924637156,2022.3804329269908,2169.8099471457954,2295.364427483456,2472.9421443698725,2576.2334315800008,2693.1691925670966,2811.9426520899779,2915.4376439559564,3084.2527360944659,3201.5034420258262]
[null,"Hutt City","Residential","Hutt CityResidential",null,17222975000,36300,36175,474462.12121212122,null,519.25237259494872,568.17535953692652,609.43123943478543,642.10315303068035,690.22417205157092,718.42365236712749,750.78312818073266,783.52680248647187,811.6686594274413,859.17354027976353,891.31299644696833]
[null,"Hutt City","Rural","Hutt CityRural",null,313950000,487,487,644661.19096509239,null,456.84684423182881,502.28102977855889,538.33544138242905,554.47791861866699,589.31840181834946,605.53367041759611,632.53019453507011,660.94907471943088,691.37623563289321,734.5597013257933,777.51757753910158]
[null,"Upper Hutt City","Business","Upper Hutt CityBusiness",null,1176281500,712,712,1652080.7584269664,null,1849.4419134297805,2009.0249332512569,2165.795936636925,2297.0061969029275,2499.4307175433773,2596.6270312338543,2688.8102654142622,2784.0982371669629,2861.2744963293849,2989.5280280054221,3042.4848449591768]
[null,"Upper Hutt City","Residential","Upper Hutt CityResidential",null,6108760420,14778,14741,413368.54919474898,null,448.6329345340265,476.96089743325484,514.03576843904148,542.89492435710883,589.58786993316562,611.78802116592135,632.83170616063285,654.51243919920364,671.60080465322801,701.45813018018487,712.41464677171052]
[null,"Upper Hutt City","Rural","Upper Hutt CityRural",null,842402340,1246,1172,676085.34510433383,null,403.61355742451246,457.57025678793207,494.69517394320684,508.68566228416034,549.14856761707108,559.47735870061638,573.94432895707109,590.51166141327371,609.27941594490312,632.99898501468044,650.08348992282095]
[null,"Porirua City","Business","Porirua CityBusiness",null,1097240500,795,795,1380176.7295597484,null,1472.5335312710961,1582.4708508395979,1697.1367701066847,1795.5335343102815,1949.5456005820197,2048.1308720716897,2124.3872981903646,2204.2607937310222,2266.7983236338159,2373.7669323687619,2413.6894905394756]
[null,"Porirua City","Residential","Porirua CityResidential",null,8483788000,17224,17224,492556.20065025543,null,490.8425896946739,531.73312762101739,570.1088081063067,600.52376392060944,650.80466041077818,683.47879980385915,708.30008474498914,734.24674744468655,753.93480686441853,789.46621562750579,800.99837465156008]
[null,"Porirua City","Rural","Porirua CityRural",null,613377750,610,610,1005537.2950819673,null,520.25920458070402,585.33931304938449,627.827207501256,639.27629836453229,687.17045633869691,714.25575658132482,734.50429223280059,758.66425826618558,784.85649096884731,819.09701897198352,841.36558730634385]
[null,"Kapiti Coast District","Business","Kapiti Coast DistrictBusiness",null,1513816000,1395,1395,1085172.7598566308,null,864.72232226204733,839.61970931699796,892.50011677812699,928.2110368867086,1002.1996610331686,1047.3670888841434,1083.2666517337527,1127.4239230236719,1164.1057644734906,1218.4276192057819,1254.5634785780148]
[null,"Kapiti Coast District","Residential","Kapiti Coast DistrictResidential",null,11056324900,20672,20473,534845.43827399379,null,342.02469508837305,382.06853084655847,405.65386938448887,418.6803341291818,450.59012004305583,470.4102898304447,485.77536333572363,505.04936141895951,520.56914140034883,544.77027666057722,559.93816062916449]
[null,"Kapiti Coast District","Rural","Kapiti Coast DistrictRural",null,2039387700,2773,2618,735444.53660295706,null,392.40012294643242,394.95695855953795,417.40108115678532,421.2072235404338,449.83408280647654,466.05268851035908,478.70636307338947,497.18461536612426,514.62554795462188,537.23653615277544,557.73843341652776]
[null,"Masterton District","Business","Masterton DistrictBusiness",null,435894100,550,550,792534.72727272729,null,388.39100516213119,408.26004291841201,437.92728732729637,448.01827041034915,481.7398790457359,500.69045449912772,515.29539997451593,533.09306918845891,553.80477939570835,577.83578842821794,597.09763847097111]
[null,"Masterton District","Residential","Masterton DistrictResidential",null,2705770800,7878,7864,343459.10129474488,null,130.29168450315552,161.77284686237937,173.05087798465283,174.50919318126159,186.21942561677167,192.87632846659039,197.72180514758583,203.84829836272945,211.19314766169333,219.96830627249389,226.63207139311643]
[null,"Masterton District","Rural","Masterton DistrictRural",null,2767803100,3854,3413,718163.75194603007,null,261.80220892739106,291.13526161924921,311.42650508600019,309.82778684736405,329.28827414414678,339.57147992811355,346.91093704508836,357.07710188329742,371.15001271707251,385.98378880621289,399.80061674676534]
[null,"Carterton District","Business","Carterton DistrictBusiness",null,92706500,225,225,412028.88888888888,null,266.74240595497224,243.04377818006174,260.67888275451514,268.94670241262884,289.81813781394447,302.06957212583285,311.50508526263593,322.51540820249613,334.1758621965534,349.00676130891543,359.15756452382601]
[null,"Carterton District","Residential","Carterton DistrictResidential",null,827583500,2356,2274,351266.34125636675,null,159.56940710192612,191.20133636586144,204.61112594898833,208.66025707924584,223.46581597804175,232.30967714161449,238.82680127183454,246.58090904129295,254.84348443169986,265.80054905236852,272.72181103669959]
[null,"Carterton District","Rural","Carterton DistrictRural",null,1786851800,2062,1842,866562.46362754609,null,330.96905126031817,362.57251517469001,388.29229429808333,387.88351167130918,413.16649062885546,426.84963608845953,436.68063492254174,449.89462080571616,467.40357248663372,486.5713972948605,503.38435275161436]
[null,"South Wairarapa District","Business","South Wairarapa DistrictBusiness",null,205904600,308,308,668521.42857142852,null,412.61421887867567,432.87099340554812,464.25268700622701,481.33862369990891,519.34352212295892,542.17676545595521,559.75564426503661,579.79906678476334,599.86776800430505,626.83049141196977,643.5352670717748]
[null,"South Wairarapa District","Residential","South Wairarapa DistrictResidential",null,1295001100,3196,3123,405194.33667083853,null,178.78253205781866,241.45271435539269,258.58266628760714,265.4479965315669,285.00578689340654,296.98217950063787,305.85989307296484,316.10850426137591,326.31915215496144,340.69852131779857,348.80709315300567]
[null,"South Wairarapa District","Rural","South Wairarapa DistrictRural",null,2959579600,3107,2767,952552.17251367879,null,356.39297879805548,410.74730428656846,440.11145568251521,440.84720385564987,470.17074759724591,486.27503455735439,497.89147030364774,513.22161228940126,532.96691525372808,555.12241731271536,573.79697974916871]
[null,"Tararua District","Rural","Tararua DistrictRural",null,10760500,10,9,1076050,null,224.20357346081778,267.3559518430032,285.98737224045465,282.55211244292667,299.67698257276112,308.32646324446415,314.4136379229065,323.33911310454715,336.64377178354277,349.81226770883609,363.3256516793129]
[null,"Region wide",null,"Region wide",null,118903694661,200002,198241,594512.52817971818,null,595.81419707750183,633.69974589263995,679.26330762600253,713.23707323881672,770.65625400103693,806.36917936743168,836.3692481831863,868.22363958828487,894.21250144601368,938.05786286975854,958.61653796997393]
[]
[null,"Difference in total rates - between agreed option and status quo"]
[null,null,null,null,null,"2018/19",null,null,null,null,"District-wide rates"]
[null,"TA full name","Category group","Concatenated  row",null,"CV","Assessments","WRS assessments","Average CV",null,"2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28"]
[]
[null,"By TA - $"]
[null,"Wellington City","District wide","Wellington CityDistrict Wide",null,51575881451,77106,77106,668895.8245921199,null,{"$f":"K185-K273","v":0},13.508446752014152,14.122601912543132,44.578734327331404,64.26347732643444,102.81196077330196,120.84045360162304,121.78834313542234,119.99365594341748,123.56421605309629,124.24274444637967]
[null,"Hutt City","District wide","Hutt CityDistrict Wide",null,21308578500,39145,39020,544349.94252139481,null,{"$f":"K186-K274","v":0},-18.210528737623349,-42.53821282344029,-55.692893075334041,-79.000429174657825,-89.475927706539437,-117.24619190560122,-124.72592252283323,-131.00931827588795,-147.32463355195296,-147.37375602899124]
[null,"Upper Hutt City","District wide","Upper Hutt CityDistrict Wide",null,8127444260,16736,16625,485626.44956978969,null,{"$f":"K187-K275","v":0},-23.600412390453698,-49.338847537998276,-68.651595675441854,-97.78081642067184,-120.84748504297283,-152.58402019387245,-160.08228733230101,-164.59837733696361,-174.48182196197649,-174.02339665624618]
[null,"Porirua City","District wide","Porirua CityDistrict Wide",null,10194406250,18629,18629,547233.14455955767,null,{"$f":"K188-K276","v":0},-26.710134212821572,-61.850634030595756,-87.349369544851811,-124.87979045337318,-155.55124134021491,-196.24707064085624,-205.70938477238826,-211.28500766091463,-223.74014810034453,-223.26390644724609]
[null,"Kapiti Coast District","District wide","Kapiti Coast DistrictDistrict Wide",null,14609528600,24840,24486,588145.27375201287,null,{"$f":"K189-K277","v":0},3.6711388213505529,11.109631805481115,25.22056294448663,37.534437830334298,55.782481333580392,67.045162405476162,68.426237994960275,68.181506273714717,70.010888013422232,70.882269493535318]
[null,"Masterton District","District wide","Masterton DistrictDistrict Wide",null,5909468000,12282,11827,481148.67285458394,null,{"$f":"K190-K278","v":0},2.3323342126343789,12.069960292031396,22.238002626080373,33.251689487131671,46.571399328186686,56.731782231847092,58.456285037882537,58.780342115526992,60.466660931415049,61.419149065329009]
[null,"Carterton District","District wide","Carterton DistrictDistrict Wide",null,2707141800,4643,4341,583058.75511522719,null,{"$f":"K191-K279","v":0},4.2744252094737476,10.771061953100059,17.27306006057114,23.772350091058001,32.668178302510853,37.772772371449605,38.567063296874153,38.427906619171836,38.629652258035151,39.887758329732662]
[null,"South Wairarapa District","District wide","South Wairarapa DistrictDistrict Wide",null,4460485300,6611,6198,674706.59506882471,null,{"$f":"K192-K280","v":0},-4.8196848288327487,-1.0731874645132393,2.8641087831015284,5.8892340474232583,11.779669328785587,13.078285970386617,12.880788255884625,12.075443814284995,10.847614878587763,12.087244255475582]
[null,"Tararua District","District wide","Tararua DistrictDistrict Wide",null,10760500,10,9,1076050,null,{"$f":"K193-K281","v":0},-4.0534866628467512,1.4435189105952304,1.6875426962682241,3.001529463279951,4.5095183701816381,3.8346404181829712,3.7120244737274675,3.2407167988571359,1.4388225860621446,3.0479096071131835]
[null,"Region wide",null,"Region wide",null,118903694661,200002,198241,594512.52817971818,null,{"$f":"K194-K282","v":0},-2.4477302455435392,-10.605029806610901,-2.7821877073758969,-3.2403552563889662,8.2628317051123759,5.5160180825813541,3.1917207183505525,0.32802011639000739,-3.1910116663580084,-2.6212558439236773]
[]
[]
[null,"By TA - $",null,null,null,null,null,null,null,null,"2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28"]
[null,"Wellington City","Regional CBD","Wellington CityRegional CBD",null,7819039000,3382,3382,2311957.1259609698,null,{"$f":"K198-K285","v":0},114.20164303919228,-192.82576955044897,-52.649558109571444,-117.84590760132778,50.821705696040226,-29.11569802869235,-77.27827349744075,-123.47254457436065,-139.21443726729558,-150.54120854980829]
[null,"Wellington City","Business","Wellington CityBusiness",null,3862866400,1900,1900,2033087.5789473683,null,{"$f":"K199-K286","v":0},104.97290885948178,219.02940475165769,388.90892707867147,561.06699976682876,774.76851358905105,946.30139182926814,975.64926398899843,984.61403648836767,1026.9732692957073,1031.5748920140663]
[null,"Wellington City","Residential","Wellington CityResidential",null,39302266501,71045,71045,553202.42805264273,null,{"$f":"K200-K287","v":0},8.0922545533496191,20.288770124391419,42.221220008442742,62.169232891764864,90.304831096196835,109.12059669710607,111.73295189173677,111.79675464738045,115.41682240344437,116.56416329037779]
[null,"Wellington City","Rural","Wellington CityRural",null,591709550,779,779,759575.80231065466,null,{"$f":"K201-K288","v":0},-2.4320620792143472,7.2749611337412716,14.750210618897199,22.551675141797773,33.400713824860645,38.676097263877864,39.328952270923764,38.761168528111284,37.908919078553708,39.994954642946482]
[null,"Hutt City","Business","Hutt CityBusiness",null,3771653500,2358,2358,1599513.7828668363,null,{"$f":"K202-K289","v":0},-23.074332448246651,-58.659091906055437,-49.990347709055186,-66.624883146982938,-38.927411326653782,-66.332925334114407,-78.297750819231624,-92.57969098665717,-125.63033850752709,-126.039015711503]
[null,"Hutt City","Residential","Hutt CityResidential",null,17222975000,36300,36175,474462.12121212122,null,{"$f":"K203-K290","v":0},-18.232036858268771,-42.109592006674688,-56.820072681335546,-80.800005968679102,-93.936692927221657,-121.95943354295662,-129.21451820409322,-135.01544351278426,-150.29612524173751,-150.3422675550089]
[null,"Hutt City","Rural","Hutt CityRural",null,313950000,487,487,644661.19096509239,null,{"$f":"K204-K291","v":0},-7.2397978944966894,-11.209247613131765,-15.226600179202933,-21.89714578319024,-19.839290370930257,-31.127586616206486,-34.381202735852185,-38.434910687990737,-51.824593774853497,-50.914689548458341]
[null,"Upper Hutt City","Business","Upper Hutt CityBusiness",null,1176281500,712,712,1652080.7584269664,null,{"$f":"K205-K292","v":0},-69.12475956202411,-127.5206165281968,-148.96052142215103,-202.03907666679061,-225.29283945928364,-283.95906562379105,-301.33759004826925,-313.82499595843774,-334.68838747272366,-333.95750803233386]
[null,"Upper Hutt City","Residential","Upper Hutt CityResidential",null,6108760420,14778,14741,413368.54919474898,null,{"$f":"K206-K293","v":0},-22.385714622868591,-48.344329288680171,-68.478454625867869,-97.957432963512872,-122.18851935024458,-154.1124379797497,-161.50313622504711,-165.83892469177124,-175.56738775375959,-175.21495780685109]
[null,"Upper Hutt City","Rural","Upper Hutt CityRural",null,842402340,1246,1172,676085.34510433383,null,{"$f":"K207-K294","v":0},-13.673884689968304,-18.300848180380967,-26.779720621253603,-38.272942782879227,-47.527627287410212,-61.736000709893005,-64.944420240673935,-67.119807229803882,-72.675590141806993,-71.186992663607839]
[null,"Porirua City","Business","Porirua CityBusiness",null,1097240500,795,795,1380176.7295597484,null,{"$f":"K208-K295","v":0},-46.196854347916769,-105.56999353085826,-128.83446346190772,-179.59003307429066,-206.22209055335588,-262.62318566816407,-278.28647620491734,-289.10129973051062,-308.04150301746859,-307.20164013626527]
[null,"Porirua City","Residential","Porirua CityResidential",null,8483788000,17224,17224,492556.20065025543,null,{"$f":"K209-K296","v":0},-25.979978443847244,-60.833013821881423,-86.850054201966486,-124.44719455880772,-155.86063334360426,-196.48734515207468,-205.81429193058466,-211.22336155717574,-223.50706158844105,-223.10692272063966]
[null,"Porirua City","Rural","Porirua CityRural",null,613377750,610,610,1005537.2950819673,null,{"$f":"K210-K297","v":0},-23.055019022174292,-35.237039872649689,-48.892887828432322,-67.618671176972612,-82.807927642188474,-105.2451165554811,-110.49401375439754,-114.10265983222769,-122.99024070860469,-121.07114613113606]
[null,"Kapiti Coast District","Business","Kapiti Coast DistrictBusiness",null,1513816000,1395,1395,1085172.7598566308,null,{"$f":"K211-K298","v":0},47.817368893086609,90.66746914083069,156.09782093282888,221.93895409658478,304.32542338735311,369.35728812323191,380.68860717751659,384.19520322574408,400.56583542569206,402.74176974548755]
[null,"Kapiti Coast District","Residential","Kapiti Coast DistrictResidential",null,11056324900,20672,20473,534845.43827399379,null,{"$f":"K212-K299","v":0},3.1048000326269971,8.5129374387615258,20.555950322211231,30.523346043241133,46.164717634663418,55.108781641863118,56.067625552691538,55.694673382825499,57.022304026739562,57.830505262435054]
[null,"Kapiti Coast District","Rural","Kapiti Coast DistrictRural",null,2039387700,2773,2618,735444.53660295706,null,{"$f":"K213-K300","v":0},-1.0616625926310235,5.3827689184935252,10.13617220618994,15.049600540149868,22.146670492484361,25.120891261375903,25.46120290779686,25.018330497437432,24.217891134834872,25.796039518223438]
[null,"Masterton District","Business","Masterton DistrictBusiness",null,435894100,550,550,792534.72727272729,null,{"$f":"K214-K301","v":0},31.353618180622959,71.33747632564166,120.6532112746761,174.19215975180128,236.36832172593887,289.75912576482835,299.56169697155531,303.12155925170362,316.33012682172523,318.01545437559173]
[null,"Masterton District","Residential","Masterton DistrictResidential",null,2705770800,7878,7864,343459.10129474488,null,{"$f":"K215-K302","v":0},-2.1598738592597044,3.7542566063180232,10.830929261098163,17.92495900077418,27.046626861709711,33.711402402913706,34.656156402661708,34.615048000297719,35.502871314095273,35.962107995202047]
[null,"Masterton District","Rural","Masterton DistrictRural",null,2767803100,3854,3413,718163.75194603007,null,{"$f":"K216-K303","v":0},7.2766113596773039,20.519606533948945,31.453836274115531,44.433241284582493,59.389776220686997,70.552439587868662,72.722514405384175,73.329343291409828,75.009990663562235,76.859924189684875]
[null,"Carterton District","Business","Carterton DistrictBusiness",null,92706500,225,225,412028.88888888888,null,{"$f":"K217-K304","v":0},24.736061224699313,40.246813220131969,60.729831932553111,82.384774949577093,108.41492398557142,129.23108314804443,133.26428930364801,134.84742490575957,140.29528036727879,141.59231226301085]
[null,"Carterton District","Residential","Carterton DistrictResidential",null,827583500,2356,2274,351266.34125636675,null,{"$f":"K218-K305","v":0},3.7667193470494738,5.0149840547140059,7.2724668906282943,8.7179732464050232,12.1094234552545,12.48330971788647,12.397711271324397,12.058315933325076,11.563854047250572,12.37741560932426]
[null,"Carterton District","Rural","Carterton DistrictRural",null,1786851800,2062,1842,866562.46362754609,null,{"$f":"K219-K306","v":0},5.5607100205381812,17.36380980948428,27.219855496584614,38.089801888813668,51.589685100127383,60.530355749542537,62.066573198102333,62.092882079893684,62.635091783391886,64.540499792654316]
[null,"South Wairarapa District","Business","South Wairarapa DistrictBusiness",null,205904600,308,308,668521.42857142852,null,{"$f":"K220-K307","v":0},13.475415993772742,28.970955685361901,53.149656771270429,76.626735525734944,107.51529074639961,129.92008775701538,133.52129477170263,134.24561313949778,139.18536519454199,140.42565981364351]
[null,"South Wairarapa District","Residential","South Wairarapa DistrictResidential",null,1295001100,3196,3123,405194.33667083853,null,{"$f":"K221-K308","v":0},-5.9548246969542333,-9.576035459492573,-11.705934731157271,-16.056224315316001,-18.062840093560453,-23.730988740662951,-25.259654207115318,-26.463655571432696,-28.927067713658914,-28.251872385742445]
[null,"South Wairarapa District","Rural","South Wairarapa DistrictRural",null,2959579600,3107,2767,952552.17251367879,null,{"$f":"K222-K309","v":0},-4.8682939562519891,5.3963461753005504,13.646082242713362,22.355026088356624,34.002794936535224,40.469627975447736,41.305157005439582,40.796497421086883,40.281847367279397,42.137342616184128]
[null,"Tararua District","Rural","Tararua DistrictRural",null,10760500,10,9,1076050,null,{"$f":"K223-K310","v":0},-4.0534866628467512,1.4435189105951736,1.6875426962682241,3.001529463279951,4.5095183701816381,3.8346404181829712,3.7120244737274675,3.2407167988571359,1.4388225860621446,3.0479096071131835]
[null,"Region wide",null,"Region wide",null,118903694661,200002,198241,594512.52817971818,null,{"$f":"K224-K311","v":0},-2.4477302455435392,-10.605029806610901,-2.7821877073758969,-3.2403552563889662,8.2628317051123759,5.5160180825813541,3.1917207183505525,0.32802011639000739,-3.1910116663580084,-2.6212558439236773]
[]
[null,"Difference in total rates, by TA between these two options"]
[null,null,null,null,null,null,null,null,null,null,"District-wide rates"]
[null,"TA full name","Category group","Concatenated  row",null,null,null,null,"2018/19 ECV",null,"2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28"]
[]
[null,"By TA - $"]
[null,"Wellington City","District wide",{"$f":"B364&C364","v":"Wellington CityDistrict wide"},null,{"$f":"B364&\" - \"&C364","v":"Wellington City - District wide"},null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D364,'Capital values'!$C$8:$C$45,0),)","v":68975077410},null,null,{"$f":"L154-L91","v":-1267183.5197636262},-1330781.8455157727,-3700028.5442526937,-5243871.4580660909,-8240082.7737474144,-9645354.362721473,-9729644.893433705,-9599248.7229188085,-9890423.4805374891,-9948047.8851577044]
[null,"Hutt City","District wide","Hutt CityDistrict wide",null,"Hutt City - District wide",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D365,'Capital values'!$C$8:$C$45,0),)","v":24118117072},null,null,{"$f":"L155-L92","v":622440.01287541166},1571444.4103324078,2082847.6297822073,2990613.7389291227,3397539.1794902422,4483240.5345399268,4771718.8736976534,5013929.9108872749,5647133.9877832234,5643752.9286491871]
[null,"Upper Hutt City","District wide","Upper Hutt CityDistrict wide",null,"Upper Hutt City - District wide",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D366,'Capital values'!$C$8:$C$45,0),)","v":9172479133},null,null,{"$f":"L156-L93","v":366027.82130270079},795866.05770640634,1118367.7601762563,1604545.7880280335,1990508.9017843399,2522108.2899083756,2646651.0269574746,2721378.1061649825,2885460.0676868986,2877023.0142155811]
[null,"Porirua City","District wide","Porirua CityDistrict wide",null,"Porirua City - District wide",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D367,'Capital values'!$C$8:$C$45,0),)","v":11429809803},null,null,{"$f":"L157-L94","v":472208.61808711663},1126536.2138922941,1601221.1261222865,2299588.7790093906,2870754.1440623794,3629512.8941681404,3804924.8932508398,3908050.0865871068,4138877.0977791082,4129380.9015426785]
[null,"Kapiti Coast District","District wide","Kapiti Coast DistrictDistrict wide",null,"Kapiti Coast District - District wide",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D368,'Capital values'!$C$8:$C$45,0),)","v":14678791680},null,null,{"$f":"L158-L95","v":-162568.70770446397},-352970.57482933812,-708223.19655606337,-1022095.9599658847,-1482139.8686431479,-1766658.6078773458,-1804764.2406409923,-1801570.3924917281,-1851777.4444667716,-1876504.083919337]
[null,"Masterton District","District wide","Masterton DistrictDistrict wide",null,"Masterton District - District wide",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D369,'Capital values'!$C$8:$C$45,0),)","v":5891731979},null,null,{"$f":"L159-L96","v":-41528.613695848733},-162606.18258372694,-288153.29828464286,-424991.89526051423,-589884.47406137362,-715647.82632162888,-737406.64547840366,-742009.43668860337,-763503.55228591803,-775827.51068337262]
[null,"Carterton District","District wide","Carterton DistrictDistrict wide",null,"Carterton District - District wide",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D370,'Capital values'!$C$8:$C$45,0),)","v":2715649450},null,null,{"$f":"L160-L97","v":-25024.067025320604},-55673.936608631629,-86029.453368518036,-116704.44350669021,-158388.79974492267,-182340.89246888878,-186240.27382324217,-185829.66454203217,-187051.23677776614,-193134.47172168829]
[null,"South Wairarapa District","District wide","South Wairarapa DistrictDistrict wide",null,"South Wairarapa District - District wide",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D371,'Capital values'!$C$8:$C$45,0),)","v":4514129051},null,null,{"$f":"L161-L98","v":16980.993030712008},-9042.4494673558511,-35458.225194083992,-56746.800373837817,-96622.849555707071,-105753.97071933979,-105041.51244322117,-100377.27900613658,-93060.150879272725,-101932.2046442423]
[null,"Tararua District","District wide","Tararua DistrictDistrict wide",null,"Tararua District - District wide",null,null,{"$f":"INDEX('Capital values'!$G$8:$G$45,MATCH(D372,'Capital values'!$C$8:$C$45,0),)","v":7041800},null,null,{"$f":"L162-L99","v":40.534866628467626},-14.435189105952304,-16.875426962682013,-30.015294632799396,-45.09518370181604,-38.346404181830167,-37.120244737274334,-32.407167988571018,-14.388225860621787,-30.479096071131607]
[null,"Region wide",null,"Region wide",null,{"$f":"B373","v":"Region wide"},null,null,{"$f":"SUM(I364:I372)","v":141502827378}]

{"sheet":"Vs Consulted version","index":1,"n_rows":194,"n_cols":14,"rows_kept":194,"cut":false,"hidden":false,"merged":[[131,1,131,13],[56,1,56,13],[0,1,0,13]]}
[null,"District-wide rates"]
[]
[null,"TA full name","Category group","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28"]
[]
[null,"Rates by TA - agreed option"]
[null,"By TA - $"]
[null,"Wellington City","District wide",{"$f":"'Vs Status Quo'!K91","v":62570979.068786852},{"$f":"'Vs Status Quo'!L91","v":66367076.572471023},{"$f":"'Vs Status Quo'!M91","v":71145503.079238012},{"$f":"'Vs Status Quo'!N91","v":77292706.284801021},{"$f":"'Vs Status Quo'!O91","v":84950507.550647154},{"$f":"'Vs Status Quo'!P91","v":91979010.81688422},{"$f":"'Vs Status Quo'!Q91","v":96440707.76195845},{"$f":"'Vs Status Quo'!R91","v":99736262.474232972},{"$f":"'Vs Status Quo'!S91","v":102085273.60074382},{"$f":"'Vs Status Quo'!T91","v":106751874.50193925},{"$f":"'Vs Status Quo'!U91","v":108312726.21805456}]
[null,"Hutt City","District wide",{"$f":"'Vs Status Quo'!K92","v":23454231.304392911},{"$f":"'Vs Status Quo'!L92","v":25013959.460659027},{"$f":"'Vs Status Quo'!M92","v":25927740.796473332},{"$f":"'Vs Status Quo'!N92","v":26906246.891604774},{"$f":"'Vs Status Quo'!O92","v":28180969.344652597},{"$f":"'Vs Status Quo'!P92","v":29049142.730595496},{"$f":"'Vs Status Quo'!Q92","v":29426972.179232467},{"$f":"'Vs Status Quo'!R92","v":30620997.029577807},{"$f":"'Vs Status Quo'!S92","v":31659194.617530208},{"$f":"'Vs Status Quo'!T92","v":33169514.050628603},{"$f":"'Vs Status Quo'!U92","v":34636955.018934198}]
[null,"Upper Hutt City","District wide",{"$f":"'Vs Status Quo'!K93","v":8387211.702867317},{"$f":"'Vs Status Quo'!L93","v":8680468.6133985966},{"$f":"'Vs Status Quo'!M93","v":8956401.4219044745},{"$f":"'Vs Status Quo'!N93","v":9171234.1793740448},{"$f":"'Vs Status Quo'!O93","v":9569627.5399860423},{"$f":"'Vs Status Quo'!P93","v":9593811.710185118},{"$f":"'Vs Status Quo'!Q93","v":9456856.2065889221},{"$f":"'Vs Status Quo'!R93","v":9741199.2745121736},{"$f":"'Vs Status Quo'!S93","v":9997338.1786542907},{"$f":"'Vs Status Quo'!T93","v":10395358.871384026},{"$f":"'Vs Status Quo'!U93","v":10624703.873831525}]
[null,"Porirua City","District wide",{"$f":"'Vs Status Quo'!K94","v":9886888.6634122748},{"$f":"'Vs Status Quo'!L94","v":10301484.079434892},{"$f":"'Vs Status Quo'!M94","v":10425216.225741314},{"$f":"'Vs Status Quo'!N94","v":10559607.885425329},{"$f":"'Vs Status Quo'!O94","v":10878933.422735164},{"$f":"'Vs Status Quo'!P94","v":10965444.758570893},{"$f":"'Vs Status Quo'!Q94","v":10707183.285802901},{"$f":"'Vs Status Quo'!R94","v":11056913.613294978},{"$f":"'Vs Status Quo'!S94","v":11358590.153625522},{"$f":"'Vs Status Quo'!T94","v":11845682.892995128},{"$f":"'Vs Status Quo'!U94","v":12099131.256691545}]
[null,"Kapiti Coast District","District wide",{"$f":"'Vs Status Quo'!K95","v":9327067.5475235656},{"$f":"'Vs Status Quo'!L95","v":10320048.517947333},{"$f":"'Vs Status Quo'!M95","v":11134012.223698746},{"$f":"'Vs Status Quo'!N95","v":11818919.091009092},{"$f":"'Vs Status Quo'!O95","v":12975027.360259566},{"$f":"'Vs Status Quo'!P95","v":13952776.574250706},{"$f":"'Vs Status Quo'!Q95","v":14640090.642724518},{"$f":"'Vs Status Quo'!R95","v":15189467.95092201},{"$f":"'Vs Status Quo'!S95","v":15606633.869438427},{"$f":"'Vs Status Quo'!T95","v":16295606.047137935},{"$f":"'Vs Status Quo'!U95","v":16741144.468925787}]
[null,"Masterton District","District wide",{"$f":"'Vs Status Quo'!K96","v":2243225.9111805134},{"$f":"'Vs Status Quo'!L96","v":2650009.4231633865},{"$f":"'Vs Status Quo'!M96","v":2954454.7579782796},{"$f":"'Vs Status Quo'!N96","v":3090879.061402055},{"$f":"'Vs Status Quo'!O96","v":3413518.4722961378},{"$f":"'Vs Status Quo'!P96","v":3680908.4233386423},{"$f":"'Vs Status Quo'!Q96","v":3881163.4286320647},{"$f":"'Vs Status Quo'!R96","v":4000155.878691867},{"$f":"'Vs Status Quo'!S96","v":4128249.8316466608},{"$f":"'Vs Status Quo'!T96","v":4289261.074795289},{"$f":"'Vs Status Quo'!U96","v":4417926.2472194117}]
[null,"Carterton District","District wide",{"$f":"'Vs Status Quo'!K97","v":1093953.0656844648},{"$f":"'Vs Status Quo'!L97","v":1270495.7918840148},{"$f":"'Vs Status Quo'!M97","v":1389741.2088068617},{"$f":"'Vs Status Quo'!N97","v":1430653.8281563022},{"$f":"'Vs Status Quo'!O97","v":1553040.2906357939},{"$f":"'Vs Status Quo'!P97","v":1646532.0024332823},{"$f":"'Vs Status Quo'!Q97","v":1708232.9496597052},{"$f":"'Vs Status Quo'!R97","v":1760125.5704714768},{"$f":"'Vs Status Quo'!S97","v":1817908.6493247801},{"$f":"'Vs Status Quo'!T97","v":1887806.0728616547},{"$f":"'Vs Status Quo'!U97","v":1947148.0459158421}]
[null,"South Wairarapa District","District wide",{"$f":"'Vs Status Quo'!K98","v":1798671.8251231983},{"$f":"'Vs Status Quo'!L98","v":2153676.0224363999},{"$f":"'Vs Status Quo'!M98","v":2335346.7713260413},{"$f":"'Vs Status Quo'!N98","v":2391252.5805880479},{"$f":"'Vs Status Quo'!O98","v":2577861.6128836796},{"$f":"'Vs Status Quo'!P98","v":2713082.8713698802},{"$f":"'Vs Status Quo'!Q98","v":2792093.7256476004},{"$f":"'Vs Status Quo'!R98","v":2877939.9540154552},{"$f":"'Vs Status Quo'!S98","v":2973438.7675320525},{"$f":"'Vs Status Quo'!T98","v":3089219.7669564504},{"$f":"'Vs Status Quo'!U98","v":3187173.7527000224}]
[null,"Tararua District","District wide",{"$f":"'Vs Status Quo'!K99","v":2606.4428815298133},{"$f":"'Vs Status Quo'!L99","v":2605.0246518015642},{"$f":"'Vs Status Quo'!M99","v":2846.3089115104985},{"$f":"'Vs Status Quo'!N99","v":2814.3965513919488},{"$f":"'Vs Status Quo'!O99","v":2998.7851203604109},{"$f":"'Vs Status Quo'!P99","v":3100.3598161464574},{"$f":"'Vs Status Quo'!Q99","v":3154.4827834108951},{"$f":"'Vs Status Quo'!R99","v":3242.5113757827457},{"$f":"'Vs Status Quo'!S99","v":3370.844885823999},{"$f":"'Vs Status Quo'!T99","v":3484.5109029489822},{"$f":"'Vs Status Quo'!U99","v":3635.7356128642605}]
[null,"Region wide",null,{"$f":"'Vs Status Quo'!K100","v":118764835.53185263},{"$f":"'Vs Status Quo'!L100","v":126759823.50604646},{"$f":"'Vs Status Quo'!M100","v":134271262.79407856},{"$f":"'Vs Status Quo'!N100","v":142664314.19891202},{"$f":"'Vs Status Quo'!O100","v":154102484.37921652},{"$f":"'Vs Status Quo'!P100","v":163583810.24744433},{"$f":"'Vs Status Quo'!Q100","v":169056454.66303},{"$f":"'Vs Status Quo'!R100","v":174986304.25709453},{"$f":"'Vs Status Quo'!S100","v":179629998.51338157},{"$f":"'Vs Status Quo'!T100","v":187727807.78960124},{"$f":"'Vs Status Quo'!U100","v":191970544.61788577}]
[]
[null,"By TA - annual % change"]
[null,"Wellington City","District wide",null,{"$f":"E7/D7-1","v":6.0668660778201433E-2},7.1999954699663249E-2,8.6403257261623123E-2,9.9075341438160658E-2,8.2736448184805633E-2,4.8507772647792047E-2,3.4171822135615537E-2,2.3552227326723019E-2,4.5712772632089393E-2,1.4621304997196605E-2]
[null,"Hutt City","District wide",null,{"$f":"E8/D8-1","v":6.6500928383612434E-2},3.6530855391025296E-2,3.7739736092414766E-2,4.737644972125632E-2,3.0807080314561253E-2,1.300656105899578E-2,4.0575864994632393E-2,3.3904761068020539E-2,4.7705554463539857E-2,4.4240653211432335E-2]
[null,"Upper Hutt City","District wide",null,{"$f":"E9/D9-1","v":3.4964767901473737E-2},3.1787777917884119E-2,2.3986503881364474E-2,4.3439449131936536E-2,2.5271798821870917E-3,-1.4275400407410488E-2,3.0067398902093867E-2,2.6294391165192943E-2,3.981266669357697E-2,2.2062249633231223E-2]
[null,"Porirua City","District wide",null,{"$f":"E10/D10-1","v":4.1933861110106552E-2},1.2011099114683121E-2,1.289101892699196E-2,3.024028361418396E-2,7.9521891047640292E-3,-2.355230256995533E-2,3.2663149416317427E-2,2.7283973709246068E-2,4.2883204058043578E-2,2.1395842349138938E-2]
[null,"Kapiti Coast District","District wide",null,{"$f":"E11/D11-1","v":0.10646229003535135},7.8872081302318486E-2,6.1514829833985596E-2,9.7818443492853069E-2,7.5356235238919655E-2,4.9260021101622309E-2,3.7525540080621589E-2,2.7464156076058899E-2,4.4146110139014816E-2,2.7341015762105014E-2]
[null,"Masterton District","District wide",null,{"$f":"E12/D12-1","v":0.18133862931745481},0.11488462348615669,4.6175797092635085E-2,0.10438435295741733,7.8332650961938866E-2,5.4403691225707762E-2,3.0658964057522775E-2,3.2022240342464592E-2,3.9002301148136853E-2,2.999704848468876E-2]
[null,"Carterton District","District wide",null,{"$f":"E13/D13-1","v":0.16138053060721647},9.3857388339726899E-2,2.9439020078108946E-2,8.5545825321847735E-2,6.0199154111587161E-2,3.747327542692136E-2,3.0377953324286944E-2,3.2828952560370661E-2,3.8449359687482865E-2,3.1434358596078127E-2]
[null,"South Wairarapa District","District wide",null,{"$f":"E14/D14-1","v":0.19737018857727762},8.4353796484264887E-2,2.3938975551053732E-2,7.8038193794543131E-2,5.2454816740506782E-2,2.9122167668187204E-2,3.0746184334461635E-2,3.3183045873959927E-2,3.8938417259049896E-2,3.1708325445579444E-2]
[null,"Tararua District","District wide",null,{"$f":"E15/D15-1","v":-5.441246145462264E-4},9.2622639690595143E-2,-1.1211840004258122E-2,6.5516200578510153E-2,3.3871948708962041E-2,1.7456995469548042E-2,2.7905871870591348E-2,3.9578430163648592E-2,3.3720334508123617E-2,4.339912088875808E-2]
[null,"Region wide",null,null,{"$f":"E16/D16-1","v":6.7317804452729391E-2},5.9257255810819309E-2,6.2508173604542971E-2,8.0175412082075681E-2,6.1526106515558121E-2,3.3454682387624501E-2,3.5076150188315225E-2,2.6537472609653001E-2,4.508049514689727E-2,2.2600470746665602E-2]
[]
[null,"Rates by TA - consulted version"]
[null,"By TA - $"]
[null,"Wellington City","District wide",62570979.068786852,66685381.678989798,73112783.285534486,78804859.560562879,85409764.415983707,89873140.407302499,93174752.717224851,96494617.869480968,99054527.633688763,103637844.4904374,105068142.7307979]
[null,"Hutt City","District wide",23454231.304392911,24746875.295989219,25797686.419498164,26348852.353434186,28267646.126640081,29200450.649761107,30607552.772329532,32073990.259503402,33370408.306202173,35449897.203266509,37203862.271214016]
[null,"Upper Hutt City","District wide",8387211.702867317,8401779.8679454718,8448184.6230108589,8237404.1827416057,8922825.4350800849,9136579.4596818611,9407448.3403218165,9691961.7948527243,9957660.6696875412,10342006.455492912,10551278.535709219]
[null,"Porirua City","District wide",9886888.6634122748,9624063.1096621472,9188975.6860289089,8422174.4422597308,9087962.4112604037,9501512.976700943,9802988.8242899608,10122002.402867554,10428947.552027218,10880116.229941526,11100876.457141144]
[null,"Kapiti Coast District","District wide",9327067.5475235656,10644426.633656314,11770890.247125767,12654838.945111973,13540368.123193849,14148125.687350534,14618309.513175286,15216712.183716679,15656146.932418913,16365723.887966365,16808292.155141667]
[null,"Masterton District","District wide",2243225.9111805134,2948263.3488112167,3421089.5530400071,3782587.7964641023,4115633.6935053552,4351030.5495103188,4467280.5324836001,4643450.7406739919,4793687.0716177095,5051303.6107184011,5076586.6715363804]
[null,"Carterton District","District wide",1093953.0656844648,1377390.236212125,1533118.4854368656,1652408.976964134,1798547.8691288454,1901886.0779269803,1951413.8716445821,2028718.7115901723,2095803.3943229564,2209513.0841446593,2220488.7156541552]
[null,"South Wairarapa District","District wide",1798671.8251231983,2313381.9601692641,2578653.7624921566,2743224.012070775,2987409.9343367475,3160014.614314544,3243025.1179628037,3372200.7281226898,3484176.1214561579,3674014.5423627947,3692542.2570360731]
[null,"Tararua District","District wide",2606.4428815298133,2549.9771340364478,2637.9738944054666,2490.8702504840835,2634.1006202842518,2708.1880886230069,2750.6524383664755,2809.6889296468635,2930.9792996169335,3029.2056544245415,3155.0198786486853]
[null,"Region wide",null,118764835.53185263,126744112.10856958,135854020.03606164,142648841.13985991,154132792.10974935,161275448.61063746,167275522.34187078,173646464.37973782,178844288.66072106,187613448.70998499,191725224.81410924]
[]
[null,"Difference in total rates - between agreed option and consulted version"]
[null,"By TA - $"]
[null,"Wellington City","District wide",{"$f":"D7-D32","v":0},-318305.10651877522,-1967280.2062964737,-1512153.2757618576,-459256.86533655226,2105870.4095817208,3265955.0447335988,3241644.6047520041,3030745.9670550525,3114030.0115018487,3244583.4872566611]
[null,"Hutt City","District wide",{"$f":"D8-D33","v":0},267084.164669808,130054.37697516754,557394.53817058727,-86676.781987484545,-151307.91916561127,-1180580.5930970646,-1452993.2299255952,-1711213.6886719652,-2280383.1526379064,-2566907.2522798181]
[null,"Upper Hutt City","District wide",{"$f":"D9-D34","v":0},278688.74545312487,508216.7988936156,933829.99663243908,646802.10490595736,457232.25050325692,49407.866267105564,49237.479659449309,39677.508966749534,53352.415891114622,73425.338122306392]
[null,"Porirua City","District wide",{"$f":"D10-D35","v":0},677420.96977274492,1236240.5397124048,2137433.4431655984,1790971.0114747602,1463931.7818699498,904194.46151294,934911.21042742394,929642.60159830377,965566.66305360198,998254.79955040105]
[null,"Kapiti Coast District","District wide",{"$f":"D11-D36","v":0},-324378.11570898071,-636878.02342702076,-835919.85410288163,-565340.76293428242,-195349.11309982836,21781.12954923138,-27244.232794668525,-49513.06298048608,-70117.840828429908,-67147.686215879396]
[null,"Masterton District","District wide",{"$f":"D12-D37","v":0},-298253.92564783012,-466634.79506172752,-691708.73506204737,-702115.22120921733,-670122.12617167644,-586117.10385153536,-643294.86198212486,-665437.23997104866,-762042.53592311218,-658660.42431696877]
[null,"Carterton District","District wide",{"$f":"D13-D38","v":0},-106894.4443281102,-143377.27663000394,-221755.14880783181,-245507.57849305146,-255354.07549369801,-243180.92198487697,-268593.14111869549,-277894.74499817635,-321707.01128300466,-273340.66973831318]
[null,"South Wairarapa District","District wide",{"$f":"D14-D39","v":0},-159705.93773286417,-243306.99116611527,-351971.43148272717,-409548.32145306794,-446931.74294466386,-450931.39231520332,-494260.77410723455,-510737.35392410541,-584794.77540634433,-505368.50433605071]
[null,"Tararua District","District wide",{"$f":"D15-D40","v":0},55.047517765116481,208.33501710503197,323.52630090786533,364.68450007615911,392.1717275234505,403.83034504441957,432.82244613588227,439.86558620706546,455.30524852444069,480.71573421557514]
[null,"Region wide",null,{"$f":"D16-D41","v":0},15711.397476881742,-1582757.2419830859,15473.059052109718,-30307.730532824993,2308361.6368068755,1780932.3211592138,1339839.877356708,785709.85266050696,114359.07961624861,245319.80377653241]
[]
[]
[null,"District-wide rates"]
[]
[null,"TA full name","Category group","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28"]
[]
[null,"Rates per average CV - agreed option"]
[null,"By Category - $"]
[null,"Wellington City","Regional CBD",{"$f":"'Vs Status Quo'!K198","v":8606.0064614151124},{"$f":"'Vs Status Quo'!L198","v":8954.3743618243589},{"$f":"'Vs Status Quo'!M198","v":9283.3854674289487},{"$f":"'Vs Status Quo'!N198","v":10197.537728928475},{"$f":"'Vs Status Quo'!O198","v":11058.37857200401},{"$f":"'Vs Status Quo'!P198","v":11875.742973949658},{"$f":"'Vs Status Quo'!Q198","v":12294.176592180493},{"$f":"'Vs Status Quo'!R198","v":12733.421405307303},{"$f":"'Vs Status Quo'!S198","v":12971.284649764653},{"$f":"'Vs Status Quo'!T198","v":13604.949218411002},{"$f":"'Vs Status Quo'!U198","v":13687.463763874119}]
[null,"Wellington City","Business",{"$f":"'Vs Status Quo'!K199","v":1709.2917229929787},{"$f":"'Vs Status Quo'!L199","v":1910.9376012065679},{"$f":"'Vs Status Quo'!M199","v":2156.011319993117},{"$f":"'Vs Status Quo'!N199","v":2401.5670645158712},{"$f":"'Vs Status Quo'!O199","v":2734.0178266986068},{"$f":"'Vs Status Quo'!P199","v":3044.9162051090461},{"$f":"'Vs Status Quo'!Q199","v":3291.2860283155278},{"$f":"'Vs Status Quo'!R199","v":3405.1097252451},{"$f":"'Vs Status Quo'!S199","v":3496.6289133553482},{"$f":"'Vs Status Quo'!T199","v":3652.6034422148809},{"$f":"'Vs Status Quo'!U199","v":3724.5092100790962}]
[null,"Wellington City","Residential",{"$f":"'Vs Status Quo'!K200","v":419.41534734077328},{"$f":"'Vs Status Quo'!L200","v":450.50669414805958},{"$f":"'Vs Status Quo'!M200","v":494.94190862582394},{"$f":"'Vs Status Quo'!N200","v":531.16833959272117},{"$f":"'Vs Status Quo'!O200","v":588.4585629361701},{"$f":"'Vs Status Quo'!P200","v":639.68032941320939},{"$f":"'Vs Status Quo'!Q200","v":675.65332832738011},{"$f":"'Vs Status Quo'!R200","v":697.82396647057226},{"$f":"'Vs Status Quo'!S200","v":716.82710316250927},{"$f":"'Vs Status Quo'!T200","v":747.82051204248557},{"$f":"'Vs Status Quo'!U200","v":763.6436011626073}]
[null,"Wellington City","Rural",{"$f":"'Vs Status Quo'!K201","v":401.03000016326183},{"$f":"'Vs Status Quo'!L201","v":433.7195955720378},{"$f":"'Vs Status Quo'!M201","v":474.76785775103269},{"$f":"'Vs Status Quo'!N201","v":483.61511920672854},{"$f":"'Vs Status Quo'!O201","v":522.95331619527485},{"$f":"'Vs Status Quo'!P201","v":551.22025436778165},{"$f":"'Vs Status Quo'!Q201","v":569.08706742151651},{"$f":"'Vs Status Quo'!R201","v":586.20990213184916},{"$f":"'Vs Status Quo'!S201","v":606.60028311845838},{"$f":"'Vs Status Quo'!T201","v":629.52904609480413},{"$f":"'Vs Status Quo'!U201","v":651.30644142478479}]
[null,"Hutt City","Business",{"$f":"'Vs Status Quo'!K202","v":1881.2693924637156},{"$f":"'Vs Status Quo'!L202","v":1999.3061004787442},{"$f":"'Vs Status Quo'!M202","v":2111.1508552397399},{"$f":"'Vs Status Quo'!N202","v":2245.3740797744008},{"$f":"'Vs Status Quo'!O202","v":2406.3172612228896},{"$f":"'Vs Status Quo'!P202","v":2537.306020253347},{"$f":"'Vs Status Quo'!Q202","v":2626.8362672329822},{"$f":"'Vs Status Quo'!R202","v":2733.6449012707462},{"$f":"'Vs Status Quo'!S202","v":2822.8579529692993},{"$f":"'Vs Status Quo'!T202","v":2958.6223975869389},{"$f":"'Vs Status Quo'!U202","v":3075.4644263143232}]
[null,"Hutt City","Residential",{"$f":"'Vs Status Quo'!K203","v":519.25237259494872},{"$f":"'Vs Status Quo'!L203","v":549.94332267865775},{"$f":"'Vs Status Quo'!M203","v":567.32164742811074},{"$f":"'Vs Status Quo'!N203","v":585.2830803493448},{"$f":"'Vs Status Quo'!O203","v":609.42416608289182},{"$f":"'Vs Status Quo'!P203","v":624.48695943990583},{"$f":"'Vs Status Quo'!Q203","v":628.82369463777604},{"$f":"'Vs Status Quo'!R203","v":654.31228428237864},{"$f":"'Vs Status Quo'!S203","v":676.65321591465704},{"$f":"'Vs Status Quo'!T203","v":708.87741503802602},{"$f":"'Vs Status Quo'!U203","v":740.97072889195942}]
[null,"Hutt City","Rural",{"$f":"'Vs Status Quo'!K204","v":456.84684423182881},{"$f":"'Vs Status Quo'!L204","v":495.0412318840622},{"$f":"'Vs Status Quo'!M204","v":527.12619376929729},{"$f":"'Vs Status Quo'!N204","v":539.25131843946406},{"$f":"'Vs Status Quo'!O204","v":567.42125603515922},{"$f":"'Vs Status Quo'!P204","v":585.69438004666586},{"$f":"'Vs Status Quo'!Q204","v":601.40260791886362},{"$f":"'Vs Status Quo'!R204","v":626.5678719835787},{"$f":"'Vs Status Quo'!S204","v":652.94132494490248},{"$f":"'Vs Status Quo'!T204","v":682.7351075509398},{"$f":"'Vs Status Quo'!U204","v":726.60288799064324}]
[null,"Upper Hutt City","Business",{"$f":"'Vs Status Quo'!K205","v":1849.4419134297805},{"$f":"'Vs Status Quo'!L205","v":1939.9001736892328},{"$f":"'Vs Status Quo'!M205","v":2038.2753201087282},{"$f":"'Vs Status Quo'!N205","v":2148.0456754807765},{"$f":"'Vs Status Quo'!O205","v":2297.3916408765867},{"$f":"'Vs Status Quo'!P205","v":2371.3341917745706},{"$f":"'Vs Status Quo'!Q205","v":2404.8511997904711},{"$f":"'Vs Status Quo'!R205","v":2482.7606471186937},{"$f":"'Vs Status Quo'!S205","v":2547.4495003709471},{"$f":"'Vs Status Quo'!T205","v":2654.8396405326985},{"$f":"'Vs Status Quo'!U205","v":2708.527336926843}]
[null,"Upper Hutt City","Residential",{"$f":"'Vs Status Quo'!K206","v":448.6329345340265},{"$f":"'Vs Status Quo'!L206","v":454.57518281038625},{"$f":"'Vs Status Quo'!M206","v":465.6914391503613},{"$f":"'Vs Status Quo'!N206","v":474.41646973124097},{"$f":"'Vs Status Quo'!O206","v":491.63043696965275},{"$f":"'Vs Status Quo'!P206","v":489.59950181567677},{"$f":"'Vs Status Quo'!Q206","v":478.71926818088315},{"$f":"'Vs Status Quo'!R206","v":493.00930297415653},{"$f":"'Vs Status Quo'!S206","v":505.76187996145677},{"$f":"'Vs Status Quo'!T206","v":525.89074242642528},{"$f":"'Vs Status Quo'!U206","v":537.19968896485943}]
[null,"Upper Hutt City","Rural",{"$f":"'Vs Status Quo'!K207","v":403.61355742451246},{"$f":"'Vs Status Quo'!L207","v":443.89637209796376},{"$f":"'Vs Status Quo'!M207","v":476.39432576282587},{"$f":"'Vs Status Quo'!N207","v":481.90594166290674},{"$f":"'Vs Status Quo'!O207","v":510.87562483419185},{"$f":"'Vs Status Quo'!P207","v":511.94973141320617},{"$f":"'Vs Status Quo'!Q207","v":512.20832824717809},{"$f":"'Vs Status Quo'!R207","v":525.56724117259978},{"$f":"'Vs Status Quo'!S207","v":542.15960871509924},{"$f":"'Vs Status Quo'!T207","v":560.32339487287345},{"$f":"'Vs Status Quo'!U207","v":578.89649725921311}]
[null,"Porirua City","Business",{"$f":"'Vs Status Quo'!K208","v":1472.5335312710961},{"$f":"'Vs Status Quo'!L208","v":1536.2739964916811},{"$f":"'Vs Status Quo'!M208","v":1591.5667765758265},{"$f":"'Vs Status Quo'!N208","v":1666.6990708483738},{"$f":"'Vs Status Quo'!O208","v":1769.955567507729},{"$f":"'Vs Status Quo'!P208","v":1841.9087815183339},{"$f":"'Vs Status Quo'!Q208","v":1861.7641125222005},{"$f":"'Vs Status Quo'!R208","v":1925.9743175261049},{"$f":"'Vs Status Quo'!S208","v":1977.6970239033053},{"$f":"'Vs Status Quo'!T208","v":2065.7254293512933},{"$f":"'Vs Status Quo'!U208","v":2106.4878504032104}]
[null,"Porirua City","Residential",{"$f":"'Vs Status Quo'!K209","v":490.8425896946739},{"$f":"'Vs Status Quo'!L209","v":505.75314917717014},{"$f":"'Vs Status Quo'!M209","v":509.27579428442527},{"$f":"'Vs Status Quo'!N209","v":513.67370971864295},{"$f":"'Vs Status Quo'!O209","v":526.35746585197046},{"$f":"'Vs Status Quo'!P209","v":527.61816646025488},{"$f":"'Vs Status Quo'!Q209","v":511.81273959291445},{"$f":"'Vs Status Quo'!R209","v":528.43245551410189},{"$f":"'Vs Status Quo'!S209","v":542.7114453072428},{"$f":"'Vs Status Quo'!T209","v":565.95915403906474},{"$f":"'Vs Status Quo'!U209","v":577.89145193092043}]
[null,"Porirua City","Rural",{"$f":"'Vs Status Quo'!K210","v":520.25920458070402},{"$f":"'Vs Status Quo'!L210","v":562.28429402721019},{"$f":"'Vs Status Quo'!M210","v":592.59016762860631},{"$f":"'Vs Status Quo'!N210","v":590.38341053609997},{"$f":"'Vs Status Quo'!O210","v":619.5517851617243},{"$f":"'Vs Status Quo'!P210","v":631.44782893913634},{"$f":"'Vs Status Quo'!Q210","v":629.25917567731949},{"$f":"'Vs Status Quo'!R210","v":648.17024451178804},{"$f":"'Vs Status Quo'!S210","v":670.75383113661962},{"$f":"'Vs Status Quo'!T210","v":696.10677826337883},{"$f":"'Vs Status Quo'!U210","v":720.29444117520779}]
[null,"Kapiti Coast District","Business",{"$f":"'Vs Status Quo'!K211","v":864.72232226204733},{"$f":"'Vs Status Quo'!L211","v":887.43707821008456},{"$f":"'Vs Status Quo'!M211","v":983.16758591895768},{"$f":"'Vs Status Quo'!N211","v":1084.3088578195375},{"$f":"'Vs Status Quo'!O211","v":1224.1386151297534},{"$f":"'Vs Status Quo'!P211","v":1351.6925122714965},{"$f":"'Vs Status Quo'!Q211","v":1452.6239398569846},{"$f":"'Vs Status Quo'!R211","v":1508.1125302011885},{"$f":"'Vs Status Quo'!S211","v":1548.3009676992347},{"$f":"'Vs Status Quo'!T211","v":1618.9934546314739},{"$f":"'Vs Status Quo'!U211","v":1657.3052483235024}]
[null,"Kapiti Coast District","Residential",{"$f":"'Vs Status Quo'!K212","v":342.02469508837305},{"$f":"'Vs Status Quo'!L212","v":385.17333087918547},{"$f":"'Vs Status Quo'!M212","v":414.1668068232504},{"$f":"'Vs Status Quo'!N212","v":439.23628445139303},{"$f":"'Vs Status Quo'!O212","v":481.11346608629697},{"$f":"'Vs Status Quo'!P212","v":516.57500746510811},{"$f":"'Vs Status Quo'!Q212","v":540.88414497758674},{"$f":"'Vs Status Quo'!R212","v":561.11698697165104},{"$f":"'Vs Status Quo'!S212","v":576.26381478317433},{"$f":"'Vs Status Quo'!T212","v":601.79258068731679},{"$f":"'Vs Status Quo'!U212","v":617.76866589159954}]
[null,"Kapiti Coast District","Rural",{"$f":"'Vs Status Quo'!K213","v":392.40012294643242},{"$f":"'Vs Status Quo'!L213","v":393.89529596690693},{"$f":"'Vs Status Quo'!M213","v":422.78385007527885},{"$f":"'Vs Status Quo'!N213","v":431.34339574662374},{"$f":"'Vs Status Quo'!O213","v":464.88368334662641},{"$f":"'Vs Status Quo'!P213","v":488.19935900284344},{"$f":"'Vs Status Quo'!Q213","v":503.82725433476537},{"$f":"'Vs Status Quo'!R213","v":522.64581827392112},{"$f":"'Vs Status Quo'!S213","v":539.64387845205931},{"$f":"'Vs Status Quo'!T213","v":561.45442728761032},{"$f":"'Vs Status Quo'!U213","v":583.53447293475119}]
[null,"Masterton District","Business",{"$f":"'Vs Status Quo'!K214","v":388.39100516213119},{"$f":"'Vs Status Quo'!L214","v":439.61366109903497},{"$f":"'Vs Status Quo'!M214","v":509.26476365293803},{"$f":"'Vs Status Quo'!N214","v":568.67148168502524},{"$f":"'Vs Status Quo'!O214","v":655.93203879753719},{"$f":"'Vs Status Quo'!P214","v":737.05877622506659},{"$f":"'Vs Status Quo'!Q214","v":805.05452573934429},{"$f":"'Vs Status Quo'!R214","v":832.65476616001422},{"$f":"'Vs Status Quo'!S214","v":856.92633864741197},{"$f":"'Vs Status Quo'!T214","v":894.16591524994317},{"$f":"'Vs Status Quo'!U214","v":915.11309284656284}]
[null,"Masterton District","Residential",{"$f":"'Vs Status Quo'!K215","v":130.29168450315552},{"$f":"'Vs Status Quo'!L215","v":159.61297300311966},{"$f":"'Vs Status Quo'!M215","v":176.80513459097085},{"$f":"'Vs Status Quo'!N215","v":185.34012244235976},{"$f":"'Vs Status Quo'!O215","v":204.14438461754585},{"$f":"'Vs Status Quo'!P215","v":219.92295532830011},{"$f":"'Vs Status Quo'!Q215","v":231.43320755049953},{"$f":"'Vs Status Quo'!R215","v":238.50445476539116},{"$f":"'Vs Status Quo'!S215","v":245.80819566199105},{"$f":"'Vs Status Quo'!T215","v":255.47117758658916},{"$f":"'Vs Status Quo'!U215","v":262.59417938831848}]
[null,"Masterton District","Rural",{"$f":"'Vs Status Quo'!K216","v":261.80220892739106},{"$f":"'Vs Status Quo'!L216","v":298.41187297892651},{"$f":"'Vs Status Quo'!M216","v":331.94611161994914},{"$f":"'Vs Status Quo'!N216","v":341.28162312147958},{"$f":"'Vs Status Quo'!O216","v":373.72151542872928},{"$f":"'Vs Status Quo'!P216","v":398.96125614880054},{"$f":"'Vs Status Quo'!Q216","v":417.46337663295702},{"$f":"'Vs Status Quo'!R216","v":429.79961628868159},{"$f":"'Vs Status Quo'!S216","v":444.47935600848234},{"$f":"'Vs Status Quo'!T216","v":460.99377946977512},{"$f":"'Vs Status Quo'!U216","v":476.66054093645022}]
[null,"Carterton District","Business",{"$f":"'Vs Status Quo'!K217","v":266.74240595497224},{"$f":"'Vs Status Quo'!L217","v":267.77983940476105},{"$f":"'Vs Status Quo'!M217","v":300.92569597464711},{"$f":"'Vs Status Quo'!N217","v":329.67653434518195},{"$f":"'Vs Status Quo'!O217","v":372.20291276352157},{"$f":"'Vs Status Quo'!P217","v":410.48449611140427},{"$f":"'Vs Status Quo'!Q217","v":440.73616841068036},{"$f":"'Vs Status Quo'!R217","v":455.77969750614415},{"$f":"'Vs Status Quo'!S217","v":469.02328710231296},{"$f":"'Vs Status Quo'!T217","v":489.30204167619422},{"$f":"'Vs Status Quo'!U217","v":500.74987678683686}]
[null,"Carterton District","Residential",{"$f":"'Vs Status Quo'!K218","v":159.56940710192612},{"$f":"'Vs Status Quo'!L218","v":194.96805571291091},{"$f":"'Vs Status Quo'!M218","v":209.62611000370234},{"$f":"'Vs Status Quo'!N218","v":215.93272396987413},{"$f":"'Vs Status Quo'!O218","v":232.18378922444677},{"$f":"'Vs Status Quo'!P218","v":244.41910059686899},{"$f":"'Vs Status Quo'!Q218","v":251.31011098972101},{"$f":"'Vs Status Quo'!R218","v":258.97862031261735},{"$f":"'Vs Status Quo'!S218","v":266.90180036502494},{"$f":"'Vs Status Quo'!T218","v":277.3644030996191},{"$f":"'Vs Status Quo'!U218","v":285.09922664602385}]
[null,"Carterton District","Rural",{"$f":"'Vs Status Quo'!K219","v":330.96905126031817},{"$f":"'Vs Status Quo'!L219","v":368.13322519522819},{"$f":"'Vs Status Quo'!M219","v":405.65610410756761},{"$f":"'Vs Status Quo'!N219","v":415.10336716789379},{"$f":"'Vs Status Quo'!O219","v":451.25629251766912},{"$f":"'Vs Status Quo'!P219","v":478.43932118858692},{"$f":"'Vs Status Quo'!Q219","v":497.21099067208428},{"$f":"'Vs Status Quo'!R219","v":511.96119400381849},{"$f":"'Vs Status Quo'!S219","v":529.4964545665274},{"$f":"'Vs Status Quo'!T219","v":549.20648907825239},{"$f":"'Vs Status Quo'!U219","v":567.92485254426867}]
[null,"South Wairarapa District","Business",{"$f":"'Vs Status Quo'!K220","v":412.61421887867567},{"$f":"'Vs Status Quo'!L220","v":446.34640939932086},{"$f":"'Vs Status Quo'!M220","v":493.22364269158891},{"$f":"'Vs Status Quo'!N220","v":534.48828047117934},{"$f":"'Vs Status Quo'!O220","v":595.97025764869386},{"$f":"'Vs Status Quo'!P220","v":649.69205620235482},{"$f":"'Vs Status Quo'!Q220","v":689.67573202205199},{"$f":"'Vs Status Quo'!R220","v":713.32036155646597},{"$f":"'Vs Status Quo'!S220","v":734.11338114380283},{"$f":"'Vs Status Quo'!T220","v":766.01585660651176},{"$f":"'Vs Status Quo'!U220","v":783.9609268854183}]
[null,"South Wairarapa District","Residential",{"$f":"'Vs Status Quo'!K221","v":178.78253205781866},{"$f":"'Vs Status Quo'!L221","v":235.49788965843845},{"$f":"'Vs Status Quo'!M221","v":249.00663082811457},{"$f":"'Vs Status Quo'!N221","v":253.74206180040963},{"$f":"'Vs Status Quo'!O221","v":268.94956257809054},{"$f":"'Vs Status Quo'!P221","v":278.91933940707742},{"$f":"'Vs Status Quo'!Q221","v":282.12890433230189},{"$f":"'Vs Status Quo'!R221","v":290.84885005426059},{"$f":"'Vs Status Quo'!S221","v":299.85549658352875},{"$f":"'Vs Status Quo'!T221","v":311.77145360413965},{"$f":"'Vs Status Quo'!U221","v":320.55522076726322}]
[null,"South Wairarapa District","Rural",{"$f":"'Vs Status Quo'!K222","v":356.39297879805548},{"$f":"'Vs Status Quo'!L222","v":405.87901033031648},{"$f":"'Vs Status Quo'!M222","v":445.50780185781576},{"$f":"'Vs Status Quo'!N222","v":454.49328609836323},{"$f":"'Vs Status Quo'!O222","v":492.52577368560253},{"$f":"'Vs Status Quo'!P222","v":520.27782949388961},{"$f":"'Vs Status Quo'!Q222","v":538.36109827909547},{"$f":"'Vs Status Quo'!R222","v":554.52676929484085},{"$f":"'Vs Status Quo'!S222","v":573.76341267481496},{"$f":"'Vs Status Quo'!T222","v":595.40426467999475},{"$f":"'Vs Status Quo'!U222","v":615.93432236535284}]
[null,"Tararua District","Rural",{"$f":"'Vs Status Quo'!K223","v":224.20357346081778},{"$f":"'Vs Status Quo'!L223","v":263.30246518015645},{"$f":"'Vs Status Quo'!M223","v":287.43089115104982},{"$f":"'Vs Status Quo'!N223","v":284.23965513919489},{"$f":"'Vs Status Quo'!O223","v":302.67851203604107},{"$f":"'Vs Status Quo'!P223","v":312.83598161464579},{"$f":"'Vs Status Quo'!Q223","v":318.24827834108947},{"$f":"'Vs Status Quo'!R223","v":327.05113757827462},{"$f":"'Vs Status Quo'!S223","v":339.88448858239991},{"$f":"'Vs Status Quo'!T223","v":351.25109029489823},{"$f":"'Vs Status Quo'!U223","v":366.37356128642608}]
[null,"Region wide",null,{"$f":"'Vs Status Quo'!K224","v":595.81419707750183},{"$f":"'Vs Status Quo'!L224","v":631.25201564709641},{"$f":"'Vs Status Quo'!M224","v":668.65827781939163},{"$f":"'Vs Status Quo'!N224","v":710.45488553144082},{"$f":"'Vs Status Quo'!O224","v":767.41589874464796},{"$f":"'Vs Status Quo'!P224","v":814.63201107254406},{"$f":"'Vs Status Quo'!Q224","v":841.88526626576765},{"$f":"'Vs Status Quo'!R224","v":871.41536030663542},{"$f":"'Vs Status Quo'!S224","v":894.54052156240368},{"$f":"'Vs Status Quo'!T224","v":934.86685120340053},{"$f":"'Vs Status Quo'!U224","v":955.99528212605026}]
[]
[null,"Kapiti split $"]
[null,"Kapiti Coast District","Residential - Otaki rating area",{"$f":"'Vs Status Quo'!K227","v":223.88128673200262},{"$f":"'Vs Status Quo'!L227","v":246.2837820905327},{"$f":"'Vs Status Quo'!M227","v":255.32828711124733},{"$f":"'Vs Status Quo'!N227","v":258.89178204883524},{"$f":"'Vs Status Quo'!O227","v":272.09586125142152},{"$f":"'Vs Status Quo'!P227","v":279.44702287527923},{"$f":"'Vs Status Quo'!Q227","v":280.62297721914916},{"$f":"'Vs Status Quo'!R227","v":291.02722157245529},{"$f":"'Vs Status Quo'!S227","v":299.6985203468891},{"$f":"'Vs Status Quo'!T227","v":312.23968254563283},{"$f":"'Vs Status Quo'!U227","v":322.64455944399538}]
[null,"Kapiti Coast District","Residential - ex-Otaki rating area",{"$f":"'Vs Status Quo'!K228","v":362.6954078759216},{"$f":"'Vs Status Quo'!L228","v":409.64305233476523},{"$f":"'Vs Status Quo'!M228","v":442.15116106493457},{"$f":"'Vs Status Quo'!N228","v":471.0095876144045},{"$f":"'Vs Status Quo'!O228","v":517.93842962192434},{"$f":"'Vs Status Quo'!P228","v":558.35249024076097},{"$f":"'Vs Status Quo'!Q228","v":586.73725873810315},{"$f":"'Vs Status Quo'!R228","v":608.70171444008088},{"$f":"'Vs Status Quo'!S228","v":624.98940845209984},{"$f":"'Vs Status Quo'!T228","v":652.80634540884012},{"$f":"'Vs Status Quo'!U228","v":669.76397254054552}]
[null,"Kapiti Coast District","Residential",{"$f":"'Vs Status Quo'!K229","v":342.02469508837305},{"$f":"'Vs Status Quo'!L229","v":385.17333087918547},{"$f":"'Vs Status Quo'!M229","v":414.1668068232504},{"$f":"'Vs Status Quo'!N229","v":439.23628445139303},{"$f":"'Vs Status Quo'!O229","v":481.11346608629697},{"$f":"'Vs Status Quo'!P229","v":516.57500746510811},{"$f":"'Vs Status Quo'!Q229","v":540.88414497758674},{"$f":"'Vs Status Quo'!R229","v":561.11698697165104},{"$f":"'Vs Status Quo'!S229","v":576.26381478317433},{"$f":"'Vs Status Quo'!T229","v":601.79258068731679},{"$f":"'Vs Status Quo'!U229","v":617.76866589159954}]
[]
[null,"By Category - annual % change"]
[null,"Wellington City","Regional CBD",null,{"$f":"E63/D63-1","v":4.0479623385265562E-2},3.6743059013400137E-2,9.8471862954183864E-2,8.4416539164497761E-2,7.3913584765033402E-2,3.5234310741542707E-2,3.5727875700612977E-2,1.8680230307795309E-2,4.8851334756411013E-2,6.0650388427361257E-3]
[null,"Wellington City","Business",null,{"$f":"E64/D64-1","v":0.11797042921409928},0.1282478918368708,0.11389353211908837,0.13843076343560456,0.11371483220570533,8.0911856553917305E-2,3.4583350079672837E-2,2.687701586581337E-2,4.4607115231413141E-2,1.9686168783932478E-2]
[null,"Wellington City","Residential",null,{"$f":"E65/D65-1","v":7.4130207691290639E-2},9.8633860617308944E-2,7.3193298719596678E-2,0.10785699951050698,8.7043964865535228E-2,5.6235899808220413E-2,3.2813629732390881E-2,2.7231992028090346E-2,4.3236937810023024E-2,2.1158939699186474E-2]
[null,"Wellington City","Rural",null,{"$f":"E66/D66-1","v":8.1514089707672266E-2},9.4642397064988115E-2,1.8634920859228243E-2,8.1341950295252374E-2,5.4052507742300415E-2,3.2413201278728598E-2,3.0088251324906556E-2,3.47834127544695E-2,3.7798800321146908E-2,3.4593154144473059E-2]
[null,"Hutt City","Business",null,{"$f":"E67/D67-1","v":6.2743118283792088E-2},5.5941786369888113E-2,6.3578225213763107E-2,7.1677669613367634E-2,5.4435365253494794E-2,3.5285553364467814E-2,4.0660560146092539E-2,3.2635201322996243E-2,4.8094678116846756E-2,3.9492038194086865E-2]
[null,"Hutt City","Residential",null,{"$f":"E68/D68-1","v":5.9106037263406019E-2},3.1600210481339763E-2,3.166005211093248E-2,4.1246853948242679E-2,2.4716435933006986E-2,6.9444767938144913E-3,4.0533761469158547E-2,3.4144142130513311E-2,4.7622915794186094E-2,4.5273432575379635E-2]
[null,"Hutt City","Rural",null,{"$f":"E69/D69-1","v":8.3604359173052423E-2},6.4812706131818443E-2,2.3002318635437558E-2,5.2238977694511579E-2,3.2203805932808471E-2,2.6819837115299228E-2,4.1844288224486936E-2,4.2091933117845759E-2,4.5630107128770581E-2,6.4253002305774132E-2]
[null,"Upper Hutt City","Business",null,{"$f":"E70/D70-1","v":4.891111183464969E-2},5.0711447812497035E-2,5.3854528036081373E-2,6.9526438427517823E-2,3.2185435683822039E-2,1.413424060267876E-2,3.2396785021464369E-2,2.6055211293656733E-2,4.2155944659987954E-2,2.0222575998364967E-2]
[null,"Upper Hutt City","Residential",null,{"$f":"E71/D71-1","v":1.3245234174641407E-2},2.4454164592200955E-2,1.8735647356537655E-2,3.6284505991462712E-2,-4.1310199720229202E-3,-2.2222722029831221E-2,2.9850552804308483E-2,2.5866808010251097E-2,3.9799089774228413E-2,2.1504365120130098E-2]
[null,"Upper Hutt City","Rural",null,{"$f":"E72/D72-1","v":9.9805405275528614E-2},7.3210676427177823E-2,1.1569440696539424E-2,6.0114808029383848E-2,2.1024815567642907E-3,5.0512153460480214E-4,2.6081014674511627E-2,3.1570399071068511E-2,3.3502654690233724E-2,3.314711210755994E-2]
[null,"Porirua City","Business",null,{"$f":"E73/D73-1","v":4.3286257234199654E-2},3.5991483427054716E-2,4.7206498262165608E-2,6.1952693479811138E-2,4.0652553844570338E-2,1.0779758043989229E-2,3.44889046748873E-2,2.6855345840560263E-2,4.45105617210515E-2,1.9732739149519007E-2]
[null,"Porirua City","Residential",null,{"$f":"E74/D74-1","v":3.037747700697957E-2},6.9651471532827802E-3,8.635626282606168E-3,2.4692243136746894E-2,2.3951414961767004E-3,-2.9956183983159024E-2,3.2472259159485706E-2,2.7021409537097973E-2,4.283622343483251E-2,2.1083319894552144E-2]
[null,"Porirua City","Rural",null,{"$f":"E75/D75-1","v":8.0777214658557916E-2},5.3897777197969399E-2,-3.7239178323481559E-3,4.9405816804943603E-2,1.9201048342241123E-2,-3.4660872387413111E-3,3.0052909143697626E-2,3.4842060116230478E-2,3.7797692610711753E-2,3.4747058450100843E-2]
[null,"Kapiti Coast District","Business",null,{"$f":"E76/D76-1","v":2.6268265966139515E-2},0.10787300875680872,0.10287287065718709,0.12895749795072486,0.10419889999812071,7.4670405191395561E-2,3.8198868145919995E-2,2.6648168948430362E-2,4.5658104210376971E-2,2.3663958357848403E-2]
[null,"Kapiti Coast District","Residential",null,{"$f":"E77/D77-1","v":0.12615649223709879},7.5273840683323767E-2,6.0529905379021143E-2,9.5340897638291899E-2,7.3707230993302675E-2,4.705829194440958E-2,3.7406979261525031E-2,2.6994063917527678E-2,4.4300483995768358E-2,2.6547494464016497E-2]
[null,"Kapiti Coast District","Rural",null,{"$f":"E78/D78-1","v":3.8103276045065027E-3},7.3340693336939378E-2,2.0245677950614382E-2,7.7757739960170102E-2,5.0153783605333402E-2,3.2011298343042061E-2,3.7351222620942037E-2,3.2523096107944793E-2,4.0416559339306213E-2,3.9326514448928096E-2]
[null,"Masterton District","Business",null,{"$f":"E79/D79-1","v":0.13188424874958482},0.15843707490748837,0.11665193092481974,0.15344633927122731,0.12368162039508235,9.2252818509978241E-2,3.4283690778984743E-2,2.9149622957581611E-2,4.3457150192525162E-2,2.3426499757334573E-2]
[null,"Masterton District","Residential",null,{"$f":"E80/D80-1","v":0.22504343705260799},0.10771155542297417,4.827341621686565E-2,0.10145812966663037,7.7291230617558382E-2,5.2337657090034018E-2,3.0554159836153394E-2,3.0623079572179579E-2,3.9311064867363577E-2,2.7881821616902558E-2]
[null,"Masterton District","Rural",null,{"$f":"E81/D81-1","v":0.13983710909669544},0.11237568500966044,2.8123575407983159E-2,9.505314704771739E-2,6.7536225981307263E-2,4.6375732477781595E-2,2.9550471601179185E-2,3.4154846033973341E-2,3.7154534261378824E-2,3.3984756767639457E-2]
[null,"Carterton District","Business",null,{"$f":"E82/D82-1","v":3.8892707969497842E-3},0.12378025412056748,9.5541320515736494E-2,0.12899425342118254,0.10285138034963426,7.3697478433060848E-2,3.4132731038869712E-2,2.9056997643012172E-2,4.3236135883925941E-2,2.3396254533142757E-2]
[null,"Carterton District","Residential",null,{"$f":"E83/D83-1","v":0.22183856701537819},7.5181825233849198E-2,3.0085059375763779E-2,7.5259853883193228E-2,5.2696665056984671E-2,2.819342013788706E-2,3.051412970491274E-2,3.0593954214611863E-2,3.9200195428749751E-2,2.7886864572259862E-2]
[null,"Carterton District","Rural",null,{"$f":"E84/D84-1","v":0.11228897020247119},0.10192744458868197,2.3288847288788883E-2,8.7093789666015553E-2,6.023855871185102E-2,3.9235214691097919E-2,2.9665883515157754E-2,3.4251151782762168E-2,3.7224110457662274E-2,3.4082560636586434E-2]
[null,"South Wairarapa District","Business",null,{"$f":"E85/D85-1","v":8.1752370561334775E-2},0.10502433156201252,8.3663138195086528E-2,0.11502960761518466,9.0141744263567469E-2,6.1542503772346713E-2,3.4283690778984743E-2,2.9149622957581833E-2,4.3457150192525384E-2,2.3426499757334129E-2]
[null,"South Wairarapa District","Residential",null,{"$f":"E86/D86-1","v":0.31723097859626415},5.7362472289110178E-2,1.9017288642260599E-2,5.9932912461486021E-2,3.7069317880344732E-2,1.1507143721361635E-2,3.0907665212806634E-2,3.0966759977176794E-2,3.9738998138696857E-2,2.8173737722236858E-2]
[null,"South Wairarapa District","Rural",null,{"$f":"E87/D87-1","v":0.13885243109769974},9.7636957119926482E-2,2.0169083915202002E-2,8.3681076817949229E-2,5.6346403154938773E-2,3.4756946692878987E-2,3.0027561551939641E-2,3.4690197922160326E-2,3.7717378848352912E-2,3.4480871070670105E-2]
[null,"Tararua District","Rural",null,{"$f":"E88/D88-1","v":0.1743901362311322},9.1637675911557581E-2,-1.1102620177933065E-2,6.4870810822706959E-2,3.3558608142606472E-2,1.7300748777391517E-2,2.7660351481149315E-2,3.9239585280616218E-2,3.3442543259053936E-2,4.3053164557671719E-2]
[null,"Region wide",null,null,{"$f":"E89/D89-1","v":5.9477969379412077E-2},5.9257255810819087E-2,6.2508173604542971E-2,8.0175412082075681E-2,6.1526106515558343E-2,3.3454682387624279E-2,3.5076150188315225E-2,2.6537472609653001E-2,4.508049514689727E-2,2.260047074666538E-2]
[]
[null,"Kapiti split - annual % change"]
[null,"Kapiti Coast District","Residential - Otaki rating area",null,{"$f":"E92/D92-1","v":0.10006417099677933},3.672391638597583E-2,1.3956522318403719E-2,5.1002311074113571E-2,2.7016807936909748E-2,4.2081476902859904E-3,3.7075525519711938E-2,2.979549035853668E-2,4.1845926313642812E-2,3.3323364966084679E-2]
[null,"Kapiti Coast District","Residential - ex-Otaki rating area",null,{"$f":"E93/D93-1","v":0.12944096737752031},7.9357158738294187E-2,6.526823650075575E-2,9.9634579086187225E-2,7.8028696670253694E-2,5.0836647088477571E-2,3.7434908683346091E-2,2.6758087952818199E-2,4.4507853382082185E-2,2.5976504749023466E-2]
[null,"Kapiti Coast District","Residential",null,{"$f":"E94/D94-1","v":0.12615649223709879},7.5273840683323767E-2,6.0529905379021143E-2,9.5340897638291899E-2,7.3707230993302675E-2,4.705829194440958E-2,3.7406979261525031E-2,2.6994063917527678E-2,4.4300483995768358E-2,2.6547494464016497E-2]
[]
[]
[]
[null,"District-wide rates"]
[]
[null,"TA full name","Category group","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28"]
[]
[null,"Rates per average CV - consulted version"]
[null,"By TA - $"]
[null,"Wellington City","Regional CBD",8606.0064614151124,8946.122382718564,9695.9348205183524,10597.477583610576,11556.139011208075,12231.841888456,12747.103024724405,13244.964912985872,13535.345810061597,14201.497039018837,14292.31624223642]
[null,"Wellington City","Business",1709.2917229929787,2006.9477383658987,2352.4049440360259,2669.3585731700177,2891.1587523890521,3035.8509397569574,3143.7762510205102,3254.7136675967108,3351.2204280007413,3502.5149294661492,3567.9250913469773]
[null,"Wellington City","Residential",419.41534734077328,454.38601952044382,499.65232005854625,528.448878435251,569.52451361808801,596.12562673674086,615.06122008929356,634.9780173162477,654.38896797936127,682.92029139993326,696.77814655734187]
[null,"Wellington City","Rural",401.03000016326183,429.44842222141693,454.12483994036603,447.70027642679861,477.31910210747816,494.46624325333175,505.58540362527975,518.8412388911172,538.64577761913779,559.08990498297965,577.49435664791088]
[null,"Hutt City","Business",1881.2693924637156,2040.2781761132828,2216.5913447100806,2373.0646137848503,2556.6216679760537,2652.8679735666256,2779.8889458734216,2911.0176826289558,3022.3046909241375,3204.3397788533443,3343.9516979285277]
[null,"Hutt City","Residential",519.25237259494872,542.4780606126518,559.40404102211608,564.11972382867361,604.57604362780182,623.85638724961086,653.96301353158833,685.40543089962205,713.44523358764809,758.27008100105309,796.82291436109904]
[null,"Hutt City","Rural",456.84684423182881,504.50874019474509,546.91445496710332,569.54829393974251,605.28100587955703,617.55874934317899,647.77668739907836,680.37663697750645,713.55619254913699,761.00629238622946,812.94122421078578]
[null,"Upper Hutt City","Business",1849.4419134297805,1956.9057182985523,2063.3944644012568,2137.050822511047,2323.0211641316037,2397.6820143993309,2478.0561189613882,2560.7052519023005,2630.7787070408108,2739.7047972689279,2790.8554271789649]
[null,"Upper Hutt City","Residential",448.6329345340265,436.98432890168397,432.89921367086475,415.10424462207902,449.48090013299861,460.10960672530877,473.64259201902951,487.84672290768441,501.06132831366705,520.34789316837794,530.66170575766932]
[null,"Upper Hutt City","Rural",403.61355742451246,444.05985875426802,468.90303750331094,468.70262446922726,504.81189731374718,507.6405274822834,518.59723817342865,531.24461024761536,547.71422187408803,565.18898442628131,581.58971418215071]
[null,"Porirua City","Business",1472.5335312710961,1499.7652256883614,1527.5752502969967,1527.0352026323874,1655.6066649662243,1737.2058975095219,1798.8543921744351,1862.5032426623279,1917.4695440902258,2003.8528633101246,2041.1521565779292]
[null,"Porirua City","Residential",490.8425896946739,470.33179832836191,443.88003917096972,400.80618239677159,432.30190649095357,451.8910563588542,466.10596377561598,481.15539161212183,495.65961805743274,517.05592642435249,527.42606413178271]
[null,"Porirua City","Rural",520.25920458070402,542.22108333146468,539.61240551149763,499.50126322129307,534.07717247880487,552.56185812453919,565.06633186897693,580.15058987510645,602.16066074469904,625.0523391425063,645.53108861617113]
[null,"Kapiti Coast District","Business",864.72232226204733,935.08064259115451,1088.2237774933485,1236.1035649001808,1331.3563006573454,1396.2720649426892,1447.2056905730117,1507.3314343538755,1550.0451066925264,1622.2503051184369,1660.4221407415616]
[null,"Kapiti Coast District","Residential",342.02469508837305,398.09090156551514,438.17264307470361,469.33079430339495,502.27626070937021,524.99574312129039,542.52266260273063,564.69745839821655,580.77511165543558,607.18444405863534,623.1360387415948]
[null,"Kapiti Coast District","Rural",392.40012294643242,403.0941291306616,433.47969703652069,445.58034339575886,471.40181117661422,488.54675620345017,501.82296916779148,522.06454121351874,539.19109283868488,561.88023250848755,583.36136889323495]
[null,"Masterton District","Business",388.39100516213119,498.23679484704923,613.84049106523776,724.12888521013133,791.11564520621528,837.67086977938197,865.38725562988748,900.88396269808595,928.63903038577405,977.96337530597202,985.32769329134544]
[null,"Masterton District","Residential",130.29168450315552,180.99486818800327,208.53798021759835,229.74437144069643,249.85233671608259,264.11747897893611,271.30095611648704,281.93097626616327,290.78930244546206,306.31638616115617,307.68411197111192]
[null,"Masterton District","Rural",261.80220892739106,327.16646083556031,377.05217301501989,411.76303876199376,447.51618577909653,472.79140418671517,484.31567452036228,503.2320524559446,520.14568765962213,548.21153713609988,550.92501456090326]
[null,"Carterton District","Business",266.74240595497224,282.4544696695009,330.81908143443098,378.78549871354687,413.82568811982679,438.17831969942591,452.67651919311726,471.24453679900876,485.76297042406475,511.56410468470762,515.41631513749905]
[null,"Carterton District","Residential",159.56940710192612,204.45503111694498,222.47654014475819,236.00823745327486,256.70001216679151,271.37932486286741,278.7713652087819,289.7100146009451,298.82553112042422,314.80342414952821,316.21086015520444]
[null,"Carterton District","Rural",330.96905126031817,407.1047173738919,456.75919666977126,493.91601955076163,537.32291980452169,568.0088586894733,582.00015441039784,604.96600213897614,625.50037568274615,659.57434204379831,662.86869942897977]
[null,"South Wairarapa District","Business",412.61421887867567,479.00450063112544,553.06797789184111,620.02637530508355,677.38295759602624,717.24529112970151,740.97710269865888,771.37071779712971,795.13565020933538,837.36900868984037,843.67461461210655]
[null,"South Wairarapa District","Residential",178.78253205781866,245.73813631878181,263.61717909294538,272.35987933537899,296.43972645971883,313.52263068160681,322.12504414932636,334.85478863750598,345.46288036900285,364.05699454416589,365.6948842043426]
[null,"South Wairarapa District","Rural",356.39297879805548,447.70244296750911,507.34802733196523,544.68481304182103,592.8215698847473,626.85121885683304,642.36708375615376,667.83541762333573,690.60733039341778,728.3941851056228,732.04751394221591]
[null,"Tararua District","Rural",224.20357346081778,257.79771340364476,266.59738944054664,251.88702504840836,266.21006202842517,273.61880886230068,277.86524383664755,283.7688929646863,295.89792996169336,305.72056544245419,318.30198786486852]
[null,"Region wide",null,595.81419707750183,633.71422340061383,679.26330754723278,713.23707332856623,770.65625398620682,806.36917936139355,836.36924801687371,868.2236396622925,894.21250117859347,938.05786297129521,958.61653790516721]
[]
[null,"Difference in total rates - between agreed option and  consulted version"]
[null,"By TA - $",null,"2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28"]
[null,"Wellington City","Regional CBD",{"$f":"D63-D138","v":0},8.2519791057948169,-412.54935308940367,-399.93985468210121,-497.76043920406482,-356.09891450634132,-452.9264325439126,-511.54350767856886,-564.06116029694385,-596.54782060783509,-604.85247836230155]
[null,"Wellington City","Business",{"$f":"D64-D139","v":0},-96.010137159330725,-196.39362404290887,-267.79150865414658,-157.14092569044533,9.0652653520887725,147.50977729501756,150.39605764838916,145.40848535460691,150.08851274873177,156.5841187321189]
[null,"Wellington City","Residential",{"$f":"D65-D140","v":0},-3.879325372384244,-4.7104114327223101,2.7194611574701639,18.934049318082089,43.554702676468537,60.592108238086553,62.845949154324558,62.438135183148006,64.900220642552313,66.865454605265427]
[null,"Wellington City","Rural",{"$f":"D66-D141","v":0},4.2711733506208702,20.643017810666663,35.914842779929927,45.634214087796693,56.754011114449895,63.501663796236755,67.368663240731962,67.954505499320589,70.439141111824483,73.812084776873917]
[null,"Hutt City","Business",{"$f":"D67-D142","v":0},-40.972075634538669,-105.44048947034071,-127.69053401044948,-150.30440675316413,-115.56195331327854,-153.05267864043935,-177.37278135820952,-199.44673795483823,-245.71738126640548,-268.48727161420447]
[null,"Hutt City","Residential",{"$f":"D68-D143","v":0},7.4652620660059483,7.9176064059946611,21.163356520671186,4.8481224550899924,0.63057219029496991,-25.139318893812288,-31.093146617243406,-36.792017672991051,-49.392665963027071,-55.852185469139613]
[null,"Hutt City","Rural",{"$f":"D69-D144","v":0},-9.4675083106828879,-19.788261197806037,-30.29697550027845,-37.859749844397811,-31.864369296513132,-46.374079480214732,-53.808764993927753,-60.614867604234519,-78.27118483528966,-86.338336220142537]
[null,"Upper Hutt City","Business",{"$f":"D70-D145","v":0},-17.005544609319486,-25.119144292528517,10.994852969729436,-25.62952325501692,-26.347822624760283,-73.204919170917037,-77.944604783606792,-83.329206669863652,-84.865156736229437,-82.32809025212191]
[null,"Upper Hutt City","Residential",{"$f":"D71-D146","v":0},17.590853908702286,32.792225479496551,59.312225109161943,42.149536836654136,29.489895090368009,5.0766761618536407,5.1625800664721169,4.7005516477897231,5.5428492580473403,6.5379832071901092]
[null,"Upper Hutt City","Rural",{"$f":"D72-D147","v":0},-0.16348665630425785,7.4912882595149313,13.203317193679482,6.0637275204446723,4.309203930922763,-6.3889099262505624,-5.6773690750155765,-5.5546131589887864,-4.8655895534078581,-2.6932169229376086]
[null,"Porirua City","Business",{"$f":"D73-D148","v":0},36.508770803319749,63.991526278829724,139.66386821598644,114.34890254150469,104.70288400881191,62.909720347765415,63.471074863776948,60.227479813079526,61.872566041168739,65.335693825281169]
[null,"Porirua City","Residential",{"$f":"D74-D149","v":0},35.421350848808231,65.39575511345555,112.86752732187136,94.05555936101689,75.727110101400683,45.706775817298478,47.277063901980057,47.05182724981006,48.90322761471225,50.465387799137716]
[null,"Porirua City","Rural",{"$f":"D75-D150","v":0},20.063210695745511,52.977762117108682,90.8821473148069,85.474612682919428,78.885970814597158,64.192843808342559,68.019654636681594,68.59317039192058,71.05443912087253,74.763352559036662]
[null,"Kapiti Coast District","Business",{"$f":"D76-D151","v":0},-47.64356438106995,-105.05619157439082,-151.79470708064332,-107.21768552759204,-44.579552671192687,5.4182492839729548,0.78109584731305404,-1.7441389932916991,-3.2568504869630033,-3.1168924180592512]
[null,"Kapiti Coast District","Residential",{"$f":"D77-D152","v":0},-12.917570686329668,-24.005836251453218,-30.09450985200192,-21.162794623073239,-8.4207356561822735,-1.6385176251438907,-3.5804714265655093,-4.511296872261255,-5.39186337131855,-5.3673728499952631]
[null,"Kapiti Coast District","Rural",{"$f":"D78-D153","v":0},-9.1988331637546707,-10.695846961241841,-14.236947649135118,-6.5181278299878045,-0.34739720060673562,2.0042851669738866,0.58127706040238536,0.4527856133744308,-0.42580522087723693,0.1731040415162397]
[null,"Masterton District","Business",{"$f":"D79-D154","v":0},-58.623133748014254,-104.57572741229973,-155.45740352510609,-135.18360640867809,-100.61209355431538,-60.332729890543192,-68.229196538071733,-71.712691738362082,-83.797460056028854,-70.214600444782604]
[null,"Masterton District","Residential",{"$f":"D80-D155","v":0},-21.381895184883604,-31.732845626627494,-44.404248998336669,-45.707952098536737,-44.194523650636,-39.867748565987512,-43.426521500772111,-44.981106783471006,-50.84520857456701,-45.089932582793438]
[null,"Masterton District","Rural",{"$f":"D81-D156","v":0},-28.754587856633805,-45.106061395070753,-70.481415640514172,-73.794670350367255,-73.830148037914626,-66.852297887405257,-73.432436167263006,-75.666331651139785,-87.217757666324758,-74.264473624453046]
[null,"Carterton District","Business",{"$f":"D82-D157","v":0},-14.674630264739847,-29.893385459783872,-49.108964368364923,-41.622775356305226,-27.693823588021644,-11.940350782436894,-15.46483929286461,-16.739683321751784,-22.262063008513394,-14.66643835066219]
[null,"Carterton District","Residential",{"$f":"D83-D158","v":0},-9.4869754040340695,-12.850430141055853,-20.075513483400726,-24.51622294234474,-26.96022426599842,-27.461254219060891,-30.731394288327749,-31.923730755399276,-37.439021049909115,-31.111633509180592]
[null,"Carterton District","Rural",{"$f":"D84-D159","v":0},-38.971492178663709,-51.103092562203642,-78.812652382867839,-86.066627286852565,-89.569537500886383,-84.789163738313562,-93.004808135157646,-96.003921116218748,-110.36785296554592,-94.943846884711093]
[null,"South Wairarapa District","Business",{"$f":"D85-D160","v":0},-32.658091231804576,-59.844335200252203,-85.538094833904211,-81.412699947332385,-67.553234927346693,-51.301370676606894,-58.050356240663746,-61.022269065532555,-71.353152083328609,-59.713687726688249]
[null,"South Wairarapa District","Residential",{"$f":"D86-D161","v":0},-10.24024666034336,-14.610548264830811,-18.617817534969362,-27.490163881628291,-34.603291274529397,-39.996139817024471,-44.005938583245381,-45.607383785474099,-52.285540940026237,-45.139663437079378]
[null,"South Wairarapa District","Rural",{"$f":"D87-D162","v":0},-41.823432637192639,-61.840225474149463,-90.191526943457802,-100.29579619914477,-106.57338936294343,-104.00598547705829,-113.30864832849488,-116.84391771860282,-132.98992042562804,-116.11319157686307]
[null,"Tararua District","Rural",{"$f":"D88-D163","v":0},5.5047517765116822,20.833501710503185,32.352630090786533,36.4684500076159,39.217172752345107,40.383034504441923,43.282244613588318,43.986558620706546,45.530524852444046,48.071573421557559]
[null,"Region wide",null,{"$f":"D89-D164","v":0},-2.4622077535174185,-10.605029727841156,-2.7821877971254025,-3.2403552415588592,8.2628317111505112,5.5160182488939427,3.1917206443429222,0.32802038381021248,-3.191011767894679,-2.6212557791169502]

{"sheet":"Instructions","index":2,"n_rows":31,"n_cols":4,"rows_kept":31,"cut":false,"hidden":false,"merged":[[25,2,25,13],[26,2,26,13],[3,0,3,13],[12,2,12,14],[19,2,19,13],[21,2,21,13],[24,2,24,13]]}
["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 spreadhseet 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)","Delete the entire contents of the \"TA Split\" tab."]
[null,"3)","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 WRS rating basis if required by the rates funding policy"]
[null,null,"c)","Obtain \"Flood protection\" and \"Pest rate\" 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,"4)","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,"5)","Select the cells to be updated in the ESSBase tab and retrieve the information from the ESSbase system"]
[null,"6)","Email the ESSBase extract to the respective management accountants and obtain confirmation that these rates values are correct before proceeding further."]
[null,"7)","Populate the \"Class rates\" tab with data provided by the  Landcare & Wairarapa Accountant"]
[null,"8)","Populate the \"TA Split\" tab with data provided by the relevant accountant responsible for catchment management"]
[null,"9)","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,"10)","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,"11)","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,"12)","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":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Control","index":4,"n_rows":165,"n_cols":14,"rows_kept":165,"cut":false,"hidden":false,"merged":[]}
["Control"]
[{"$f":"check_total","v":0}]
[]
["Years"]
["Current rating year","2018/19"]
["Previous rating year",{"$f":"VALUE(LEFT(year_current,4))-1&\"/\"&VALUE(RIGHT(year_current,2))-1","v":"2017/18"}]
[]
[]
["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"]
["Kapiti Coast District","Kapiti"]
["Masterton District","Masterton"]
["Carterton District","Carterton"]
["South Wairarapa District","South Wairarapa"]
["Tararua District","Tararua"]
[]
[]
["TA's"]
["TA full name","Category group","Concatenated  row","TA naming convention"]
["Wellington City","District wide",{"$f":"A30&B30","v":"Wellington CityDistrict wide"},"Wellington City"]
["Hutt City","District wide","Hutt CityDistrict wide","Hutt City"]
["Upper Hutt City","District wide","Upper Hutt CityDistrict wide","Upper Hutt City"]
["Porirua City","District wide","Porirua CityDistrict wide","Porirua City"]
["Kapiti Coast District","District wide","Kapiti Coast DistrictDistrict wide","Kapiti Coast District"]
["Masterton District","District wide","Masterton DistrictDistrict wide","Masterton District"]
["Carterton District","District wide","Carterton DistrictDistrict wide","Carterton District"]
["South Wairarapa District","District wide","South Wairarapa DistrictDistrict wide","South Wairarapa District"]
["Tararua District","District wide","Tararua DistrictDistrict wide","Tararua District"]
["Region wide",null,"Region wide"]
[]
["TA & Category",null,null,null,null,null,"PT differentials to use for rating model transition",null,null,null,null,"Calculation of differentials using the 2017/18 Transport rate"]
["TA full name","Category group","Concatenated  name","TA naming convention","PT differential",null,"2017/18","2018/19","2019/20","2020/21 onwards",null,"Rate levied","ECV","Cents/ECV$"]
["Wellington City","Regional CBD",{"$f":"A43&B43","v":"Wellington CityRegional CBD"},"CBD Business",{"$f":"IF(VALUE(LEFT(year_current,4))>2019,J43,INDEX($G43:$I43,,MATCH(year_current,$G$42:$I$42,0)))","v":7.1621367537750453},null,{"$f":"N43/N$75","v":6.7432051306625684},{"$f":"($J43-$G43)/3+G43","v":7.1621367537750453},7.5810683768875222,8,null,25019166.076555029,9699270190.5155792,{"$f":"(L43*100)/M43","v":0.25794895476795759}]
["Wellington City","Business","Wellington CityBusiness","Business",{"$f":"IF(VALUE(LEFT(year_current,4))>2019,J44,INDEX($G44:$I44,,MATCH(year_current,$G$42:$I$42,0)))","v":0.94068148122866746},null,0.66102222184300141,0.94068148122866746,1.2203407406143336,1.4999999999999996,null,1192769.6660720154,4717078732.5825872,2.5286193716316824E-2]
["Wellington City","Residential","Wellington CityResidential","Residential",0.77401481456200083,null,0.6610222218430013,0.77401481456200083,0.88700740728100036,0.99999999999999978,null,12199001.999804026,48243725950.466728,2.528619371631682E-2]
["Wellington City","Rural","Wellington CityRural","Rural",0.19651881388722359,null,0.16977822083083538,0.19651881388722359,0.22325940694361179,0.25,null,46420.266798237128,714756729.43509579,6.4945547046370783E-3]
["Hutt City","Business","Hutt CityBusiness","Business",1.4468888227636645,null,1.4203332341454968,1.4468888227636645,1.4734444113818321,1.4999999999999998,null,2092334.5901653506,3850999697.4912381,5.4332244988967854E-2]
["Hutt City","Residential","Hutt CityResidential","Residential",1.280222156096998,null,1.4203332341454968,1.280222156096998,1.1401110780484991,1.0000000000000002,null,9399014.0502914134,17299145382.635818,5.4332244988967854E-2]
["Hutt City","Rural","Hutt CityRural","Rural",0.32464221024319889,null,0.36196331536479831,0.32464221024319889,0.28732110512159947,0.25,null,44664.5601546291,322575294.87294579,1.3846243300256869E-2]
["Upper Hutt City","Business","Upper Hutt CityBusiness","Business",1.5645244255725876,null,1.5967866383588816,1.5645244255725876,1.5322622127862937,1.4999999999999998,null,725473.26351998048,1187700995.936275,6.108214660105455E-2]
["Upper Hutt City","Residential","Upper Hutt CityResidential","Residential",1.3978577589059225,null,1.5967866383588838,1.3978577589059225,1.1989288794529611,0.99999999999999978,null,3744588.8646753002,6130414651.4894199,6.1082146601054634E-2]
["Upper Hutt City","Rural","Upper Hutt CityRural","Rural",0.35464046996865811,null,0.40696070495298714,0.35464046996865811,0.30232023498432908,0.25,null,126321.43492736586,811441419.57430518,1.5567535977352012E-2]
["Porirua City","Business","Porirua CityBusiness","Business",1.5985388777685046,null,1.6478083166527571,1.5985388777685046,1.5492694388842521,1.4999999999999998,null,691972.22128697077,1097778115.5520244,6.303388740255661E-2]
["Porirua City","Residential","Porirua CityResidential","Residential",1.4318722111018378,null,1.6478083166527566,1.4318722111018378,1.215936105550919,1,null,5277337.6833140422,8372223102.1721783,6.3033887402556596E-2]
["Porirua City","Rural","Porirua CityRural","Rural",0.36323446027036693,null,0.41985169040555043,0.36323446027036693,0.30661723013518344,0.25,null,96761.343740997501,602474380.27579737,1.6060657001996107E-2]
["Kapiti Coast District","Business","Kapiti Coast DistrictBusiness","Urban - Commerical",0.96931771371084086,null,0.70397657056626128,0.96931771371084086,1.2346588568554204,1.4999999999999998,null,403085.53288284957,1496826987.0055292,2.6929333609172868E-2]
["Kapiti Coast District","Residential","Kapiti Coast DistrictResidential","Urban - Residential",null,null,null,null,null,null,null,{"$f":"L73","v":2549190.972629251},{"$f":"M73","v":9466223745.5475941},2.6929333609172868E-2]
["Kapiti Coast District","Rural","Kapiti Coast DistrictRural","Rural",0.20474938343602608,null,0.18212407515403917,0.20474938343602608,0.227374691718013,0.24999999999999994,null,138343.58213775302,1985748559.4468777,6.9668227369273821E-3]
["Masterton District","Business","Masterton DistrictBusiness","Urban Ward",0.49932494847117659,null,0.24898742270676497,0.49932494847117659,0.74966247423558818,0.99999999999999978,null,38506.176024532608,404283094.12757981,9.5245575647002426E-3]
["Masterton District","Residential","Masterton DistrictResidential","Urban - Residential",0.33265828180450996,null,0.24898742270676497,0.33265828180450996,0.41632914090225498,0.5,null,199517.22834409823,2094766365.6687391,9.5245575647002426E-3]
["Masterton District","Rural","Masterton DistrictRural","Rural Ward",0.13101933296385354,null,7.1528999445780297E-2,0.13101933296385354,0.19050966648192677,0.25,null,68725.161709690234,2511691056.2036815,2.7362107907317832E-3]
["Carterton District","Business","Carterton DistrictBusiness","Urban Ward",0.6311347496055183,null,0.4467021244082775,0.6311347496055183,0.81556737480275909,1,null,16823.535176000685,98453654.5420295,1.7087771149032139E-2]
["Carterton District","Residential","Carterton DistrictResidential","Urban - Residential",0.46446808293885161,null,0.44670212440827739,0.46446808293885161,0.48223404146942583,0.5,null,109887.40711283383,643076303.83414829,1.7087771149032135E-2]
["Carterton District","Rural","Carterton DistrictRural","Rural Ward",0.16314453041539678,null,0.11971679562309516,0.16314453041539678,0.20657226520769839,0.25,null,72077.971351554661,1573910634.6238222,4.5795466251984437E-3]
["South Wairarapa District","Business","South Wairarapa DistrictBusiness","Urban Ward",0.72683315128263759,null,0.59024972692395639,0.72683315128263759,0.8634165756413188,1,null,44332.499030580657,196344625.20795071,2.2578921619895442E-2]
["South Wairarapa District","Residential","South Wairarapa DistrictResidential","Urban - Residential",0.56016648461597085,null,0.59024972692395627,0.56016648461597085,0.53008324230798542,0.5,null,206694.86872182382,915432863.4530288,2.2578921619895439E-2]
["South Wairarapa District","Rural","South Wairarapa DistrictRural","Rural Ward",0.18562850425185187,null,0.15344275637777782,0.18562850425185187,0.21781425212592592,0.25,null,153385.1807396345,2613181710.3390203,5.8696714481342033E-3]
["Tararua District","Rural","Tararua DistrictRural","Tararua District",0,null,0,0,0,0,null,0,7041799.9999999991,0]
["Region wide",null,"Region wide",null,null,null,null,null,null,null,null,{"$f":"SUM(L43:L68)","v":64656396.137165949},{"$f":"SUM(M43:M68)","v":127056566042.99998}]
[]
[{"$f":"Control!A$34","v":"Kapiti Coast District"},"Residential - Otaki rating area","Kapiti Coast DistrictResidential - Otaki rating area","Urban - Residential",{"$f":"IF(VALUE(LEFT(year_current,4))>2019,J71,INDEX($G71:$I71,,MATCH(year_current,$G$42:$I$42,0)))","v":0.63598438037750749},null,{"$f":"G73","v":0.70397657056626128},{"$f":"($J71-$G71)/3+G71","v":0.63598438037750749},{"$f":"($J71-$G71)/3+H71","v":0.56799219018875369},0.5]
[{"$f":"Control!A$34","v":"Kapiti Coast District"},"Residential - ex-Otaki rating area","Kapiti Coast DistrictResidential - ex-Otaki rating area","Urban - Residential",0.80265104704417423,null,{"$f":"G73","v":0.70397657056626128},0.80265104704417423,0.90132552352208717,1]
[{"$f":"Control!A$34","v":"Kapiti Coast District"},"Residential","Kapiti Coast DistrictResidential","Urban - Residential",null,null,{"$f":"N73/N$75","v":0.70397657056626128},null,null,null,null,2549190.972629251,9466223745.5475941,{"$f":"(L73*100)/M73","v":2.6929333609172868E-2}]
[]
["WRS rates",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($D$43:$D$68,\"Residential\",L$43:L$68)","v":30619942.598084778},{"$f":"SUMIF($D$43:$D$68,\"Residential\",M$43:M$68)","v":80045509086.764145},{"$f":"(L75*100)/M75","v":3.8253167413670575E-2}]
["Category group","Rating basis"]
["Regional CBD","Remainder"]
["Business","Remainder"]
["Residential",14]
["Rural",28]
[]
[]
["Flood protection"]
["From Essbase / Landcare & Wairarapa Accountant"]
["TA full name","Regional","Catchment","Property","Total"]
["Wellington City",null,54042,null,{"$f":"SUM(B86:D86)","v":54042}]
["Hutt City",null,5167492,null,{"$f":"SUM(B87:D87)","v":5167492}]
["Upper Hutt City",null,881402,null,881402]
["Porirua City",null,45121,null,45121]
["Kapiti Coast District",null,1619846,null,1619846]
["Masterton District",null,271627,null,271627]
["Carterton District",null,144634,null,144634]
["South Wairarapa District",null,201926,null,201926]
["Tararua District",null,null,null,0]
["Non District Wide",null,null,95164,95164]
["Special Rates",null,null,1417714,1417714]
["External Revenue",null,null,2857246,2857246]
["Total",9735000,{"$f":"SUM(C86:C97)","v":8386090},{"$f":"SUM(D86:D97)","v":4370124},{"$f":"SUM(B98:D98)","v":22491214}]
[]
["Non district-wide breakdown"]
["Greytown River Management Rate",null,null,92549]
["Donalds Creek Stopbank River Management Rate",null,null,2615]
["South Wairarapa District River Management Rates",null,null,{"$f":"SUM(D101:D102)","v":95164}]
[]
[]
["Stadium Rate (ex-GST)"]
["Stadium rate allocations"]
["TA full name","Category group","Concatenated  name","CV","Stadium allocation"]
["Wellington City","Regional CBD",{"$f":"A109&B109","v":"Wellington CityRegional CBD"},{"$f":"INDEX(capital_values,MATCH($C109,capital_values_rows,0),MATCH(D$108&\" \"&year_current,capital_values_header,0))","v":7963363000},{"$f":"0.2055*D109/SUM($D$109:$D$110)","v":0.13798828004744285}]
["Wellington City","Business","Wellington CityBusiness",3896130400,{"$f":"0.2055*D110/SUM($D$109:$D$110)","v":6.7511719952557156E-2}]
["Wellington City","Residential","Wellington CityResidential",39537398501,0.3856]
["Wellington City","Rural","Wellington CityRural",595945550,2.8999999999999998E-3]
["Hutt City","Business","Hutt CityBusiness",3789029500,5.0900000000000001E-2]
["Hutt City","Residential","Hutt CityResidential",17301952000,0.14199999999999999]
["Hutt City","Rural","Hutt CityRural",311549000,2.3E-3]
["Upper Hutt City","Business","Upper Hutt CityBusiness",1174676500,7.9000000000000008E-3]
["Upper Hutt City","Residential","Upper Hutt CityResidential",6156988420,4.2700000000000002E-2]
["Upper Hutt City","Rural","Upper Hutt CityRural",854712340,2E-3]
["Porirua City","Business","Porirua CityBusiness",1099995500,1.24E-2]
["Porirua City","Residential","Porirua CityResidential",8551317050,5.8000000000000003E-2]
["Porirua City","Rural","Porirua CityRural",625816700,1.4E-3]
["Kapiti Coast District","Business","Kapiti Coast DistrictBusiness",1479149500,{"$f":"0.0441*D122/SUM($D$122:$D$123)","v":5.0945760677369341E-3}]
["Kapiti Coast District","Residential","Kapiti Coast DistrictResidential",11324760400,{"$f":"0.0441*D123/SUM($D$122:$D$123)","v":3.9005423932263063E-2}]
["Kapiti Coast District","Rural","Kapiti Coast DistrictRural",1966405700,4.3E-3]
["Masterton District","Business","Masterton DistrictBusiness",433363100,{"$f":"0.0147*D125/SUM($D$125:$D$126)","v":2.0971813053968025E-3}]
["Masterton District","Residential","Masterton DistrictResidential",2604255800,{"$f":"0.0147*D126/SUM($D$125:$D$126)","v":1.2602818694603196E-2}]
["Masterton District","Rural","Masterton DistrictRural",2808895600,5.3E-3]
["Carterton District","Business","Carterton DistrictBusiness",96652500,{"$f":"0.0039*D128/SUM($D$128:$D$129)","v":4.0076374225732163E-4}]
["Carterton District","Residential","Carterton DistrictResidential",843913500,{"$f":"0.0039*D129/SUM($D$128:$D$129)","v":3.4992362577426781E-3}]
["Carterton District","Rural","Carterton DistrictRural",1744267200,3.0999999999999999E-3]
["South Wairarapa District","Business","South Wairarapa DistrictBusiness",206493600,{"$f":"0.0072*D131/SUM($D$131:$D$132)","v":9.7467792445382606E-4}]
["South Wairarapa District","Residential","South Wairarapa DistrictResidential",1318886100,{"$f":"0.0072*D132/SUM($D$131:$D$132)","v":6.2253220755461736E-3}]
["South Wairarapa District","Rural","South Wairarapa DistrictRural",2982290600,3.8E-3]
["Tararua District","Rural","Tararua DistrictRural",10760500,0]
[]
[]
["Pest Rate property areas"]
["TA full name","TA code","Range","Area ha"]
["Wellington City","WCC",16690,{"$f":"INDEX('TA Split'!$F$139:$AA$139,MATCH(B139,'TA Split'!$F$1:$AA$1,0))","v":34055}]
["Hutt City","HCC","15780 to 15890,\n16031 to 16600",{"$f":"INDEX('TA Split'!$F$139:$AA$139,MATCH(B140,'TA Split'!$F$1:$AA$1,0))","v":15578}]
["Upper Hutt City","UHCC","15170 to 15230,\n1590 to 16016",{"$f":"INDEX('TA Split'!$F$139:$AA$139,MATCH(B141,'TA Split'!$F$1:$AA$1,0))","v":54326.211900000002}]
["Porirua City","PCC",null,{"$f":"INDEX('TA Split'!$F$139:$AA$139,MATCH(B142,'TA Split'!$F$1:$AA$1,0))","v":11858}]
["Kapiti Coast District","KCDC","14860 to 15150, \n15251 to 15410",{"$f":"INDEX('TA Split'!$F$139:$AA$139,MATCH(B143,'TA Split'!$F$1:$AA$1,0))","v":29205.998500000002}]
["Masterton District","MDC","17870 to 18130",{"$f":"INDEX('TA Split'!$F$139:$AA$139,MATCH(B144,'TA Split'!$F$1:$AA$1,0))","v":207207.73449999999}]
["Carterton District","CDC","18140 to 18190",{"$f":"INDEX('TA Split'!$F$139:$AA$139,MATCH(B145,'TA Split'!$F$1:$AA$1,0))","v":78106.069000000003}]
["South Wairarapa District","SWDC","18230 to 18480",{"$f":"INDEX('TA Split'!$F$139:$AA$139,MATCH(B146,'TA Split'!$F$1:$AA$1,0))","v":178090.13709999999}]
["Tararua District","TDC","11130 to 17750",{"$f":"INDEX('TA Split'!$F$139:$AA$139,MATCH(B147,'TA Split'!$F$1:$AA$1,0))","v":5307.8222999999998}]
["Region wide",null,null,{"$f":"SUM(D139:D147)","v":613734.97330000007}]
[]
[]
["Water levy"]
["Need numbers for each city - March 31 comes from Wellington Water"]
["TA full name","Share of levy",{"$f":"year_current","v":"2018/19"}]
["Wellington City",{"$f":"C154/$C$163","v":0.53514217498266803},17696562]
["Hutt City",{"$f":"C155/$C$163","v":0.24815885911892197},8206340]
["Upper Hutt City",{"$f":"C156/$C$163","v":0.10032287740583312},3317567]
["Porirua City",{"$f":"C157/$C$163","v":0.11637608849257693},3848429]
["Kapiti Coast District"]
["Masterton District"]
["Carterton District"]
["South Wairarapa District"]
["Tararua District"]
["Region wide",{"$f":"SUM(B154:B162)","v":1},{"$f":"SUM(C154:C162)","v":33068898}]
[]
["Water levy evidence"]

{"sheet":"UHCC Adjustments","index":5,"n_rows":34,"n_cols":5,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
["Wellington Regional Council"]
[{"$f":"\"UHCC Adjustments \"&year_current","v":"UHCC Adjustments 2018/19"}]
["Printed:",{"$f":"NOW()","v":"2018-09-24T16:58:53.140"}]
[{"$f":"check_total","v":0}]
[]
["TA full name","Category group","Sub category group","CV","Rateable Land Value"]
[]
["Trentham Military Camp"]
["Upper Hutt City","Business","Trentham Military Camp",56325000,19235000]
["Upper Hutt City","Residential","Trentham Military Camp",26720000,9495000]
["Upper Hutt City","Rural","Trentham Military Camp",4676000,2720500]
["Upper Hutt City","Business & Residential","Trentham Military Camp",{"$f":"D10+D9","v":83045000},{"$f":"E10+E9","v":28730000}]
["Upper Hutt","Total","Trentham Military Camp",{"$f":"+D9+D10+D11","v":87721000},{"$f":"+E9+E10+E11","v":31450500}]
[]
["Rest of Upper Hutt"]
["Upper Hutt City","Business","Rest of Upper Hutt City",{"$f":"+D23-D9","v":1118351500},269945200]
["Upper Hutt City","Residential","Rest of Upper Hutt City",6130268420,2965504620]
["Upper Hutt City","Rural","Rest of Upper Hutt City",850036340,419021740]
["Upper Hutt City","Business & Residential","Rest of Upper Hutt City",7248619920,3235449820]
["Upper Hutt","Total","Rest of Upper Hutt City",{"$f":"+D27-D13","v":8098656260},3654471560]
[]
["All Upper Hutt"]
["Upper Hutt City","Business","Total",{"$f":"INDEX(capital_values,MATCH($A16&B16,capital_values_rows,0),MATCH(D$6&\" \"&year_current,capital_values_header,0))","v":1174676500},289180200]
["Upper Hutt City","Residential","Total",{"$f":"INDEX(capital_values,MATCH($A17&B17,capital_values_rows,0),MATCH(D$6&\" \"&year_current,capital_values_header,0))","v":6156988420},2974999620]
["Upper Hutt City","Rural","Total",{"$f":"INDEX(capital_values,MATCH($A18&B18,capital_values_rows,0),MATCH(D$6&\" \"&year_current,capital_values_header,0))","v":854712340},421742240]
["Upper Hutt City","Business & Residential","Total",{"$f":"D24+D23","v":7331664920},{"$f":"E24+E23","v":3264179820}]
["Upper Hutt","All","Total",{"$f":"+'Capital values'!E10","v":8186377260},{"$f":"+E23+E24+E25","v":3685922060}]
[]
["Trentham Military Camp share of rates"]
["Upper Hutt City","Business","Trentham % of Share",{"$f":"+D9/D23","v":4.7949371592944955E-2},6.651561898082925E-2]
["Upper Hutt City","Residential","Trentham % of Share",4.3397840270747168E-3,3.1915970463216397E-3]
["Upper Hutt City","Rural","Trentham % of Share",5.4708464838591191E-3,6.450622541389262E-3]
["Upper Hutt City","Business & Residential","% of Share",1.1326895174036405E-2,8.8015984364488847E-3]
["Upper Hutt","All","% of Share",1.0715484666046285E-2,8.5326003881916052E-3]

{"sheet":"Capital values","index":6,"n_rows":143,"n_cols":10,"rows_kept":143,"cut":false,"hidden":false,"merged":[]}
["Wellington Regional Council"]
["Rateable values"]
[{"$f":"check_total","v":0}]
[]
["Capital values"]
[{"$f":"Control!A29","v":"TA full name"},{"$f":"Control!B29","v":"Category group"},{"$f":"Control!C29","v":"Concatenated  row"},{"$f":"\"CV \"&year_previous","v":"CV 2017/18"},{"$f":"\"CV \"&year_current","v":"CV 2018/19"},{"$f":"\"ECV \"&year_previous","v":"ECV 2017/18"},{"$f":"\"ECV \"&year_current","v":"ECV 2018/19"},null,"Check CV","Check ECV"]
[{"$f":"Control!A40","v":0},{"$f":"Control!B40","v":0},{"$f":"Control!C40","v":0}]
[{"$f":"Control!A30","v":"Wellington City"},{"$f":"Control!B30","v":"District wide"},{"$f":"Control!C30","v":"Wellington CityDistrict wide"},{"$f":"SUMIF($A$19:$A$44,$A8,D$19:D$44)","v":51319125451},{"$f":"SUMIF($A$19:$A$44,$A8,E$19:E$44)","v":51992837451},63374831603,68975077410,null,null,{"$f":"ISBLANK(F8)+ISBLANK(G8)","v":0}]
[{"$f":"Control!A31","v":"Hutt City"},{"$f":"Control!B31","v":"District wide"},{"$f":"Control!C31","v":"Hutt CityDistrict wide"},{"$f":"SUMIF($A$19:$A$44,$A9,D$19:D$44)","v":21170821500},21402530500,21472720375,24118117072,null,null,{"$f":"ISBLANK(F9)+ISBLANK(G9)","v":0}]
[{"$f":"Control!A32","v":"Upper Hutt City"},{"$f":"Control!B32","v":"District wide"},{"$f":"Control!C32","v":"Upper Hutt CityDistrict wide"},8012247760,8186377260,8129557067,9172479133,null,null,0]
[{"$f":"Control!A33","v":"Porirua City"},{"$f":"Control!B33","v":"District wide"},{"$f":"Control!C33","v":"Porirua CityDistrict wide"},10044595300,10277129250,10072475598,11429809803,null,null,0]
[{"$f":"Control!A34","v":"Kapiti Coast District"},{"$f":"Control!B34","v":"District wide"},{"$f":"Control!C34","v":"Kapiti Coast DistrictDistrict wide"},10974506450,14770315600,12948799292,14678791680,null,null,0]
[{"$f":"Control!A35","v":"Masterton District"},{"$f":"Control!B35","v":"District wide"},{"$f":"Control!C35","v":"Masterton DistrictDistrict wide"},4724008400,5846514500,5010740516,5891731979,null,null,0]
[{"$f":"Control!A36","v":"Carterton District"},{"$f":"Control!B36","v":"District wide"},{"$f":"Control!C36","v":"Carterton DistrictDistrict wide"},2188251200,2684833200,2315440593,2715649450,null,null,0]
[{"$f":"Control!A37","v":"South Wairarapa District"},{"$f":"Control!B37","v":"District wide"},{"$f":"Control!C37","v":"South Wairarapa DistrictDistrict wide"},3612556200,4507670300,3724959199,4514129051,null,null,0]
[{"$f":"Control!A38","v":"Tararua District"},{"$f":"Control!B38","v":"District wide"},{"$f":"Control!C38","v":"Tararua DistrictDistrict wide"},6806000,10760500,7041800,7041800,null,null,0]
[{"$f":"Control!A39","v":"Region wide"},{"$f":"Control!B39","v":0},{"$f":"Control!C39","v":"Region wide"},{"$f":"SUM(D8:D16)","v":112052918261},{"$f":"SUM(E8:E16)","v":119678968561},{"$f":"SUM(F8:F16)","v":127056566043},{"$f":"SUM(G8:G16)","v":141502827378}]
[]
[{"$f":"Control!A43","v":"Wellington City"},{"$f":"Control!B43","v":"Regional CBD"},{"$f":"Control!C43","v":"Wellington CityRegional CBD"},7854191500,7963363000,{"$f":"D19\n*\n(INDEX(F$8:F$16,MATCH($A19&\"District wide\",$C$8:$C$16,0))/INDEX(D$8:D$16,MATCH($A19&\"District wide\",$C$8:$C$16,0)))","v":9699270190.5155849},{"$f":"E19\n*\n(INDEX(G$8:G$16,MATCH($A19&\"District wide\",$C$8:$C$16,0))/INDEX(E$8:E$16,MATCH($A19&\"District wide\",$C$8:$C$16,0)))","v":10564408605.061914},null,{"$f":"ISBLANK(D19)+ISBLANK(E19)","v":0}]
[{"$f":"Control!A44","v":"Wellington City"},{"$f":"Control!B44","v":"Business"},{"$f":"Control!C44","v":"Wellington CityBusiness"},3819755400,3896130400,{"$f":"D20\n*\n(INDEX(F$8:F$16,MATCH($A20&\"District wide\",$C$8:$C$16,0))/INDEX(D$8:D$16,MATCH($A20&\"District wide\",$C$8:$C$16,0)))","v":4717078732.5825872},{"$f":"E20\n*\n(INDEX(G$8:G$16,MATCH($A20&\"District wide\",$C$8:$C$16,0))/INDEX(E$8:E$16,MATCH($A20&\"District wide\",$C$8:$C$16,0)))","v":5168709943.8017988},null,0]
[{"$f":"Control!A45","v":"Wellington City"},{"$f":"Control!B45","v":"Residential"},{"$f":"Control!C45","v":"Wellington CityResidential"},39066389001,39537398501,{"$f":"D21\n*\n(INDEX(F$8:F$16,MATCH($A21&\"District wide\",$C$8:$C$16,0))/INDEX(D$8:D$16,MATCH($A21&\"District wide\",$C$8:$C$16,0)))","v":48243725950.466728},52451361685.474648,null,0]
[{"$f":"Control!A46","v":"Wellington City"},{"$f":"Control!B46","v":"Rural"},{"$f":"Control!C46","v":"Wellington CityRural"},578789550,595945550,{"$f":"D22\n*\n(INDEX(F$8:F$16,MATCH($A22&\"District wide\",$C$8:$C$16,0))/INDEX(D$8:D$16,MATCH($A22&\"District wide\",$C$8:$C$16,0)))","v":714756729.43509579},790597175.66163385,null,0]
[{"$f":"Control!A47","v":"Hutt City"},{"$f":"Control!B47","v":"Business"},{"$f":"Control!C47","v":"Hutt CityBusiness"},3796856000,3789029500,{"$f":"D23\n*\n(INDEX(F$8:F$16,MATCH($A23&\"District wide\",$C$8:$C$16,0))/INDEX(D$8:D$16,MATCH($A23&\"District wide\",$C$8:$C$16,0)))","v":3850999697.4912381},4269787494.0657892,null,0]
[{"$f":"Control!A48","v":"Hutt City"},{"$f":"Control!B48","v":"Residential"},{"$f":"Control!C48","v":"Hutt CityResidential"},17055925500,17301952000,17299145382.635818,19497250753.13522,null,0]
[{"$f":"Control!A49","v":"Hutt City"},{"$f":"Control!B49","v":"Rural"},{"$f":"Control!C49","v":"Hutt CityRural"},318040000,311549000,322575294.87294579,351078824.79898942,null,0]
[{"$f":"Control!A50","v":"Upper Hutt City"},{"$f":"Control!B50","v":"Business"},{"$f":"Control!C50","v":"Upper Hutt CityBusiness"},1170562500,1174676500,1187700995.936275,1316173851.0296159,null,0]
[{"$f":"Control!A51","v":"Upper Hutt City"},{"$f":"Control!B51","v":"Residential"},{"$f":"Control!C51","v":"Upper Hutt CityResidential"},6041952920,6156988420,6130414651.4894199,6898637335.0417328,null,0]
[{"$f":"Control!A52","v":"Upper Hutt City"},{"$f":"Control!B52","v":"Rural"},{"$f":"Control!C52","v":"Upper Hutt CityRural"},799732340,854712340,811441419.57430518,957667946.92865169,null,0]
[{"$f":"Control!A53","v":"Porirua City"},{"$f":"Control!B53","v":"Business"},{"$f":"Control!C53","v":"Porirua CityBusiness"},1094739500,1099995500,1097778115.5520244,1223370752.990762,null,0]
[{"$f":"Control!A54","v":"Porirua City"},{"$f":"Control!B54","v":"Residential"},{"$f":"Control!C54","v":"Porirua CityResidential"},8349049050,8551317050,8372223102.1721783,9510430886.7820301,null,0]
[{"$f":"Control!A55","v":"Porirua City"},{"$f":"Control!B55","v":"Rural"},{"$f":"Control!C55","v":"Porirua CityRural"},600806750,625816700,602474380.27579737,696008163.22720754,null,0]
[{"$f":"Control!A56","v":"Kapiti Coast District"},{"$f":"Control!B56","v":"Business"},{"$f":"Control!C56","v":"Kapiti Coast DistrictBusiness"},1268607000,1479149500,1496826987.0055292,1469983984.2336314,null,0]
[{"$f":"Control!A57","v":"Kapiti Coast District"},{"$f":"Control!B57","v":"Residential"},{"$f":"Control!C57","v":"Kapiti Coast DistrictResidential"},8022916350,11324760400,9466223745.5475941,11254586783.339516,null,0]
[{"$f":"Control!A58","v":"Kapiti Coast District"},{"$f":"Control!B58","v":"Rural"},{"$f":"Control!C58","v":"Kapiti Coast DistrictRural"},1682983100,1966405700,1985748559.4468777,1954220912.4268527,null,0]
[{"$f":"Control!A59","v":"Masterton District"},{"$f":"Control!B59","v":"Business"},{"$f":"Control!C59","v":"Masterton DistrictBusiness"},381148600,433363100,404283094.12757981,436714769.93490309,null,0]
[{"$f":"Control!A60","v":"Masterton District"},{"$f":"Control!B60","v":"Residential"},{"$f":"Control!C60","v":"Masterton DistrictResidential"},1974896500,2604255800,2094766365.6687391,2624397353.0479107,null,0]
[{"$f":"Control!A61","v":"Masterton District"},{"$f":"Control!B61","v":"Rural"},{"$f":"Control!C61","v":"Masterton DistrictRural"},2367963300,2808895600,2511691056.2036815,2830619856.0171862,null,0]
[{"$f":"Control!A62","v":"Carterton District"},{"$f":"Control!B62","v":"Business"},{"$f":"Control!C62","v":"Carterton DistrictBusiness"},93045500,96652500,98453654.5420295,97761867.838242248,null,0]
[{"$f":"Control!A63","v":"Carterton District"},{"$f":"Control!B63","v":"Residential"},{"$f":"Control!C63","v":"Carterton DistrictResidential"},607751500,843913500,643076303.83414829,853599855.70894134,null,0]
[{"$f":"Control!A64","v":"Carterton District"},{"$f":"Control!B64","v":"Rural"},{"$f":"Control!C64","v":"Carterton DistrictRural"},1487454200,1744267200,1573910634.6238222,1764287726.4528167,null,0]
[{"$f":"Control!A65","v":"South Wairarapa District"},{"$f":"Control!B65","v":"Business"},{"$f":"Control!C65","v":"South Wairarapa DistrictBusiness"},190419802,206493600,196344625.20795071,206789471.40512332,null,0]
[{"$f":"Control!A66","v":"South Wairarapa District"},{"$f":"Control!B66","v":"Residential"},{"$f":"Control!C66","v":"South Wairarapa DistrictResidential"},887809098,1318886100,915432863.4530288,1320775847.1088915,null,0]
[{"$f":"Control!A67","v":"South Wairarapa District"},{"$f":"Control!B67","v":"Rural"},{"$f":"Control!C67","v":"South Wairarapa DistrictRural"},2534327300,2982290600,2613181710.3390203,2986563732.4859853,null,0]
[{"$f":"Control!A68","v":"Tararua District"},{"$f":"Control!B68","v":"Rural"},{"$f":"Control!C68","v":"Tararua DistrictRural"},6806000,10760500,7041799.9999999991,7041800,null,0]
[{"$f":"Control!A69","v":"Region wide"},{"$f":"Control!B69","v":0},{"$f":"Control!C69","v":"Region wide"},{"$f":"SUM(D19:D44)","v":112052918261},{"$f":"SUM(E19:E44)","v":119678968561},{"$f":"SUM(F19:F44)","v":127056566042.99998},{"$f":"SUM(G19:G44)","v":141502827378}]
[]
[{"$f":"Control!A34","v":"Kapiti Coast District"},"Residential - Otaki rating area",{"$f":"A47&B47","v":"Kapiti Coast DistrictResidential - Otaki rating area"},764401000,1104760900,{"$f":"D47\n*\n(INDEX(F$8:F$16,MATCH($A47&\"District wide\",$C$8:$C$16,0))/INDEX(D$8:D$16,MATCH($A47&\"District wide\",$C$8:$C$16,0)))","v":901915286.36844468},{"$f":"E47\n*\n(INDEX(G$8:G$16,MATCH($A47&\"District wide\",$C$8:$C$16,0))/INDEX(E$8:E$16,MATCH($A47&\"District wide\",$C$8:$C$16,0)))","v":1097915274.559828},null,{"$f":"ISBLANK(D47)+ISBLANK(E47)","v":0}]
["Greytown Urban -CV",null,null,535058000,739130000,null,null,null,{"$f":"ISBLANK(D48)+ISBLANK(E48)","v":0}]
["Featherston Urban - LV",null,null,78778700,162213500,null,null,null,{"$f":"ISBLANK(D49)+ISBLANK(E49)","v":0}]
[]
["Check totals",null,null,{"$f":"Total_CV-D17","v":0},{"$f":"E17-E45","v":0}]
[]
[]
["No. of Assessments (#)"]
[{"$f":"Control!A29","v":"TA full name"},{"$f":"Control!B29","v":"Category group"},{"$f":"Control!C29","v":"Concatenated  row"},{"$f":"\"CV assessments \"&year_previous","v":"CV assessments 2017/18"},{"$f":"\"CV assessments \"&year_current","v":"CV assessments 2018/19"},{"$f":"\"ECV assessments \"&year_previous","v":"ECV assessments 2017/18"},{"$f":"\"ECV assessments  \"&year_current","v":"ECV assessments  2018/19"}]
[{"$f":"Control!A40","v":0},{"$f":"Control!B40","v":0},{"$f":"Control!C40","v":0}]
[{"$f":"Control!A30","v":"Wellington City"},{"$f":"Control!B30","v":"District wide"},{"$f":"Control!C30","v":"Wellington CityDistrict wide"},{"$f":"SUMIF($A$68:$A$93,$A57,D$68:D$93)","v":76971},{"$f":"SUMIF($A$68:$A$93,$A57,E$68:E$93)","v":77369},77487,77786,null,null,{"$f":"ISBLANK(F57)+ISBLANK(G57)","v":0}]
[{"$f":"Control!A31","v":"Hutt City"},{"$f":"Control!B31","v":"District wide"},{"$f":"Control!C31","v":"Hutt CityDistrict wide"},{"$f":"SUMIF($A$68:$A$93,$A58,D$68:D$93)","v":39049},39287,39674,39853,null,null,0]
[{"$f":"Control!A32","v":"Upper Hutt City"},{"$f":"Control!B32","v":"District wide"},{"$f":"Control!C32","v":"Upper Hutt CityDistrict wide"},16570,16792,16638,16793,null,null,0]
[{"$f":"Control!A33","v":"Porirua City"},{"$f":"Control!B33","v":"District wide"},{"$f":"Control!C33","v":"Porirua CityDistrict wide"},18514,18675,18501,18614,null,null,0]
[{"$f":"Control!A34","v":"Kapiti Coast District"},{"$f":"Control!B34","v":"District wide"},{"$f":"Control!C34","v":"Kapiti Coast DistrictDistrict wide"},24761,25013,24679,24776,null,null,0]
[{"$f":"Control!A35","v":"Masterton District"},{"$f":"Control!B35","v":"District wide"},{"$f":"Control!C35","v":"Masterton DistrictDistrict wide"},12296,12342,12273,12285,null,null,0]
[{"$f":"Control!A36","v":"Carterton District"},{"$f":"Control!B36","v":"District wide"},{"$f":"Control!C36","v":"Carterton DistrictDistrict wide"},4561,4662,4619,4662,null,null,0]
[{"$f":"Control!A37","v":"South Wairarapa District"},{"$f":"Control!B37","v":"District wide"},{"$f":"Control!C37","v":"South Wairarapa DistrictDistrict wide"},6598,6657,6556,6596,null,null,0]
[{"$f":"Control!A38","v":"Tararua District"},{"$f":"Control!B38","v":"District wide"},{"$f":"Control!C38","v":"Tararua DistrictDistrict wide"},12,10,10,10,null,null,0]
[{"$f":"Control!A39","v":"Region wide"},{"$f":"Control!B39","v":0},{"$f":"Control!C39","v":"Region wide"},{"$f":"SUM(D57:D65)","v":199332},{"$f":"SUM(E57:E65)","v":200807},{"$f":"SUM(F57:F65)","v":200437},{"$f":"SUM(G57:G65)","v":201375}]
[]
[{"$f":"Control!A43","v":"Wellington City"},{"$f":"Control!B43","v":"Regional CBD"},{"$f":"Control!C43","v":"Wellington CityRegional CBD"},3401,3381,null,null,null,{"$f":"ISBLANK(D68)+ISBLANK(E68)","v":0}]
[{"$f":"Control!A44","v":"Wellington City"},{"$f":"Control!B44","v":"Business"},{"$f":"Control!C44","v":"Wellington CityBusiness"},1907,1899,null,null,null,0]
[{"$f":"Control!A45","v":"Wellington City"},{"$f":"Control!B45","v":"Residential"},{"$f":"Control!C45","v":"Wellington CityResidential"},70889,71308,null,null,null,0]
[{"$f":"Control!A46","v":"Wellington City"},{"$f":"Control!B46","v":"Rural"},{"$f":"Control!C46","v":"Wellington CityRural"},774,781,null,null,null,0]
[{"$f":"Control!A47","v":"Hutt City"},{"$f":"Control!B47","v":"Business"},{"$f":"Control!C47","v":"Hutt CityBusiness"},2357,2371,null,null,null,0]
[{"$f":"Control!A48","v":"Hutt City"},{"$f":"Control!B48","v":"Residential"},{"$f":"Control!C48","v":"Hutt CityResidential"},36202,36436,null,null,null,0]
[{"$f":"Control!A49","v":"Hutt City"},{"$f":"Control!B49","v":"Rural"},{"$f":"Control!C49","v":"Hutt CityRural"},490,480,null,null,null,0]
[{"$f":"Control!A50","v":"Upper Hutt City"},{"$f":"Control!B50","v":"Business"},{"$f":"Control!C50","v":"Upper Hutt CityBusiness"},722,716,null,null,null,0]
[{"$f":"Control!A51","v":"Upper Hutt City"},{"$f":"Control!B51","v":"Residential"},{"$f":"Control!C51","v":"Upper Hutt CityResidential"},14604,14823,null,null,null,0]
[{"$f":"Control!A52","v":"Upper Hutt City"},{"$f":"Control!B52","v":"Rural"},{"$f":"Control!C52","v":"Upper Hutt CityRural"},1244,1253,null,null,null,0]
[{"$f":"Control!A53","v":"Porirua City"},{"$f":"Control!B53","v":"Business"},{"$f":"Control!C53","v":"Porirua CityBusiness"},796,797,null,null,null,0]
[{"$f":"Control!A54","v":"Porirua City"},{"$f":"Control!B54","v":"Residential"},{"$f":"Control!C54","v":"Porirua CityResidential"},17106,17255,null,null,null,0]
[{"$f":"Control!A55","v":"Porirua City"},{"$f":"Control!B55","v":"Rural"},{"$f":"Control!C55","v":"Porirua CityRural"},612,623,null,null,null,0]
[{"$f":"Control!A56","v":"Kapiti Coast District"},{"$f":"Control!B56","v":"Business"},{"$f":"Control!C56","v":"Kapiti Coast DistrictBusiness"},1389,1334,null,null,null,0]
[{"$f":"Control!A57","v":"Kapiti Coast District"},{"$f":"Control!B57","v":"Residential"},{"$f":"Control!C57","v":"Kapiti Coast DistrictResidential"},20583,21036,null,null,null,0]
[{"$f":"Control!A58","v":"Kapiti Coast District"},{"$f":"Control!B58","v":"Rural"},{"$f":"Control!C58","v":"Kapiti Coast DistrictRural"},2789,2643,null,null,null,0]
[{"$f":"Control!A59","v":"Masterton District"},{"$f":"Control!B59","v":"Business"},{"$f":"Control!C59","v":"Masterton DistrictBusiness"},546,550,null,null,null,0]
[{"$f":"Control!A60","v":"Masterton District"},{"$f":"Control!B60","v":"Residential"},{"$f":"Control!C60","v":"Masterton DistrictResidential"},7842,7912,null,null,null,0]
[{"$f":"Control!A61","v":"Masterton District"},{"$f":"Control!B61","v":"Rural"},{"$f":"Control!C61","v":"Masterton DistrictRural"},3908,3880,null,null,null,0]
[{"$f":"Control!A62","v":"Carterton District"},{"$f":"Control!B62","v":"Business"},{"$f":"Control!C62","v":"Carterton DistrictBusiness"},225,227,null,null,null,0]
[{"$f":"Control!A63","v":"Carterton District"},{"$f":"Control!B63","v":"Residential"},{"$f":"Control!C63","v":"Carterton DistrictResidential"},2299,2392,null,null,null,0]
[{"$f":"Control!A64","v":"Carterton District"},{"$f":"Control!B64","v":"Rural"},{"$f":"Control!C64","v":"Carterton DistrictRural"},2037,2043,null,null,null,0]
[{"$f":"Control!A65","v":"South Wairarapa District"},{"$f":"Control!B65","v":"Business"},{"$f":"Control!C65","v":"South Wairarapa DistrictBusiness"},312,304,null,null,null,0]
[{"$f":"Control!A66","v":"South Wairarapa District"},{"$f":"Control!B66","v":"Residential"},{"$f":"Control!C66","v":"South Wairarapa DistrictResidential"},3147,3229,null,null,null,0]
[{"$f":"Control!A67","v":"South Wairarapa District"},{"$f":"Control!B67","v":"Rural"},{"$f":"Control!C67","v":"South Wairarapa DistrictRural"},3139,3124,null,null,null,0]
[{"$f":"Control!A68","v":"Tararua District"},{"$f":"Control!B68","v":"Rural"},{"$f":"Control!C68","v":"Tararua DistrictRural"},12,10,null,null,null,0]
[{"$f":"Control!A69","v":"Region wide"},{"$f":"Control!B69","v":0},{"$f":"Control!C69","v":"Region wide"},{"$f":"SUM(D68:D93)","v":199332},{"$f":"SUM(E68:E93)","v":200807}]
[]
[{"$f":"Control!A56","v":"Kapiti Coast District"},"Residential - Otaki rating area",{"$f":"A96&B96","v":"Kapiti Coast DistrictResidential - Otaki rating area"},3065,3151,null,null,null,{"$f":"ISBLANK(D96)+ISBLANK(E96)","v":0}]
[]
["Check totals",null,null,{"$f":"Total_assessments-D66","v":0},{"$f":"E66-E94","v":0}]
[]
[]
["Number of Assessments Contiguous for WRS"]
[{"$f":"Control!A29","v":"TA full name"},{"$f":"Control!B29","v":"Category group"},{"$f":"Control!C29","v":"Concatenated  row"},{"$f":"\"Contiguous assements \"&year_previous","v":"Contiguous assements 2017/18"},{"$f":"\"Contiguous assements \"&year_current","v":"Contiguous assements 2018/19"}]
[{"$f":"Control!A40","v":0},{"$f":"Control!B40","v":0},{"$f":"Control!C40","v":0}]
[{"$f":"Control!A30","v":"Wellington City"},{"$f":"Control!B30","v":"District wide"},{"$f":"Control!C30","v":"Wellington CityDistrict wide"},{"$f":"SUMIF($A$115:$A$140,$A104,D$115:D$140)","v":0},{"$f":"SUMIF($A$115:$A$140,$A104,E$115:E$140)","v":0}]
[{"$f":"Control!A31","v":"Hutt City"},{"$f":"Control!B31","v":"District wide"},{"$f":"Control!C31","v":"Hutt CityDistrict wide"},{"$f":"SUMIF($A$115:$A$140,$A105,D$115:D$140)","v":125},125]
[{"$f":"Control!A32","v":"Upper Hutt City"},{"$f":"Control!B32","v":"District wide"},{"$f":"Control!C32","v":"Upper Hutt CityDistrict wide"},78,124]
[{"$f":"Control!A33","v":"Porirua City"},{"$f":"Control!B33","v":"District wide"},{"$f":"Control!C33","v":"Porirua CityDistrict wide"},0,0]
[{"$f":"Control!A34","v":"Kapiti Coast District"},{"$f":"Control!B34","v":"District wide"},{"$f":"Control!C34","v":"Kapiti Coast DistrictDistrict wide"},425,369]
[{"$f":"Control!A35","v":"Masterton District"},{"$f":"Control!B35","v":"District wide"},{"$f":"Control!C35","v":"Masterton DistrictDistrict wide"},498,453]
[{"$f":"Control!A36","v":"Carterton District"},{"$f":"Control!B36","v":"District wide"},{"$f":"Control!C36","v":"Carterton DistrictDistrict wide"},293,331]
[{"$f":"Control!A37","v":"South Wairarapa District"},{"$f":"Control!B37","v":"District wide"},{"$f":"Control!C37","v":"South Wairarapa DistrictDistrict wide"},445,406]
[{"$f":"Control!A38","v":"Tararua District"},{"$f":"Control!B38","v":"District wide"},{"$f":"Control!C38","v":"Tararua DistrictDistrict wide"},3,1]
[{"$f":"Control!A39","v":"Region wide"},{"$f":"Control!B39","v":0},{"$f":"Control!C39","v":"Region wide"},{"$f":"SUM(D104:D112)","v":1867},{"$f":"SUM(E104:E112)","v":1809}]
[]
[{"$f":"Control!A43","v":"Wellington City"},{"$f":"Control!B43","v":"Regional CBD"},{"$f":"Control!C43","v":"Wellington CityRegional CBD"}]
[{"$f":"Control!A44","v":"Wellington City"},{"$f":"Control!B44","v":"Business"},{"$f":"Control!C44","v":"Wellington CityBusiness"}]
[{"$f":"Control!A45","v":"Wellington City"},{"$f":"Control!B45","v":"Residential"},{"$f":"Control!C45","v":"Wellington CityResidential"}]
[{"$f":"Control!A46","v":"Wellington City"},{"$f":"Control!B46","v":"Rural"},{"$f":"Control!C46","v":"Wellington CityRural"}]
[{"$f":"Control!A47","v":"Hutt City"},{"$f":"Control!B47","v":"Business"},{"$f":"Control!C47","v":"Hutt CityBusiness"}]
[{"$f":"Control!A48","v":"Hutt City"},{"$f":"Control!B48","v":"Residential"},{"$f":"Control!C48","v":"Hutt CityResidential"},125,125]
[{"$f":"Control!A49","v":"Hutt City"},{"$f":"Control!B49","v":"Rural"},{"$f":"Control!C49","v":"Hutt CityRural"}]
[{"$f":"Control!A50","v":"Upper Hutt City"},{"$f":"Control!B50","v":"Business"},{"$f":"Control!C50","v":"Upper Hutt CityBusiness"}]
[{"$f":"Control!A51","v":"Upper Hutt City"},{"$f":"Control!B51","v":"Residential"},{"$f":"Control!C51","v":"Upper Hutt CityResidential"},12,43]
[{"$f":"Control!A52","v":"Upper Hutt City"},{"$f":"Control!B52","v":"Rural"},{"$f":"Control!C52","v":"Upper Hutt CityRural"},66,81]
[{"$f":"Control!A53","v":"Porirua City"},{"$f":"Control!B53","v":"Business"},{"$f":"Control!C53","v":"Porirua CityBusiness"}]
[{"$f":"Control!A54","v":"Porirua City"},{"$f":"Control!B54","v":"Residential"},{"$f":"Control!C54","v":"Porirua CityResidential"}]
[{"$f":"Control!A55","v":"Porirua City"},{"$f":"Control!B55","v":"Rural"},{"$f":"Control!C55","v":"Porirua CityRural"}]
[{"$f":"Control!A56","v":"Kapiti Coast District"},{"$f":"Control!B56","v":"Business"},{"$f":"Control!C56","v":"Kapiti Coast DistrictBusiness"}]
[{"$f":"Control!A57","v":"Kapiti Coast District"},{"$f":"Control!B57","v":"Residential"},{"$f":"Control!C57","v":"Kapiti Coast DistrictResidential"},255,212]
[{"$f":"Control!A58","v":"Kapiti Coast District"},{"$f":"Control!B58","v":"Rural"},{"$f":"Control!C58","v":"Kapiti Coast DistrictRural"},170,157]
[{"$f":"Control!A59","v":"Masterton District"},{"$f":"Control!B59","v":"Business"},{"$f":"Control!C59","v":"Masterton DistrictBusiness"}]
[{"$f":"Control!A60","v":"Masterton District"},{"$f":"Control!B60","v":"Residential"},{"$f":"Control!C60","v":"Masterton DistrictResidential"},17,15]
[{"$f":"Control!A61","v":"Masterton District"},{"$f":"Control!B61","v":"Rural"},{"$f":"Control!C61","v":"Masterton DistrictRural"},481,438]
[{"$f":"Control!A62","v":"Carterton District"},{"$f":"Control!B62","v":"Business"},{"$f":"Control!C62","v":"Carterton DistrictBusiness"}]
[{"$f":"Control!A63","v":"Carterton District"},{"$f":"Control!B63","v":"Residential"},{"$f":"Control!C63","v":"Carterton DistrictResidential"},79,37]
[{"$f":"Control!A64","v":"Carterton District"},{"$f":"Control!B64","v":"Rural"},{"$f":"Control!C64","v":"Carterton DistrictRural"},214,294]
[{"$f":"Control!A65","v":"South Wairarapa District"},{"$f":"Control!B65","v":"Business"},{"$f":"Control!C65","v":"South Wairarapa DistrictBusiness"}]
[{"$f":"Control!A66","v":"South Wairarapa District"},{"$f":"Control!B66","v":"Residential"},{"$f":"Control!C66","v":"South Wairarapa DistrictResidential"},75,69]
[{"$f":"Control!A67","v":"South Wairarapa District"},{"$f":"Control!B67","v":"Rural"},{"$f":"Control!C67","v":"South Wairarapa DistrictRural"},370,337]
[{"$f":"Control!A68","v":"Tararua District"},{"$f":"Control!B68","v":"Rural"},{"$f":"Control!C68","v":"Tararua DistrictRural"},3,1]
[{"$f":"Control!A69","v":"Region wide"},{"$f":"Control!B69","v":0},{"$f":"Control!C69","v":"Region wide"},{"$f":"SUM(D115:D140)","v":1867},{"$f":"SUM(E115:E140)","v":1809}]
[]
["Check totals",null,null,{"$f":"D113-D141","v":0},{"$f":"E113-E141","v":0}]

{"sheet":"ESSbase","index":7,"n_rows":53,"n_cols":19,"rows_kept":53,"cut":false,"hidden":false,"merged":[[2,0,2,1]]}
["Wellington Regional Council"]
["ESSBase values"]
[{"$f":"check_total","v":0}]
[]
[null,"Model naming convention","Essbase name","Essbase name",null,"Last Year Base","Current Year Base","total",null,"Proposed Budget Base"]
[null,null,null,null,null,{"$f":"year_previous","v":"2017/18"},{"$f":"year_current","v":"2018/19"},{"$f":"year_current","v":"2018/19"},null,{"$f":"year_current","v":"2018/19"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manual adj to Essbase"]
[null,"General rate","WRC - Mgmt","General Rates",null,{"$f":"42481670.5205436","v":42481670.520543598},{"$f":"48100745.972216+R11","v":36442150.972216003},{"$f":"+G8/F8-1","v":-0.14216765664634023},null,31804344.03047749,{"$f":"+G8-J8","v":4637806.9417385124}]
[null,"Remission of rates",null,"Remission of Regional Rates",null,0,0,null,null,0,{"$f":"+G9-J9","v":0},null,null,null,null,"Essbase","rates model","manual adj","to input to Essbase"]
[null,"Public transport rate",null,"Transport Rate",null,64656396.127130903,67273010.401963353,{"$f":"+G10/F10-1","v":4.0469534826647724E-2},null,64656396.127130903,2616614.2748324499]
[null,"Flood protection – regional rate",null,"Flood protection - regional rates",null,null,{"$f":"S13","v":9735000},null,null,10679230.937095907,-944230.93709590659,null,"New category to be added in GL",null,"General ",48100746,null,{"$f":"-R12-R13","v":-11658595},{"$f":"P11+R11","v":36442151}]
[null,"Flood protection – catchment rate",null,"Flood protection - Catchment rates",null,5826660.417418221,{"$f":"6462495.46518727+R12","v":8386090.4651872702},{"$f":"+G12/F12-1","v":0.43926192096554795},null,5826660.3153546322,2559430.149832638,null,"New category to be added in GL, was \"River  Mgmt Rates\"",null,"River",6462495,{"$f":"Control!C98","v":8386090},{"$f":"Q12-P12","v":1923595},{"$f":"P12+R12","v":8386090}]
[null,"Stadium purposes rate",null,"Stadium Rate",null,978091.35,0,-1,null,978091.35,-978091.35,null,null,null,"FP- regional",null,{"$f":"Control!B98","v":9735000},{"$f":"Q13-P13","v":9735000},{"$f":"P13+R13","v":9735000}]
[null,"Regional strategy rate",null,"WRS Rate",null,4822017.2188234972,4907860.8208731934,1.7802425448543158E-2,null,4822017.2188234972,85843.602049696259]
[null,"District-Wide Rates",null,"District-Wide Rates",null,{"$f":"SUM(F8:F14)","v":118764835.63391621},{"$f":"SUM(G8:G14)","v":126744112.66023982},6.7185518202703687E-2,null,118766739.97888242,7977372.6813573986]
[null,"Rates penalties",null,"Rates Penalties",null,0,0,null,null,0,0]
[null,"Remission of rates penalties",null,"Remission of Rates Penalties",null,0,0,null,null,0,0]
[null,"Pest management rate",null,"Pest Rate",null,472000,532000,0.12711864406779672,null,472000,60000]
[null,"River  Mgmt Rates - Non District Wide",null,"River  Mgmt Rates - Non District Wide",null,93297.36,95164,2.0007425719227312E-2,null,93297.36,1866.6399999999994]
[null,"Special Rates",null,"Special Rates",null,1451756.1159999999,1480589,1.9860694012051372E-2,null,1451707.8319999999,28881.168000000063,null,"Rename \"Flood Protection - Property\""]
[null,"Total Other Rates",null,"Total Other Rates",null,{"$f":"SUM(F16:F20)","v":2017053.4759999998},{"$f":"SUM(G16:G20)","v":2107753},4.4966345750964143E-2,null,2017005.1919999998,90747.808000000194]
[null,"Total Regnl Rates",null,"Total Regnl Rates",null,{"$f":"F21+F15","v":120781889.10991621},{"$f":"G21+G15","v":128851865.66023982},{"$f":"+G22/F22-1","v":6.6814458771874419E-2},null,120783745.17088242,8068120.489357397]
[null,"Bulk water levies",null,"Bulk Water Levies",null,30862765.437637679,33068898.039999999,7.1482013069117389E-2,null,30668029.578665975,2400868.4613340236]
[null,"Total Regnl Rates & levies",null,"Total Regnl Rates & levies",null,{"$f":"SUM(F22:F23)","v":151644654.5475539},{"$f":"SUM(G22:G23)","v":161920763.70023981},{"$f":"+G24/F24-1","v":6.7764400818120851E-2},null,151451774.851612,10468988.848627806,null,"Row added to reconcile total"]
[null,"Warm Greater Wellington rate",null,"Warm Greater Wellington rate",null,3181767,3237058,1.7377450957282603E-2,null,3181767.0725559997,55290.927444000263,null,"Row added to reconcile total"]
[null,"Total Rates & Levies",null,"Total Rates & Levies",null,{"$f":"SUM(F24:F25)","v":154826421.5475539},{"$f":"SUM(G24:G25)","v":165157821.70023981},6.6728921649285011E-2,null,154633541.92416799,10524279.776071817]
[]
[]
[]
[]
[null,"Total River, Drainage etc",null,"Total River, Drainage etc"]
[]
[null,"General Rates","Te Hunga Whiriwhiri Department","General Rates",null,1033308.0584435116,1322264.385583374,{"$f":"+G33/F33-1","v":0.27964199521982036},null,1033308.0584435116,288956.32713986235]
[null,"General Rates","Managing Emergencies","General Rates",null,1303299.1439564219,1454741.3196077219,{"$f":"+G34/F34-1","v":0.11619909086379621},null,1303299.1439564219,151442.1756513]
[null,"General Rates","Rates Collection..","General Rates",null,"0","0","0",null,"0",0]
[null,"General Rates","Old 30000","General Rates",null,16860390.21319633,18407195.973236576,{"$f":"+G36/F36-1","v":9.1741990575614718E-2},null,16947905.219228614,1459290.7540079616]
[null,"General Rates","Parks & Forests Group","General Rates",null,5882830.0820970405,5919808.1382245906,{"$f":"+G37/F37-1","v":6.2857596788463699E-3},null,5911654.0379923303,8154.1002322603017]
[null,"General Rates","Wairarapa Water Use (was Env Edu) activity","General Rates",null,361326.35353576462,425103.97567589843,{"$f":"+G38/F38-1","v":0.17650974393657393},null,361326.35353576462,63777.622140133812]
[null,"General Rates","Catchment Management (excluding forests)","General Rates",null,21662719.477799378,{"$f":"22790704.2516897+R11","v":11132109.251689699},{"$f":"+G39/F39-1","v":-0.48611672402912165},null,21662719.477799378,-10530610.22610968]
[null,"General Rates","Strategy Group","General Rates",null,5273359.2280416125,6446744.4822720932,{"$f":"+G40/F40-1","v":0.22251191384627989},null,5273359.2280416125,1173385.2542304806]
[null,null,null,null,null,null,null,null,null,null,0]
[null,"General Rates","Investment Management.","General Rates",null,-9897893.7680854462,-8665816.5540739745,{"$f":"+G42/F42-1","v":-0.12447872677560501},null,-10009996.551424256,1344179.9973502811]
[]
[null,"General Rates","WRC - Mgmt","General Rates",null,{"$f":"SUM(F33:F42)","v":42479338.788984612},{"$f":"SUM(G33:G42)","v":36442150.97221598},{"$f":"+G44/F44-1","v":-0.14212056940806583},null,42483574.967573375,-6041423.9953573942]
[]
[null,null,null,null,null,0,{"$f":"SUM(G33:G42)-G44","v":0},null,null,0,0]
[]
[]
[]
[]
[]
[null,"Warm Greater Wellington rate","Warm Greater Wellington management","Warm Greater Wellington rate",null,3268007.0725560002,3237058,{"$f":"+G52/F52-1","v":-9.4703199438898045E-3},null,3181767.0725559997]
[null,"External Income","Warm Greater Wellington management","External Income",null,0,0,0,null,0]

{"sheet":"Class Rates","index":8,"n_rows":165,"n_cols":13,"rows_kept":165,"cut":false,"hidden":false,"merged":[[161,1,161,8]]}
["Wellington Regional Council"]
[{"$f":"\"Class rates \"&year_current","v":"Class rates 2018/19"}]
["Printed :",{"$f":"NOW()","v":"2018-09-24T16:58:53.140"}]
[{"$f":"check_total","v":0}]
[]
["2016-12-01","Revenue Required",null,"Class","$ per Hectare","Class Total","Class Areas","Scheme Total","Var"]
["Draft","ex gst",null,null,"ex gst","ex gst","Hectares","ex gst","$",null,"Lookup index"]
["River Management",null,null,null,null,null,null,null,null,null,"Scheme","Class","Concat"]
["Waingawa",40635,null,"A",146.8098727324633,{"$f":"E9*G9","v":4979.9523739451624},33.92110000000001,{"$f":"SUM(F9:F16)","v":40635.000000000015},{"$f":"B9-H9","v":0},null,{"$f":"A9","v":"Waingawa"},{"$f":"D9","v":"A"},{"$f":"K9&L9","v":"WaingawaA"}]
[null,null,null,"B",95.426417276101148,{"$f":"E10*G10","v":12423.794288577074},130.19240000000002,null,null,null,{"$f":"K9","v":"Waingawa"},"B",{"$f":"K10&L10","v":"WaingawaB"}]
[null,null,null,"C",73.404936366231652,{"$f":"SUM(E11*G11)","v":8381.0012691208594},114.17489999999997,null,null,null,"Waingawa","C","WaingawaC"]
[null,null,null,"D",66.064442729608487,{"$f":"E12*G12","v":153.95657733707961},2.3304,null,null,null,"Waingawa","D","WaingawaD"]
[null,null,null,"E",58.723949092985322,{"$f":"E13*G13","v":9854.2603634720381},167.80649999999994,null,null,null,"Waingawa","E","WaingawaE"]
[null,null,null,"F",51.383455456362157,{"$f":"E14*G14","v":1333.7500765897012},25.956799999999998,null,null,null,"Waingawa","F","WaingawaF"]
[null,null,null,"G",22.021480909869496,{"$f":"E15*G15","v":1030.1343992341158},46.778616000000007,null,null,null,"Waingawa","G","WaingawaG"]
[null,null,null,"H",14.68098727324633,{"$f":"E16*G16","v":2478.1506517239814},168.80000000000004,null,null,null,"Waingawa","H","WaingawaH"]
["Lower Wairarapa Valley Development Scheme",769460,null,"A",0.2341872774,{"$f":"E17*G17+J17","v":676524.10774034355},2888816.6567000002,{"$f":"SUM(F17:F19)","v":769459.60324712354},{"$f":"B17-H17","v":0.39675287646241486},null,{"$f":"A17","v":"Lower Wairarapa Valley Development Scheme"},"A","Lower Wairarapa Valley Development SchemeA"]
[null,null,null,"Sa",18.802472939999998,{"$f":"E18*G18","v":7840.6312159799991},417,null,null,null,"Lower Wairarapa Valley Development Scheme","Sa","Lower Wairarapa Valley Development SchemeSa"]
[null,null,null,"Sb",37.6193034,85094.864290800004,2262,null,null,null,"Lower Wairarapa Valley Development Scheme","Sb","Lower Wairarapa Valley Development SchemeSb"]
["Upper Ruamahanga",42007,null,"A",132.77572476680345,{"$f":"E20*G20+J20","v":11819.576546679356},89.019107728000023,{"$f":"SUM(F20:F26)","v":42007.000000000022},{"$f":"B20-H20","v":0},null,{"$f":"A20","v":"Upper Ruamahanga"},"A","Upper RuamahangaA"]
["(Mt Bruce - Te Ore Ore)",null,null,"B",110.64643730566955,729.50671087960427,6.5931333049999994,null,null,null,{"$f":"K20","v":"Upper Ruamahanga"},"B","Upper RuamahangaB"]
[null,null,null,"C",88.517149844535638,11043.781131309606,124.764310088,null,null,null,"Upper Ruamahanga","C","Upper RuamahangaC"]
[null,null,null,"D",66.387862383401725,1169.435473456098,17.615199999999998,null,null,null,"Upper Ruamahanga","D","Upper RuamahangaD"]
[null,null,null,"E",44.258574922267819,13130.681138894855,296.68106490000008,null,null,null,"Upper Ruamahanga","E","Upper RuamahangaE"]
[null,null,null,"F",22.129287461133909,872.40436925265033,39.423066413000001,null,null,null,"Upper Ruamahanga","F","Upper RuamahangaF"]
[null,null,null,"S",1246.7748575107094,3241.6146295278454,2.600000000000001,null,null,null,"Upper Ruamahanga","S","Upper RuamahangaS"]
["Middle Ruamahanga",29642,null,"A",130.9622033006674,{"$f":"E27*G27+J27","v":5283.1667484972813},40.341156573000006,{"$f":"SUM(F27:F33)","v":29642.000000000004},{"$f":"B27-H27","v":0},null,{"$f":"A27","v":"Middle Ruamahanga"},"A","Middle RuamahangaA"]
["(Te Ore Ore - Gladstone)",null,null,"B",109.13516941722281,5956.5527318534587,54.579589363000011,null,null,null,{"$f":"K27","v":"Middle Ruamahanga"},"B","Middle RuamahangaB"]
[null,null,null,"C",87.308135533778255,446.43268942486833,5.1132999999999997,null,null,null,"Middle Ruamahanga","C","Middle RuamahangaC"]
[null,null,null,"D",65.481101650333699,7412.9898756430821,113.20808124500002,null,null,null,"Middle Ruamahanga","D","Middle RuamahangaD"]
[null,null,null,"E",43.654067766889128,1316.3534902563281,30.154199999999999,null,null,null,"Middle Ruamahanga","E","Middle RuamahangaE"]
[null,null,null,"F",21.827033883444564,6452.9734893659961,295.641337427,null,null,null,"Middle Ruamahanga","F","Middle RuamahangaF"]
[null,null,null,"S",1320.729035694756,2773.5309749589878,2.1,null,null,null,"Middle Ruamahanga","S","Middle RuamahangaS"]
["Lower Ruamahanga",68591,null,"A",63.010582513684838,{"$f":"E34*G34+J34","v":7906.1665794171458},125.47363100000003,{"$f":"SUM(F34:F41)","v":68590.999999999956},{"$f":"B34-H34","v":0},null,{"$f":"A34","v":"Lower Ruamahanga"},"A","Lower RuamahangaA"]
["(Gladstone - Waiohine)",null,null,"B",54.009070726015572,2907.3676871592165,53.831099999999992,null,null,null,{"$f":"K34","v":"Lower Ruamahanga"},"B","Lower RuamahangaB"]
[null,null,null,"C",45.007558938346307,10080.649026822206,223.97680000000005,null,null,null,"Lower Ruamahanga","C","Lower RuamahangaC"]
[null,null,null,"D",36.006047150677048,11468.354489451733,318.51189999999997,null,null,null,"Lower Ruamahanga","D","Lower RuamahangaD"]
[null,null,null,"E",27.004535363007786,8736.6138675413567,323.52394700000002,null,null,null,"Lower Ruamahanga","E","Lower RuamahangaE"]
[null,null,null,"F",18.003023575338524,22040.946937284196,1224.2913999999994,null,null,null,"Lower Ruamahanga","F","Lower RuamahangaF"]
[null,null,null,"SA",1579.9713699813096,4107.925561951407,2.600000000000001,null,null,null,"Lower Ruamahanga","SA","Lower RuamahangaSA"]
[null,null,null,"SB",789.98579433688678,1342.9758503727078,1.7000000000000004,null,null,null,"Lower Ruamahanga",{"$f":"D41","v":"SB"},"Lower RuamahangaSB"]
["Waiohine Rural",92549,null,"A",45.785193650716508,{"$f":"E42*G42","v":5150.2116070719567},112.48639999999997,{"$f":"SUM(F42:F47)","v":92548.999999999971},{"$f":"B42-H42","v":0},null,{"$f":"A42","v":"Waiohine Rural"},"A","Waiohine RuralA"]
[null,null,null,"B",38.154328042263757,{"$f":"E43*G43","v":14613.989005164794},383.0231,null,null,null,{"$f":"K42","v":"Waiohine Rural"},"B","Waiohine RuralB"]
[null,null,null,"C",30.523462433811005,39000.598089160994,1277.7252310000001,null,null,null,{"$f":"K43","v":"Waiohine Rural"},"C","Waiohine RuralC"]
[null,null,null,"D",22.892596825358254,8505.1079362701148,371.52220000000005,null,null,null,{"$f":"K44","v":"Waiohine Rural"},"D","Waiohine RuralD"]
[null,null,null,"E",15.261731216905503,12230.313171877911,801.37128600000028,null,null,null,{"$f":"K45","v":"Waiohine Rural"},"E","Waiohine RuralE"]
[null,null,null,"S",763.08656084527513,13048.780190454185,17.099999999999973,null,null,null,{"$f":"K46","v":"Waiohine Rural"},"S","Waiohine RuralS"]
["Mangatarere",9907,null,"A",34.614077181897954,742.71425409198446,21.457000000000001,{"$f":"SUM(F48:F51)","v":9906.9995174453652},{"$f":"B48-H48","v":4.8255463480018079E-4},null,{"$f":"A48","v":"Mangatarere"},"A","MangatarereA"]
[null,null,null,"B",33.109117304424132,6937.9758002013114,209.5488,null,null,null,{"$f":"K48","v":"Mangatarere"},"B","MangatarereB"]
[null,null,null,"C",28.056752001476291,442.41008826007874,15.7684,null,null,null,{"$f":"K49","v":"Mangatarere"},"C","MangatarereC"]
[null,null,null,"D",24.831837978318099,1783.8993748919897,71.839200000000005,null,null,null,{"$f":"K50","v":"Mangatarere"},"D","MangatarereD"]
["Waipoua",51896,null,"A",111.47839521806316,9754.1812161481757,87.49839999999999,{"$f":"SUM(F52:F57)","v":51895.999999999978},{"$f":"B52-H52","v":0},null,{"$f":"A52","v":"Waipoua"},"A","WaipouaA"]
[null,null,null,"B",89.182716174450519,26784.191639043016,300.32939999999996,null,null,null,{"$f":"K52","v":"Waipoua"},"B","WaipouaB"]
[null,null,null,"C",66.887037130837882,1501.7276915504331,22.451700000000002,null,null,null,{"$f":"K53","v":"Waipoua"},"C","WaipouaC"]
[null,null,null,"D",44.59135808722526,13253.916119080815,297.23059999999998,null,null,null,{"$f":"K54","v":"Waipoua"},"D","WaipouaD"]
[null,null,null,"SA",3767.9697583705342,376.79697583705342,0.1,null,null,null,{"$f":"K55","v":"Waipoua"},"SA","WaipouaSA"]
[null,null,null,"SC",2251.8635834048755,225.18635834048757,0.1,null,null,null,{"$f":"K56","v":"Waipoua"},"SC","WaipouaSC"]
["Kopuaranga",22357,null,"A2",125.44153186733357,3268.2536712715087,26.053999999999998,{"$f":"SUM(F58:F69)","v":22355.999999999996},{"$f":"B58-H58","v":1.000000000003638},null,{"$f":"A58","v":"Kopuaranga"},"A2","KopuarangaA2"]
[null,null,null,"A3",112.89737868060021,7779.0245319187379,68.903500000000008,null,null,null,{"$f":"K58","v":"Kopuaranga"},"A3","KopuarangaA3"]
[null,null,null,"A4",62.720765933666783,707.78502733164953,11.284699999999999,null,null,null,"Kopuaranga","A4","KopuarangaA4"]
[null,null,null,"A5",43.904536153566752,2534.3454449284873,57.724000000000004,null,null,null,"Kopuaranga","A5","KopuarangaA5"]
[null,null,null,"A6",25.088306373466715,{"$f":"E62*G62","v":2035.4393843857281},81.131,null,null,null,"Kopuaranga","A6","KopuarangaA6"]
[null,null,null,"B2",25.088306373466715,1537.3386584775571,61.277099999999997,null,null,null,"Kopuaranga","B2","KopuarangaB2"]
[null,null,null,"B3",22.579475736120045,1658.2660513791132,73.441299999999998,null,null,null,"Kopuaranga","B3","KopuarangaB3"]
[null,null,null,"B4",12.544153186733357,116.39970625033617,9.2791999999999994,null,null,null,"Kopuaranga","B4","KopuarangaB4"]
[null,null,null,"B5",8.7809072307133498,272.81400675103311,31.069000000000003,null,null,null,"Kopuaranga","B5","KopuarangaB5"]
[null,null,null,"B6",5.0176612746933431,603.44451730584763,120.26409999999998,null,null,null,"Kopuaranga","B6","KopuarangaB6"]
[null,null,null,"SA",153.57419999999999,767.87099999999998,5,null,null,null,"Kopuaranga","SA","KopuarangaSA"]
[null,null,null,"SB",76.787000000000006,1075.018,14,null,null,null,"Kopuaranga","SB","KopuarangaSB"]
["Lower Taueru",2263,null,"A",4.0587685087116778,{"$f":"E70*G70+J70","v":1653.6785433079754},407.43357000000009,{"$f":"SUM(F70:F73)","v":2263},{"$f":"B70-H70","v":0},null,{"$f":"A70","v":"Lower Taueru"},{"$f":"D70","v":"A"},"Lower TaueruA"]
[null,null,null,"B",0.81175370174233563,228.94946066506537,282.04301399999997,null,null,null,{"$f":"K70","v":"Lower Taueru"},"B",{"$f":"K71&L71","v":"Lower TaueruB"}]
[null,null,null,"C",0.40587685087116782,{"$f":"E72*G72","v":72.311466215743224},178.1611,null,null,null,{"$f":"K71","v":"Lower Taueru"},"C","Lower TaueruC"]
[null,null,null,"S",202.93842543558389,308.06052981121627,1.5179999999999996,null,null,null,{"$f":"K72","v":"Lower Taueru"},"S","Lower TaueruS"]
["Lower Whangaehu",4114,null,"A",21.623069428869243,{"$f":"E74*G74+J74","v":721.99645053688687},33.390099999999997,{"$f":"SUM(F74:F79)","v":4113.9999999999982},{"$f":"B74-H74","v":0},null,{"$f":"A74","v":"Lower Whangaehu"},"A","Lower WhangaehuA"]
[null,null,null,"B",17.298455543095393,{"$f":"E75*G75","v":1125.8353821112773},65.082999999999998,null,null,null,{"$f":"K74","v":"Lower Whangaehu"},"B","Lower WhangaehuB"]
[null,null,null,"C",12.973841657321547,{"$f":"E76*G76","v":705.83666582991577},54.404599999999995,null,null,null,"Lower Whangaehu","C","Lower WhangaehuC"]
[null,null,null,"D",8.6492277715476966,{"$f":"E77*G77","v":662.2609913940812},76.568799999999996,null,null,null,"Lower Whangaehu","D","Lower WhangaehuD"]
[null,null,null,"E",4.3246138857738483,{"$f":"E78*G78","v":753.53110253056116},174.2424,null,null,null,"Lower Whangaehu","E","Lower WhangaehuE"]
[null,null,null,"S",108.11534714434622,{"$f":"E79*G79","v":144.53940759727647},1.3369,null,null,null,"Lower Whangaehu","S","Lower WhangaehuS"]
["Catchment Schemes",null,null,null,null,null,null,null,null,null,"Lower Whangaehu",0,"Lower Whangaehu0"]
["Awhea-Opouawe",18992,null,"A",null,{"$f":"E81*G81","v":0},2224.6093000000001,{"$f":"H149","v":18992.379999999997},{"$f":"B81-H81","v":-0.37999999999738066},null,{"$f":"A81","v":"Awhea-Opouawe"},"A","Awhea-OpouaweA"]
[null,null,null,"B",null,{"$f":"E82*G82","v":0},1956.3706999999999,"see bottom of sheet",null,null,{"$f":"K81","v":"Awhea-Opouawe"},"B","Awhea-OpouaweB"]
["see bottom of sheet",null,null,"C",null,0,1789.5900999999999,null,null,null,"Awhea-Opouawe","C","Awhea-OpouaweC"]
[null,null,null,"D",null,0,685.62689999999998,null,null,null,"Awhea-Opouawe","D","Awhea-OpouaweD"]
[null,null,null,"E",null,0,31708.360700000001,null,null,null,"Awhea-Opouawe","E","Awhea-OpouaweE"]
[null,null,null,"F",null,0,3356.5216999999998,null,null,null,"Awhea-Opouawe","F","Awhea-OpouaweF"]
[null,null,null,"SA",null,0,0.65,null,null,null,"Awhea-Opouawe","SA","Awhea-OpouaweSA"]
[null,null,null,"SB",null,0,0.21,null,null,null,"Awhea-Opouawe","SB","Awhea-OpouaweSB"]
["Whareama",17356,null,"A",4.0778275340653458,{"$f":"E89*G89+J89","v":2917.2208799898121},715.38603720239257,{"$f":"SUM(F89:F94)","v":17356},{"$f":"B89-H89","v":0},null,{"$f":"A89","v":"Whareama"},"A","WhareamaA"]
[null,null,null,"B",1.5683952054097485,1493.9982850228998,952.56494018201727,null,null,null,{"$f":"K89","v":"Whareama"},"B","WhareamaB"]
[null,null,null,"C",0.27446916094670598,12508.964954632014,45575.12002982694,null,null,null,{"$f":"K90","v":"Whareama"},"C","WhareamaC"]
[null,null,null,"D",0.23525928081146227,0,0,null,null,null,{"$f":"K91","v":"Whareama"},"D","WhareamaD"]
[null,null,null,"E",0.19604940067621857,3.0196508939154563,15.4025,null,null,null,{"$f":"K92","v":"Whareama"},"E","WhareamaE"]
[null,null,null,"F",0.15683952054097483,432.79622946135675,2759.4845225778877,null,null,null,{"$f":"K93","v":"Whareama"},"F","WhareamaF"]
["Homewood",10057,null,"A",1.6541176470588235,3795.7592983976479,2294.7335730000004,{"$f":"SUM(F95:F98)","v":10057.063627073052},{"$f":"B95-H95","v":-6.3627073051975458E-2},null,{"$f":"A95","v":"Homewood"},"A","HomewoodA"]
[null,null,null,"B",1.5752941176470587,870.24310841764679,552.43214499999988,null,null,null,{"$f":"K95","v":"Homewood"},"B","HomewoodB"]
[null,null,null,"C",1.3784313725490196,5048.4689000901963,3662.4738820000002,null,null,null,{"$f":"K96","v":"Homewood"},"C","HomewoodC"]
[null,null,null,"D",0.19696078431372549,342.59232016756204,1739.3935618263479,null,null,null,{"$f":"K97","v":"Homewood"},"D","HomewoodD"]
["Mataikona-Whakataki",4584,null,"A",null,0,4067.5167999999999,{"$f":"H153","v":4584},{"$f":"B99-H99","v":0},null,{"$f":"A99","v":"Mataikona-Whakataki"},"A","Mataikona-WhakatakiA"]
[null,null,null,"B",null,0,7767.2790000000005,"see bottom of sheet",null,null,{"$f":"K99","v":"Mataikona-Whakataki"},"B","Mataikona-WhakatakiB"]
["see bottom of sheet",null,null,"C",null,0,11511.363600000001,null,null,null,{"$f":"K100","v":"Mataikona-Whakataki"},"C","Mataikona-WhakatakiC"]
[null,null,null,"S",null,0,12.2,null,null,null,{"$f":"K101","v":"Mataikona-Whakataki"},{"$f":"D102","v":"S"},"Mataikona-WhakatakiS"]
["Maungaraki",5990,null,"A",null,"-",3305.4717999999998,{"$f":"SUM(H155:H158)","v":5990},{"$f":"B103-H103","v":0},null,{"$f":"A103","v":"Maungaraki"},"A","MaungarakiA"]
[null,null,null,"B",null,"-",2971.2169000000004,"see bottom of sheet",null,null,{"$f":"K103","v":"Maungaraki"},"B","MaungarakiB"]
[null,null,null,"C",null,"-",null,null,null,null,{"$f":"K104","v":"Maungaraki"},"C","MaungarakiC"]
["Upper Kaiwhata",2168,null,"A",9.064369308954884,{"$f":"E106*G106","v":295.62624707918548},32.614100000000001,{"$f":"SUM(F106:F111)","v":2168},{"$f":"B106-H106","v":0},null,{"$f":"A106","v":"Upper Kaiwhata"},"A","Upper KaiwhataA"]
[null,null,null,"B",3.9656615726677615,208.62473088259105,52.607799999999997,null,null,null,{"$f":"K106","v":"Upper Kaiwhata"},"B","Upper KaiwhataB"]
[null,null,null,"C",0.56652308180968025,542.8382247192302,958.19259999999997,null,null,null,{"$f":"K107","v":"Upper Kaiwhata"},"C","Upper KaiwhataC"]
[null,null,null,"D",0.33991384908580813,697.73391785345279,2052.6786999999999,null,null,null,{"$f":"K108","v":"Upper Kaiwhata"},"D","Upper KaiwhataD"]
[null,null,null,"E",0.22660923272387209,371.91605814953874,1641.2219999999998,null,null,null,{"$f":"K109","v":"Upper Kaiwhata"},"E","Upper KaiwhataE"]
[null,null,null,"F",0.11330461636193605,51.26082131600166,452.416,null,null,null,{"$f":"K110","v":"Upper Kaiwhata"},"F","Upper KaiwhataF"]
["Lower Kaiwhata",3728,null,"A",14.72961910821965,676.54318933581521,45.930800000000005,{"$f":"SUM(F112:F117)","v":3728},{"$f":"B112-H112","v":0},null,{"$f":"A112","v":"Lower Kaiwhata"},"A","Lower KaiwhataA"]
[null,null,null,"B",6.4442083598460966,286.16667179401361,44.406799999999997,null,null,null,{"$f":"K112","v":"Lower Kaiwhata"},"B","Lower KaiwhataB"]
[null,null,null,"C",0.92060119426372811,1066.6461962628007,1158.6408999999999,null,null,null,{"$f":"K113","v":"Lower Kaiwhata"},"C","Lower KaiwhataC"]
[null,null,null,"D",0.55236071655823682,1634.5133536290004,2959.1411999999996,null,null,null,{"$f":"K114","v":"Lower Kaiwhata"},"D","Lower KaiwhataD"]
[null,null,null,"E",0.36099999999999999,0,0,null,null,null,{"$f":"K115","v":"Lower Kaiwhata"},"E","Lower KaiwhataE"]
[null,null,null,"F",0.18412023885274562,64.130588978369886,348.30819999999994,null,null,null,{"$f":"K116","v":"Lower Kaiwhata"},"F","Lower KaiwhataF"]
["Pump Drainage",null,null,null,null,null,null,null,null,null,null,0,"0"]
["Te Hopai",56304,null,"A",45.165426184388629,{"$f":"E119*G119","v":56304},1246.6172636152696,{"$f":"F119","v":56304},{"$f":"B119-H119","v":0},null,{"$f":"A119","v":"Te Hopai"},"A","Te HopaiA"]
["Moonmoot Pump",27540,null,"A",120.93651498245991,{"$f":"E120*G120","v":27540},227.72278500000002,{"$f":"F120","v":27540},{"$f":"B120-H120","v":0},null,{"$f":"A120","v":"Moonmoot Pump"},"A","Moonmoot PumpA"]
["Onoke Pump",52767,null,"A",73.962660959756874,{"$f":"E121*G121","v":52767.000000000007},713.42755000000011,{"$f":"F121","v":52767.000000000007},{"$f":"B121-H121","v":0},null,{"$f":"A121","v":"Onoke Pump"},"A","Onoke PumpA"]
["Pouawha Pump",105499,null,"A",111.58008778172264,{"$f":"E122*G122","v":105499},945.50024199999996,{"$f":"F122","v":105499},{"$f":"B122-H122","v":0},null,{"$f":"A122","v":"Pouawha Pump"},"A","Pouawha PumpA"]
["Gravity Drainage",null,null,null,null,null,null,null,null,null,null,0,"0"]
["Okawa",2016,null,"A",7.1489092896187465,{"$f":"E124*G124","v":2016.0000000000002},282.00106034741896,{"$f":"F124","v":2016.0000000000002},{"$f":"B124-H124","v":0},null,{"$f":"A124","v":"Okawa"},"A","OkawaA"]
["Taumata",1871,null,"A",6.439229811672317,1871,290.56270000000001,{"$f":"F125","v":1871},{"$f":"B125-H125","v":0},null,{"$f":"A125","v":"Taumata"},"A","TaumataA"]
["East Pukio",3213,null,"A",28.295122419121807,3213,113.55314009274824,{"$f":"F126","v":3213},0,null,{"$f":"A126","v":"East Pukio"},"A","East PukioA"]
["Longbush",4516,null,"A",16.071259077729895,3505.8860473613977,218.14632135571375,{"$f":"SUM(F127:F128)","v":4516.0000000000036},0,null,{"$f":"A127","v":"Longbush"},"A","LongbushA"]
[null,null,null,"B",8.0356295388649475,1010.1139526386058,125.70439537476325,null,0,null,{"$f":"K127","v":"Longbush"},"B","LongbushB"]
["Otahoua",3060,null,"A",33.004572128844814,3060.0000000000005,92.714427202819877,{"$f":"F129","v":3060.0000000000005},{"$f":"B129-H129","v":0},null,{"$f":"A129","v":"Otahoua"},"A","OtahouaA"]
["Te Whiti",1375,null,"A",9.7328595495278698,1375,141.27399999999997,{"$f":"F130","v":1375},0,null,{"$f":"A130","v":"Te Whiti"},"A","Te WhitiA"]
["Ahikouka",3109,null,"A",27.707586660735394,3109,112.20753500000001,{"$f":"F131","v":3109},0,null,{"$f":"A131","v":"Ahikouka"},"A","AhikoukaA"]
["Battersea",10539,null,"A",15.383206238390347,{"$f":"E132*G132","v":2595.164603250686},168.70115130967889,{"$f":"SUM(F132:F137)","v":10538.999999999993},0,null,{"$f":"A132","v":"Battersea"},"A","BatterseaA"]
[null,null,null,"B",12.736633122108136,2488.2381955070273,195.36074970927484,null,null,null,{"$f":"K132","v":"Battersea"},"B","BatterseaB"]
[null,null,null,"C",9.9246491860582875,3156.1509460766338,318.0113359079993,null,null,null,{"$f":"K133","v":"Battersea"},{"$f":"D134","v":"C"},"BatterseaC"]
[null,null,null,"D",5.9547895116349725,{"$f":"E135*G135","v":909.51758169106381},152.73715047592719,null,null,null,{"$f":"K134","v":"Battersea"},"D",{"$f":"K135&L135","v":"BatterseaD"}]
[null,null,null,"E",5.127735412796782,1040.3910173965708,202.89483244400049,null,null,null,{"$f":"K135","v":"Battersea"},"E",{"$f":"K136&L136","v":"BatterseaE"}]
[null,null,null,"F",4.9623245930291437,349.53765607801188,70.438289459949289,null,null,null,{"$f":"K136","v":"Battersea"},"F",{"$f":"K137&L137","v":"BatterseaF"}]
["Manaia",4048,null,"A",23.205648866539288,4048,174.44028491859567,{"$f":"F138","v":4048},{"$f":"B138-H138","v":0},null,{"$f":"A138","v":"Manaia"},"A",{"$f":"K138&L138","v":"ManaiaA"}]
["Whakawiriwiri",8438,null,"A",11.705267744244413,8438,720.87201970660101,{"$f":"F139","v":8438},{"$f":"B139-H139","v":0},null,{"$f":"A139","v":"Whakawiriwiri"},"A",{"$f":"K139&L139","v":"WhakawiriwiriA"}]
["Total Scheme Rates",{"$f":"SUM(B9:B139)","v":1480591},null,null,null,{"$f":"SUM(F8:F139)+H149+H153+H155+H156+H157+H158","v":1480590.0463916422},null,{"$f":"SUM(H8:H139)","v":1480590.046391642},{"$f":"SUM(I8:I139)","v":0.95360835805149691}]
["Checks",{"$f":"IF(ABS(INDEX(ESSbase!$G$8:$G$26,MATCH(\"Special Rates\",ESSbase!$B$8:$B$26,0),)-B140)>tolerance_dollar,1,0)","v":0},null,null,null,{"$f":"IF(ABS(INDEX(ESSbase!$G$8:$G$26,MATCH(\"Special Rates\",ESSbase!$B$8:$B$26,0),)-F140)>tolerance_dollar,1,0)","v":0},null,{"$f":"IF(ABS(INDEX(ESSbase!$G$8:$G$26,MATCH(\"Special Rates\",ESSbase!$B$8:$B$26,0),)-H140)>tolerance_dollar,1,0)","v":0}]
[]
[]
[]
["Revised"]
["Catchment Schemes","$GST Excl",null,null,"Rate Base",null,null,null,null,null,67774000]
["Awhea-Opouawe Catchment Scheme",{"$f":"B81","v":18992},null,null,"land value","$67,774,000 x 0.00013 cents",null,{"$f":"K148","v":8945},null,null,1.3198276625254522E-4]
[null,null,null,null,"charge per dwelling","$114.54 / $57.27",null,10047.379999999999,null,null,{"$f":"K146*K147","v":8945}]
[null,null,null,null,null,null,null,{"$f":"SUM(H147:H148)","v":18992.379999999997}]
[]
["Mataikona Whakataki Catchment Scheme",{"$f":"B99","v":4584},null,null,"land value within scheme area"," $74213500 x 0.000037109 cents",null,{"$f":"K153","v":2754},null,null,74213500]
[null,null,null,null,"charge per dwelling",15.3,null,1830,null,null,3.7109151299965639E-5]
[null,null,null,null,null,null,null,{"$f":"SUM(H151:H152)","v":4584},null,null,{"$f":"K151*K152","v":2754}]
[]
["Maungaraki Catchment Scheme",{"$f":"B103","v":5990},null,null,"Class A",0.86275117575413363,3305.4717999999998,{"$f":"F155*G155","v":2851.7996818721322}]
[null,null,null,null,"Class B",0.40600055329606288,2971.2169000000004,{"$f":"F156*G156","v":1206.3157053626128}]
[null,null,null,null,"Charge per dwelling",30.450041497204715,19,{"$f":"F157*G157","v":578.55078844688956}]
[null,null,null,null,"River frontage",2.8420038730724403E-2,47619,{"$f":"F158*G158","v":1353.3338243183653}]
[]
[]
[]
["Notes"]
["All River Management schemes have hectare adjustments which in turn affect the $/ha and total columns"]
["Upper Mangatarere River scheme on rates holiday"]
["Bovine Tb rate has been deleted"]

{"sheet":"TA Split","index":9,"n_rows":146,"n_cols":28,"rows_kept":146,"cut":false,"hidden":false,"merged":[[137,27,140,27]]}
["Scheme Name","No","Class","Class Area","$ per Hectare","TDC","TDC","MDC","MDC","CDC","CDC","SWDC","SWDC","UHCC","UHCC","HCC","HCC","KCDC","KCDC","WCC","WCC","PCC","PCC","Total Area","Variance","Class Total","Scheme Total","Comments"]
[null,null,null,"Total Hectares","GST exc","Area ha","Revenue","Area ha","Revenue","Area ha","Revenue","Area ha","Revenue","15170 to 15230","Revenue","15780 to 15890","Revenue","14860 to 15150","Revenue",16690,"Revenue",null,"Revenue","TA Hectares","Hectares","$ GST exc ","$ GST exc"]
[null,null,null,null,null,"11130 to 17750","$ GST excl","17870 to 18130","$ GST exc","18140 to 18190","$ GST exc","18230 to 18480","$ GST exc","1590 to 16016","$ GST exc","16031 to 16600","$ GST exc","15251 to 15410","$ GST exc",null,"$ GST exc",null,"$ GST exc",null,"(D-X)"]
["River Management"]
["Waingawa",453,"A",{"$f":"'[6]Class Rates'!G4","v":33.92110000000001},{"$f":"'[6]Class Rates'!E4","v":146.8098727324633},null,null,22.439800000000002,{"$f":"H5*E5","v":3294.3841821419305},11.481299999999999,{"$f":"J5*E5","v":1685.5681918032308},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F5+H5+J5+L5+N5+R5+P5)","v":33.921100000000003},{"$f":"D5-X5","v":0},{"$f":"G5+I5+K5+M5+O5+Q5+S5","v":4979.9523739451615}]
[null,null,"B",{"$f":"'[6]Class Rates'!G5","v":130.19240000000002},{"$f":"'[6]Class Rates'!E5","v":95.426417276101148},null,null,61.309199999999997,5850.5173020639404,68.883200000000002,6573.2769865131304,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F6+H6+J6+L6+N6+R6+P6)","v":130.19239999999999},0,12423.794288577072]
[null,null,"C",{"$f":"'[6]Class Rates'!G6","v":114.17489999999997},{"$f":"'[6]Class Rates'!E6","v":73.404936366231652},null,null,58.293399999999998,4279.0233175712883,55.881500000000003,4101.9779515495738,null,null,null,null,null,null,null,null,null,null,null,null,114.17490000000001,0,8381.0012691208613]
[null,null,"D",{"$f":"'[6]Class Rates'!G7","v":2.3304},{"$f":"'[6]Class Rates'!E7","v":66.064442729608487},null,null,1.3077194068803464,86.393753862244225,1.0226999999999999,67.564105579570594,null,null,null,null,null,null,null,null,null,null,null,null,2.3304194068803463,-1.9406880346295452E-5,153.95785944181483]
[null,null,"E",{"$f":"'[6]Class Rates'!G8","v":167.80649999999994},{"$f":"'[6]Class Rates'!E8","v":58.723949092985322},null,null,71.780100000000004,4215.2109382893959,96.026399999999995,5639.0494251826458,null,null,null,null,null,null,null,null,null,null,null,null,167.8065,0,9854.2603634720417]
[null,null,"F",{"$f":"'[6]Class Rates'!G9","v":25.956799999999998},{"$f":"'[6]Class Rates'!E9","v":51.383455456362157},null,null,10.642799999999999,546.86383973097111,15.314,786.88623685873006,null,null,null,null,null,null,null,null,null,null,null,null,25.956800000000001,0,1333.7500765897012]
[null,null,"G",{"$f":"'[6]Class Rates'!G10","v":46.778616000000007},{"$f":"'[6]Class Rates'!E10","v":22.021480909869496},null,null,25.029299999999999,551.18225213739652,21.749400000000001,478.95399690111566,null,null,null,null,null,null,null,null,null,null,null,null,46.778700000000001,-8.3999999993977781E-5,1030.1362490385122]
[null,null,"H",{"$f":"'[6]Class Rates'!G11","v":168.80000000000004},{"$f":"'[6]Class Rates'!E11","v":14.68098727324633},null,null,68.311999999999998,1002.8876026100033,100.488,1475.2630491139773,null,null,null,null,null,null,null,null,null,null,null,null,168.8,0,2478.1506517239804,{"$f":"SUM(Z5:Z12)","v":40635.00313190915}]
["Lower Wairarapa Valley",457,"A",{"$f":"'[6]Class Rates'!G12","v":2888816.6567000002},{"$f":"'[6]Class Rates'!E12","v":0.2341872774},null,null,null,null,26924.750899999999,6305.4341079441992,2861891.9057999998,{"$f":"L13*E13","v":670218.6736323993},null,null,null,null,null,null,null,null,null,null,{"$f":"F13+H13+J13+L13+N13+R13+P13","v":2888816.6566999997},0,{"$f":"SUM(G13+I13+K13+M13+O13+Q13+S13)","v":676524.10774034355}]
["Development Scheme",null,"Sa",{"$f":"'[6]Class Rates'!G13","v":417},{"$f":"'[6]Class Rates'!E13","v":18.802472939999998},null,null,null,null,null,0,{"$f":"D14","v":417},{"$f":"L14*E14","v":7840.6312159799991},null,null,null,null,null,null,null,null,null,null,417,0,7840.6312159799991]
[null,null,"Sb",{"$f":"'[6]Class Rates'!G14","v":2262},{"$f":"'[6]Class Rates'!E14","v":37.6193034},null,null,null,null,null,0,{"$f":"D15","v":2262},{"$f":"L15*E15","v":85094.864290800004},null,null,null,null,null,null,null,null,null,null,2262,0,85094.864290800004,{"$f":"SUM(Z13:Z15)","v":769459.60324712354}]
["Upper Ruamahanga",1320,"A",{"$f":"'[6]Class Rates'!G15","v":89.019107728000023},{"$f":"'[6]Class Rates'!E15","v":132.77572476680345},null,null,{"$f":"D16","v":89.019107728000023},{"$f":"H16*E16","v":11819.576546679356},null,null,null,null,null,null,null,null,null,null,null,null,null,null,89.019107728000023,0,11819.576546679356]
["(Mt Bruce - Te Ore Ore)",null,"B",{"$f":"'[6]Class Rates'!G16","v":6.5931333049999994},{"$f":"'[6]Class Rates'!E16","v":110.64643730566955},null,null,6.5931333049999994,729.50671087960427,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5931333049999994,0,729.50671087960427]
[null,null,"C",{"$f":"'[6]Class Rates'!G17","v":124.764310088},{"$f":"'[6]Class Rates'!E17","v":88.517149844535638},null,null,124.764310088,11043.781131309606,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124.764310088,0,11043.781131309606]
[null,null,"D",{"$f":"'[6]Class Rates'!G18","v":17.615199999999998},{"$f":"'[6]Class Rates'!E18","v":66.387862383401725},null,null,17.615199999999998,1169.435473456098,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.615199999999998,0,1169.435473456098]
[null,null,"E",{"$f":"'[6]Class Rates'!G19","v":296.68106490000008},{"$f":"'[6]Class Rates'!E19","v":44.258574922267819},null,null,296.68106490000008,13130.681138894855,null,null,null,null,null,null,null,null,null,null,null,null,null,null,296.68106490000008,0,13130.681138894855]
[null,null,"F",{"$f":"'[6]Class Rates'!G20","v":39.423066413000001},{"$f":"'[6]Class Rates'!E20","v":22.129287461133909},null,null,39.423066413000001,872.40436925265033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39.423066413000001,0,872.40436925265033]
[null,null,"S",{"$f":"'[6]Class Rates'!G21","v":2.600000000000001},{"$f":"'[6]Class Rates'!E21","v":1246.7748575107094},null,null,2.600000000000001,3241.6146295278454,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.600000000000001,0,3241.6146295278454,{"$f":"SUM(Z16:Z22)","v":42007.000000000022}]
["Middle Ruamahanga",1321,"A",{"$f":"'[6]Class Rates'!G22","v":40.341156573000006},{"$f":"'[6]Class Rates'!E22","v":130.9622033006674},null,null,40.341156573000006,5283.1667484972813,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40.341156573000006,0,5283.1667484972813]
["(Te Ore Ore - Gladstone)",null,"B",{"$f":"'[6]Class Rates'!G23","v":54.579589363000011},{"$f":"'[6]Class Rates'!E23","v":109.13516941722281},null,null,54.579589363000011,5956.5527318534587,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54.579589363000011,0,5956.5527318534587]
[null,null,"C",{"$f":"'[6]Class Rates'!G24","v":5.1132999999999997},{"$f":"'[6]Class Rates'!E24","v":87.308135533778255},null,null,5.1132999999999997,446.43268942486833,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1132999999999997,0,446.43268942486833]
[null,null,"D",{"$f":"'[6]Class Rates'!G25","v":113.20808124500002},{"$f":"'[6]Class Rates'!E25","v":65.481101650333699},null,null,113.20808124500002,7412.9898756430821,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113.20808124500002,0,7412.9898756430821]
[null,null,"E",{"$f":"'[6]Class Rates'!G26","v":30.154199999999999},{"$f":"'[6]Class Rates'!E26","v":43.654067766889128},null,null,30.154199999999999,1316.3534902563281,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30.154199999999999,0,1316.3534902563281]
[null,null,"F",{"$f":"'[6]Class Rates'!G27","v":295.641337427},{"$f":"'[6]Class Rates'!E27","v":21.827033883444564},null,null,295.641337427,6452.9734893659961,null,null,null,null,null,null,null,null,null,null,null,null,null,null,295.641337427,0,6452.9734893659961]
[null,null,"S",{"$f":"'[6]Class Rates'!G28","v":2.1},{"$f":"'[6]Class Rates'!E28","v":1320.729035694756},null,null,2.1,2773.5309749589878,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1,0,2773.5309749589878,{"$f":"SUM(Z23:Z29)","v":29642.000000000004}]
["Lower Ruamahanga",1322,"A",{"$f":"'[6]Class Rates'!G29","v":125.47363100000003},{"$f":"'[6]Class Rates'!E29","v":63.010582513684838},null,null,33.471899999999998,2109.0839168398074,92.0017,5797.0807092492787,null,null,null,null,null,null,null,null,null,null,null,null,125.4736,3.1000000021208507E-5,7906.1646260890866]
["(Gladstone - Waiohine)",null,"B",{"$f":"'[6]Class Rates'!G30","v":53.831099999999992},{"$f":"'[6]Class Rates'!E30","v":54.009070726015572},null,null,5.4947999999999997,296.76904182531035,48.336300000000001,2610.5986453339065,null,null,null,null,null,null,null,null,null,null,null,null,53.831099999999999,0,2907.367687159217]
[null,null,"C",{"$f":"'[6]Class Rates'!G31","v":223.97680000000005},{"$f":"'[6]Class Rates'!E31","v":45.007558938346307},null,null,83.827500000000001,3772.871146904225,140.14930000000001,6307.7778799179787,null,null,null,null,null,null,null,null,null,null,null,null,223.97680000000003,0,10080.649026822204]
[null,null,"D",{"$f":"'[6]Class Rates'!G32","v":318.51189999999997},{"$f":"'[6]Class Rates'!E32","v":36.006047150677048},null,null,68.496899999999997,{"$f":"H33*E33","v":2466.3026110752107},250.01499999999999,9002.0518783765219,null,null,null,null,null,null,null,null,null,null,null,null,318.51189999999997,0,11468.354489451733]
[null,null,"E",{"$f":"'[6]Class Rates'!G33","v":323.52394700000002},{"$f":"'[6]Class Rates'!E33","v":27.004535363007786},null,null,35.972999999999999,{"$f":"H34*E34","v":971.43415061347912},287.55090000000001,7765.1784477147157,null,null,null,null,null,null,null,null,null,null,null,null,323.52390000000003,4.6999999995023245E-5,8736.6125983281945]
[null,null,"F",{"$f":"'[6]Class Rates'!G34","v":1224.2913999999994},{"$f":"'[6]Class Rates'!E34","v":18.003023575338524},null,null,263.19549999999998,{"$f":"H35*E35","v":4738.3147914230103},961.09590000000003,17302.632145861196,null,null,null,null,null,null,null,null,null,null,null,null,1224.2914000000001,0,22040.946937284207]
[null,null,"SA",{"$f":"'[6]Class Rates'!G35","v":2.600000000000001},{"$f":"'[6]Class Rates'!E35","v":1579.9713699813096},null,null,0.8,{"$f":"H36*E36","v":1263.9770959850478},1.8,2843.9484659663576,null,null,null,null,null,null,null,null,null,null,null,null,2.6,0,4107.9255619514051]
[null,null,"SB",{"$f":"'[6]Class Rates'!G36","v":1.7000000000000004},{"$f":"'[6]Class Rates'!E36","v":789.98579433688678},null,null,0.5,{"$f":"H37*E37","v":394.99289716844339},1.2,947.98295320426405,null,null,null,null,null,null,null,null,null,null,null,null,1.7,0,1342.9758503727076,{"$f":"SUM(Z30:Z37)","v":68590.996777458757}]
["Waiohine Rural",461,"A",{"$f":"'[6]Class Rates'!G37","v":112.48639999999997},{"$f":"'[6]Class Rates'!E37","v":45.785193650716508},null,null,null,null,0,0,{"$f":"D38","v":112.48639999999997},{"$f":"L38*E38","v":5150.2116070719567},null,null,null,null,null,null,null,null,null,null,112.48639999999997,0,5150.2116070719567]
[null,null,"B",{"$f":"'[6]Class Rates'!G38","v":383.0231},{"$f":"'[6]Class Rates'!E38","v":38.154328042263757},null,null,null,null,226.10249999999999,8626.7889561759403,156.96,5988.7033295137198,null,null,null,null,null,null,null,null,null,null,383.0625,-3.9400000000000546E-2,14615.492285689659]
[null,null,"C",{"$f":"'[6]Class Rates'!G39","v":1277.7252310000001},{"$f":"'[6]Class Rates'!E39","v":30.523462433811005},null,null,null,null,224.6962,6858.5060197200846,1053.8915,32168.41760956273,null,null,null,null,null,null,null,null,null,null,1278.5877,-0.86246899999991911,39026.923629282814]
[null,null,"D",{"$f":"'[6]Class Rates'!G40","v":371.52220000000005},{"$f":"'[6]Class Rates'!E40","v":22.892596825358254},null,null,null,null,159.1003,3642.2190226935459,212.4537,4863.6168981556148,null,null,null,null,null,null,null,null,null,null,371.55399999999997,-3.1799999999918782E-2,8505.8359208491602]
[null,null,"E",{"$f":"'[6]Class Rates'!G41","v":801.37128600000028},{"$f":"'[6]Class Rates'!E41","v":15.261731216905503},null,null,null,null,147.5129,2251.3022308262598,651.03549999999996,9935.9288136636824,null,null,null,null,null,null,null,null,null,null,798.5483999999999,2.8228860000003806,12187.231044489941]
[null,null,"S",{"$f":"'[6]Class Rates'!G42","v":17.099999999999973},{"$f":"'[6]Class Rates'!E42","v":763.08656084527513},null,null,null,null,2,1526.1731216905503,15,11446.298412679127,null,null,null,null,null,null,null,null,null,null,17,9.9999999999972999E-2,12972.471534369677,{"$f":"SUM(Z38:Z43)","v":92458.166021753204}]
["Mangatarere",480,"A",{"$f":"'[6]Class Rates'!G43","v":21.457000000000001},{"$f":"'[6]Class Rates'!E43","v":34.614077181897954},null,null,null,null,{"$f":"D44","v":21.457000000000001},742.71425409198446,null,null,null,null,null,null,null,null,null,null,null,null,21.457000000000001,0,742.71425409198446]
[null,null,"B",{"$f":"'[6]Class Rates'!G44","v":209.5488},{"$f":"'[6]Class Rates'!E44","v":33.109117304424132},null,null,null,null,{"$f":"D45","v":209.5488},6937.9758002013114,null,null,null,null,null,null,null,null,null,null,null,null,209.5488,0,6937.9758002013114]
[null,null,"C",{"$f":"'[6]Class Rates'!G45","v":15.7684},{"$f":"'[6]Class Rates'!E45","v":28.056752001476291},null,null,null,null,{"$f":"D46","v":15.7684},442.41008826007874,null,null,null,null,null,null,null,null,null,null,null,null,15.7684,0,442.41008826007874]
[null,null,"D",{"$f":"'[6]Class Rates'!G46","v":71.839200000000005},{"$f":"'[6]Class Rates'!E46","v":24.831837978318099},null,null,null,null,{"$f":"D47","v":71.839200000000005},1783.8993748919897,null,null,null,null,null,null,null,null,null,null,null,null,71.839200000000005,0,1783.8993748919897,{"$f":"SUM(Z44:Z47)","v":9906.9995174453652}]
["Waipoua",462,"A",{"$f":"'[6]Class Rates'!G47","v":87.49839999999999},{"$f":"'[6]Class Rates'!E47","v":111.47839521806316},null,null,{"$f":"D48","v":87.49839999999999},{"$f":"H48*E48","v":9754.1812161481757},null,null,null,null,null,null,null,null,null,null,null,null,null,null,87.49839999999999,0,9754.1812161481757]
[null,null,"B",{"$f":"'[6]Class Rates'!G48","v":300.32939999999996},{"$f":"'[6]Class Rates'!E48","v":89.182716174450519},null,null,300.32939999999996,26784.191639043016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,300.32939999999996,0,26784.191639043016]
[null,null,"C",{"$f":"'[6]Class Rates'!G49","v":22.451700000000002},{"$f":"'[6]Class Rates'!E49","v":66.887037130837882},null,null,22.451700000000002,1501.7276915504331,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.451700000000002,0,1501.7276915504331]
[null,null,"D",{"$f":"'[6]Class Rates'!G50","v":297.23059999999998},{"$f":"'[6]Class Rates'!E50","v":44.59135808722526},null,null,297.23059999999998,13253.916119080815,null,null,null,null,null,null,null,null,null,null,null,null,null,null,297.23059999999998,0,13253.916119080815]
[null,null,"SA",{"$f":"'[6]Class Rates'!G51","v":0.1},{"$f":"'[6]Class Rates'!E51","v":3767.9697583705342},null,null,0.1,376.79697583705342,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0,376.79697583705342]
[null,null,"SC",{"$f":"'[6]Class Rates'!G52","v":0.1},{"$f":"'[6]Class Rates'!E52","v":2251.8635834048755},null,null,0.1,225.18635834048757,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0,225.18635834048757,{"$f":"SUM(Z48:Z53)","v":51895.999999999978}]
["Kopuaranga",1325,"A2",{"$f":"'[6]Class Rates'!G53","v":26.053999999999998},{"$f":"'[6]Class Rates'!E53","v":125.44153186733357},null,null,26.053999999999998,3268.2536712715087,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.053999999999998,0,3268.2536712715087]
[null,null,"A3",{"$f":"'[6]Class Rates'!G54","v":68.903500000000008},{"$f":"'[6]Class Rates'!E54","v":112.89737868060021},null,null,68.903500000000008,7779.0245319187379,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68.903500000000008,0,7779.0245319187379]
[null,null,"A4",{"$f":"'[6]Class Rates'!G55","v":11.284699999999999},{"$f":"'[6]Class Rates'!E55","v":62.720765933666783},null,null,11.284699999999999,707.78502733164953,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.284699999999999,0,707.78502733164953]
[null,null,"A5",{"$f":"'[6]Class Rates'!G56","v":57.724000000000004},{"$f":"'[6]Class Rates'!E56","v":43.904536153566752},null,null,57.724000000000004,2534.3454449284873,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57.724000000000004,0,2534.3454449284873]
[null,null,"A6",{"$f":"'[6]Class Rates'!G57","v":81.131},{"$f":"'[6]Class Rates'!E57","v":25.088306373466715},null,null,81.131,2035.4393843857281,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81.131,0,2035.4393843857281]
[null,null,"B2",{"$f":"'[6]Class Rates'!G58","v":61.277099999999997},{"$f":"'[6]Class Rates'!E58","v":25.088306373466715},null,null,61.277099999999997,1537.3386584775571,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61.277099999999997,0,1537.3386584775571]
[null,null,"B3",{"$f":"'[6]Class Rates'!G59","v":73.441299999999998},{"$f":"'[6]Class Rates'!E59","v":22.579475736120045},null,null,73.441299999999998,1658.2660513791132,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73.441299999999998,0,1658.2660513791132]
[null,null,"B4",{"$f":"'[6]Class Rates'!G60","v":9.2791999999999994},{"$f":"'[6]Class Rates'!E60","v":12.544153186733357},null,null,9.2791999999999994,116.39970625033617,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2791999999999994,0,116.39970625033617]
[null,null,"B5",{"$f":"'[6]Class Rates'!G61","v":31.069000000000003},{"$f":"'[6]Class Rates'!E61","v":8.7809072307133498},null,null,31.069000000000003,272.81400675103311,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31.069000000000003,0,272.81400675103311]
[null,null,"B6",{"$f":"'[6]Class Rates'!G62","v":120.26409999999998},{"$f":"'[6]Class Rates'!E62","v":5.0176612746933431},null,null,120.26409999999998,603.44451730584763,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120.26409999999998,0,603.44451730584763]
[null,null,"SA",{"$f":"'[6]Class Rates'!G63","v":5},{"$f":"'[6]Class Rates'!E63","v":153.57419999999999},null,null,5,767.87099999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,767.87099999999998]
[null,null,"SB",{"$f":"'[6]Class Rates'!G64","v":14},{"$f":"'[6]Class Rates'!E64","v":76.787000000000006},null,null,14,1075.018,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,0,1075.018,{"$f":"SUM(Z54:Z65)","v":22355.999999999996}]
["Lower Taueru",1221,"A",{"$f":"'[6]Class Rates'!G65","v":407.43357000000009},{"$f":"'[6]Class Rates'!E65","v":4.0587685087116778},null,null,278.78559999999999,1131.5262139622903,128.648,522.15245110873991,null,null,null,null,null,null,null,null,null,null,null,null,407.43359999999996,-2.9999999867413862E-5,1653.6786650710301]
[null,null,"B",{"$f":"'[6]Class Rates'!G66","v":282.04301399999997},{"$f":"'[6]Class Rates'!E66","v":0.81175370174233563},null,null,202.2235,164.15567470429121,79.819500000000005,64.793774596222363,null,null,null,null,null,null,null,null,null,null,null,null,282.04300000000001,1.3999999964653398E-5,228.94944930051358]
[null,null,"C",{"$f":"'[6]Class Rates'!G67","v":178.1611},{"$f":"'[6]Class Rates'!E67","v":0.40587685087116782},null,null,165.99379999999999,67.373040808138455,12.167299999999999,4.9384254076047602,null,null,null,null,null,null,null,null,null,null,null,null,178.1611,0,72.311466215743209]
[null,null,"S",{"$f":"'[6]Class Rates'!G68","v":1.5179999999999996},{"$f":"'[6]Class Rates'!E68","v":202.93842543558389},null,null,1.4168000000000001,287.52316115713529,0.1012,{"$f":"J69*E69","v":20.537368654081089},null,null,null,null,null,null,null,null,null,null,null,null,1.518,{"$f":"D69-X69","v":0},308.06052981121638,{"$f":"SUM(Z66:Z69)","v":2263.0001103985032}]
["Lower Whangaehu",466,"A",{"$f":"'[6]Class Rates'!G69","v":33.390099999999997},{"$f":"'[6]Class Rates'!E69","v":21.623069428869243},null,null,{"$f":"D70","v":33.390099999999997},721.99645053688687,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33.390099999999997,0,721.99645053688687]
[null,null,"B",{"$f":"'[6]Class Rates'!G70","v":65.082999999999998},{"$f":"'[6]Class Rates'!E70","v":17.298455543095393},null,null,65.082999999999998,1125.8353821112773,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65.082999999999998,0,1125.8353821112773]
[null,null,"C",{"$f":"'[6]Class Rates'!G71","v":54.404599999999995},{"$f":"'[6]Class Rates'!E71","v":12.973841657321547},null,null,54.404599999999995,705.83666582991577,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54.404599999999995,0,705.83666582991577]
[null,null,"D",{"$f":"'[6]Class Rates'!G72","v":76.568799999999996},{"$f":"'[6]Class Rates'!E72","v":8.6492277715476966},null,null,76.568799999999996,662.2609913940812,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F73+H73+J73+L73+N73+R73+P73","v":76.568799999999996},0,662.2609913940812]
[null,null,"E",{"$f":"'[6]Class Rates'!G73","v":174.2424},{"$f":"'[6]Class Rates'!E73","v":4.3246138857738483},null,null,174.2424,753.53110253056116,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F74+H74+J74+L74+N74+R74+P74","v":174.2424},0,753.53110253056116]
[null,null,"S",{"$f":"'[6]Class Rates'!G74","v":1.3369},{"$f":"'[6]Class Rates'!E74","v":108.11534714434622},null,null,1.3369,144.53940759727647,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F75+H75+J75+L75+N75+R75+P75","v":1.3369},0,144.53940759727647,{"$f":"SUM(Z70:Z75)","v":4113.9999999999982}]
["Catchment Schemes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Awhea-Opouawe",454,"LV","Land Value",{"$f":"'[6]Class Rates'!K158","v":1.3198276625254522E-4},null,null,null,null,null,null,67774000,{"$f":"L77*E77","v":8945},null,null,null,null,null,null,null,null,null,null,67774000,{"$f":"D77-X77","v":{"$error":"#VALUE!"}},{"$f":"SUM(G77+I77+K77+M77+O77+Q77+S77)","v":8945}]
[null,null,"Dwell","Dwellings",116.83,null,null,null,null,null,null,86,{"$f":"L78*E78","v":10047.379999999999},null,null,null,null,null,null,null,null,null,null,86,{"$error":"#VALUE!"},10047.379999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F79+H79+J79+L79+N79+R79+P79","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"SUM(Z76:Z82)","v":18992.379999999997}]
["Whareama",463,"A",{"$f":"'[6]Class Rates'!G84","v":715.38603720239257},{"$f":"'[6]Class Rates'!E84","v":4.0778275340653458},null,null,{"$f":"D83","v":715.38603720239257},2917.2208799898121,null,null,null,null,null,null,null,null,null,null,null,null,null,null,715.38603720239257,0,2917.2208799898121]
[null,null,"B",{"$f":"'[6]Class Rates'!G85","v":952.56494018201727},{"$f":"'[6]Class Rates'!E85","v":1.5683952054097485},null,null,952.56494018201727,1493.9982850228998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,952.56494018201727,0,1493.9982850228998]
[null,null,"C",{"$f":"'[6]Class Rates'!G86","v":45575.12002982694},{"$f":"'[6]Class Rates'!E86","v":0.27446916094670598},null,null,45575.12002982694,12508.964954632014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45575.12002982694,0,12508.964954632014]
[null,null,"D",{"$f":"'[6]Class Rates'!G87","v":0},{"$f":"'[6]Class Rates'!E87","v":0.23525928081146227},null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"E",{"$f":"'[6]Class Rates'!G88","v":15.4025},{"$f":"'[6]Class Rates'!E88","v":0.19604940067621857},null,null,15.4025,3.0196508939154563,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.4025,0,3.0196508939154563]
[null,null,"F",{"$f":"'[6]Class Rates'!G89","v":2759.4845225778877},{"$f":"'[6]Class Rates'!E89","v":0.15683952054097483},null,null,2759.4845225778877,432.79622946135675,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2759.4845225778877,0,432.79622946135675,{"$f":"SUM(Z83:Z88)","v":17356}]
["Homewood",1214,"A",{"$f":"'[6]Class Rates'!G90","v":2294.7335730000004},{"$f":"'[6]Class Rates'!E90","v":1.6541176470588235},null,null,2294.7335730000004,3795.7592983976479,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2294.7335730000004,0,3795.7592983976479]
[null,null,"B",{"$f":"'[6]Class Rates'!G91","v":552.43214499999988},{"$f":"'[6]Class Rates'!E91","v":1.5752941176470587},null,null,552.43214499999988,870.24310841764679,null,null,null,null,null,null,null,null,null,null,null,null,null,null,552.43214499999988,0,870.24310841764679]
[null,null,"C",{"$f":"'[6]Class Rates'!G92","v":3662.4738820000002},{"$f":"'[6]Class Rates'!E92","v":1.3784313725490196},null,null,3662.4738820000002,5048.4689000901963,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3662.4738820000002,0,5048.4689000901963]
[null,null,"D",{"$f":"'[6]Class Rates'!G93","v":1739.3935618263479},{"$f":"'[6]Class Rates'!E93","v":0.19696078431372549},null,null,1739.3935618263479,342.59232016756204,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1739.3935618263479,0,342.59232016756204,{"$f":"SUM(Z89:Z92)","v":10057.063627073052}]
["Mataikona-Whakataki",1215,"LV","Land Value",3.5E-4,null,215.08,null,2448.92,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"},2664]
[null,null,"Dwell","Dwellings",{"$f":"SUM('[6]Class Rates'!F162)","v":15.3},null,{"$f":"E94*1","v":15.3},null,1815,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"},1830.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"SUM(Z93:Z96)","v":4494.3}]
["Maungaraki",1216,"A",{"$f":"'[6]Class Rates'!G98","v":3305.4717999999998},0.86275117575413363,null,null,null,null,1934.2943,{"$f":"J97*E97","v":1668.8146815795189},1371.1775,{"$f":"L97*E97","v":1182.9850002926137},null,null,null,null,null,null,null,null,null,null,3305.4718000000003,0,2851.7996818721326]
[null,null,"B",{"$f":"'[6]Class Rates'!G99","v":2971.2169000000004},0.40600055329606288,null,null,null,null,2593.5819999999999,{"$f":"J98*E98","v":1052.9957270187092},377.63490000000002,{"$f":"L98*E98","v":153.31997834390339},null,null,null,null,null,null,null,null,null,null,2971.2168999999999,0,1206.3157053626126]
[null,null,"Dwell",567,30.450041497204715,null,null,null,null,15,{"$f":"J99*E99","v":456.75062245807072},4,{"$f":"L99*E99","v":121.80016598881886},null,null,null,null,null,null,null,null,null,null,19,null,578.55078844688956]
[null,null,"River Front",47619,2.8420038730724403E-2,null,null,null,null,39068,{"$f":"J100*E100","v":1110.3140731319409},8551,{"$f":"L100*E100","v":243.01975118642437},null,null,null,null,null,null,null,null,null,null,47619,0,1353.3338243183653,{"$f":"SUM(Z97:Z100)","v":5990}]
["Upper Kaiwhata",1217,"A",{"$f":"'[6]Class Rates'!G101","v":32.614100000000001},{"$f":"'[6]Class Rates'!E101","v":9.064369308954884},null,null,32.614100000000001,{"$f":"H101*E101","v":295.62624707918548},null,{"$f":"J101*E101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,32.614100000000001,0,295.62624707918548]
[null,null,"B",{"$f":"'[6]Class Rates'!G102","v":52.607799999999997},{"$f":"'[6]Class Rates'!E102","v":3.9656615726677615},null,null,52.607799999999997,208.62473088259105,null,0,null,null,null,null,null,null,null,null,null,null,null,null,52.607799999999997,0,208.62473088259105]
[null,null,"C",{"$f":"'[6]Class Rates'!G103","v":958.19259999999997},{"$f":"'[6]Class Rates'!E103","v":0.56652308180968025},null,null,894.68690000000004,506.86077984274925,63.505699999999997,35.977444876481009,null,null,null,null,null,null,null,null,null,null,null,null,958.19260000000008,0,542.83822471923031]
[null,null,"D",{"$f":"'[6]Class Rates'!G104","v":2052.6786999999999},{"$f":"'[6]Class Rates'!E104","v":0.33991384908580813},null,null,1936.4976000000001,658.24235296142967,116.1811,39.491564892023185,null,null,null,null,null,null,null,null,null,null,null,null,2052.6786999999999,0,697.73391785345291]
[null,null,"E",{"$f":"'[6]Class Rates'!G105","v":1641.2219999999998},{"$f":"'[6]Class Rates'!E105","v":0.22660923272387209},null,null,1641.2219999999998,371.91605814953874,0,0,null,null,null,null,null,null,null,null,null,null,null,null,1641.2219999999998,0,371.91605814953874]
[null,null,"F",{"$f":"'[6]Class Rates'!G106","v":452.416},{"$f":"'[6]Class Rates'!E106","v":0.11330461636193605},null,null,452.416,51.26082131600166,null,0,null,null,null,null,null,null,null,null,null,null,null,null,452.416,0,51.26082131600166,{"$f":"SUM(Z101:Z106)","v":2168}]
["Lower Kaiwhata",1229,"A",{"$f":"'[6]Class Rates'!G107","v":45.930800000000005},{"$f":"'[6]Class Rates'!E107","v":14.72961910821965},null,null,27.529800000000002,405.50346812546536,18.401,271.0397212103498,null,null,null,null,null,null,null,null,null,null,null,null,45.930800000000005,0,676.54318933581521]
[null,null,"B",{"$f":"'[6]Class Rates'!G108","v":44.406799999999997},{"$f":"'[6]Class Rates'!E108","v":6.4442083598460966},null,null,7.5650000000000004,48.750436242235722,36.841799999999999,237.41623555177793,null,null,null,null,null,null,null,null,null,null,null,null,44.406799999999997,0,286.16667179401367]
[null,null,"C",{"$f":"'[6]Class Rates'!G109","v":1158.6408999999999},{"$f":"'[6]Class Rates'!E109","v":0.92060119426372811},null,null,141.1688,129.9601658727774,1017.4721,936.68603039002335,null,null,null,null,null,null,null,null,null,null,null,null,1158.6408999999999,0,1066.6461962628007]
[null,null,"D",{"$f":"'[6]Class Rates'!G110","v":2959.1411999999996},{"$f":"'[6]Class Rates'!E110","v":0.55236071655823682},null,null,204.04289999999997,112.70528245262065,2755.0982999999997,1521.8080711763798,null,null,null,null,null,null,null,null,null,null,null,null,2959.1411999999996,0,1634.5133536290004]
[null,null,"E",{"$f":"'[6]Class Rates'!G111","v":0},{"$f":"'[6]Class Rates'!E111","v":0.36099999999999999},null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"F",{"$f":"'[6]Class Rates'!G112","v":348.30819999999994},{"$f":"'[6]Class Rates'!E112","v":0.18412023885274562},null,null,17.405799999999999,3.2047600534231195,330.90239999999994,60.925828924946764,null,null,null,null,null,null,null,null,null,null,null,null,348.30819999999994,0,64.130588978369886,{"$f":"SUM(Z107:Z112)","v":3728}]
["Pump Drainage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Te Hopai",1223,"A",{"$f":"'[6]Class Rates'!G114","v":1246.6172636152696},{"$f":"'[6]Class Rates'!E114","v":45.165426184388629},null,null,null,null,null,null,{"$f":"D114","v":1246.6172636152696},{"$f":"L114*E114","v":56304},null,null,null,null,null,null,null,null,null,null,{"$f":"F114+H114+J114+L114+N114+R114+P114","v":1246.6172636152696},{"$f":"D114-X114","v":0},56304,{"$f":"SUM(Z114)","v":56304}]
["Moonmoot Pump",1224,"A",{"$f":"'[6]Class Rates'!G115","v":227.72278500000002},{"$f":"'[6]Class Rates'!E115","v":120.93651498245991},null,null,null,null,null,null,{"$f":"D115","v":227.72278500000002},27540,null,null,null,null,null,null,null,null,null,null,{"$f":"F115+H115+J115+L115+N115+R115+P115","v":227.72278500000002},{"$f":"D115-X115","v":0},27540,{"$f":"SUM(Z115)","v":27540}]
["Onoke Pump",1225,"A",{"$f":"'[6]Class Rates'!G116","v":713.42755000000011},{"$f":"'[6]Class Rates'!E116","v":73.962660959756874},null,null,null,null,null,null,{"$f":"D116","v":713.42755000000011},52767.000000000007,null,null,null,null,null,null,null,null,null,null,{"$f":"F116+H116+J116+L116+N116+R116+P116","v":713.42755000000011},{"$f":"D116-X116","v":0},52767.000000000007,{"$f":"SUM(Z116)","v":52767.000000000007}]
["Pouawha Pump",1226,"A",{"$f":"'[6]Class Rates'!G117","v":945.50024199999996},{"$f":"'[6]Class Rates'!E117","v":111.58008778172264},null,null,null,null,null,null,{"$f":"D117","v":945.50024199999996},105499,null,null,null,null,null,null,null,null,null,null,{"$f":"F117+H117+J117+L117+N117+R117+P117","v":945.50024199999996},{"$f":"D117-X117","v":0},105499,{"$f":"SUM(Z117)","v":105499}]
["Gravity Drainage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Okawa",449,"A",{"$f":"'[6]Class Rates'!G119","v":282.00106034741896},{"$f":"'[6]Class Rates'!E119","v":7.1489092896187465},null,null,null,null,null,null,{"$f":"D119","v":282.00106034741896},2016.0000000000002,null,null,null,null,null,null,null,null,null,null,{"$f":"F119+H119+J119+L119+N119+R119+P119","v":282.00106034741896},{"$f":"D119-X119","v":0},2016.0000000000002,{"$f":"SUM(Z118:Z119)","v":2016.0000000000002}]
["Taumata",451,"A",{"$f":"'[6]Class Rates'!G120","v":290.56270000000001},{"$f":"'[6]Class Rates'!E120","v":6.439229811672317},null,null,null,null,{"$f":"D120","v":290.56270000000001},1871,null,null,null,null,null,null,null,null,null,null,null,null,290.56270000000001,0,1871,{"$f":"SUM(Z120)","v":1871}]
["East Pukio",455,"A",{"$f":"'[6]Class Rates'!G121","v":113.55314009274824},{"$f":"'[6]Class Rates'!E121","v":28.295122419121807},null,null,null,null,null,0,{"$f":"D121","v":113.55314009274824},3213,null,null,null,null,null,null,null,null,null,null,113.55314009274824,0,3213,{"$f":"SUM(Z121)","v":3213}]
["Longbush",456,"A",{"$f":"'[6]Class Rates'!G122","v":218.14632135571375},{"$f":"'[6]Class Rates'!E122","v":16.071259077729895},null,null,null,null,{"$f":"D122","v":218.14632135571375},3505.8860473613977,null,null,null,null,null,null,null,null,null,null,null,null,218.14632135571375,0,3505.8860473613977]
[null,null,"B",{"$f":"'[6]Class Rates'!G123","v":125.70439537476325},{"$f":"'[6]Class Rates'!E123","v":8.0356295388649475},null,null,null,null,{"$f":"D123","v":125.70439537476325},1010.1139526386058,null,null,null,null,null,null,null,null,null,null,null,null,125.70439537476325,0,1010.1139526386058,{"$f":"SUM(Z122:Z123)","v":4516.0000000000036}]
["Otahoua",469,"A",{"$f":"'[6]Class Rates'!G124","v":92.714427202819877},{"$f":"'[6]Class Rates'!E124","v":33.004572128844814},null,null,{"$f":"D124","v":92.714427202819877},{"$f":"H124*E124","v":3060.0000000000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,92.714427202819877,0,3060.0000000000005,{"$f":"SUM(Z124)","v":3060.0000000000005}]
["Te Whiti",470,"A",{"$f":"'[6]Class Rates'!G125","v":141.27399999999997},{"$f":"'[6]Class Rates'!E125","v":9.7328595495278698},null,null,{"$f":"D125","v":141.27399999999997},{"$f":"H125*E125","v":1375},null,null,null,null,null,null,null,null,null,null,null,null,null,null,141.27399999999997,0,1375,{"$f":"SUM(Z125)","v":1375}]
["Ahikouka",541,"A",{"$f":"'[6]Class Rates'!G126","v":112.20753500000001},{"$f":"'[6]Class Rates'!E126","v":27.707586660735394},null,null,null,null,null,null,{"$f":"D126","v":112.20753500000001},3109,null,null,null,null,null,null,null,null,null,null,{"$f":"F126+H126+J126+L126+N126+R126+P126","v":112.20753500000001},0,3109,{"$f":"SUM(Z126)","v":3109}]
["Battersea",1220,"A",{"$f":"'[6]Class Rates'!G127","v":168.70115130967889},{"$f":"'[6]Class Rates'!E127","v":15.383206238390347},null,null,null,null,null,null,168.70115130967889,2595.164603250686,null,null,null,null,null,null,null,null,null,null,168.70115130967889,0,2595.164603250686]
[null,null,"B",{"$f":"'[6]Class Rates'!G128","v":195.36074970927484},{"$f":"'[6]Class Rates'!E128","v":12.736633122108136},null,null,null,null,null,null,195.36074970927484,2488.2381955070273,null,null,null,null,null,null,null,null,null,null,195.36074970927484,0,2488.2381955070273]
[null,null,"C",{"$f":"'[6]Class Rates'!G129","v":318.0113359079993},{"$f":"'[6]Class Rates'!E129","v":9.9246491860582875},null,null,null,null,null,null,318.0113359079993,3156.1509460766338,null,null,null,null,null,null,null,null,null,null,318.0113359079993,0,3156.1509460766338]
[null,null,"D",{"$f":"'[6]Class Rates'!G130","v":152.73715047592719},{"$f":"'[6]Class Rates'!E130","v":5.9547895116349725},null,null,null,null,null,null,152.73715047592719,909.51758169106381,null,null,null,null,null,null,null,null,null,null,152.73715047592719,0,909.51758169106381]
[null,null,"E",{"$f":"'[6]Class Rates'!G131","v":202.89483244400049},{"$f":"'[6]Class Rates'!E131","v":5.127735412796782},null,null,null,null,null,null,202.89483244400049,1040.3910173965708,null,null,null,null,null,null,null,null,null,null,202.89483244400049,0,1040.3910173965708]
[null,null,"F",{"$f":"'[6]Class Rates'!G132","v":70.438289459949289},{"$f":"'[6]Class Rates'!E132","v":4.9623245930291437},null,null,null,null,null,null,70.438289459949289,349.53765607801188,null,null,null,null,null,null,null,null,null,null,70.438289459949289,0,349.53765607801188,{"$f":"SUM(Z127:Z132)","v":10538.999999999993}]
["Manaia",1222,"A",{"$f":"'[6]Class Rates'!G133","v":174.44028491859567},{"$f":"'[6]Class Rates'!E133","v":23.205648866539288},null,null,{"$f":"D133","v":174.44028491859567},{"$f":"H133*E133","v":4048},null,null,null,0,null,null,null,null,null,null,null,null,null,null,174.44028491859567,0,{"$f":"SUM(G133+I133+K133+M133+O133+Q133+S133)","v":4048},{"$f":"SUM(Z133)","v":4048}]
["Whakawiriwiri",1227,"A",{"$f":"'[6]Class Rates'!G134","v":720.87201970660101},{"$f":"'[6]Class Rates'!E134","v":11.705267744244413},null,null,null,null,null,null,{"$f":"D134","v":720.87201970660101},8438,null,null,null,null,null,null,null,null,null,null,720.87201970660101,0,{"$f":"SUM(G134+I134+K134+M134+O134+Q134+S134)","v":8438},{"$f":"SUM(Z134)","v":8438}]
[]
["Total Scheme Rates",null,null,{"$f":"SUM(D5:D135)","v":3030389.2470675805},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X4:X135)","v":70803925.257892013},null,null,{"$f":"SUM(AA4:AA134)","v":1480409.5124331615}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Decision to maintain rate charge per ha. Operational land area has increased over time"]
["Regional Possum/Predator Rate",null,null,{"$f":"'[6]Class Rates'!G141","v":613734.97329999995},{"$f":"'[6]Class Rates'!E141","v":0.86682366680113065},5307.8222999999998,{"$f":"F139*E139","v":4600.9459888148112},207207.73449999999,{"$f":"H139*E139","v":179612.56820884513},78106.069000000003,{"$f":"J139*E139","v":67704.189130002123},178090.13709999999,{"$f":"L139*E139","v":154372.74566213807},54326.211900000002,{"$f":"N139*E139","v":47091.246202573224},15578,{"$f":"P139*E139","v":13503.379081428013},29205.998500000002,{"$f":"R139*E139","v":25316.450712358324},34055,{"$f":"T139*E139","v":29519.679972912505},11858,{"$f":"V139*E139","v":10278.795040927807},{"$f":"SUM(F139,H139,J139,L139,N139,P139,R139,T139,V139)","v":613734.97329999995},{"$f":"D139-X139","v":0},{"$f":"SUM(G139+I139+K139+M139+O139+Q139+S139+U139+W139)","v":532000.00000000012},{"$f":"Z139","v":532000.00000000012}]
[]
[]
["Total Dollars Collectable",null,null,null,{"$f":"SUM(G142+I142+K142+M142+O142+Q142+S142+U142+W142)","v":2012409.512433162},null,{"$f":"SUM(G5:G140)","v":4831.3259888148114},null,{"$f":"SUM(I5:I140)","v":410070.99386976985},null,{"$f":"SUM(K5:K140)","v":194599.04519660113},null,{"$f":"SUM(M5:M140)","v":1277198.5963677764},null,{"$f":"SUM(O5:O140)","v":47091.246202573224},null,{"$f":"SUM(Q5:Q140)","v":13503.379081428013},null,{"$f":"SUM(S5:S140)","v":25316.450712358324},null,{"$f":"SUM(U139:U139)","v":29519.679972912505},null,{"$f":"SUM(W139:W139)","v":10278.795040927807},null,null,null,{"$f":"AA136+AA139","v":2012409.5124331615}]
[]
[]
["RPPCP Ha updated Feb16",null,null,null,null,null,null,null,null,null,null,{"$f":"L139","v":178090.13709999999},null,null,null,{"$f":"P139","v":15578}]
[null,null,null,null,null,null,null,null,null,null,null,"draft",null,null,null,"draft"]

{"sheet":">>District wide rates","index":10,"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":11,"n_rows":29,"n_cols":16,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["Wellington Regional Council"]
[{"$f":"\"General Rate \"&year_current","v":"General Rate 2018/19"}]
["Printed: ",{"$f":"NOW()","v":"2018-09-24T16:58:53.140"}]
[{"$f":"check_total","v":0}]
[]
[null,"CV",{"$f":"\"ECV \"&year_current","v":"ECV 2018/19"},"General Rate","Rates sought",null,"Rates"]
[null,"$","$","$","Cents per $",null,"2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28"]
[]
["By TA"]
["Wellington City",{"$f":"INDEX(capital_values,MATCH($A10&\"District wide\",capital_values_rows,0),MATCH(B$6&\" \"&year_current,capital_values_header,0))","v":51992837451},{"$f":"INDEX(capital_values,MATCH($A10&\"district wide\",capital_values_rows,0),MATCH(C$6,capital_values_header,0))","v":68975077410},{"$f":"C10/C$19*D$19","v":17763603.956695955},{"$f":"D10/B10*100","v":3.4165482838741087E-2},null,{"$f":"$C10/$C$19*G$19","v":23048092.46295708},25411493.935767766,25098909.43897536,26905012.398178805,27899945.867567278,28430085.300201472,29292333.443168007,30549371.954541869,31662741.026381753,33144000.941845287]
["Hutt City",21402530500,24118117072,{"$f":"C11/C$19*D$19","v":6211296.8326458521},{"$f":"D11/B11*100","v":2.9021319851154293E-2},null,{"$f":"$C11/$C$19*G$19","v":8059093.4172302764},8885490.364500992,8776190.7482973225,9407720.3420261871,9755612.9837542456,9940983.7782624308,10242481.107994555,10682022.506420473,11071327.841438266,11589271.443630308]
["Upper Hutt City",8186377260,9172479133,2362248.6952953734,2.8855849422402179E-2,null,3064993.2571337498,3379284.3243753007,3337716.0524459388,3577896.1628192738,3710204.9159134165,3780704.1899412354,3895368.114880621,4062532.2551456159,4210590.872290398,4407572.5383547377]
["Porirua City",10277129250,11429809803,2943593.8641138384,2.8642180053479804E-2,null,3819282.602724045,4210920.1381454961,4159121.9890188714,4458409.993954665,4623279.693979104,4711128.7129524518,4854011.224247301,5062314.1597358007,5246809.7371170241,5492268.2380465418]
["Kapiti Coast District",14770315600,14678791680,3780325.4705526493,2.5594073768827587E-2,null,4904933.2105001127,5407895.7178037092,5341373.67994445,5725735.8305396624,5937470.5857730899,6050291.1375607206,6233788.7332479078,6501302.8431997309,6738242.231775512,7053473.5666209776]
["Masterton District",5846514500,5891731979,1517336.3687850407,2.5952836836119039E-2,null,1968728.2496513128,2170605.9214051925,2143905.4935833537,2298179.688867732,2383165.1873794543,2428448.7820612486,2502100.5291633517,2609474.5876551247,2704576.6507669464,2831103.3143221228]
["Carterton District",2684833200,2715649450,699379.00943950808,2.6049253616183977E-2,null,907437.03335814131,1000487.59815297,988180.69037312071,1059289.5994454448,1098461.5819989531,1119333.9450714684,1153281.9127017462,1202773.3532368506,1246608.3182868594,1304927.68269764]
["South Wairarapa District",4507670300,4514129051,1162553.2537605274,2.5790556460185816E-2,null,1508400.8262683689,1663075.5239736615,1642618.1818314365,1760820.0330417594,1825934.2488806471,1860629.6476216961,1917060.1662596026,1999328.0559886522,2072193.3844579852,2169135.6231267354]
["Tararua District",10760500,7041800,1813.5209272577977,1.6853500555344063E-2,null,2353.0246518015642,2594.3089115104985,2562.3965513919488,2746.7851203604109,2848.3598161464574,2902.4827834108951,2990.5113757827457,3118.844885823999,3232.5109029489822,3383.7356128642605]
["Region wide",{"$f":"SUM(B10:B18)","v":119678968561},{"$f":"SUM(C10:C18)","v":141502827378},{"$f":"INDEX(ess_base_estract,MATCH(D6,ESSbase!$B$8:$B$26,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":36442150.972216003},3.0449920658901359E-2,null,47283314.084474891,52131847.833036602,51490578.671021245,55195810.833993889,57236923.425062336,58324507.976456136,60093415.743038878,62672238.56080994,64956322.573417693,67995137.084257215]
[]
[]
["Upper Hutt breakdown"]
["Trentham Military Camp",{"$f":"SUMIFS('UHCC Adjustments'!$D$9:$D$27,'UHCC Adjustments'!$B$9:$B$27,\"Total\",'UHCC Adjustments'!$C$9:$C$27,A23)","v":87721000},null,{"$f":"+D12*'UHCC Adjustments'!$E$34","v":20156.124134482416},{"$f":"D23/B23*100","v":2.2977535749116422E-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$27,A24)","v":8098656260},null,{"$f":"+D12-D23","v":2342092.5711608911},{"$f":"D24/B24*100","v":2.8919520670715456E-2}]
["Total Upper Hutt City",{"$f":"+B24+B23","v":8186377260},null,{"$f":"+D24+D23","v":2362248.6952953734},{"$f":"D25/B25*100","v":2.8855849422402179E-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":"Not used","index":12,"n_rows":29,"n_cols":16,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["Wellington Regional Council"]
[{"$f":"\"Flood protection - regional \"&year_current","v":"Flood protection - regional 2018/19"}]
["Printed: ",{"$f":"NOW()","v":"2018-09-24T16:58:53.140"}]
[{"$f":"check_total","v":0}]
[]
[null,"CV","ECV","Flood protection – regional rate","Rates sought",null,"Rates"]
[null,"$","$","$","Cents per $",null,"2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28"]
[]
["By TA"]
["Wellington City",{"$f":"INDEX(capital_values,MATCH($A10&\"district wide\",capital_values_rows,0),MATCH(B$6&\" \"&year_current,capital_values_header,0))","v":51992837451},{"$f":"INDEX(capital_values,MATCH($A10&\"district wide\",capital_values_rows,0),MATCH(C$6&\" \"&year_current,capital_values_header,0))","v":68975077410},{"$f":"C10/C$19*D$19","v":4745293.0166026242},{"$f":"D10/B10*100","v":9.1268206338512813E-3},null,{"$f":"$C10/$C$19*G$19","v":0},{"$f":"$C10/$C$19*H$19","v":0},0,0,0,0,0,0,0,0]
["Hutt City",21402530500,24118117072,1659259.2109041046,7.7526309840049278E-3,null,{"$f":"$C11/$C$19*G$19","v":0},0,0,0,0,0,0,0,0,0]
["Upper Hutt City",8186377260,9172479133,631040.99058898317,7.7084279229636087E-3,null,0,0,0,0,0,0,0,0,0,0]
["Porirua City",10277129250,11429809803,786339.04702814773,7.6513492036518627E-3,null,0,0,0,0,0,0,0,0,0,0]
["Kapiti Coast District",14770315600,14678791680,1009859.9416891716,6.8370911565977079E-3,null,0,0,0,0,0,0,0,0,0,0]
["Masterton District",5846514500,5891731979,405334.73343503213,6.9329295845419027E-3,null,0,0,0,0,0,0,0,0,0,0]
["Carterton District",2684833200,2715649450,186829.11066595578,6.9586859498741212E-3,null,0,0,0,0,0,0,0,0,0,0]
["South Wairarapa District",4507670300,4514129051,310559.49287920241,6.8895787005363368E-3,null,0,0,0,0,0,0,0,0,0,0]
["Tararua District",10760500,7041800,484.45620677865014,4.5021718951596124E-3,null,0,0,0,0,0,0,0,0,0,0]
["Region wide",{"$f":"SUM(B10:B18)","v":119678968561},{"$f":"SUM(C10:C18)","v":141502827378},{"$f":"INDEX(ess_base_estract,MATCH(D6,ESSbase!$B$8:$B$26,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":9735000},8.1342612800327577E-3,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G19-SUM(G10:G18)","v":0},0,0,0,0,0,0,0,0,{"$f":"P19-SUM(P10:P18)","v":0}]
[]
["Upper Hutt breakdown",null,null,null,null,null,{"$f":"G19+Gen!D19","v":36442150.972216003}]
["Trentham Military Camp",{"$f":"SUMIFS('UHCC Adjustments'!$D$9:$D$27,'UHCC Adjustments'!$B$9:$B$27,\"Total\",'UHCC Adjustments'!$C$9:$C$27,A23)","v":87721000},null,{"$f":"+D12*'UHCC Adjustments'!$E$34","v":5384.4206012643726},{"$f":"D23/B23*100","v":6.138120405905511E-3},null,2896.0822200328098]
["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$27,A24)","v":8098656260},null,{"$f":"+D12-D23","v":625656.56998771883},{"$f":"D24/B24*100","v":7.7254367873086987E-3}]
["Total Upper Hutt City",{"$f":"+B24+B23","v":8186377260},null,{"$f":"+D24+D23","v":631040.99058898317},{"$f":"D25/B25*100","v":7.7084279229636087E-3}]
[]
[]
["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":"River management","index":13,"n_rows":36,"n_cols":15,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
["Wellington Regional Council"]
[{"$f":"\"River management - Catchment \"&year_current","v":"River management - Catchment 2018/19"}]
["Printed: ",{"$f":"NOW()","v":"2018-09-24T16:58:53.140"}]
[{"$f":"check_total","v":0}]
[]
[null,"CV","Flood protection – catchment rate","Rates sought",null,"Rates"]
[null,"$","$","Cents per $",null,"2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28"]
[]
["By TA"]
["Wellington City",{"$f":"INDEX(capital_values,MATCH($A10&\"district wide\",capital_values_rows,0),MATCH(B$6&\" \"&year_current,capital_values_header,0))","v":51992837451},{"$f":"INDEX(Control!$C$86:$C$97,MATCH(A10,Control!$A$86:$A$97,0),)","v":54042},{"$f":"C10/B10*100","v":1.0394124008125391E-4},null,42679.27910394522,42519.381386024121,43789.134524464607,44615.694863021738,44956.948504644926,46333.161911222924,46705.082718532227,48152.19295449974,49097.318704464997,51733.716312184377]
["Hutt City",21402530500,{"$f":"INDEX(Control!$C$86:$C$97,MATCH(A11,Control!$A$86:$A$97,0),)","v":5167492},2.4144303870983853E-2,null,4356561.5076606898,4691920.8944332348,5073643.4096298208,5330597.5863356087,5574841.850389435,6032357.5519149099,6454345.5810415838,6838698.7405697089,7275182.6732467506,8203774.6582687488]
["Upper Hutt City",8186377260,{"$f":"INDEX(Control!$C$86:$C$97,MATCH(A12,Control!$A$86:$A$97,0),)","v":881402},1.0766691687990933E-2,null,667062.22017927258,804991.31651881058,881372.30780175212,997091.89727524447,901766.81621325715,914356.20006446703,919575.6886955488,934135.6599123358,944487.08899017237,970408.3884071681]
["Porirua City",10277129250,{"$f":"INDEX(Control!$C$86:$C$97,MATCH(A13,Control!$A$86:$A$97,0),)","v":45121},4.3904283873825957E-4,null,33587.964632021249,37641.556001975732,33929.746866607071,51739.690562243079,48613.970091001931,49636.991217905503,49840.393416888626,50900.963121107765,51550.298894925072,53558.181728422351]
["Kapiti Coast District",14770315600,{"$f":"INDEX(Control!$C$86:$C$97,MATCH(A14,Control!$A$86:$A$97,0),)","v":1619846},1.0966901749885426E-2,null,1335374.8354932051,1323610.4573120186,1373034.2089699081,1479000.4538461056,1544375.8266694322,1610101.498374922,1735483.5522884277,1777571.5917972047,1878284.3563940155,2001402.7398209467]
["Masterton District",5846514500,{"$f":"INDEX(Control!$C$86:$C$97,MATCH(A15,Control!$A$86:$A$97,0),)","v":271627},{"$f":"C15/B15*100","v":4.6459647025591062E-3},null,0,0,0,0,0,0,0,0,0,0]
["Carterton District",2684833200,{"$f":"INDEX(Control!$C$86:$C$97,MATCH(A16,Control!$A$86:$A$97,0),)","v":144634},5.3870758153616392E-3,null,23705,24084.28,24469.628479999999,24885.612164159997,25308.667570950718,25764.223587227832,26227.979611797935,26726.31122442209,27234.111137686108,27778.793360439835]
["South Wairarapa District",4507670300,{"$f":"INDEX(Control!$C$86:$C$97,MATCH(A17,Control!$A$86:$A$97,0),)","v":201926},4.4796089012987487E-3,null,0,0,0,0,0,0,0,0,0,0]
["Tararua District",10760500,{"$f":"INDEX(Control!$C$86:$C$97,MATCH(A18,Control!$A$86:$A$97,0),)","v":0},0,null,0,0,0,0,0,0,0,0,0,0]
["Region wide",{"$f":"SUM(B10:B18)","v":119678968561},{"$f":"INDEX(ess_base_estract,MATCH(C6,ESSbase!$B$8:$B$26,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":8386090.4651872702},7.0071546956163031E-3,null,{"$f":"SUM(F10:F18)","v":6458970.807069134},6924767.8856520643,7430238.4362725532,7927930.9350463832,8139864.0794387218,8678549.627070656,9232178.2777727786,9676185.4595792778,10225835.847368015,11308656.47789791]
[]
[]
["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$27,A23)","v":87721000},{"$f":"+C12*'UHCC Adjustments'!$E$34","v":7520.6510473528569},{"$f":"C23/B23*100","v":8.5733758704903702E-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$27,A24)","v":8098656260},{"$f":"+C12-C23","v":873881.34895264718},{"$f":"C24/B24*100","v":1.0790448697876296E-2}]
["Total Upper Hutt City",{"$f":"+B24+B23","v":8186377260},{"$f":"+C24+C23","v":881402},{"$f":"C25/B25*100","v":1.0766691687990933E-2}]
[]
[]
["Non District wide"]
["Greytown River Management Rate",{"$f":"INDEX('Capital values'!$E$48:$E$49,MATCH(\"Greytown Urban -CV\",'Capital values'!$A$48:$A$49,0),)","v":739130000},{"$f":"INDEX(Control!$D$101:$D$102,MATCH(A29,Control!$A$101:$A$102,0),)","v":92549},{"$f":"C29/B29*100","v":1.2521342659613331E-2}]
["Donalds Creek Stopbank River Management Rate",{"$f":"INDEX('Capital values'!$E$48:$E$49,MATCH(\"Featherston Urban - LV\",'Capital values'!$A$48:$A$49,0),)","v":162213500},{"$f":"INDEX(Control!$D$101:$D$102,MATCH(A30,Control!$A$101:$A$102,0),)","v":2615},{"$f":"C30/B30*100","v":1.6120729778964142E-3}]
["Total non-district wide rates",null,{"$f":"INDEX(ess_base_estract,MATCH(\"River  Mgmt Rates - Non District Wide\",ESSbase!$B$8:$B$26,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":95164}]
[]
[]
["Check Upper Hutt total",{"$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":"Tran","index":14,"n_rows":72,"n_cols":33,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
["Wellington Regional Council"]
[{"$f":"\"Regional Transport Rate \"&year_current","v":"Regional Transport Rate 2018/19"}]
["Printed: ",{"$f":"NOW()","v":"2018-09-24T16:58:53.140"}]
[{"$f":"check_total","v":0}]
[]
[{"$f":"Control!A29","v":"TA full name"},{"$f":"Control!B29","v":"Category group"},{"$f":"Control!C29","v":"Concatenated  row"},{"$f":"\"CV\"","v":"CV"},"ECV","Differential","ECV multiplied","Public transport rate","Rates sought",null,null,"Scenario modelling differentials",null,null,null,null,null,null,null,null,null,null,null,"Rates"]
[null,null,null,"$","$","#","#","$","Cents/$",null,"Target","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28",null,"2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28"]
[]
["By TA"]
[{"$f":"Control!A30","v":"Wellington City"},{"$f":"Control!B30","v":"District wide"},{"$f":"Control!C30","v":"Wellington CityDistrict wide"},{"$f":"INDEX(capital_values,MATCH($C10,capital_values_rows,0),MATCH(D$6&\" \"&year_current,capital_values_header,0))","v":51992837451},68975077410,null,null,{"$f":"SUMIF($A$23:$A$48,$A10,$H$23:$H$48)","v":41898505.931785308}]
[{"$f":"Control!A31","v":"Hutt City"},{"$f":"Control!B31","v":"District wide"},{"$f":"Control!C31","v":"Hutt CityDistrict wide"},21402530500,24118117072,null,null,{"$f":"SUMIF($A$23:$A$48,$A11,$H$23:$H$48)","v":10796902.084589254}]
[{"$f":"Control!A32","v":"Upper Hutt City"},{"$f":"Control!B32","v":"District wide"},{"$f":"Control!C32","v":"Upper Hutt CityDistrict wide"},8186377260,9172479133,null,null,4160206.7449236228]
[{"$f":"Control!A33","v":"Porirua City"},{"$f":"Control!B33","v":"District wide"},{"$f":"Control!C33","v":"Porirua CityDistrict wide"},10277129250,11429809803,null,null,5467474.0758883711]
[{"$f":"Control!A34","v":"Kapiti Coast District"},{"$f":"Control!B34","v":"District wide"},{"$f":"Control!C34","v":"Kapiti Coast DistrictDistrict wide"},14770315600,14678791680,null,null,3688085.7562969504]
[{"$f":"Control!A35","v":"Masterton District"},{"$f":"Control!B35","v":"District wide"},{"$f":"Control!C35","v":"Masterton DistrictDistrict wide"},5846514500,5891731979,null,null,505063.51190653071]
[{"$f":"Control!A36","v":"Carterton District"},{"$f":"Control!B36","v":"District wide"},{"$f":"Control!C36","v":"Carterton DistrictDistrict wide"},2684833200,2715649450,null,null,257723.04035677342]
[{"$f":"Control!A37","v":"South Wairarapa District"},{"$f":"Control!B37","v":"District wide"},{"$f":"Control!C37","v":"South Wairarapa DistrictDistrict wide"},4507670300,4514129051,null,null,499049.25621653837]
[{"$f":"Control!A38","v":"Tararua District"},{"$f":"Control!B38","v":"District wide"},{"$f":"Control!C38","v":"Tararua DistrictDistrict wide"},10760500,7041800,null,null,0]
["Region wide",null,null,{"$f":"SUM(D10:D18)","v":119678968561},{"$f":"SUM(E10:E18)","v":141502827378},null,null,{"$f":"SUM(H10:H18)","v":67273010.401963338}]
[]
[]
["By TA & Category"]
[{"$f":"Control!A43","v":"Wellington City"},{"$f":"Control!B43","v":"Regional CBD"},{"$f":"Control!C43","v":"Wellington CityRegional CBD"},{"$f":"INDEX(capital_values,MATCH($C23,capital_values_rows,0),MATCH(D$6&\" \"&year_current,capital_values_header,0))","v":7963363000},10564408605.061914,{"$f":"INDEX(PT_differentials,MATCH($C23,Concat_rating_category,0),)","v":7.1621367537750453},{"$f":"E23*F23","v":75663739152.211288},{"$f":"H$49*G23/G$49","v":26139633.003169905},{"$f":"H23/D23*100","v":0.32824866834740429},null,{"$f":"INDEX('Vs Status Quo'!$M$20:$M$45,MATCH(C23,'Vs Status Quo'!$D$20:$D$45,0),)","v":7},6.7432051306625684,{"$f":"IF(pt_model=\"Status quo\",L23,IF(COUNTA($M$7:M$7)>'Vs Status Quo'!$C$6,L23,IF(COUNTA($M$7:M$7)='Vs Status Quo'!$C$6,$K23,($K23-$L23)/'Vs Status Quo'!$C$6+L23)))","v":6.7860042755521404},{"$f":"IF(pt_model=\"Status quo\",M23,IF(COUNTA($M$7:N$7)>'Vs Status Quo'!$C$6,M23,IF(COUNTA($M$7:N$7)='Vs Status Quo'!$C$6,$K23,($K23-$L23)/'Vs Status Quo'!$C$6+M23)))","v":6.8288034204417123},{"$f":"IF(pt_model=\"Status quo\",N23,IF(COUNTA($M$7:O$7)>'Vs Status Quo'!$C$6,N23,IF(COUNTA($M$7:O$7)='Vs Status Quo'!$C$6,$K23,($K23-$L23)/'Vs Status Quo'!$C$6+N23)))","v":6.8716025653312842},{"$f":"IF(pt_model=\"Status quo\",O23,IF(COUNTA($M$7:P$7)>'Vs Status Quo'!$C$6,O23,IF(COUNTA($M$7:P$7)='Vs Status Quo'!$C$6,$K23,($K23-$L23)/'Vs Status Quo'!$C$6+O23)))","v":6.9144017102208561},{"$f":"IF(pt_model=\"Status quo\",P23,IF(COUNTA($M$7:Q$7)>'Vs Status Quo'!$C$6,P23,IF(COUNTA($M$7:Q$7)='Vs Status Quo'!$C$6,$K23,($K23-$L23)/'Vs Status Quo'!$C$6+P23)))","v":6.9572008551104281},{"$f":"IF(pt_model=\"Status quo\",Q23,IF(COUNTA($M$7:R$7)>'Vs Status Quo'!$C$6,Q23,IF(COUNTA($M$7:R$7)='Vs Status Quo'!$C$6,$K23,($K23-$L23)/'Vs Status Quo'!$C$6+Q23)))","v":7},{"$f":"IF(pt_model=\"Status quo\",R23,IF(COUNTA($M$7:S$7)>'Vs Status Quo'!$C$6,R23,IF(COUNTA($M$7:S$7)='Vs Status Quo'!$C$6,$K23,($K23-$L23)/'Vs Status Quo'!$C$6+R23)))","v":7},{"$f":"IF(pt_model=\"Status quo\",S23,IF(COUNTA($M$7:T$7)>'Vs Status Quo'!$C$6,S23,IF(COUNTA($M$7:T$7)='Vs Status Quo'!$C$6,$K23,($K23-$L23)/'Vs Status Quo'!$C$6+S23)))","v":7},{"$f":"IF(pt_model=\"Status quo\",T23,IF(COUNTA($M$7:U$7)>'Vs Status Quo'!$C$6,T23,IF(COUNTA($M$7:U$7)='Vs Status Quo'!$C$6,$K23,($K23-$L23)/'Vs Status Quo'!$C$6+T23)))","v":7},{"$f":"IF(pt_model=\"Status quo\",U23,IF(COUNTA($M$7:V$7)>'Vs Status Quo'!$C$6,U23,IF(COUNTA($M$7:V$7)='Vs Status Quo'!$C$6,$K23,($K23-$L23)/'Vs Status Quo'!$C$6+U23)))","v":7},null,{"$f":"(M23*$E23)/SUMPRODUCT($E$23:$E$54,M$23:M$54)*X$49","v":25844164.269209549},{"$f":"(N23*$E23)/SUMPRODUCT($E$23:$E$54,N$23:N$54)*Y$49","v":26545975.074941047},{"$f":"(O23*$E23)/SUMPRODUCT($E$23:$E$54,O$23:O$54)*Z$49","v":29594651.730325561},{"$f":"(P23*$E23)/SUMPRODUCT($E$23:$E$54,P$23:P$54)*AA$49","v":32138990.219814409},{"$f":"(Q23*$E23)/SUMPRODUCT($E$23:$E$54,Q$23:Q$54)*AB$49","v":34702157.29871168},{"$f":"(R23*$E23)/SUMPRODUCT($E$23:$E$54,R$23:R$54)*AC$49","v":35989781.826695025},{"$f":"(S23*$E23)/SUMPRODUCT($E$23:$E$54,S$23:S$54)*AD$49","v":37293896.615063317},{"$f":"(T23*$E23)/SUMPRODUCT($E$23:$E$54,T$23:T$54)*AE$49","v":37855138.347908996},{"$f":"(U23*$E23)/SUMPRODUCT($E$23:$E$54,U$23:U$54)*AF$49","v":39776414.521223411},{"$f":"(V23*$E23)/SUMPRODUCT($E$23:$E$54,V$23:V$54)*AG$49","v":39776273.137283869}]
[{"$f":"Control!A44","v":"Wellington City"},{"$f":"Control!B44","v":"Business"},{"$f":"Control!C44","v":"Wellington CityBusiness"},3896130400,5168709943.8017988,{"$f":"INDEX(PT_differentials,MATCH($C24,Concat_rating_category,0),)","v":0.94068148122866746},{"$f":"E24*F24","v":4862109725.976819},{"$f":"H$49*G24/G$49","v":1679718.2545063624},4.3112475252531646E-2,null,{"$f":"INDEX('Vs Status Quo'!$M$20:$M$45,MATCH(C24,'Vs Status Quo'!$D$20:$D$45,0),)","v":1.4},0.66102222184300141,{"$f":"IF(pt_model=\"Status quo\",L24,IF(COUNTA($M$7:M$7)>'Vs Status Quo'!$C$6,L24,IF(COUNTA($M$7:M$7)='Vs Status Quo'!$C$6,$K24,($K24-$L24)/'Vs Status Quo'!$C$6+L24)))","v":0.78418518486916788},{"$f":"IF(pt_model=\"Status quo\",M24,IF(COUNTA($M$7:N$7)>'Vs Status Quo'!$C$6,M24,IF(COUNTA($M$7:N$7)='Vs Status Quo'!$C$6,$K24,($K24-$L24)/'Vs Status Quo'!$C$6+M24)))","v":0.90734814789533424},{"$f":"IF(pt_model=\"Status quo\",N24,IF(COUNTA($M$7:O$7)>'Vs Status Quo'!$C$6,N24,IF(COUNTA($M$7:O$7)='Vs Status Quo'!$C$6,$K24,($K24-$L24)/'Vs Status Quo'!$C$6+N24)))","v":1.0305111109215006},{"$f":"IF(pt_model=\"Status quo\",O24,IF(COUNTA($M$7:P$7)>'Vs Status Quo'!$C$6,O24,IF(COUNTA($M$7:P$7)='Vs Status Quo'!$C$6,$K24,($K24-$L24)/'Vs Status Quo'!$C$6+O24)))","v":1.153674073947667},{"$f":"IF(pt_model=\"Status quo\",P24,IF(COUNTA($M$7:Q$7)>'Vs Status Quo'!$C$6,P24,IF(COUNTA($M$7:Q$7)='Vs Status Quo'!$C$6,$K24,($K24-$L24)/'Vs Status Quo'!$C$6+P24)))","v":1.2768370369738333},{"$f":"IF(pt_model=\"Status quo\",Q24,IF(COUNTA($M$7:R$7)>'Vs Status Quo'!$C$6,Q24,IF(COUNTA($M$7:R$7)='Vs Status Quo'!$C$6,$K24,($K24-$L24)/'Vs Status Quo'!$C$6+Q24)))","v":1.4},{"$f":"IF(pt_model=\"Status quo\",R24,IF(COUNTA($M$7:S$7)>'Vs Status Quo'!$C$6,R24,IF(COUNTA($M$7:S$7)='Vs Status Quo'!$C$6,$K24,($K24-$L24)/'Vs Status Quo'!$C$6+R24)))","v":1.4},{"$f":"IF(pt_model=\"Status quo\",S24,IF(COUNTA($M$7:T$7)>'Vs Status Quo'!$C$6,S24,IF(COUNTA($M$7:T$7)='Vs Status Quo'!$C$6,$K24,($K24-$L24)/'Vs Status Quo'!$C$6+S24)))","v":1.4},{"$f":"IF(pt_model=\"Status quo\",T24,IF(COUNTA($M$7:U$7)>'Vs Status Quo'!$C$6,T24,IF(COUNTA($M$7:U$7)='Vs Status Quo'!$C$6,$K24,($K24-$L24)/'Vs Status Quo'!$C$6+T24)))","v":1.4},{"$f":"IF(pt_model=\"Status quo\",U24,IF(COUNTA($M$7:V$7)>'Vs Status Quo'!$C$6,U24,IF(COUNTA($M$7:V$7)='Vs Status Quo'!$C$6,$K24,($K24-$L24)/'Vs Status Quo'!$C$6+U24)))","v":1.4},null,{"$f":"(M24*$E24)/SUMPRODUCT($E$23:$E$54,M$23:M$54)*X$49","v":1461180.8372846078},1725698.8089428102,2171425.082079099,2623600.6149350791,3115977.9446076173,3521649.9125897954,3649259.3477505753,3704177.6273037922,3892177.1572924661,3892163.3226784985]
[{"$f":"Control!A45","v":"Wellington City"},{"$f":"Control!B45","v":"Residential"},{"$f":"Control!C45","v":"Wellington CityResidential"},39537398501,52451361685.474648,0.77401481456200083,40598130988.507095,14025479.794480663,3.5473957129794273E-2,null,{"$f":"INDEX('Vs Status Quo'!$M$20:$M$45,MATCH(C25,'Vs Status Quo'!$D$20:$D$45,0),)","v":1},0.6610222218430013,{"$f":"IF(pt_model=\"Status quo\",L25,IF(COUNTA($M$7:M$7)>'Vs Status Quo'!$C$6,L25,IF(COUNTA($M$7:M$7)='Vs Status Quo'!$C$6,$K25,($K25-$L25)/'Vs Status Quo'!$C$6+L25)))","v":0.71751851820250112},{"$f":"IF(pt_model=\"Status quo\",M25,IF(COUNTA($M$7:N$7)>'Vs Status Quo'!$C$6,M25,IF(COUNTA($M$7:N$7)='Vs Status Quo'!$C$6,$K25,($K25-$L25)/'Vs Status Quo'!$C$6+M25)))","v":0.77401481456200094},{"$f":"IF(pt_model=\"Status quo\",N25,IF(COUNTA($M$7:O$7)>'Vs Status Quo'!$C$6,N25,IF(COUNTA($M$7:O$7)='Vs Status Quo'!$C$6,$K25,($K25-$L25)/'Vs Status Quo'!$C$6+N25)))","v":0.83051111092150076},{"$f":"IF(pt_model=\"Status quo\",O25,IF(COUNTA($M$7:P$7)>'Vs Status Quo'!$C$6,O25,IF(COUNTA($M$7:P$7)='Vs Status Quo'!$C$6,$K25,($K25-$L25)/'Vs Status Quo'!$C$6+O25)))","v":0.88700740728100058},{"$f":"IF(pt_model=\"Status quo\",P25,IF(COUNTA($M$7:Q$7)>'Vs Status Quo'!$C$6,P25,IF(COUNTA($M$7:Q$7)='Vs Status Quo'!$C$6,$K25,($K25-$L25)/'Vs Status Quo'!$C$6+P25)))","v":0.9435037036405004},{"$f":"IF(pt_model=\"Status quo\",Q25,IF(COUNTA($M$7:R$7)>'Vs Status Quo'!$C$6,Q25,IF(COUNTA($M$7:R$7)='Vs Status Quo'!$C$6,$K25,($K25-$L25)/'Vs Status Quo'!$C$6+Q25)))","v":1},{"$f":"IF(pt_model=\"Status quo\",R25,IF(COUNTA($M$7:S$7)>'Vs Status Quo'!$C$6,R25,IF(COUNTA($M$7:S$7)='Vs Status Quo'!$C$6,$K25,($K25-$L25)/'Vs Status Quo'!$C$6+R25)))","v":1},{"$f":"IF(pt_model=\"Status quo\",S25,IF(COUNTA($M$7:T$7)>'Vs Status Quo'!$C$6,S25,IF(COUNTA($M$7:T$7)='Vs Status Quo'!$C$6,$K25,($K25-$L25)/'Vs Status Quo'!$C$6+S25)))","v":1},{"$f":"IF(pt_model=\"Status quo\",T25,IF(COUNTA($M$7:U$7)>'Vs Status Quo'!$C$6,T25,IF(COUNTA($M$7:U$7)='Vs Status Quo'!$C$6,$K25,($K25-$L25)/'Vs Status Quo'!$C$6+T25)))","v":1},{"$f":"IF(pt_model=\"Status quo\",U25,IF(COUNTA($M$7:V$7)>'Vs Status Quo'!$C$6,U25,IF(COUNTA($M$7:V$7)='Vs Status Quo'!$C$6,$K25,($K25-$L25)/'Vs Status Quo'!$C$6+U25)))","v":1},null,13567288.342507737,14938772.775361838,17758743.089982152,20469934.062091544,23365609.74201145,25526586.946568199,26451560.587528046,26849634.295240857,28212343.95329449,28212243.673458312]
[{"$f":"Control!A46","v":"Wellington City"},{"$f":"Control!B46","v":"Rural"},{"$f":"Control!C46","v":"Wellington CityRural"},595945550,790597175.66163385,0.19651881388722359,155367219.22361323,53674.879628382783,9.0066751280184557E-3,null,{"$f":"INDEX('Vs Status Quo'!$M$20:$M$45,MATCH(C26,'Vs Status Quo'!$D$20:$D$45,0),)","v":0.25},0.16977822083083538,{"$f":"IF(pt_model=\"Status quo\",L26,IF(COUNTA($M$7:M$7)>'Vs Status Quo'!$C$6,L26,IF(COUNTA($M$7:M$7)='Vs Status Quo'!$C$6,$K26,($K26-$L26)/'Vs Status Quo'!$C$6+L26)))","v":0.18314851735902948},{"$f":"IF(pt_model=\"Status quo\",M26,IF(COUNTA($M$7:N$7)>'Vs Status Quo'!$C$6,M26,IF(COUNTA($M$7:N$7)='Vs Status Quo'!$C$6,$K26,($K26-$L26)/'Vs Status Quo'!$C$6+M26)))","v":0.19651881388722359},{"$f":"IF(pt_model=\"Status quo\",N26,IF(COUNTA($M$7:O$7)>'Vs Status Quo'!$C$6,N26,IF(COUNTA($M$7:O$7)='Vs Status Quo'!$C$6,$K26,($K26-$L26)/'Vs Status Quo'!$C$6+N26)))","v":0.20988911041541769},{"$f":"IF(pt_model=\"Status quo\",O26,IF(COUNTA($M$7:P$7)>'Vs Status Quo'!$C$6,O26,IF(COUNTA($M$7:P$7)='Vs Status Quo'!$C$6,$K26,($K26-$L26)/'Vs Status Quo'!$C$6+O26)))","v":0.22325940694361179},{"$f":"IF(pt_model=\"Status quo\",P26,IF(COUNTA($M$7:Q$7)>'Vs Status Quo'!$C$6,P26,IF(COUNTA($M$7:Q$7)='Vs Status Quo'!$C$6,$K26,($K26-$L26)/'Vs Status Quo'!$C$6+P26)))","v":0.2366297034718059},{"$f":"IF(pt_model=\"Status quo\",Q26,IF(COUNTA($M$7:R$7)>'Vs Status Quo'!$C$6,Q26,IF(COUNTA($M$7:R$7)='Vs Status Quo'!$C$6,$K26,($K26-$L26)/'Vs Status Quo'!$C$6+Q26)))","v":0.25},{"$f":"IF(pt_model=\"Status quo\",R26,IF(COUNTA($M$7:S$7)>'Vs Status Quo'!$C$6,R26,IF(COUNTA($M$7:S$7)='Vs Status Quo'!$C$6,$K26,($K26-$L26)/'Vs Status Quo'!$C$6+R26)))","v":0.25},{"$f":"IF(pt_model=\"Status quo\",S26,IF(COUNTA($M$7:T$7)>'Vs Status Quo'!$C$6,S26,IF(COUNTA($M$7:T$7)='Vs Status Quo'!$C$6,$K26,($K26-$L26)/'Vs Status Quo'!$C$6+S26)))","v":0.25},{"$f":"IF(pt_model=\"Status quo\",T26,IF(COUNTA($M$7:U$7)>'Vs Status Quo'!$C$6,T26,IF(COUNTA($M$7:U$7)='Vs Status Quo'!$C$6,$K26,($K26-$L26)/'Vs Status Quo'!$C$6+T26)))","v":0.25},{"$f":"IF(pt_model=\"Status quo\",U26,IF(COUNTA($M$7:V$7)>'Vs Status Quo'!$C$6,U26,IF(COUNTA($M$7:V$7)='Vs Status Quo'!$C$6,$K26,($K26-$L26)/'Vs Status Quo'!$C$6+U26)))","v":0.25},null,52198.958688082479,57170.01074208162,67648.033368507589,77660.012313058251,88328.582334973427,96190.293710843427,99675.815938509579,101175.85301528798,106310.86940134676,106310.49152290514]
[{"$f":"Control!A47","v":"Hutt City"},{"$f":"Control!B47","v":"Business"},{"$f":"Control!C47","v":"Hutt CityBusiness"},3789029500,4269787494.0657892,1.4468888227636645,6177907800.7398672,2134288.4246560675,5.6328102609284718E-2,null,{"$f":"INDEX('Vs Status Quo'!$M$20:$M$45,MATCH(C27,'Vs Status Quo'!$D$20:$D$45,0),)","v":1.4},1.4203332341454968,{"$f":"IF(pt_model=\"Status quo\",L27,IF(COUNTA($M$7:M$7)>'Vs Status Quo'!$C$6,L27,IF(COUNTA($M$7:M$7)='Vs Status Quo'!$C$6,$K27,($K27-$L27)/'Vs Status Quo'!$C$6+L27)))","v":1.4169443617879141},{"$f":"IF(pt_model=\"Status quo\",M27,IF(COUNTA($M$7:N$7)>'Vs Status Quo'!$C$6,M27,IF(COUNTA($M$7:N$7)='Vs Status Quo'!$C$6,$K27,($K27-$L27)/'Vs Status Quo'!$C$6+M27)))","v":1.4135554894303313},{"$f":"IF(pt_model=\"Status quo\",N27,IF(COUNTA($M$7:O$7)>'Vs Status Quo'!$C$6,N27,IF(COUNTA($M$7:O$7)='Vs Status Quo'!$C$6,$K27,($K27-$L27)/'Vs Status Quo'!$C$6+N27)))","v":1.4101666170727485},{"$f":"IF(pt_model=\"Status quo\",O27,IF(COUNTA($M$7:P$7)>'Vs Status Quo'!$C$6,O27,IF(COUNTA($M$7:P$7)='Vs Status Quo'!$C$6,$K27,($K27-$L27)/'Vs Status Quo'!$C$6+O27)))","v":1.4067777447151657},{"$f":"IF(pt_model=\"Status quo\",P27,IF(COUNTA($M$7:Q$7)>'Vs Status Quo'!$C$6,P27,IF(COUNTA($M$7:Q$7)='Vs Status Quo'!$C$6,$K27,($K27-$L27)/'Vs Status Quo'!$C$6+P27)))","v":1.4033888723575829},{"$f":"IF(pt_model=\"Status quo\",Q27,IF(COUNTA($M$7:R$7)>'Vs Status Quo'!$C$6,Q27,IF(COUNTA($M$7:R$7)='Vs Status Quo'!$C$6,$K27,($K27-$L27)/'Vs Status Quo'!$C$6+Q27)))","v":1.4},{"$f":"IF(pt_model=\"Status quo\",R27,IF(COUNTA($M$7:S$7)>'Vs Status Quo'!$C$6,R27,IF(COUNTA($M$7:S$7)='Vs Status Quo'!$C$6,$K27,($K27-$L27)/'Vs Status Quo'!$C$6+R27)))","v":1.4},{"$f":"IF(pt_model=\"Status quo\",S27,IF(COUNTA($M$7:T$7)>'Vs Status Quo'!$C$6,S27,IF(COUNTA($M$7:T$7)='Vs Status Quo'!$C$6,$K27,($K27-$L27)/'Vs Status Quo'!$C$6+S27)))","v":1.4},{"$f":"IF(pt_model=\"Status quo\",T27,IF(COUNTA($M$7:U$7)>'Vs Status Quo'!$C$6,T27,IF(COUNTA($M$7:U$7)='Vs Status Quo'!$C$6,$K27,($K27-$L27)/'Vs Status Quo'!$C$6+T27)))","v":1.4},{"$f":"IF(pt_model=\"Status quo\",U27,IF(COUNTA($M$7:V$7)>'Vs Status Quo'!$C$6,U27,IF(COUNTA($M$7:V$7)='Vs Status Quo'!$C$6,$K27,($K27-$L27)/'Vs Status Quo'!$C$6+U27)))","v":1.4},null,2181032.9758243612,2220894.882627686,2454633.7450814676,2642799.2797704865,2829182.9462639471,2909177.9029476121,3014593.988643751,3059961.089096569,3215264.4531397549,3215253.0245894305]
[{"$f":"Control!A48","v":"Hutt City"},{"$f":"Control!B48","v":"Residential"},{"$f":"Control!C48","v":"Hutt CityResidential"},17301952000,19497250753.13522,1.280222156096998,24960812397.14259,8623238.5926596448,4.9839686254242552E-2,null,{"$f":"INDEX('Vs Status Quo'!$M$20:$M$45,MATCH(C28,'Vs Status Quo'!$D$20:$D$45,0),)","v":1},1.4203332341454968,{"$f":"IF(pt_model=\"Status quo\",L28,IF(COUNTA($M$7:M$7)>'Vs Status Quo'!$C$6,L28,IF(COUNTA($M$7:M$7)='Vs Status Quo'!$C$6,$K28,($K28-$L28)/'Vs Status Quo'!$C$6+L28)))","v":1.3502776951212474},{"$f":"IF(pt_model=\"Status quo\",M28,IF(COUNTA($M$7:N$7)>'Vs Status Quo'!$C$6,M28,IF(COUNTA($M$7:N$7)='Vs Status Quo'!$C$6,$K28,($K28-$L28)/'Vs Status Quo'!$C$6+M28)))","v":1.280222156096998},{"$f":"IF(pt_model=\"Status quo\",N28,IF(COUNTA($M$7:O$7)>'Vs Status Quo'!$C$6,N28,IF(COUNTA($M$7:O$7)='Vs Status Quo'!$C$6,$K28,($K28-$L28)/'Vs Status Quo'!$C$6+N28)))","v":1.2101666170727485},{"$f":"IF(pt_model=\"Status quo\",O28,IF(COUNTA($M$7:P$7)>'Vs Status Quo'!$C$6,O28,IF(COUNTA($M$7:P$7)='Vs Status Quo'!$C$6,$K28,($K28-$L28)/'Vs Status Quo'!$C$6+O28)))","v":1.1401110780484991},{"$f":"IF(pt_model=\"Status quo\",P28,IF(COUNTA($M$7:Q$7)>'Vs Status Quo'!$C$6,P28,IF(COUNTA($M$7:Q$7)='Vs Status Quo'!$C$6,$K28,($K28-$L28)/'Vs Status Quo'!$C$6+P28)))","v":1.0700555390242497},{"$f":"IF(pt_model=\"Status quo\",Q28,IF(COUNTA($M$7:R$7)>'Vs Status Quo'!$C$6,Q28,IF(COUNTA($M$7:R$7)='Vs Status Quo'!$C$6,$K28,($K28-$L28)/'Vs Status Quo'!$C$6+Q28)))","v":1},{"$f":"IF(pt_model=\"Status quo\",R28,IF(COUNTA($M$7:S$7)>'Vs Status Quo'!$C$6,R28,IF(COUNTA($M$7:S$7)='Vs Status Quo'!$C$6,$K28,($K28-$L28)/'Vs Status Quo'!$C$6+R28)))","v":1},{"$f":"IF(pt_model=\"Status quo\",S28,IF(COUNTA($M$7:T$7)>'Vs Status Quo'!$C$6,S28,IF(COUNTA($M$7:T$7)='Vs Status Quo'!$C$6,$K28,($K28-$L28)/'Vs Status Quo'!$C$6+S28)))","v":1},{"$f":"IF(pt_model=\"Status quo\",T28,IF(COUNTA($M$7:U$7)>'Vs Status Quo'!$C$6,T28,IF(COUNTA($M$7:U$7)='Vs Status Quo'!$C$6,$K28,($K28-$L28)/'Vs Status Quo'!$C$6+T28)))","v":1},{"$f":"IF(pt_model=\"Status quo\",U28,IF(COUNTA($M$7:V$7)>'Vs Status Quo'!$C$6,U28,IF(COUNTA($M$7:V$7)='Vs Status Quo'!$C$6,$K28,($K28-$L28)/'Vs Status Quo'!$C$6+U28)))","v":1},null,9490730.569478089,9184755.4458826557,9618969.681512408,9780317.9261068162,9850458.3413822092,9488757.7858016975,9832589.5270247068,9980561.717795426,10487108.946561625,10487071.670482442]
[{"$f":"Control!A49","v":"Hutt City"},{"$f":"Control!B49","v":"Rural"},{"$f":"Control!C49","v":"Hutt CityRural"},311549000,351078824.79898942,0.32464221024319889,113975005.65232871,39375.067273542467,1.2638482958874033E-2,null,{"$f":"INDEX('Vs Status Quo'!$M$20:$M$45,MATCH(C29,'Vs Status Quo'!$D$20:$D$45,0),)","v":0.25},0.36196331536479831,{"$f":"IF(pt_model=\"Status quo\",L29,IF(COUNTA($M$7:M$7)>'Vs Status Quo'!$C$6,L29,IF(COUNTA($M$7:M$7)='Vs Status Quo'!$C$6,$K29,($K29-$L29)/'Vs Status Quo'!$C$6+L29)))","v":0.34330276280399857},{"$f":"IF(pt_model=\"Status quo\",M29,IF(COUNTA($M$7:N$7)>'Vs Status Quo'!$C$6,M29,IF(COUNTA($M$7:N$7)='Vs Status Quo'!$C$6,$K29,($K29-$L29)/'Vs Status Quo'!$C$6+M29)))","v":0.32464221024319884},{"$f":"IF(pt_model=\"Status quo\",N29,IF(COUNTA($M$7:O$7)>'Vs Status Quo'!$C$6,N29,IF(COUNTA($M$7:O$7)='Vs Status Quo'!$C$6,$K29,($K29-$L29)/'Vs Status Quo'!$C$6+N29)))","v":0.3059816576823991},{"$f":"IF(pt_model=\"Status quo\",O29,IF(COUNTA($M$7:P$7)>'Vs Status Quo'!$C$6,O29,IF(COUNTA($M$7:P$7)='Vs Status Quo'!$C$6,$K29,($K29-$L29)/'Vs Status Quo'!$C$6+O29)))","v":0.28732110512159936},{"$f":"IF(pt_model=\"Status quo\",P29,IF(COUNTA($M$7:Q$7)>'Vs Status Quo'!$C$6,P29,IF(COUNTA($M$7:Q$7)='Vs Status Quo'!$C$6,$K29,($K29-$L29)/'Vs Status Quo'!$C$6+P29)))","v":0.26866055256079963},{"$f":"IF(pt_model=\"Status quo\",Q29,IF(COUNTA($M$7:R$7)>'Vs Status Quo'!$C$6,Q29,IF(COUNTA($M$7:R$7)='Vs Status Quo'!$C$6,$K29,($K29-$L29)/'Vs Status Quo'!$C$6+Q29)))","v":0.25},{"$f":"IF(pt_model=\"Status quo\",R29,IF(COUNTA($M$7:S$7)>'Vs Status Quo'!$C$6,R29,IF(COUNTA($M$7:S$7)='Vs Status Quo'!$C$6,$K29,($K29-$L29)/'Vs Status Quo'!$C$6+R29)))","v":0.25},{"$f":"IF(pt_model=\"Status quo\",S29,IF(COUNTA($M$7:T$7)>'Vs Status Quo'!$C$6,S29,IF(COUNTA($M$7:T$7)='Vs Status Quo'!$C$6,$K29,($K29-$L29)/'Vs Status Quo'!$C$6+S29)))","v":0.25},{"$f":"IF(pt_model=\"Status quo\",T29,IF(COUNTA($M$7:U$7)>'Vs Status Quo'!$C$6,T29,IF(COUNTA($M$7:U$7)='Vs Status Quo'!$C$6,$K29,($K29-$L29)/'Vs Status Quo'!$C$6+T29)))","v":0.25},{"$f":"IF(pt_model=\"Status quo\",U29,IF(COUNTA($M$7:V$7)>'Vs Status Quo'!$C$6,U29,IF(COUNTA($M$7:V$7)='Vs Status Quo'!$C$6,$K29,($K29-$L29)/'Vs Status Quo'!$C$6+U29)))","v":0.25},null,43449.532506454168,41939.041774921134,43793.538677286888,44381.767490736558,44533.341355056247,42715.021394821997,44262.829918771888,44928.948228174588,47209.244153381187,47209.076349696472]
[{"$f":"Control!A50","v":"Upper Hutt City"},{"$f":"Control!B50","v":"Business"},{"$f":"Control!C50","v":"Upper Hutt CityBusiness"},1174676500,1316173851.0296159,1.5645244255725876,2059186138.2357702,711389.24062973214,6.0560438608394065E-2,null,{"$f":"INDEX('Vs Status Quo'!$M$20:$M$45,MATCH(C30,'Vs Status Quo'!$D$20:$D$45,0),)","v":1.4},1.5967866383588816,{"$f":"IF(pt_model=\"Status quo\",L30,IF(COUNTA($M$7:M$7)>'Vs Status Quo'!$C$6,L30,IF(COUNTA($M$7:M$7)='Vs Status Quo'!$C$6,$K30,($K30-$L30)/'Vs Status Quo'!$C$6+L30)))","v":1.5639888652990679},{"$f":"IF(pt_model=\"Status quo\",M30,IF(COUNTA($M$7:N$7)>'Vs Status Quo'!$C$6,M30,IF(COUNTA($M$7:N$7)='Vs Status Quo'!$C$6,$K30,($K30-$L30)/'Vs Status Quo'!$C$6+M30)))","v":1.5311910922392542},{"$f":"IF(pt_model=\"Status quo\",N30,IF(COUNTA($M$7:O$7)>'Vs Status Quo'!$C$6,N30,IF(COUNTA($M$7:O$7)='Vs Status Quo'!$C$6,$K30,($K30-$L30)/'Vs Status Quo'!$C$6+N30)))","v":1.4983933191794405},{"$f":"IF(pt_model=\"Status quo\",O30,IF(COUNTA($M$7:P$7)>'Vs Status Quo'!$C$6,O30,IF(COUNTA($M$7:P$7)='Vs Status Quo'!$C$6,$K30,($K30-$L30)/'Vs Status Quo'!$C$6+O30)))","v":1.4655955461196268},{"$f":"IF(pt_model=\"Status quo\",P30,IF(COUNTA($M$7:Q$7)>'Vs Status Quo'!$C$6,P30,IF(COUNTA($M$7:Q$7)='Vs Status Quo'!$C$6,$K30,($K30-$L30)/'Vs Status Quo'!$C$6+P30)))","v":1.4327977730598132},{"$f":"IF(pt_model=\"Status quo\",Q30,IF(COUNTA($M$7:R$7)>'Vs Status Quo'!$C$6,Q30,IF(COUNTA($M$7:R$7)='Vs Status Quo'!$C$6,$K30,($K30-$L30)/'Vs Status Quo'!$C$6+Q30)))","v":1.4},{"$f":"IF(pt_model=\"Status quo\",R30,IF(COUNTA($M$7:S$7)>'Vs Status Quo'!$C$6,R30,IF(COUNTA($M$7:S$7)='Vs Status Quo'!$C$6,$K30,($K30-$L30)/'Vs Status Quo'!$C$6+R30)))","v":1.4},{"$f":"IF(pt_model=\"Status quo\",S30,IF(COUNTA($M$7:T$7)>'Vs Status Quo'!$C$6,S30,IF(COUNTA($M$7:T$7)='Vs Status Quo'!$C$6,$K30,($K30-$L30)/'Vs Status Quo'!$C$6+S30)))","v":1.4},{"$f":"IF(pt_model=\"Status quo\",T30,IF(COUNTA($M$7:U$7)>'Vs Status Quo'!$C$6,T30,IF(COUNTA($M$7:U$7)='Vs Status Quo'!$C$6,$K30,($K30-$L30)/'Vs Status Quo'!$C$6+T30)))","v":1.4},{"$f":"IF(pt_model=\"Status quo\",U30,IF(COUNTA($M$7:V$7)>'Vs Status Quo'!$C$6,U30,IF(COUNTA($M$7:V$7)='Vs Status Quo'!$C$6,$K30,($K30-$L30)/'Vs Status Quo'!$C$6+U30)))","v":1.4},null,742078.90929759946,741568.9429977691,803987.12931389862,848710.9873081093,890378.97897539707,896762.16654210445,929256.96766838687,943241.50235448533,991114.19555400906,991110.67267163773]
[{"$f":"Control!A51","v":"Upper Hutt City"},{"$f":"Control!B51","v":"Residential"},{"$f":"Control!C51","v":"Upper Hutt CityResidential"},6156988420,6898637335.0417328,1.3978577589059225,9643313724.6661625,3331485.92075413,5.4109017160602846E-2,null,{"$f":"INDEX('Vs Status Quo'!$M$20:$M$45,MATCH(C31,'Vs Status Quo'!$D$20:$D$45,0),)","v":1},1.5967866383588838,{"$f":"IF(pt_model=\"Status quo\",L31,IF(COUNTA($M$7:M$7)>'Vs Status Quo'!$C$6,L31,IF(COUNTA($M$7:M$7)='Vs Status Quo'!$C$6,$K31,($K31-$L31)/'Vs Status Quo'!$C$6+L31)))","v":1.4973221986324032},{"$f":"IF(pt_model=\"Status quo\",M31,IF(COUNTA($M$7:N$7)>'Vs Status Quo'!$C$6,M31,IF(COUNTA($M$7:N$7)='Vs Status Quo'!$C$6,$K31,($K31-$L31)/'Vs Status Quo'!$C$6+M31)))","v":1.3978577589059227},{"$f":"IF(pt_model=\"Status quo\",N31,IF(COUNTA($M$7:O$7)>'Vs Status Quo'!$C$6,N31,IF(COUNTA($M$7:O$7)='Vs Status Quo'!$C$6,$K31,($K31-$L31)/'Vs Status Quo'!$C$6+N31)))","v":1.2983933191794421},{"$f":"IF(pt_model=\"Status quo\",O31,IF(COUNTA($M$7:P$7)>'Vs Status Quo'!$C$6,O31,IF(COUNTA($M$7:P$7)='Vs Status Quo'!$C$6,$K31,($K31-$L31)/'Vs Status Quo'!$C$6+O31)))","v":1.1989288794529616},{"$f":"IF(pt_model=\"Status quo\",P31,IF(COUNTA($M$7:Q$7)>'Vs Status Quo'!$C$6,P31,IF(COUNTA($M$7:Q$7)='Vs Status Quo'!$C$6,$K31,($K31-$L31)/'Vs Status Quo'!$C$6+P31)))","v":1.099464439726481},{"$f":"IF(pt_model=\"Status quo\",Q31,IF(COUNTA($M$7:R$7)>'Vs Status Quo'!$C$6,Q31,IF(COUNTA($M$7:R$7)='Vs Status Quo'!$C$6,$K31,($K31-$L31)/'Vs Status Quo'!$C$6+Q31)))","v":1},{"$f":"IF(pt_model=\"Status quo\",R31,IF(COUNTA($M$7:S$7)>'Vs Status Quo'!$C$6,R31,IF(COUNTA($M$7:S$7)='Vs Status Quo'!$C$6,$K31,($K31-$L31)/'Vs Status Quo'!$C$6+R31)))","v":1},{"$f":"IF(pt_model=\"Status quo\",S31,IF(COUNTA($M$7:T$7)>'Vs Status Quo'!$C$6,S31,IF(COUNTA($M$7:T$7)='Vs Status Quo'!$C$6,$K31,($K31-$L31)/'Vs Status Quo'!$C$6+S31)))","v":1},{"$f":"IF(pt_model=\"Status quo\",T31,IF(COUNTA($M$7:U$7)>'Vs Status Quo'!$C$6,T31,IF(COUNTA($M$7:U$7)='Vs Status Quo'!$C$6,$K31,($K31-$L31)/'Vs Status Quo'!$C$6+T31)))","v":1},{"$f":"IF(pt_model=\"Status quo\",U31,IF(COUNTA($M$7:V$7)>'Vs Status Quo'!$C$6,U31,IF(COUNTA($M$7:V$7)='Vs Status Quo'!$C$6,$K31,($K31-$L31)/'Vs Status Quo'!$C$6+U31)))","v":1},null,3723760.5901796487,3548421.2949383724,3651569.7171257562,3639059.5770034539,3581139.5418588961,3357370.7161648637,3479027.3803277351,3531383.81215106,3710613.4721976952,3710600.2829457941]
[{"$f":"Control!A52","v":"Upper Hutt City"},{"$f":"Control!B52","v":"Rural"},{"$f":"Control!C52","v":"Upper Hutt CityRural"},854712340,957667946.92865169,0.35464046996865811,339627810.77269697,{"$f":"H$49*G32/G$49","v":117331.5835397606},1.3727610805263512E-2,null,{"$f":"INDEX('Vs Status Quo'!$M$20:$M$45,MATCH(C32,'Vs Status Quo'!$D$20:$D$45,0),)","v":0.25},0.40696070495298714,{"$f":"IF(pt_model=\"Status quo\",L32,IF(COUNTA($M$7:M$7)>'Vs Status Quo'!$C$6,L32,IF(COUNTA($M$7:M$7)='Vs Status Quo'!$C$6,$K32,($K32-$L32)/'Vs Status Quo'!$C$6+L32)))","v":0.38080058746082263},{"$f":"IF(pt_model=\"Status quo\",M32,IF(COUNTA($M$7:N$7)>'Vs Status Quo'!$C$6,M32,IF(COUNTA($M$7:N$7)='Vs Status Quo'!$C$6,$K32,($K32-$L32)/'Vs Status Quo'!$C$6+M32)))","v":0.35464046996865811},{"$f":"IF(pt_model=\"Status quo\",N32,IF(COUNTA($M$7:O$7)>'Vs Status Quo'!$C$6,N32,IF(COUNTA($M$7:O$7)='Vs Status Quo'!$C$6,$K32,($K32-$L32)/'Vs Status Quo'!$C$6+N32)))","v":0.3284803524764936},{"$f":"IF(pt_model=\"Status quo\",O32,IF(COUNTA($M$7:P$7)>'Vs Status Quo'!$C$6,O32,IF(COUNTA($M$7:P$7)='Vs Status Quo'!$C$6,$K32,($K32-$L32)/'Vs Status Quo'!$C$6+O32)))","v":0.30232023498432908},{"$f":"IF(pt_model=\"Status quo\",P32,IF(COUNTA($M$7:Q$7)>'Vs Status Quo'!$C$6,P32,IF(COUNTA($M$7:Q$7)='Vs Status Quo'!$C$6,$K32,($K32-$L32)/'Vs Status Quo'!$C$6+P32)))","v":0.27616011749216457},{"$f":"IF(pt_model=\"Status quo\",Q32,IF(COUNTA($M$7:R$7)>'Vs Status Quo'!$C$6,Q32,IF(COUNTA($M$7:R$7)='Vs Status Quo'!$C$6,$K32,($K32-$L32)/'Vs Status Quo'!$C$6+Q32)))","v":0.25},{"$f":"IF(pt_model=\"Status quo\",R32,IF(COUNTA($M$7:S$7)>'Vs Status Quo'!$C$6,R32,IF(COUNTA($M$7:S$7)='Vs Status Quo'!$C$6,$K32,($K32-$L32)/'Vs Status Quo'!$C$6+R32)))","v":0.25},{"$f":"IF(pt_model=\"Status quo\",S32,IF(COUNTA($M$7:T$7)>'Vs Status Quo'!$C$6,S32,IF(COUNTA($M$7:T$7)='Vs Status Quo'!$C$6,$K32,($K32-$L32)/'Vs Status Quo'!$C$6+S32)))","v":0.25},{"$f":"IF(pt_model=\"Status quo\",T32,IF(COUNTA($M$7:U$7)>'Vs Status Quo'!$C$6,T32,IF(COUNTA($M$7:U$7)='Vs Status Quo'!$C$6,$K32,($K32-$L32)/'Vs Status Quo'!$C$6+T32)))","v":0.25},{"$f":"IF(pt_model=\"Status quo\",U32,IF(COUNTA($M$7:V$7)>'Vs Status Quo'!$C$6,U32,IF(COUNTA($M$7:V$7)='Vs Status Quo'!$C$6,$K32,($K32-$L32)/'Vs Status Quo'!$C$6+U32)))","v":0.25},null,131466.69197227221,124971.82923921291,128243.2040693774,127383.91670173971,124868.43042572576,116517.44267292068,120739.53328809362,122556.56156982639,128776.72115459396,128776.26342203114]
[{"$f":"Control!A53","v":"Porirua City"},{"$f":"Control!B53","v":"Business"},{"$f":"Control!C53","v":"Porirua CityBusiness"},1099995500,1223370752.990762,1.5985388777685046,1955605710.580663,675605.1993498113,6.1418905745506347E-2,null,{"$f":"INDEX('Vs Status Quo'!$M$20:$M$45,MATCH(C33,'Vs Status Quo'!$D$20:$D$45,0),)","v":1.4},1.6478083166527571,{"$f":"IF(pt_model=\"Status quo\",L33,IF(COUNTA($M$7:M$7)>'Vs Status Quo'!$C$6,L33,IF(COUNTA($M$7:M$7)='Vs Status Quo'!$C$6,$K33,($K33-$L33)/'Vs Status Quo'!$C$6+L33)))","v":1.6065069305439641},{"$f":"IF(pt_model=\"Status quo\",M33,IF(COUNTA($M$7:N$7)>'Vs Status Quo'!$C$6,M33,IF(COUNTA($M$7:N$7)='Vs Status Quo'!$C$6,$K33,($K33-$L33)/'Vs Status Quo'!$C$6+M33)))","v":1.5652055444351713},{"$f":"IF(pt_model=\"Status quo\",N33,IF(COUNTA($M$7:O$7)>'Vs Status Quo'!$C$6,N33,IF(COUNTA($M$7:O$7)='Vs Status Quo'!$C$6,$K33,($K33-$L33)/'Vs Status Quo'!$C$6+N33)))","v":1.5239041583263786},{"$f":"IF(pt_model=\"Status quo\",O33,IF(COUNTA($M$7:P$7)>'Vs Status Quo'!$C$6,O33,IF(COUNTA($M$7:P$7)='Vs Status Quo'!$C$6,$K33,($K33-$L33)/'Vs Status Quo'!$C$6+O33)))","v":1.4826027722175859},{"$f":"IF(pt_model=\"Status quo\",P33,IF(COUNTA($M$7:Q$7)>'Vs Status Quo'!$C$6,P33,IF(COUNTA($M$7:Q$7)='Vs Status Quo'!$C$6,$K33,($K33-$L33)/'Vs Status Quo'!$C$6+P33)))","v":1.4413013861087931},{"$f":"IF(pt_model=\"Status quo\",Q33,IF(COUNTA($M$7:R$7)>'Vs Status Quo'!$C$6,Q33,IF(COUNTA($M$7:R$7)='Vs Status Quo'!$C$6,$K33,($K33-$L33)/'Vs Status Quo'!$C$6+Q33)))","v":1.4},{"$f":"IF(pt_model=\"Status quo\",R33,IF(COUNTA($M$7:S$7)>'Vs Status Quo'!$C$6,R33,IF(COUNTA($M$7:S$7)='Vs Status Quo'!$C$6,$K33,($K33-$L33)/'Vs Status Quo'!$C$6+R33)))","v":1.4},{"$f":"IF(pt_model=\"Status quo\",S33,IF(COUNTA($M$7:T$7)>'Vs Status Quo'!$C$6,S33,IF(COUNTA($M$7:T$7)='Vs Status Quo'!$C$6,$K33,($K33-$L33)/'Vs Status Quo'!$C$6+S33)))","v":1.4},{"$f":"IF(pt_model=\"Status quo\",T33,IF(COUNTA($M$7:U$7)>'Vs Status Quo'!$C$6,T33,IF(COUNTA($M$7:U$7)='Vs Status Quo'!$C$6,$K33,($K33-$L33)/'Vs Status Quo'!$C$6+T33)))","v":1.4},{"$f":"IF(pt_model=\"Status quo\",U33,IF(COUNTA($M$7:V$7)>'Vs Status Quo'!$C$6,U33,IF(COUNTA($M$7:V$7)='Vs Status Quo'!$C$6,$K33,($K33-$L33)/'Vs Status Quo'!$C$6+U33)))","v":1.4},null,708506.55183594616,704593.04559358396,760021.28971102752,798022.85820510436,832510.34720751992,833531.68434247805,863735.28494664375,876733.77349416679,921230.97474260523,921227.70025781286]
[{"$f":"Control!A54","v":"Porirua City"},{"$f":"Control!B54","v":"Residential"},{"$f":"Control!C54","v":"Porirua CityResidential"},8551317050,9510430886.7820301,1.4318722111018378,13617721702.387798,4704528.9015341522,5.5015255241111102E-2,null,{"$f":"INDEX('Vs Status Quo'!$M$20:$M$45,MATCH(C34,'Vs Status Quo'!$D$20:$D$45,0),)","v":1},1.6478083166527566,{"$f":"IF(pt_model=\"Status quo\",L34,IF(COUNTA($M$7:M$7)>'Vs Status Quo'!$C$6,L34,IF(COUNTA($M$7:M$7)='Vs Status Quo'!$C$6,$K34,($K34-$L34)/'Vs Status Quo'!$C$6+L34)))","v":1.5398402638772972},{"$f":"IF(pt_model=\"Status quo\",M34,IF(COUNTA($M$7:N$7)>'Vs Status Quo'!$C$6,M34,IF(COUNTA($M$7:N$7)='Vs Status Quo'!$C$6,$K34,($K34-$L34)/'Vs Status Quo'!$C$6+M34)))","v":1.4318722111018378},{"$f":"IF(pt_model=\"Status quo\",N34,IF(COUNTA($M$7:O$7)>'Vs Status Quo'!$C$6,N34,IF(COUNTA($M$7:O$7)='Vs Status Quo'!$C$6,$K34,($K34-$L34)/'Vs Status Quo'!$C$6+N34)))","v":1.3239041583263784},{"$f":"IF(pt_model=\"Status quo\",O34,IF(COUNTA($M$7:P$7)>'Vs Status Quo'!$C$6,O34,IF(COUNTA($M$7:P$7)='Vs Status Quo'!$C$6,$K34,($K34-$L34)/'Vs Status Quo'!$C$6+O34)))","v":1.215936105550919},{"$f":"IF(pt_model=\"Status quo\",P34,IF(COUNTA($M$7:Q$7)>'Vs Status Quo'!$C$6,P34,IF(COUNTA($M$7:Q$7)='Vs Status Quo'!$C$6,$K34,($K34-$L34)/'Vs Status Quo'!$C$6+P34)))","v":1.1079680527754596},{"$f":"IF(pt_model=\"Status quo\",Q34,IF(COUNTA($M$7:R$7)>'Vs Status Quo'!$C$6,Q34,IF(COUNTA($M$7:R$7)='Vs Status Quo'!$C$6,$K34,($K34-$L34)/'Vs Status Quo'!$C$6+Q34)))","v":1},{"$f":"IF(pt_model=\"Status quo\",R34,IF(COUNTA($M$7:S$7)>'Vs Status Quo'!$C$6,R34,IF(COUNTA($M$7:S$7)='Vs Status Quo'!$C$6,$K34,($K34-$L34)/'Vs Status Quo'!$C$6+R34)))","v":1},{"$f":"IF(pt_model=\"Status quo\",S34,IF(COUNTA($M$7:T$7)>'Vs Status Quo'!$C$6,S34,IF(COUNTA($M$7:T$7)='Vs Status Quo'!$C$6,$K34,($K34-$L34)/'Vs Status Quo'!$C$6+S34)))","v":1},{"$f":"IF(pt_model=\"Status quo\",T34,IF(COUNTA($M$7:U$7)>'Vs Status Quo'!$C$6,T34,IF(COUNTA($M$7:U$7)='Vs Status Quo'!$C$6,$K34,($K34-$L34)/'Vs Status Quo'!$C$6+T34)))","v":1},{"$f":"IF(pt_model=\"Status quo\",U34,IF(COUNTA($M$7:V$7)>'Vs Status Quo'!$C$6,U34,IF(COUNTA($M$7:V$7)='Vs Status Quo'!$C$6,$K34,($K34-$L34)/'Vs Status Quo'!$C$6+U34)))","v":1},null,5279332.7856404223,5010872.3056160966,5132946.6484595286,5087956.3646527855,4975127.0295783794,4628456.4047457157,4796171.7433330053,4868350.0884396527,5115435.3042512843,5115417.1216070084]
[{"$f":"Control!A55","v":"Porirua City"},{"$f":"Control!B55","v":"Rural"},{"$f":"Control!C55","v":"Porirua CityRural"},625816700,696008163.22720754,0.36323446027036693,252814149.51360419,87339.975004407446,1.3956159208344462E-2,null,{"$f":"INDEX('Vs Status Quo'!$M$20:$M$45,MATCH(C35,'Vs Status Quo'!$D$20:$D$45,0),)","v":0.25},0.41985169040555043,{"$f":"IF(pt_model=\"Status quo\",L35,IF(COUNTA($M$7:M$7)>'Vs Status Quo'!$C$6,L35,IF(COUNTA($M$7:M$7)='Vs Status Quo'!$C$6,$K35,($K35-$L35)/'Vs Status Quo'!$C$6+L35)))","v":0.39154307533795868},{"$f":"IF(pt_model=\"Status quo\",M35,IF(COUNTA($M$7:N$7)>'Vs Status Quo'!$C$6,M35,IF(COUNTA($M$7:N$7)='Vs Status Quo'!$C$6,$K35,($K35-$L35)/'Vs Status Quo'!$C$6+M35)))","v":0.36323446027036693},{"$f":"IF(pt_model=\"Status quo\",N35,IF(COUNTA($M$7:O$7)>'Vs Status Quo'!$C$6,N35,IF(COUNTA($M$7:O$7)='Vs Status Quo'!$C$6,$K35,($K35-$L35)/'Vs Status Quo'!$C$6+N35)))","v":0.33492584520277519},{"$f":"IF(pt_model=\"Status quo\",O35,IF(COUNTA($M$7:P$7)>'Vs Status Quo'!$C$6,O35,IF(COUNTA($M$7:P$7)='Vs Status Quo'!$C$6,$K35,($K35-$L35)/'Vs Status Quo'!$C$6+O35)))","v":0.30661723013518344},{"$f":"IF(pt_model=\"Status quo\",P35,IF(COUNTA($M$7:Q$7)>'Vs Status Quo'!$C$6,P35,IF(COUNTA($M$7:Q$7)='Vs Status Quo'!$C$6,$K35,($K35-$L35)/'Vs Status Quo'!$C$6+P35)))","v":0.27830861506759169},{"$f":"IF(pt_model=\"Status quo\",Q35,IF(COUNTA($M$7:R$7)>'Vs Status Quo'!$C$6,Q35,IF(COUNTA($M$7:R$7)='Vs Status Quo'!$C$6,$K35,($K35-$L35)/'Vs Status Quo'!$C$6+Q35)))","v":0.25},{"$f":"IF(pt_model=\"Status quo\",R35,IF(COUNTA($M$7:S$7)>'Vs Status Quo'!$C$6,R35,IF(COUNTA($M$7:S$7)='Vs Status Quo'!$C$6,$K35,($K35-$L35)/'Vs Status Quo'!$C$6+R35)))","v":0.25},{"$f":"IF(pt_model=\"Status quo\",S35,IF(COUNTA($M$7:T$7)>'Vs Status Quo'!$C$6,S35,IF(COUNTA($M$7:T$7)='Vs Status Quo'!$C$6,$K35,($K35-$L35)/'Vs Status Quo'!$C$6+S35)))","v":0.25},{"$f":"IF(pt_model=\"Status quo\",T35,IF(COUNTA($M$7:U$7)>'Vs Status Quo'!$C$6,T35,IF(COUNTA($M$7:U$7)='Vs Status Quo'!$C$6,$K35,($K35-$L35)/'Vs Status Quo'!$C$6+T35)))","v":0.25},{"$f":"IF(pt_model=\"Status quo\",U35,IF(COUNTA($M$7:V$7)>'Vs Status Quo'!$C$6,U35,IF(COUNTA($M$7:V$7)='Vs Status Quo'!$C$6,$K35,($K35-$L35)/'Vs Status Quo'!$C$6+U35)))","v":0.25},null,98241.968178499461,93027.266083979091,95032.686249146645,93895.184395076372,91457.163026151669,84681.847731041256,87750.353410352953,89070.922320439829,93591.572574485283,93591.239906360264]
[{"$f":"Control!A56","v":"Kapiti Coast District"},{"$f":"Control!B56","v":"Business"},{"$f":"Control!C56","v":"Kapiti Coast DistrictBusiness"},1479149500,1469983984.2336314,0.96931771371084086,1424881514.7888963,492255.34300724609,3.3279620687918704E-2,null,{"$f":"INDEX('Vs Status Quo'!$M$20:$M$45,MATCH(C36,'Vs Status Quo'!$D$20:$D$45,0),)","v":1.4},0.70397657056626128,{"$f":"IF(pt_model=\"Status quo\",L36,IF(COUNTA($M$7:M$7)>'Vs Status Quo'!$C$6,L36,IF(COUNTA($M$7:M$7)='Vs Status Quo'!$C$6,$K36,($K36-$L36)/'Vs Status Quo'!$C$6+L36)))","v":0.81998047547188435},{"$f":"IF(pt_model=\"Status quo\",M36,IF(COUNTA($M$7:N$7)>'Vs Status Quo'!$C$6,M36,IF(COUNTA($M$7:N$7)='Vs Status Quo'!$C$6,$K36,($K36-$L36)/'Vs Status Quo'!$C$6+M36)))","v":0.93598438037750742},{"$f":"IF(pt_model=\"Status quo\",N36,IF(COUNTA($M$7:O$7)>'Vs Status Quo'!$C$6,N36,IF(COUNTA($M$7:O$7)='Vs Status Quo'!$C$6,$K36,($K36-$L36)/'Vs Status Quo'!$C$6+N36)))","v":1.0519882852831306},{"$f":"IF(pt_model=\"Status quo\",O36,IF(COUNTA($M$7:P$7)>'Vs Status Quo'!$C$6,O36,IF(COUNTA($M$7:P$7)='Vs Status Quo'!$C$6,$K36,($K36-$L36)/'Vs Status Quo'!$C$6+O36)))","v":1.1679921901887538},{"$f":"IF(pt_model=\"Status quo\",P36,IF(COUNTA($M$7:Q$7)>'Vs Status Quo'!$C$6,P36,IF(COUNTA($M$7:Q$7)='Vs Status Quo'!$C$6,$K36,($K36-$L36)/'Vs Status Quo'!$C$6+P36)))","v":1.283996095094377},{"$f":"IF(pt_model=\"Status quo\",Q36,IF(COUNTA($M$7:R$7)>'Vs Status Quo'!$C$6,Q36,IF(COUNTA($M$7:R$7)='Vs Status Quo'!$C$6,$K36,($K36-$L36)/'Vs Status Quo'!$C$6+Q36)))","v":1.4},{"$f":"IF(pt_model=\"Status quo\",R36,IF(COUNTA($M$7:S$7)>'Vs Status Quo'!$C$6,R36,IF(COUNTA($M$7:S$7)='Vs Status Quo'!$C$6,$K36,($K36-$L36)/'Vs Status Quo'!$C$6+R36)))","v":1.4},{"$f":"IF(pt_model=\"Status quo\",S36,IF(COUNTA($M$7:T$7)>'Vs Status Quo'!$C$6,S36,IF(COUNTA($M$7:T$7)='Vs Status Quo'!$C$6,$K36,($K36-$L36)/'Vs Status Quo'!$C$6+S36)))","v":1.4},{"$f":"IF(pt_model=\"Status quo\",T36,IF(COUNTA($M$7:U$7)>'Vs Status Quo'!$C$6,T36,IF(COUNTA($M$7:U$7)='Vs Status Quo'!$C$6,$K36,($K36-$L36)/'Vs Status Quo'!$C$6+T36)))","v":1.4},{"$f":"IF(pt_model=\"Status quo\",U36,IF(COUNTA($M$7:V$7)>'Vs Status Quo'!$C$6,U36,IF(COUNTA($M$7:V$7)='Vs Status Quo'!$C$6,$K36,($K36-$L36)/'Vs Status Quo'!$C$6+U36)))","v":1.4},null,434529.5223524808,506279.20029784302,630425.1302049465,755413.89979141927,891154.58950287895,1001559.1948224201,1037851.3891925827,1053470.1784577265,1106937.3494020356,1106933.4148301247]
[{"$f":"Control!A57","v":"Kapiti Coast District"},{"$f":"Control!B57","v":"Residential"},{"$f":"Control!C57","v":"Kapiti Coast DistrictResidential"},11324760400,11254586783.339516,null,{"$f":"G55","v":8850519986.6036835},{"$f":"H55","v":3057598.6189585412},2.6999234517655148E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X55","v":3023406.1542135347},{"$f":"Y55","v":3256699.3554727877},3797170.5589686618,4302152.2390952334,4835654.1449992079,5210125.4273115275,5398917.947692154,5480167.1155045209,5758304.1126020793,5758283.6449020542]
[{"$f":"Control!A58","v":"Kapiti Coast District"},{"$f":"Control!B58","v":"Rural"},{"$f":"Control!C58","v":"Kapiti Coast DistrictRural"},1966405700,1954220912.4268527,0.20474938343602608,400125526.91718644,138231.79433116299,7.0296681061880065E-3,null,{"$f":"INDEX('Vs Status Quo'!$M$20:$M$45,MATCH(C38,'Vs Status Quo'!$D$20:$D$45,0),)","v":0.25},0.18212407515403917,{"$f":"IF(pt_model=\"Status quo\",L38,IF(COUNTA($M$7:M$7)>'Vs Status Quo'!$C$6,L38,IF(COUNTA($M$7:M$7)='Vs Status Quo'!$C$6,$K38,($K38-$L38)/'Vs Status Quo'!$C$6+L38)))","v":0.19343672929503264},{"$f":"IF(pt_model=\"Status quo\",M38,IF(COUNTA($M$7:N$7)>'Vs Status Quo'!$C$6,M38,IF(COUNTA($M$7:N$7)='Vs Status Quo'!$C$6,$K38,($K38-$L38)/'Vs Status Quo'!$C$6+M38)))","v":0.20474938343602611},{"$f":"IF(pt_model=\"Status quo\",N38,IF(COUNTA($M$7:O$7)>'Vs Status Quo'!$C$6,N38,IF(COUNTA($M$7:O$7)='Vs Status Quo'!$C$6,$K38,($K38-$L38)/'Vs Status Quo'!$C$6+N38)))","v":0.21606203757701958},{"$f":"IF(pt_model=\"Status quo\",O38,IF(COUNTA($M$7:P$7)>'Vs Status Quo'!$C$6,O38,IF(COUNTA($M$7:P$7)='Vs Status Quo'!$C$6,$K38,($K38-$L38)/'Vs Status Quo'!$C$6+O38)))","v":0.22737469171801306},{"$f":"IF(pt_model=\"Status quo\",P38,IF(COUNTA($M$7:Q$7)>'Vs Status Quo'!$C$6,P38,IF(COUNTA($M$7:Q$7)='Vs Status Quo'!$C$6,$K38,($K38-$L38)/'Vs Status Quo'!$C$6+P38)))","v":0.23868734585900653},{"$f":"IF(pt_model=\"Status quo\",Q38,IF(COUNTA($M$7:R$7)>'Vs Status Quo'!$C$6,Q38,IF(COUNTA($M$7:R$7)='Vs Status Quo'!$C$6,$K38,($K38-$L38)/'Vs Status Quo'!$C$6+Q38)))","v":0.25},{"$f":"IF(pt_model=\"Status quo\",R38,IF(COUNTA($M$7:S$7)>'Vs Status Quo'!$C$6,R38,IF(COUNTA($M$7:S$7)='Vs Status Quo'!$C$6,$K38,($K38-$L38)/'Vs Status Quo'!$C$6+R38)))","v":0.25},{"$f":"IF(pt_model=\"Status quo\",S38,IF(COUNTA($M$7:T$7)>'Vs Status Quo'!$C$6,S38,IF(COUNTA($M$7:T$7)='Vs Status Quo'!$C$6,$K38,($K38-$L38)/'Vs Status Quo'!$C$6+S38)))","v":0.25},{"$f":"IF(pt_model=\"Status quo\",T38,IF(COUNTA($M$7:U$7)>'Vs Status Quo'!$C$6,T38,IF(COUNTA($M$7:U$7)='Vs Status Quo'!$C$6,$K38,($K38-$L38)/'Vs Status Quo'!$C$6+T38)))","v":0.25},{"$f":"IF(pt_model=\"Status quo\",U38,IF(COUNTA($M$7:V$7)>'Vs Status Quo'!$C$6,U38,IF(COUNTA($M$7:V$7)='Vs Status Quo'!$C$6,$K38,($K38-$L38)/'Vs Status Quo'!$C$6+U38)))","v":0.25},null,136274.86810650956,147232.99281757354,172132.20574634796,195500.65169431642,220231.68102321707,237765.94368035454,246381.55810160949,250089.39303335306,262782.27471344831,262781.34066261217]
[{"$f":"Control!A59","v":"Masterton District"},{"$f":"Control!B59","v":"Business"},{"$f":"Control!C59","v":"Masterton DistrictBusiness"},433363100,436714769.93490309,0.49932494847117659,218062579.99434721,{"$f":"H$49*G39/G$49","v":75334.313062560701},1.7383647353122752E-2,null,{"$f":"INDEX('Vs Status Quo'!$M$20:$M$45,MATCH(C39,'Vs Status Quo'!$D$20:$D$45,0),)","v":1},0.24898742270676497,{"$f":"IF(pt_model=\"Status quo\",L39,IF(COUNTA($M$7:M$7)>'Vs Status Quo'!$C$6,L39,IF(COUNTA($M$7:M$7)='Vs Status Quo'!$C$6,$K39,($K39-$L39)/'Vs Status Quo'!$C$6+L39)))","v":0.37415618558897079},{"$f":"IF(pt_model=\"Status quo\",M39,IF(COUNTA($M$7:N$7)>'Vs Status Quo'!$C$6,M39,IF(COUNTA($M$7:N$7)='Vs Status Quo'!$C$6,$K39,($K39-$L39)/'Vs Status Quo'!$C$6+M39)))","v":0.49932494847117659},{"$f":"IF(pt_model=\"Status quo\",N39,IF(COUNTA($M$7:O$7)>'Vs Status Quo'!$C$6,N39,IF(COUNTA($M$7:O$7)='Vs Status Quo'!$C$6,$K39,($K39-$L39)/'Vs Status Quo'!$C$6+N39)))","v":0.62449371135338239},{"$f":"IF(pt_model=\"Status quo\",O39,IF(COUNTA($M$7:P$7)>'Vs Status Quo'!$C$6,O39,IF(COUNTA($M$7:P$7)='Vs Status Quo'!$C$6,$K39,($K39-$L39)/'Vs Status Quo'!$C$6+O39)))","v":0.74966247423558818},{"$f":"IF(pt_model=\"Status quo\",P39,IF(COUNTA($M$7:Q$7)>'Vs Status Quo'!$C$6,P39,IF(COUNTA($M$7:Q$7)='Vs Status Quo'!$C$6,$K39,($K39-$L39)/'Vs Status Quo'!$C$6+P39)))","v":0.87483123711779398},{"$f":"IF(pt_model=\"Status quo\",Q39,IF(COUNTA($M$7:R$7)>'Vs Status Quo'!$C$6,Q39,IF(COUNTA($M$7:R$7)='Vs Status Quo'!$C$6,$K39,($K39-$L39)/'Vs Status Quo'!$C$6+Q39)))","v":1},{"$f":"IF(pt_model=\"Status quo\",R39,IF(COUNTA($M$7:S$7)>'Vs Status Quo'!$C$6,R39,IF(COUNTA($M$7:S$7)='Vs Status Quo'!$C$6,$K39,($K39-$L39)/'Vs Status Quo'!$C$6+R39)))","v":1},{"$f":"IF(pt_model=\"Status quo\",S39,IF(COUNTA($M$7:T$7)>'Vs Status Quo'!$C$6,S39,IF(COUNTA($M$7:T$7)='Vs Status Quo'!$C$6,$K39,($K39-$L39)/'Vs Status Quo'!$C$6+S39)))","v":1},{"$f":"IF(pt_model=\"Status quo\",T39,IF(COUNTA($M$7:U$7)>'Vs Status Quo'!$C$6,T39,IF(COUNTA($M$7:U$7)='Vs Status Quo'!$C$6,$K39,($K39-$L39)/'Vs Status Quo'!$C$6+T39)))","v":1},{"$f":"IF(pt_model=\"Status quo\",U39,IF(COUNTA($M$7:V$7)>'Vs Status Quo'!$C$6,U39,IF(COUNTA($M$7:V$7)='Vs Status Quo'!$C$6,$K39,($K39-$L39)/'Vs Status Quo'!$C$6+U39)))","v":1},null,58905.247251236593,80239.835037403711,111182.37829468261,144044.30151343075,180384.37005420026,212536.66611063408,220238.08010308517,223552.47771059436,234898.52127708134,234897.68633811735]
[{"$f":"Control!A60","v":"Masterton District"},{"$f":"Control!B60","v":"Residential"},{"$f":"Control!C60","v":"Masterton DistrictResidential"},2604255800,2624397353.0479107,0.33265828180450996,873027514.23722184,301605.75038358691,1.1581264420476165E-2,null,{"$f":"INDEX('Vs Status Quo'!$M$20:$M$45,MATCH(C40,'Vs Status Quo'!$D$20:$D$45,0),)","v":0.5},0.24898742270676497,{"$f":"IF(pt_model=\"Status quo\",L40,IF(COUNTA($M$7:M$7)>'Vs Status Quo'!$C$6,L40,IF(COUNTA($M$7:M$7)='Vs Status Quo'!$C$6,$K40,($K40-$L40)/'Vs Status Quo'!$C$6+L40)))","v":0.29082285225563748},{"$f":"IF(pt_model=\"Status quo\",M40,IF(COUNTA($M$7:N$7)>'Vs Status Quo'!$C$6,M40,IF(COUNTA($M$7:N$7)='Vs Status Quo'!$C$6,$K40,($K40-$L40)/'Vs Status Quo'!$C$6+M40)))","v":0.33265828180450996},{"$f":"IF(pt_model=\"Status quo\",N40,IF(COUNTA($M$7:O$7)>'Vs Status Quo'!$C$6,N40,IF(COUNTA($M$7:O$7)='Vs Status Quo'!$C$6,$K40,($K40-$L40)/'Vs Status Quo'!$C$6+N40)))","v":0.37449371135338244},{"$f":"IF(pt_model=\"Status quo\",O40,IF(COUNTA($M$7:P$7)>'Vs Status Quo'!$C$6,O40,IF(COUNTA($M$7:P$7)='Vs Status Quo'!$C$6,$K40,($K40-$L40)/'Vs Status Quo'!$C$6+O40)))","v":0.41632914090225492},{"$f":"IF(pt_model=\"Status quo\",P40,IF(COUNTA($M$7:Q$7)>'Vs Status Quo'!$C$6,P40,IF(COUNTA($M$7:Q$7)='Vs Status Quo'!$C$6,$K40,($K40-$L40)/'Vs Status Quo'!$C$6+P40)))","v":0.45816457045112741},{"$f":"IF(pt_model=\"Status quo\",Q40,IF(COUNTA($M$7:R$7)>'Vs Status Quo'!$C$6,Q40,IF(COUNTA($M$7:R$7)='Vs Status Quo'!$C$6,$K40,($K40-$L40)/'Vs Status Quo'!$C$6+Q40)))","v":0.5},{"$f":"IF(pt_model=\"Status quo\",R40,IF(COUNTA($M$7:S$7)>'Vs Status Quo'!$C$6,R40,IF(COUNTA($M$7:S$7)='Vs Status Quo'!$C$6,$K40,($K40-$L40)/'Vs Status Quo'!$C$6+R40)))","v":0.5},{"$f":"IF(pt_model=\"Status quo\",S40,IF(COUNTA($M$7:T$7)>'Vs Status Quo'!$C$6,S40,IF(COUNTA($M$7:T$7)='Vs Status Quo'!$C$6,$K40,($K40-$L40)/'Vs Status Quo'!$C$6+S40)))","v":0.5},{"$f":"IF(pt_model=\"Status quo\",T40,IF(COUNTA($M$7:U$7)>'Vs Status Quo'!$C$6,T40,IF(COUNTA($M$7:U$7)='Vs Status Quo'!$C$6,$K40,($K40-$L40)/'Vs Status Quo'!$C$6+T40)))","v":0.5},{"$f":"IF(pt_model=\"Status quo\",U40,IF(COUNTA($M$7:V$7)>'Vs Status Quo'!$C$6,U40,IF(COUNTA($M$7:V$7)='Vs Status Quo'!$C$6,$K40,($K40-$L40)/'Vs Status Quo'!$C$6+U40)))","v":0.5},null,275144.79030540783,321245.3219957556,400667.51311509288,480727.35003900185,567711.68808297324,638609.8002244333,661750.27071908547,671709.05492667248,705800.55898536649,705798.05024080607]
[{"$f":"Control!A61","v":"Masterton District"},{"$f":"Control!B61","v":"Rural"},{"$f":"Control!C61","v":"Masterton DistrictRural"},2808895600,2830619856.0171862,0.13101933296385354,370865925.40961087,128123.44846038308,4.5613460486172239E-3,null,{"$f":"INDEX('Vs Status Quo'!$M$20:$M$45,MATCH(C41,'Vs Status Quo'!$D$20:$D$45,0),)","v":0.25},7.1528999445780297E-2,{"$f":"IF(pt_model=\"Status quo\",L41,IF(COUNTA($M$7:M$7)>'Vs Status Quo'!$C$6,L41,IF(COUNTA($M$7:M$7)='Vs Status Quo'!$C$6,$K41,($K41-$L41)/'Vs Status Quo'!$C$6+L41)))","v":0.10127416620481691},{"$f":"IF(pt_model=\"Status quo\",M41,IF(COUNTA($M$7:N$7)>'Vs Status Quo'!$C$6,M41,IF(COUNTA($M$7:N$7)='Vs Status Quo'!$C$6,$K41,($K41-$L41)/'Vs Status Quo'!$C$6+M41)))","v":0.13101933296385354},{"$f":"IF(pt_model=\"Status quo\",N41,IF(COUNTA($M$7:O$7)>'Vs Status Quo'!$C$6,N41,IF(COUNTA($M$7:O$7)='Vs Status Quo'!$C$6,$K41,($K41-$L41)/'Vs Status Quo'!$C$6+N41)))","v":0.16076449972289017},{"$f":"IF(pt_model=\"Status quo\",O41,IF(COUNTA($M$7:P$7)>'Vs Status Quo'!$C$6,O41,IF(COUNTA($M$7:P$7)='Vs Status Quo'!$C$6,$K41,($K41-$L41)/'Vs Status Quo'!$C$6+O41)))","v":0.1905096664819268},{"$f":"IF(pt_model=\"Status quo\",P41,IF(COUNTA($M$7:Q$7)>'Vs Status Quo'!$C$6,P41,IF(COUNTA($M$7:Q$7)='Vs Status Quo'!$C$6,$K41,($K41-$L41)/'Vs Status Quo'!$C$6+P41)))","v":0.22025483324096343},{"$f":"IF(pt_model=\"Status quo\",Q41,IF(COUNTA($M$7:R$7)>'Vs Status Quo'!$C$6,Q41,IF(COUNTA($M$7:R$7)='Vs Status Quo'!$C$6,$K41,($K41-$L41)/'Vs Status Quo'!$C$6+Q41)))","v":0.25},{"$f":"IF(pt_model=\"Status quo\",R41,IF(COUNTA($M$7:S$7)>'Vs Status Quo'!$C$6,R41,IF(COUNTA($M$7:S$7)='Vs Status Quo'!$C$6,$K41,($K41-$L41)/'Vs Status Quo'!$C$6+R41)))","v":0.25},{"$f":"IF(pt_model=\"Status quo\",S41,IF(COUNTA($M$7:T$7)>'Vs Status Quo'!$C$6,S41,IF(COUNTA($M$7:T$7)='Vs Status Quo'!$C$6,$K41,($K41-$L41)/'Vs Status Quo'!$C$6+S41)))","v":0.25},{"$f":"IF(pt_model=\"Status quo\",T41,IF(COUNTA($M$7:U$7)>'Vs Status Quo'!$C$6,T41,IF(COUNTA($M$7:U$7)='Vs Status Quo'!$C$6,$K41,($K41-$L41)/'Vs Status Quo'!$C$6+T41)))","v":0.25},{"$f":"IF(pt_model=\"Status quo\",U41,IF(COUNTA($M$7:V$7)>'Vs Status Quo'!$C$6,U41,IF(COUNTA($M$7:V$7)='Vs Status Quo'!$C$6,$K41,($K41-$L41)/'Vs Status Quo'!$C$6+U41)))","v":0.25},null,103343.55537326045,136466.42480627651,185516.14550025651,237263.53423809898,294363.35094763228,344395.55783408246,356874.97052356525,362245.63824791875,380630.8283179279,380629.47537833627]
[{"$f":"Control!A62","v":"Carterton District"},{"$f":"Control!B62","v":"Business"},{"$f":"Control!C62","v":"Carterton DistrictBusiness"},96652500,97761867.838242248,0.6311347496055183,61700911.97905679,21315.880145031118,2.2054142567477425E-2,null,{"$f":"INDEX('Vs Status Quo'!$M$20:$M$45,MATCH(C42,'Vs Status Quo'!$D$20:$D$45,0),)","v":1},0.4467021244082775,{"$f":"IF(pt_model=\"Status quo\",L42,IF(COUNTA($M$7:M$7)>'Vs Status Quo'!$C$6,L42,IF(COUNTA($M$7:M$7)='Vs Status Quo'!$C$6,$K42,($K42-$L42)/'Vs Status Quo'!$C$6+L42)))","v":0.5389184370068979},{"$f":"IF(pt_model=\"Status quo\",M42,IF(COUNTA($M$7:N$7)>'Vs Status Quo'!$C$6,M42,IF(COUNTA($M$7:N$7)='Vs Status Quo'!$C$6,$K42,($K42-$L42)/'Vs Status Quo'!$C$6+M42)))","v":0.6311347496055183},{"$f":"IF(pt_model=\"Status quo\",N42,IF(COUNTA($M$7:O$7)>'Vs Status Quo'!$C$6,N42,IF(COUNTA($M$7:O$7)='Vs Status Quo'!$C$6,$K42,($K42-$L42)/'Vs Status Quo'!$C$6+N42)))","v":0.7233510622041387},{"$f":"IF(pt_model=\"Status quo\",O42,IF(COUNTA($M$7:P$7)>'Vs Status Quo'!$C$6,O42,IF(COUNTA($M$7:P$7)='Vs Status Quo'!$C$6,$K42,($K42-$L42)/'Vs Status Quo'!$C$6+O42)))","v":0.81556737480275909},{"$f":"IF(pt_model=\"Status quo\",P42,IF(COUNTA($M$7:Q$7)>'Vs Status Quo'!$C$6,P42,IF(COUNTA($M$7:Q$7)='Vs Status Quo'!$C$6,$K42,($K42-$L42)/'Vs Status Quo'!$C$6+P42)))","v":0.90778368740137949},{"$f":"IF(pt_model=\"Status quo\",Q42,IF(COUNTA($M$7:R$7)>'Vs Status Quo'!$C$6,Q42,IF(COUNTA($M$7:R$7)='Vs Status Quo'!$C$6,$K42,($K42-$L42)/'Vs Status Quo'!$C$6+Q42)))","v":1},{"$f":"IF(pt_model=\"Status quo\",R42,IF(COUNTA($M$7:S$7)>'Vs Status Quo'!$C$6,R42,IF(COUNTA($M$7:S$7)='Vs Status Quo'!$C$6,$K42,($K42-$L42)/'Vs Status Quo'!$C$6+R42)))","v":1},{"$f":"IF(pt_model=\"Status quo\",S42,IF(COUNTA($M$7:T$7)>'Vs Status Quo'!$C$6,S42,IF(COUNTA($M$7:T$7)='Vs Status Quo'!$C$6,$K42,($K42-$L42)/'Vs Status Quo'!$C$6+S42)))","v":1},{"$f":"IF(pt_model=\"Status quo\",T42,IF(COUNTA($M$7:U$7)>'Vs Status Quo'!$C$6,T42,IF(COUNTA($M$7:U$7)='Vs Status Quo'!$C$6,$K42,($K42-$L42)/'Vs Status Quo'!$C$6+T42)))","v":1},{"$f":"IF(pt_model=\"Status quo\",U42,IF(COUNTA($M$7:V$7)>'Vs Status Quo'!$C$6,U42,IF(COUNTA($M$7:V$7)='Vs Status Quo'!$C$6,$K42,($K42-$L42)/'Vs Status Quo'!$C$6+U42)))","v":1},null,18993.093479798787,22703.899949203678,28828.936680601277,35080.176091391608,41901.40706897452,47577.922464554162,49301.941592667979,50043.894288513358,52583.791008285807,52583.604100953446]
[{"$f":"Control!A63","v":"Carterton District"},{"$f":"Control!B63","v":"Residential"},{"$f":"Control!C63","v":"Carterton DistrictResidential"},843913500,853599855.70894134,0.46446808293885161,396469888.57801235,136968.87703882434,1.6230203337051052E-2,null,{"$f":"INDEX('Vs Status Quo'!$M$20:$M$45,MATCH(C43,'Vs Status Quo'!$D$20:$D$45,0),)","v":0.5},0.44670212440827739,{"$f":"IF(pt_model=\"Status quo\",L43,IF(COUNTA($M$7:M$7)>'Vs Status Quo'!$C$6,L43,IF(COUNTA($M$7:M$7)='Vs Status Quo'!$C$6,$K43,($K43-$L43)/'Vs Status Quo'!$C$6+L43)))","v":0.45558510367356447},{"$f":"IF(pt_model=\"Status quo\",M43,IF(COUNTA($M$7:N$7)>'Vs Status Quo'!$C$6,M43,IF(COUNTA($M$7:N$7)='Vs Status Quo'!$C$6,$K43,($K43-$L43)/'Vs Status Quo'!$C$6+M43)))","v":0.46446808293885156},{"$f":"IF(pt_model=\"Status quo\",N43,IF(COUNTA($M$7:O$7)>'Vs Status Quo'!$C$6,N43,IF(COUNTA($M$7:O$7)='Vs Status Quo'!$C$6,$K43,($K43-$L43)/'Vs Status Quo'!$C$6+N43)))","v":0.47335106220413864},{"$f":"IF(pt_model=\"Status quo\",O43,IF(COUNTA($M$7:P$7)>'Vs Status Quo'!$C$6,O43,IF(COUNTA($M$7:P$7)='Vs Status Quo'!$C$6,$K43,($K43-$L43)/'Vs Status Quo'!$C$6+O43)))","v":0.48223404146942572},{"$f":"IF(pt_model=\"Status quo\",P43,IF(COUNTA($M$7:Q$7)>'Vs Status Quo'!$C$6,P43,IF(COUNTA($M$7:Q$7)='Vs Status Quo'!$C$6,$K43,($K43-$L43)/'Vs Status Quo'!$C$6+P43)))","v":0.49111702073471281},{"$f":"IF(pt_model=\"Status quo\",Q43,IF(COUNTA($M$7:R$7)>'Vs Status Quo'!$C$6,Q43,IF(COUNTA($M$7:R$7)='Vs Status Quo'!$C$6,$K43,($K43-$L43)/'Vs Status Quo'!$C$6+Q43)))","v":0.5},{"$f":"IF(pt_model=\"Status quo\",R43,IF(COUNTA($M$7:S$7)>'Vs Status Quo'!$C$6,R43,IF(COUNTA($M$7:S$7)='Vs Status Quo'!$C$6,$K43,($K43-$L43)/'Vs Status Quo'!$C$6+R43)))","v":0.5},{"$f":"IF(pt_model=\"Status quo\",S43,IF(COUNTA($M$7:T$7)>'Vs Status Quo'!$C$6,S43,IF(COUNTA($M$7:T$7)='Vs Status Quo'!$C$6,$K43,($K43-$L43)/'Vs Status Quo'!$C$6+S43)))","v":0.5},{"$f":"IF(pt_model=\"Status quo\",T43,IF(COUNTA($M$7:U$7)>'Vs Status Quo'!$C$6,T43,IF(COUNTA($M$7:U$7)='Vs Status Quo'!$C$6,$K43,($K43-$L43)/'Vs Status Quo'!$C$6+T43)))","v":0.5},{"$f":"IF(pt_model=\"Status quo\",U43,IF(COUNTA($M$7:V$7)>'Vs Status Quo'!$C$6,U43,IF(COUNTA($M$7:V$7)='Vs Status Quo'!$C$6,$K43,($K43-$L43)/'Vs Status Quo'!$C$6+U43)))","v":0.5},null,140193.22360905301,145887.83851691658,164720.51792361253,181110.91606623362,197932.02182984352,207711.39427221505,215237.96118188358,218477.11121103604,229565.56277939529,229564.74679625451]
[{"$f":"Control!A64","v":"Carterton District"},{"$f":"Control!B64","v":"Rural"},{"$f":"Control!C64","v":"Carterton DistrictRural"},1744267200,1764287726.4528167,0.16314453041539678,287833892.64979279,99438.283172917974,5.7008629854943087E-3,null,{"$f":"INDEX('Vs Status Quo'!$M$20:$M$45,MATCH(C44,'Vs Status Quo'!$D$20:$D$45,0),)","v":0.25},0.11971679562309516,{"$f":"IF(pt_model=\"Status quo\",L44,IF(COUNTA($M$7:M$7)>'Vs Status Quo'!$C$6,L44,IF(COUNTA($M$7:M$7)='Vs Status Quo'!$C$6,$K44,($K44-$L44)/'Vs Status Quo'!$C$6+L44)))","v":0.14143066301924595},{"$f":"IF(pt_model=\"Status quo\",M44,IF(COUNTA($M$7:N$7)>'Vs Status Quo'!$C$6,M44,IF(COUNTA($M$7:N$7)='Vs Status Quo'!$C$6,$K44,($K44-$L44)/'Vs Status Quo'!$C$6+M44)))","v":0.16314453041539675},{"$f":"IF(pt_model=\"Status quo\",N44,IF(COUNTA($M$7:O$7)>'Vs Status Quo'!$C$6,N44,IF(COUNTA($M$7:O$7)='Vs Status Quo'!$C$6,$K44,($K44-$L44)/'Vs Status Quo'!$C$6+N44)))","v":0.18485839781154756},{"$f":"IF(pt_model=\"Status quo\",O44,IF(COUNTA($M$7:P$7)>'Vs Status Quo'!$C$6,O44,IF(COUNTA($M$7:P$7)='Vs Status Quo'!$C$6,$K44,($K44-$L44)/'Vs Status Quo'!$C$6+O44)))","v":0.20657226520769836},{"$f":"IF(pt_model=\"Status quo\",P44,IF(COUNTA($M$7:Q$7)>'Vs Status Quo'!$C$6,P44,IF(COUNTA($M$7:Q$7)='Vs Status Quo'!$C$6,$K44,($K44-$L44)/'Vs Status Quo'!$C$6+P44)))","v":0.22828613260384917},{"$f":"IF(pt_model=\"Status quo\",Q44,IF(COUNTA($M$7:R$7)>'Vs Status Quo'!$C$6,Q44,IF(COUNTA($M$7:R$7)='Vs Status Quo'!$C$6,$K44,($K44-$L44)/'Vs Status Quo'!$C$6+Q44)))","v":0.25},{"$f":"IF(pt_model=\"Status quo\",R44,IF(COUNTA($M$7:S$7)>'Vs Status Quo'!$C$6,R44,IF(COUNTA($M$7:S$7)='Vs Status Quo'!$C$6,$K44,($K44-$L44)/'Vs Status Quo'!$C$6+R44)))","v":0.25},{"$f":"IF(pt_model=\"Status quo\",S44,IF(COUNTA($M$7:T$7)>'Vs Status Quo'!$C$6,S44,IF(COUNTA($M$7:T$7)='Vs Status Quo'!$C$6,$K44,($K44-$L44)/'Vs Status Quo'!$C$6+S44)))","v":0.25},{"$f":"IF(pt_model=\"Status quo\",T44,IF(COUNTA($M$7:U$7)>'Vs Status Quo'!$C$6,T44,IF(COUNTA($M$7:U$7)='Vs Status Quo'!$C$6,$K44,($K44-$L44)/'Vs Status Quo'!$C$6+T44)))","v":0.25},{"$f":"IF(pt_model=\"Status quo\",U44,IF(COUNTA($M$7:V$7)>'Vs Status Quo'!$C$6,U44,IF(COUNTA($M$7:V$7)='Vs Status Quo'!$C$6,$K44,($K44-$L44)/'Vs Status Quo'!$C$6+U44)))","v":0.25},null,89953.106014149846,105913.37617390312,132959.26561078004,160351.80559678757,190162.85356625018,214657.17285912158,222435.42488918162,225782.89068498276,237242.13524587534,237241.2919766136]
[{"$f":"Control!A65","v":"South Wairarapa District"},{"$f":"Control!B65","v":"Business"},{"$f":"Control!C65","v":"South Wairarapa DistrictBusiness"},206493600,206789471.40512332,0.72683315128263759,150301443.15345666,51924.800543819554,2.5145961203552825E-2,null,{"$f":"INDEX('Vs Status Quo'!$M$20:$M$45,MATCH(C45,'Vs Status Quo'!$D$20:$D$45,0),)","v":1},0.59024972692395639,{"$f":"IF(pt_model=\"Status quo\",L45,IF(COUNTA($M$7:M$7)>'Vs Status Quo'!$C$6,L45,IF(COUNTA($M$7:M$7)='Vs Status Quo'!$C$6,$K45,($K45-$L45)/'Vs Status Quo'!$C$6+L45)))","v":0.65854143910329699},{"$f":"IF(pt_model=\"Status quo\",M45,IF(COUNTA($M$7:N$7)>'Vs Status Quo'!$C$6,M45,IF(COUNTA($M$7:N$7)='Vs Status Quo'!$C$6,$K45,($K45-$L45)/'Vs Status Quo'!$C$6+M45)))","v":0.72683315128263759},{"$f":"IF(pt_model=\"Status quo\",N45,IF(COUNTA($M$7:O$7)>'Vs Status Quo'!$C$6,N45,IF(COUNTA($M$7:O$7)='Vs Status Quo'!$C$6,$K45,($K45-$L45)/'Vs Status Quo'!$C$6+N45)))","v":0.79512486346197819},{"$f":"IF(pt_model=\"Status quo\",O45,IF(COUNTA($M$7:P$7)>'Vs Status Quo'!$C$6,O45,IF(COUNTA($M$7:P$7)='Vs Status Quo'!$C$6,$K45,($K45-$L45)/'Vs Status Quo'!$C$6+O45)))","v":0.8634165756413188},{"$f":"IF(pt_model=\"Status quo\",P45,IF(COUNTA($M$7:Q$7)>'Vs Status Quo'!$C$6,P45,IF(COUNTA($M$7:Q$7)='Vs Status Quo'!$C$6,$K45,($K45-$L45)/'Vs Status Quo'!$C$6+P45)))","v":0.9317082878206594},{"$f":"IF(pt_model=\"Status quo\",Q45,IF(COUNTA($M$7:R$7)>'Vs Status Quo'!$C$6,Q45,IF(COUNTA($M$7:R$7)='Vs Status Quo'!$C$6,$K45,($K45-$L45)/'Vs Status Quo'!$C$6+Q45)))","v":1},{"$f":"IF(pt_model=\"Status quo\",R45,IF(COUNTA($M$7:S$7)>'Vs Status Quo'!$C$6,R45,IF(COUNTA($M$7:S$7)='Vs Status Quo'!$C$6,$K45,($K45-$L45)/'Vs Status Quo'!$C$6+R45)))","v":1},{"$f":"IF(pt_model=\"Status quo\",S45,IF(COUNTA($M$7:T$7)>'Vs Status Quo'!$C$6,S45,IF(COUNTA($M$7:T$7)='Vs Status Quo'!$C$6,$K45,($K45-$L45)/'Vs Status Quo'!$C$6+S45)))","v":1},{"$f":"IF(pt_model=\"Status quo\",T45,IF(COUNTA($M$7:U$7)>'Vs Status Quo'!$C$6,T45,IF(COUNTA($M$7:U$7)='Vs Status Quo'!$C$6,$K45,($K45-$L45)/'Vs Status Quo'!$C$6+T45)))","v":1},{"$f":"IF(pt_model=\"Status quo\",U45,IF(COUNTA($M$7:V$7)>'Vs Status Quo'!$C$6,U45,IF(COUNTA($M$7:V$7)='Vs Status Quo'!$C$6,$K45,($K45-$L45)/'Vs Status Quo'!$C$6+U45)))","v":1},null,49092.449839139976,55305.972280203721,67030.701923488246,78556.33883783652,90967.262135243654,100638.55831067143,104285.26650148525,105854.67192687398,111227.15418114507,111226.75882793307]
[{"$f":"Control!A66","v":"South Wairarapa District"},{"$f":"Control!B66","v":"Residential"},{"$f":"Control!C66","v":"South Wairarapa DistrictResidential"},1318886100,1320775847.1088915,0.56016648461597085,739854363.24066877,255598.27927615494,1.9379859964871488E-2,null,{"$f":"INDEX('Vs Status Quo'!$M$20:$M$45,MATCH(C46,'Vs Status Quo'!$D$20:$D$45,0),)","v":0.5},0.59024972692395627,{"$f":"IF(pt_model=\"Status quo\",L46,IF(COUNTA($M$7:M$7)>'Vs Status Quo'!$C$6,L46,IF(COUNTA($M$7:M$7)='Vs Status Quo'!$C$6,$K46,($K46-$L46)/'Vs Status Quo'!$C$6+L46)))","v":0.57520810576996362},{"$f":"IF(pt_model=\"Status quo\",M46,IF(COUNTA($M$7:N$7)>'Vs Status Quo'!$C$6,M46,IF(COUNTA($M$7:N$7)='Vs Status Quo'!$C$6,$K46,($K46-$L46)/'Vs Status Quo'!$C$6+M46)))","v":0.56016648461597085},{"$f":"IF(pt_model=\"Status quo\",N46,IF(COUNTA($M$7:O$7)>'Vs Status Quo'!$C$6,N46,IF(COUNTA($M$7:O$7)='Vs Status Quo'!$C$6,$K46,($K46-$L46)/'Vs Status Quo'!$C$6+N46)))","v":0.54512486346197808},{"$f":"IF(pt_model=\"Status quo\",O46,IF(COUNTA($M$7:P$7)>'Vs Status Quo'!$C$6,O46,IF(COUNTA($M$7:P$7)='Vs Status Quo'!$C$6,$K46,($K46-$L46)/'Vs Status Quo'!$C$6+O46)))","v":0.53008324230798531},{"$f":"IF(pt_model=\"Status quo\",P46,IF(COUNTA($M$7:Q$7)>'Vs Status Quo'!$C$6,P46,IF(COUNTA($M$7:Q$7)='Vs Status Quo'!$C$6,$K46,($K46-$L46)/'Vs Status Quo'!$C$6+P46)))","v":0.51504162115399255},{"$f":"IF(pt_model=\"Status quo\",Q46,IF(COUNTA($M$7:R$7)>'Vs Status Quo'!$C$6,Q46,IF(COUNTA($M$7:R$7)='Vs Status Quo'!$C$6,$K46,($K46-$L46)/'Vs Status Quo'!$C$6+Q46)))","v":0.5},{"$f":"IF(pt_model=\"Status quo\",R46,IF(COUNTA($M$7:S$7)>'Vs Status Quo'!$C$6,R46,IF(COUNTA($M$7:S$7)='Vs Status Quo'!$C$6,$K46,($K46-$L46)/'Vs Status Quo'!$C$6+R46)))","v":0.5},{"$f":"IF(pt_model=\"Status quo\",S46,IF(COUNTA($M$7:T$7)>'Vs Status Quo'!$C$6,S46,IF(COUNTA($M$7:T$7)='Vs Status Quo'!$C$6,$K46,($K46-$L46)/'Vs Status Quo'!$C$6+S46)))","v":0.5},{"$f":"IF(pt_model=\"Status quo\",T46,IF(COUNTA($M$7:U$7)>'Vs Status Quo'!$C$6,T46,IF(COUNTA($M$7:U$7)='Vs Status Quo'!$C$6,$K46,($K46-$L46)/'Vs Status Quo'!$C$6+T46)))","v":0.5},{"$f":"IF(pt_model=\"Status quo\",U46,IF(COUNTA($M$7:V$7)>'Vs Status Quo'!$C$6,U46,IF(COUNTA($M$7:V$7)='Vs Status Quo'!$C$6,$K46,($K46-$L46)/'Vs Status Quo'!$C$6+U46)))","v":0.5},null,273878.08936080622,272241.99612640345,293518.25678019726,308038.94205070607,321179.77301808173,321392.03268281446,333037.89663118985,338049.83647051122,355207.007849321,355205.74527785176]
[{"$f":"Control!A67","v":"South Wairarapa District"},{"$f":"Control!B67","v":"Rural"},{"$f":"Control!C67","v":"South Wairarapa DistrictRural"},2982290600,2986563732.4859853,0.18562850425185187,554391358.51420128,191526.17639656385,6.4221164898069913E-3,null,{"$f":"INDEX('Vs Status Quo'!$M$20:$M$45,MATCH(C47,'Vs Status Quo'!$D$20:$D$45,0),)","v":0.25},0.15344275637777782,{"$f":"IF(pt_model=\"Status quo\",L47,IF(COUNTA($M$7:M$7)>'Vs Status Quo'!$C$6,L47,IF(COUNTA($M$7:M$7)='Vs Status Quo'!$C$6,$K47,($K47-$L47)/'Vs Status Quo'!$C$6+L47)))","v":0.16953563031481486},{"$f":"IF(pt_model=\"Status quo\",M47,IF(COUNTA($M$7:N$7)>'Vs Status Quo'!$C$6,M47,IF(COUNTA($M$7:N$7)='Vs Status Quo'!$C$6,$K47,($K47-$L47)/'Vs Status Quo'!$C$6+M47)))","v":0.1856285042518519},{"$f":"IF(pt_model=\"Status quo\",N47,IF(COUNTA($M$7:O$7)>'Vs Status Quo'!$C$6,N47,IF(COUNTA($M$7:O$7)='Vs Status Quo'!$C$6,$K47,($K47-$L47)/'Vs Status Quo'!$C$6+N47)))","v":0.20172137818888894},{"$f":"IF(pt_model=\"Status quo\",O47,IF(COUNTA($M$7:P$7)>'Vs Status Quo'!$C$6,O47,IF(COUNTA($M$7:P$7)='Vs Status Quo'!$C$6,$K47,($K47-$L47)/'Vs Status Quo'!$C$6+O47)))","v":0.21781425212592598},{"$f":"IF(pt_model=\"Status quo\",P47,IF(COUNTA($M$7:Q$7)>'Vs Status Quo'!$C$6,P47,IF(COUNTA($M$7:Q$7)='Vs Status Quo'!$C$6,$K47,($K47-$L47)/'Vs Status Quo'!$C$6+P47)))","v":0.23390712606296302},{"$f":"IF(pt_model=\"Status quo\",Q47,IF(COUNTA($M$7:R$7)>'Vs Status Quo'!$C$6,Q47,IF(COUNTA($M$7:R$7)='Vs Status Quo'!$C$6,$K47,($K47-$L47)/'Vs Status Quo'!$C$6+Q47)))","v":0.25},{"$f":"IF(pt_model=\"Status quo\",R47,IF(COUNTA($M$7:S$7)>'Vs Status Quo'!$C$6,R47,IF(COUNTA($M$7:S$7)='Vs Status Quo'!$C$6,$K47,($K47-$L47)/'Vs Status Quo'!$C$6+R47)))","v":0.25},{"$f":"IF(pt_model=\"Status quo\",S47,IF(COUNTA($M$7:T$7)>'Vs Status Quo'!$C$6,S47,IF(COUNTA($M$7:T$7)='Vs Status Quo'!$C$6,$K47,($K47-$L47)/'Vs Status Quo'!$C$6+S47)))","v":0.25},{"$f":"IF(pt_model=\"Status quo\",T47,IF(COUNTA($M$7:U$7)>'Vs Status Quo'!$C$6,T47,IF(COUNTA($M$7:U$7)='Vs Status Quo'!$C$6,$K47,($K47-$L47)/'Vs Status Quo'!$C$6+T47)))","v":0.25},{"$f":"IF(pt_model=\"Status quo\",U47,IF(COUNTA($M$7:V$7)>'Vs Status Quo'!$C$6,U47,IF(COUNTA($M$7:V$7)='Vs Status Quo'!$C$6,$K47,($K47-$L47)/'Vs Status Quo'!$C$6+U47)))","v":0.25},null,182530.7111206101,203997.729250451,245603.03187280131,286213.76062463335,329831.38766555249,363368.92093443486,376535.84663867834,382202.39398896648,401600.45684125274,401599.02936581546]
[{"$f":"Control!A68","v":"Tararua District"},{"$f":"Control!B68","v":"Rural"},{"$f":"Control!C68","v":"Tararua DistrictRural"},10760500,7041800,0,0,0,0,null,{"$f":"INDEX('Vs Status Quo'!$M$20:$M$45,MATCH(C48,'Vs Status Quo'!$D$20:$D$45,0),)","v":0},0,{"$f":"IF(pt_model=\"Status quo\",L48,IF(COUNTA($M$7:M$7)>'Vs Status Quo'!$C$6,L48,IF(COUNTA($M$7:M$7)='Vs Status Quo'!$C$6,$K48,($K48-$L48)/'Vs Status Quo'!$C$6+L48)))","v":0},{"$f":"IF(pt_model=\"Status quo\",M48,IF(COUNTA($M$7:N$7)>'Vs Status Quo'!$C$6,M48,IF(COUNTA($M$7:N$7)='Vs Status Quo'!$C$6,$K48,($K48-$L48)/'Vs Status Quo'!$C$6+M48)))","v":0},{"$f":"IF(pt_model=\"Status quo\",N48,IF(COUNTA($M$7:O$7)>'Vs Status Quo'!$C$6,N48,IF(COUNTA($M$7:O$7)='Vs Status Quo'!$C$6,$K48,($K48-$L48)/'Vs Status Quo'!$C$6+N48)))","v":0},{"$f":"IF(pt_model=\"Status quo\",O48,IF(COUNTA($M$7:P$7)>'Vs Status Quo'!$C$6,O48,IF(COUNTA($M$7:P$7)='Vs Status Quo'!$C$6,$K48,($K48-$L48)/'Vs Status Quo'!$C$6+O48)))","v":0},{"$f":"IF(pt_model=\"Status quo\",P48,IF(COUNTA($M$7:Q$7)>'Vs Status Quo'!$C$6,P48,IF(COUNTA($M$7:Q$7)='Vs Status Quo'!$C$6,$K48,($K48-$L48)/'Vs Status Quo'!$C$6+P48)))","v":0},{"$f":"IF(pt_model=\"Status quo\",Q48,IF(COUNTA($M$7:R$7)>'Vs Status Quo'!$C$6,Q48,IF(COUNTA($M$7:R$7)='Vs Status Quo'!$C$6,$K48,($K48-$L48)/'Vs Status Quo'!$C$6+Q48)))","v":0},{"$f":"IF(pt_model=\"Status quo\",R48,IF(COUNTA($M$7:S$7)>'Vs Status Quo'!$C$6,R48,IF(COUNTA($M$7:S$7)='Vs Status Quo'!$C$6,$K48,($K48-$L48)/'Vs Status Quo'!$C$6+R48)))","v":0},{"$f":"IF(pt_model=\"Status quo\",S48,IF(COUNTA($M$7:T$7)>'Vs Status Quo'!$C$6,S48,IF(COUNTA($M$7:T$7)='Vs Status Quo'!$C$6,$K48,($K48-$L48)/'Vs Status Quo'!$C$6+S48)))","v":0},{"$f":"IF(pt_model=\"Status quo\",T48,IF(COUNTA($M$7:U$7)>'Vs Status Quo'!$C$6,T48,IF(COUNTA($M$7:U$7)='Vs Status Quo'!$C$6,$K48,($K48-$L48)/'Vs Status Quo'!$C$6+T48)))","v":0},{"$f":"IF(pt_model=\"Status quo\",U48,IF(COUNTA($M$7:V$7)>'Vs Status Quo'!$C$6,U48,IF(COUNTA($M$7:V$7)='Vs Status Quo'!$C$6,$K48,($K48-$L48)/'Vs Status Quo'!$C$6+U48)))","v":0},null,0,0,0,0,0,0,0,0,0,0]
["Region wide",null,null,{"$f":"SUM(D23:D48)","v":119678968561},{"$f":"SUM(E23:E48)","v":141502827378},null,{"$f":"SUM(G23:G48)","v":194728346431.67642},{"$f":"INDEX(ess_base_estract,MATCH(H6,ESSbase!$B$8:$B$26,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":67273010.401963353},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68109677.793629244,70192874.667466745,78511420.218576699,85537166.686427489,92653204.217633054,96392518.543414399,99885368.528609082,101388559.19537042,106534371.13874438,106533992.46587329]
[]
[]
["Kapiti Coast District breakdown"]
[{"$f":"Control!A34","v":"Kapiti Coast District"},"Residential - Otaki rating area",{"$f":"A53&B53","v":"Kapiti Coast DistrictResidential - Otaki rating area"},{"$f":"INDEX(capital_values,MATCH($C53,capital_values_rows,0),MATCH(D$6&\" \"&year_current,capital_values_header,0))","v":1104760900},1097915274.559828,{"$f":"INDEX(PT_differentials,MATCH($C53,Concat_rating_category,0),)","v":0.63598438037750749},{"$f":"E53*F53","v":698256965.59793329},{"$f":"H$49*G53/G$49","v":241227.58176039185},{"$f":"H53/D53*100","v":2.183527510435895E-2},null,{"$f":"INDEX('Vs Status Quo'!$M$20:$M$48,MATCH(C53,'Vs Status Quo'!$D$20:$D$48,0),)","v":0.5},0.70397657056626128,{"$f":"IF(pt_model=\"Status quo\",L53,IF(COUNTA($M$7:M$7)>'Vs Status Quo'!$C$6,L53,IF(COUNTA($M$7:M$7)='Vs Status Quo'!$C$6,$K53,($K53-$L53)/'Vs Status Quo'!$C$6+L53)))","v":0.66998047547188444},{"$f":"IF(pt_model=\"Status quo\",M53,IF(COUNTA($M$7:N$7)>'Vs Status Quo'!$C$6,M53,IF(COUNTA($M$7:N$7)='Vs Status Quo'!$C$6,$K53,($K53-$L53)/'Vs Status Quo'!$C$6+M53)))","v":0.6359843803775076},{"$f":"IF(pt_model=\"Status quo\",N53,IF(COUNTA($M$7:O$7)>'Vs Status Quo'!$C$6,N53,IF(COUNTA($M$7:O$7)='Vs Status Quo'!$C$6,$K53,($K53-$L53)/'Vs Status Quo'!$C$6+N53)))","v":0.60198828528313075},{"$f":"IF(pt_model=\"Status quo\",O53,IF(COUNTA($M$7:P$7)>'Vs Status Quo'!$C$6,O53,IF(COUNTA($M$7:P$7)='Vs Status Quo'!$C$6,$K53,($K53-$L53)/'Vs Status Quo'!$C$6+O53)))","v":0.56799219018875391},{"$f":"IF(pt_model=\"Status quo\",P53,IF(COUNTA($M$7:Q$7)>'Vs Status Quo'!$C$6,P53,IF(COUNTA($M$7:Q$7)='Vs Status Quo'!$C$6,$K53,($K53-$L53)/'Vs Status Quo'!$C$6+P53)))","v":0.53399609509437707},{"$f":"IF(pt_model=\"Status quo\",Q53,IF(COUNTA($M$7:R$7)>'Vs Status Quo'!$C$6,Q53,IF(COUNTA($M$7:R$7)='Vs Status Quo'!$C$6,$K53,($K53-$L53)/'Vs Status Quo'!$C$6+Q53)))","v":0.5},{"$f":"IF(pt_model=\"Status quo\",R53,IF(COUNTA($M$7:S$7)>'Vs Status Quo'!$C$6,R53,IF(COUNTA($M$7:S$7)='Vs Status Quo'!$C$6,$K53,($K53-$L53)/'Vs Status Quo'!$C$6+R53)))","v":0.5},{"$f":"IF(pt_model=\"Status quo\",S53,IF(COUNTA($M$7:T$7)>'Vs Status Quo'!$C$6,S53,IF(COUNTA($M$7:T$7)='Vs Status Quo'!$C$6,$K53,($K53-$L53)/'Vs Status Quo'!$C$6+S53)))","v":0.5},{"$f":"IF(pt_model=\"Status quo\",T53,IF(COUNTA($M$7:U$7)>'Vs Status Quo'!$C$6,T53,IF(COUNTA($M$7:U$7)='Vs Status Quo'!$C$6,$K53,($K53-$L53)/'Vs Status Quo'!$C$6+T53)))","v":0.5},{"$f":"IF(pt_model=\"Status quo\",U53,IF(COUNTA($M$7:V$7)>'Vs Status Quo'!$C$6,U53,IF(COUNTA($M$7:V$7)='Vs Status Quo'!$C$6,$K53,($K53-$L53)/'Vs Status Quo'!$C$6+U53)))","v":0.5},null,{"$f":"(M53*$E53)/SUMPRODUCT($E$23:$E$54,M$23:M$54)*X$49","v":265175.95858639781},{"$f":"(N53*$E53)/SUMPRODUCT($E$23:$E$54,N$23:N$54)*Y$49","v":256935.52619045714},{"$f":"(O53*$E53)/SUMPRODUCT($E$23:$E$54,O$23:O$54)*Z$49","v":269442.98258690379},{"$f":"(P53*$E53)/SUMPRODUCT($E$23:$E$54,P$23:P$54)*AA$49","v":274374.42105824582},{"$f":"(Q53*$E53)/SUMPRODUCT($E$23:$E$54,Q$23:Q$54)*AB$49","v":276811.19517299294},{"$f":"(R53*$E53)/SUMPRODUCT($E$23:$E$54,R$23:R$54)*AC$49","v":267162.07945253392},{"$f":"(S53*$E53)/SUMPRODUCT($E$23:$E$54,S$23:S$54)*AD$49","v":276842.88330911205},{"$f":"(T53*$E53)/SUMPRODUCT($E$23:$E$54,T$23:T$54)*AE$49","v":281009.13552882895},{"$f":"(U53*$E53)/SUMPRODUCT($E$23:$E$54,U$23:U$54)*AF$49","v":295271.29860992212},{"$f":"(V53*$E53)/SUMPRODUCT($E$23:$E$54,V$23:V$54)*AG$49","v":295270.24907793349}]
[{"$f":"Control!A34","v":"Kapiti Coast District"},"Residential - ex-Otaki rating area",{"$f":"A54&B54","v":"Kapiti Coast DistrictResidential - ex-Otaki rating area"},{"$f":"D55-D53","v":10219999500},{"$f":"E55-E53","v":10156671508.779688},0.80265104704417423,8152263021.0057497,{"$f":"H$49*G54/G$49","v":2816371.0371981491},2.7557447896138829E-2,null,{"$f":"INDEX('Vs Status Quo'!$M$20:$M$48,MATCH(C54,'Vs Status Quo'!$D$20:$D$48,0),)","v":1},0.70397657056626128,{"$f":"IF(pt_model=\"Status quo\",L54,IF(COUNTA($M$7:M$7)>'Vs Status Quo'!$C$6,L54,IF(COUNTA($M$7:M$7)='Vs Status Quo'!$C$6,$K54,($K54-$L54)/'Vs Status Quo'!$C$6+L54)))","v":0.7533138088052177},{"$f":"IF(pt_model=\"Status quo\",M54,IF(COUNTA($M$7:N$7)>'Vs Status Quo'!$C$6,M54,IF(COUNTA($M$7:N$7)='Vs Status Quo'!$C$6,$K54,($K54-$L54)/'Vs Status Quo'!$C$6+M54)))","v":0.80265104704417412},{"$f":"IF(pt_model=\"Status quo\",N54,IF(COUNTA($M$7:O$7)>'Vs Status Quo'!$C$6,N54,IF(COUNTA($M$7:O$7)='Vs Status Quo'!$C$6,$K54,($K54-$L54)/'Vs Status Quo'!$C$6+N54)))","v":0.85198828528313053},{"$f":"IF(pt_model=\"Status quo\",O54,IF(COUNTA($M$7:P$7)>'Vs Status Quo'!$C$6,O54,IF(COUNTA($M$7:P$7)='Vs Status Quo'!$C$6,$K54,($K54-$L54)/'Vs Status Quo'!$C$6+O54)))","v":0.90132552352208695},{"$f":"IF(pt_model=\"Status quo\",P54,IF(COUNTA($M$7:Q$7)>'Vs Status Quo'!$C$6,P54,IF(COUNTA($M$7:Q$7)='Vs Status Quo'!$C$6,$K54,($K54-$L54)/'Vs Status Quo'!$C$6+P54)))","v":0.95066276176104336},{"$f":"IF(pt_model=\"Status quo\",Q54,IF(COUNTA($M$7:R$7)>'Vs Status Quo'!$C$6,Q54,IF(COUNTA($M$7:R$7)='Vs Status Quo'!$C$6,$K54,($K54-$L54)/'Vs Status Quo'!$C$6+Q54)))","v":1},{"$f":"IF(pt_model=\"Status quo\",R54,IF(COUNTA($M$7:S$7)>'Vs Status Quo'!$C$6,R54,IF(COUNTA($M$7:S$7)='Vs Status Quo'!$C$6,$K54,($K54-$L54)/'Vs Status Quo'!$C$6+R54)))","v":1},{"$f":"IF(pt_model=\"Status quo\",S54,IF(COUNTA($M$7:T$7)>'Vs Status Quo'!$C$6,S54,IF(COUNTA($M$7:T$7)='Vs Status Quo'!$C$6,$K54,($K54-$L54)/'Vs Status Quo'!$C$6+S54)))","v":1},{"$f":"IF(pt_model=\"Status quo\",T54,IF(COUNTA($M$7:U$7)>'Vs Status Quo'!$C$6,T54,IF(COUNTA($M$7:U$7)='Vs Status Quo'!$C$6,$K54,($K54-$L54)/'Vs Status Quo'!$C$6+T54)))","v":1},{"$f":"IF(pt_model=\"Status quo\",U54,IF(COUNTA($M$7:V$7)>'Vs Status Quo'!$C$6,U54,IF(COUNTA($M$7:V$7)='Vs Status Quo'!$C$6,$K54,($K54-$L54)/'Vs Status Quo'!$C$6+U54)))","v":1},null,2758230.1956271366,2999763.8292823308,3527727.5763817579,4027777.8180369874,4558842.9498262154,4942963.3478589933,5122075.064383042,5199157.979975692,5463032.8139921576,5463013.3958241204]
[{"$f":"Control!A34","v":"Kapiti Coast District"},"Residential",{"$f":"A55&B55","v":"Kapiti Coast DistrictResidential"},11324760400,11254586783.339516,null,{"$f":"SUM(G53:G54)","v":8850519986.6036835},{"$f":"SUM(H53:H54)","v":3057598.6189585412},2.6999234517655148E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X53:X54)","v":3023406.1542135347},{"$f":"SUM(Y53:Y54)","v":3256699.3554727877},3797170.5589686618,4302152.2390952334,4835654.1449992079,5210125.4273115275,5398917.947692154,5480167.1155045209,5758304.1126020793,5758283.6449020542]
[]
[]
["Upper Hutt breakdown"]
[{"$f":"$A$12","v":"Upper Hutt City"},"Business","Trentham Military Camp",{"$f":"SUMIFS('UHCC Adjustments'!$D$9:$D$27,'UHCC Adjustments'!$B$9:$B$27,B59,'UHCC Adjustments'!$C$9:$C$27,C59)","v":56325000},null,null,null,{"$f":"SUMIFS($H$23:$H$48,$A$23:$A$48,A59,$B$23:$B$48,B59)\n*\nIF(C59=\"Trentham Military Camp\",\n       INDEX('UHCC Adjustments'!$E$30:$E$34,MATCH(\"Business & Residential\",'UHCC Adjustments'!$B$30:$B$34,0),),\n       1-INDEX('UHCC Adjustments'!$E$30:$E$34,MATCH(\"Business & Residential\",'UHCC Adjustments'!$B$30:$B$34,0),))","v":6261.3624280332097},{"$f":"H59/D59*100","v":1.1116488997839697E-2}]
["Upper Hutt City","Business","Rest of Upper Hutt City",{"$f":"SUMIFS('UHCC Adjustments'!$D$9:$D$27,'UHCC Adjustments'!$B$9:$B$27,B60,'UHCC Adjustments'!$C$9:$C$27,C60)","v":1118351500},null,null,null,{"$f":"SUMIFS($H$23:$H$48,$A$23:$A$48,A60,$B$23:$B$48,B60)\n*\nIF(C60=\"Trentham Military Camp\",\n       INDEX('UHCC Adjustments'!$E$30:$E$34,MATCH(\"Business & Residential\",'UHCC Adjustments'!$B$30:$B$34,0),),\n       1-INDEX('UHCC Adjustments'!$E$30:$E$34,MATCH(\"Business & Residential\",'UHCC Adjustments'!$B$30:$B$34,0),))","v":705127.87820169888},6.3050648941920223E-2]
["Upper Hutt City","Residential","Trentham Military Camp",{"$f":"SUMIFS('UHCC Adjustments'!$D$9:$D$27,'UHCC Adjustments'!$B$9:$B$27,B61,'UHCC Adjustments'!$C$9:$C$27,C61)","v":26720000},null,null,null,{"$f":"SUMIFS($H$23:$H$48,$A$23:$A$48,A61,$B$23:$B$48,B61)\n*\nIF(C61=\"Trentham Military Camp\",\n       INDEX('UHCC Adjustments'!$E$30:$E$34,MATCH(\"Business & Residential\",'UHCC Adjustments'!$B$30:$B$34,0),),\n       1-INDEX('UHCC Adjustments'!$E$30:$E$34,MATCH(\"Business & Residential\",'UHCC Adjustments'!$B$30:$B$34,0),))","v":29322.401271161023},0.10973952571542299]
["Upper Hutt City","Residential","Rest of Upper Hutt City",{"$f":"SUMIFS('UHCC Adjustments'!$D$9:$D$27,'UHCC Adjustments'!$B$9:$B$27,B62,'UHCC Adjustments'!$C$9:$C$27,C62)","v":6130268420},null,null,null,{"$f":"SUMIFS($H$23:$H$48,$A$23:$A$48,A62,$B$23:$B$48,B62)\n*\nIF(C62=\"Trentham Military Camp\",\n       INDEX('UHCC Adjustments'!$E$30:$E$34,MATCH(\"Business & Residential\",'UHCC Adjustments'!$B$30:$B$34,0),),\n       1-INDEX('UHCC Adjustments'!$E$30:$E$34,MATCH(\"Business & Residential\",'UHCC Adjustments'!$B$30:$B$34,0),))","v":3302163.5194829688},5.3866540471697144E-2]
["Upper Hutt City","Rural","Trentham Military Camp",{"$f":"SUMIFS('UHCC Adjustments'!$D$9:$D$27,'UHCC Adjustments'!$B$9:$B$27,B63,'UHCC Adjustments'!$C$9:$C$27,C63)","v":4676000},null,null,null,{"$f":"SUMIFS($H$23:$H$48,$A$23:$A$48,A63,$B$23:$B$48,B63)\n*\nIF(C63=\"Trentham Military Camp\",\n       INDEX('UHCC Adjustments'!$E$30:$E$32,MATCH(B63,'UHCC Adjustments'!$B$30:$B$32,0),),\n       1-INDEX('UHCC Adjustments'!$E$30:$E$32,MATCH(B63,'UHCC Adjustments'!$B$30:$B$32,0),))","v":756.86175759847697},1.6186094046160757E-2]
["Upper Hutt City","Rural","Rest of Upper Hutt City",{"$f":"SUMIFS('UHCC Adjustments'!$D$9:$D$27,'UHCC Adjustments'!$B$9:$B$27,B64,'UHCC Adjustments'!$C$9:$C$27,C64)","v":850036340},null,null,null,{"$f":"SUMIFS($H$23:$H$48,$A$23:$A$48,A64,$B$23:$B$48,B64)\n*\nIF(C64=\"Trentham Military Camp\",\n       INDEX('UHCC Adjustments'!$E$30:$E$32,MATCH(B64,'UHCC Adjustments'!$B$30:$B$32,0),),\n       1-INDEX('UHCC Adjustments'!$E$30:$E$32,MATCH(B64,'UHCC Adjustments'!$B$30:$B$32,0),))","v":116574.72178216212},1.3714086833294928E-2]
["Total",null,null,{"$f":"SUM(D59:D64)","v":8186377260},null,null,null,{"$f":"SUM(H59:H64)","v":4160206.7449236228}]
[]
[]
[]
["Check Upper Hutt total",null,null,{"$f":"D65-D12","v":0},null,null,null,{"$f":"H65-H12","v":0}]
["Check TA totals",null,null,{"$f":"INDEX(capital_values,MATCH(\"Region wide\",capital_values_rows,0),MATCH(D6&\" \"&year_current,capital_values_header,0))-SUM(D10:D18)","v":0},{"$f":"INDEX(capital_values,MATCH(\"Region wide\",capital_values_rows,0),MATCH(E6&\" \"&year_current,capital_values_header,0))-SUM(E10:E18)","v":0},null,null,{"$f":"INDEX(ess_base_estract,MATCH(H6,ESSbase!$B$8:$B$26,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))-SUM(H10:H18)","v":0}]
["Check category totals",null,null,{"$f":"INDEX(capital_values,MATCH(\"Region wide\",capital_values_rows,0),MATCH(D6&\" \"&year_current,capital_values_header,0))-SUM(D23:D48)","v":0},{"$f":"INDEX(capital_values,MATCH(\"Region wide\",capital_values_rows,0),MATCH(E6&\" \"&year_current,capital_values_header,0))-SUM(E23:E48)","v":0},null,{"$f":"G49-SUM(G23:G48)","v":0},{"$f":"INDEX(ess_base_estract,MATCH(H6,ESSbase!$B$8:$B$26,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))-SUM(H23:H48)","v":0}]
["Category matches TA",null,null,{"$f":"D49-D19","v":0},{"$f":"E49-E19","v":0},null,null,{"$f":"H49-H19","v":0}]

{"sheet":"Stad","index":15,"n_rows":65,"n_cols":7,"rows_kept":65,"cut":false,"hidden":false,"merged":[]}
["Wellington Regional Council"]
[{"$f":"\"Stadium Purposes Rate \"&year_current","v":"Stadium Purposes Rate 2018/19"}]
["Printed: ",{"$f":"NOW()","v":"2018-09-24T16:58:53.140"}]
[{"$f":"check_total","v":0}]
[]
[{"$f":"Control!A29","v":"TA full name"},{"$f":"Control!B29","v":"Category group"},{"$f":"Control!C29","v":"Concatenated  row"},{"$f":"\"Allocation \"&year_current","v":"Allocation 2018/19"},"CV","Stadium purposes rate","Rates sought"]
[{"$f":"Control!A40","v":0},{"$f":"Control!B40","v":0},{"$f":"Control!C40","v":0},"%","$","$","Cents per $"]
[]
["By TA"]
[{"$f":"Control!A30","v":"Wellington City"},{"$f":"Control!B30","v":"District wide"},{"$f":"Control!C30","v":"Wellington CityDistrict wide"},{"$f":"SUMIF($A$23:$A$48,$A10,$D$23:$D$48)","v":0.59399999999999997},{"$f":"INDEX(capital_values,MATCH($C10,capital_values_rows,0),MATCH(E$6&\" \"&year_current,capital_values_header,0))","v":51992837451},{"$f":"SUMIF($A$23:$A$48,$A10,$F$23:$F$48)","v":0}]
[{"$f":"Control!A31","v":"Hutt City"},{"$f":"Control!B31","v":"District wide"},{"$f":"Control!C31","v":"Hutt CityDistrict wide"},0.19519999999999998,21402530500,{"$f":"SUMIF($A$23:$A$48,$A11,$F$23:$F$48)","v":0}]
[{"$f":"Control!A32","v":"Upper Hutt City"},{"$f":"Control!B32","v":"District wide"},{"$f":"Control!C32","v":"Upper Hutt CityDistrict wide"},5.2600000000000008E-2,8186377260,0]
[{"$f":"Control!A33","v":"Porirua City"},{"$f":"Control!B33","v":"District wide"},{"$f":"Control!C33","v":"Porirua CityDistrict wide"},7.1800000000000003E-2,10277129250,0]
[{"$f":"Control!A34","v":"Kapiti Coast District"},{"$f":"Control!B34","v":"District wide"},{"$f":"Control!C34","v":"Kapiti Coast DistrictDistrict wide"},4.8399999999999999E-2,14770315600,0]
[{"$f":"Control!A35","v":"Masterton District"},{"$f":"Control!B35","v":"District wide"},{"$f":"Control!C35","v":"Masterton DistrictDistrict wide"},1.9999999999999997E-2,5846514500,0]
[{"$f":"Control!A36","v":"Carterton District"},{"$f":"Control!B36","v":"District wide"},{"$f":"Control!C36","v":"Carterton DistrictDistrict wide"},6.9999999999999993E-3,2684833200,0]
[{"$f":"Control!A37","v":"South Wairarapa District"},{"$f":"Control!B37","v":"District wide"},{"$f":"Control!C37","v":"South Wairarapa DistrictDistrict wide"},1.0999999999999999E-2,4507670300,0]
[{"$f":"Control!A38","v":"Tararua District"},{"$f":"Control!B38","v":"District wide"},{"$f":"Control!C38","v":"Tararua DistrictDistrict wide"},0,10760500,{"$f":"SUMIF($A$23:$A$48,$A18,$F$23:$F$48)","v":0}]
["Region wide",null,null,{"$f":"SUM(D10:D18)","v":0.99999999999999989},{"$f":"SUM(E10:E18)","v":119678968561},{"$f":"SUM(F10:F18)","v":0}]
[]
[]
["By TA & Category"]
[{"$f":"Control!A43","v":"Wellington City"},{"$f":"Control!B43","v":"Regional CBD"},{"$f":"Control!C43","v":"Wellington CityRegional CBD"},{"$f":"INDEX(stadium_rate_allocation,MATCH(C23,Control!$C$109:$C$134,0),)","v":0.13798828004744285},{"$f":"INDEX(capital_values,MATCH($C23,capital_values_rows,0),MATCH(E$6&\" \"&year_current,capital_values_header,0))","v":7963363000},{"$f":"$F$49*D23","v":0},{"$f":"F23/E23*100","v":0}]
[{"$f":"Control!A44","v":"Wellington City"},{"$f":"Control!B44","v":"Business"},{"$f":"Control!C44","v":"Wellington CityBusiness"},{"$f":"INDEX(stadium_rate_allocation,MATCH(C24,Control!$C$109:$C$134,0),)","v":6.7511719952557156E-2},3896130400,0,0]
[{"$f":"Control!A45","v":"Wellington City"},{"$f":"Control!B45","v":"Residential"},{"$f":"Control!C45","v":"Wellington CityResidential"},{"$f":"INDEX(stadium_rate_allocation,MATCH(C25,Control!$C$109:$C$134,0),)","v":0.3856},39537398501,0,0]
[{"$f":"Control!A46","v":"Wellington City"},{"$f":"Control!B46","v":"Rural"},{"$f":"Control!C46","v":"Wellington CityRural"},{"$f":"INDEX(stadium_rate_allocation,MATCH(C26,Control!$C$109:$C$134,0),)","v":2.8999999999999998E-3},595945550,0,0]
[{"$f":"Control!A47","v":"Hutt City"},{"$f":"Control!B47","v":"Business"},{"$f":"Control!C47","v":"Hutt CityBusiness"},{"$f":"INDEX(stadium_rate_allocation,MATCH(C27,Control!$C$109:$C$134,0),)","v":5.0900000000000001E-2},3789029500,0,0]
[{"$f":"Control!A48","v":"Hutt City"},{"$f":"Control!B48","v":"Residential"},{"$f":"Control!C48","v":"Hutt CityResidential"},{"$f":"INDEX(stadium_rate_allocation,MATCH(C28,Control!$C$109:$C$134,0),)","v":0.14199999999999999},17301952000,0,0]
[{"$f":"Control!A49","v":"Hutt City"},{"$f":"Control!B49","v":"Rural"},{"$f":"Control!C49","v":"Hutt CityRural"},{"$f":"INDEX(stadium_rate_allocation,MATCH(C29,Control!$C$109:$C$134,0),)","v":2.3E-3},311549000,0,0]
[{"$f":"Control!A50","v":"Upper Hutt City"},{"$f":"Control!B50","v":"Business"},{"$f":"Control!C50","v":"Upper Hutt CityBusiness"},{"$f":"INDEX(stadium_rate_allocation,MATCH(C30,Control!$C$109:$C$134,0),)","v":7.9000000000000008E-3},1174676500,0,0]
[{"$f":"Control!A51","v":"Upper Hutt City"},{"$f":"Control!B51","v":"Residential"},{"$f":"Control!C51","v":"Upper Hutt CityResidential"},{"$f":"INDEX(stadium_rate_allocation,MATCH(C31,Control!$C$109:$C$134,0),)","v":4.2700000000000002E-2},6156988420,0,0]
[{"$f":"Control!A52","v":"Upper Hutt City"},{"$f":"Control!B52","v":"Rural"},{"$f":"Control!C52","v":"Upper Hutt CityRural"},{"$f":"INDEX(stadium_rate_allocation,MATCH(C32,Control!$C$109:$C$134,0),)","v":2E-3},854712340,0,0]
[{"$f":"Control!A53","v":"Porirua City"},{"$f":"Control!B53","v":"Business"},{"$f":"Control!C53","v":"Porirua CityBusiness"},{"$f":"INDEX(stadium_rate_allocation,MATCH(C33,Control!$C$109:$C$134,0),)","v":1.24E-2},1099995500,0,0]
[{"$f":"Control!A54","v":"Porirua City"},{"$f":"Control!B54","v":"Residential"},{"$f":"Control!C54","v":"Porirua CityResidential"},{"$f":"INDEX(stadium_rate_allocation,MATCH(C34,Control!$C$109:$C$134,0),)","v":5.8000000000000003E-2},8551317050,0,0]
[{"$f":"Control!A55","v":"Porirua City"},{"$f":"Control!B55","v":"Rural"},{"$f":"Control!C55","v":"Porirua CityRural"},{"$f":"INDEX(stadium_rate_allocation,MATCH(C35,Control!$C$109:$C$134,0),)","v":1.4E-3},625816700,0,0]
[{"$f":"Control!A56","v":"Kapiti Coast District"},{"$f":"Control!B56","v":"Business"},{"$f":"Control!C56","v":"Kapiti Coast DistrictBusiness"},{"$f":"INDEX(stadium_rate_allocation,MATCH(C36,Control!$C$109:$C$134,0),)","v":5.0945760677369341E-3},1479149500,0,0]
[{"$f":"Control!A57","v":"Kapiti Coast District"},{"$f":"Control!B57","v":"Residential"},{"$f":"Control!C57","v":"Kapiti Coast DistrictResidential"},{"$f":"INDEX(stadium_rate_allocation,MATCH(C37,Control!$C$109:$C$134,0),)","v":3.9005423932263063E-2},11324760400,0,0]
[{"$f":"Control!A58","v":"Kapiti Coast District"},{"$f":"Control!B58","v":"Rural"},{"$f":"Control!C58","v":"Kapiti Coast DistrictRural"},{"$f":"INDEX(stadium_rate_allocation,MATCH(C38,Control!$C$109:$C$134,0),)","v":4.3E-3},1966405700,0,0]
[{"$f":"Control!A59","v":"Masterton District"},{"$f":"Control!B59","v":"Business"},{"$f":"Control!C59","v":"Masterton DistrictBusiness"},{"$f":"INDEX(stadium_rate_allocation,MATCH(C39,Control!$C$109:$C$134,0),)","v":2.0971813053968025E-3},433363100,0,0]
[{"$f":"Control!A60","v":"Masterton District"},{"$f":"Control!B60","v":"Residential"},{"$f":"Control!C60","v":"Masterton DistrictResidential"},{"$f":"INDEX(stadium_rate_allocation,MATCH(C40,Control!$C$109:$C$134,0),)","v":1.2602818694603196E-2},2604255800,0,0]
[{"$f":"Control!A61","v":"Masterton District"},{"$f":"Control!B61","v":"Rural"},{"$f":"Control!C61","v":"Masterton DistrictRural"},{"$f":"INDEX(stadium_rate_allocation,MATCH(C41,Control!$C$109:$C$134,0),)","v":5.3E-3},2808895600,0,0]
[{"$f":"Control!A62","v":"Carterton District"},{"$f":"Control!B62","v":"Business"},{"$f":"Control!C62","v":"Carterton DistrictBusiness"},{"$f":"INDEX(stadium_rate_allocation,MATCH(C42,Control!$C$109:$C$134,0),)","v":4.0076374225732163E-4},96652500,0,0]
[{"$f":"Control!A63","v":"Carterton District"},{"$f":"Control!B63","v":"Residential"},{"$f":"Control!C63","v":"Carterton DistrictResidential"},{"$f":"INDEX(stadium_rate_allocation,MATCH(C43,Control!$C$109:$C$134,0),)","v":3.4992362577426781E-3},843913500,0,0]
[{"$f":"Control!A64","v":"Carterton District"},{"$f":"Control!B64","v":"Rural"},{"$f":"Control!C64","v":"Carterton DistrictRural"},{"$f":"INDEX(stadium_rate_allocation,MATCH(C44,Control!$C$109:$C$134,0),)","v":3.0999999999999999E-3},1744267200,0,0]
[{"$f":"Control!A65","v":"South Wairarapa District"},{"$f":"Control!B65","v":"Business"},{"$f":"Control!C65","v":"South Wairarapa DistrictBusiness"},{"$f":"INDEX(stadium_rate_allocation,MATCH(C45,Control!$C$109:$C$134,0),)","v":9.7467792445382606E-4},206493600,0,0]
[{"$f":"Control!A66","v":"South Wairarapa District"},{"$f":"Control!B66","v":"Residential"},{"$f":"Control!C66","v":"South Wairarapa DistrictResidential"},{"$f":"INDEX(stadium_rate_allocation,MATCH(C46,Control!$C$109:$C$134,0),)","v":6.2253220755461736E-3},1318886100,0,0]
[{"$f":"Control!A67","v":"South Wairarapa District"},{"$f":"Control!B67","v":"Rural"},{"$f":"Control!C67","v":"South Wairarapa DistrictRural"},{"$f":"INDEX(stadium_rate_allocation,MATCH(C47,Control!$C$109:$C$134,0),)","v":3.8E-3},2982290600,0,0]
[{"$f":"Control!A68","v":"Tararua District"},{"$f":"Control!B68","v":"Rural"},{"$f":"Control!C68","v":"Tararua DistrictRural"},{"$f":"INDEX(stadium_rate_allocation,MATCH(C48,Control!$C$109:$C$134,0),)","v":0},10760500,{"$f":"$F$49*D48","v":0},0]
["Region wide",null,null,{"$f":"SUM(D23:D48)","v":0.99999999999999989},{"$f":"SUM(E23:E48)","v":119678968561},{"$f":"INDEX(ess_base_estract,MATCH(F6,ESSbase!$B$8:$B$26,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":0}]
[]
[]
["Upper Hutt breakdown"]
[{"$f":"$A$12","v":"Upper Hutt City"},"Business","Trentham Military Camp",{"$f":"SUMIFS($D$23:$D$48,$A$23:$A$48,A53,$B$23:$B$48,B53)\n  *\n  IF(C53=\"Trentham Military Camp\",\n       INDEX('UHCC Adjustments'!$E$30:$E$32,MATCH(B53,'UHCC Adjustments'!$B$30:$B$32,0),),\n       1-INDEX('UHCC Adjustments'!$E$30:$E$32,MATCH(B53,'UHCC Adjustments'!$B$30:$B$32,0),))","v":5.2547338994855114E-4},{"$f":"SUMIFS('UHCC Adjustments'!$D$9:$D$27,'UHCC Adjustments'!$B$9:$B$27,B53,'UHCC Adjustments'!$C$9:$C$27,C53)","v":56325000},{"$f":"$F$49*D53","v":0},{"$f":"F53/E53*100","v":0}]
["Upper Hutt City","Business","Rest of Upper Hutt City",{"$f":"SUMIFS($D$23:$D$48,$A$23:$A$48,A54,$B$23:$B$48,B54)\n  *\n  IF(C54=\"Trentham Military Camp\",\n       INDEX('UHCC Adjustments'!$E$30:$E$32,MATCH(B54,'UHCC Adjustments'!$B$30:$B$32,0),),\n       1-INDEX('UHCC Adjustments'!$E$30:$E$32,MATCH(B54,'UHCC Adjustments'!$B$30:$B$32,0),))","v":7.3745266100514496E-3},{"$f":"SUMIFS('UHCC Adjustments'!$D$9:$D$27,'UHCC Adjustments'!$B$9:$B$27,B54,'UHCC Adjustments'!$C$9:$C$27,C54)","v":1118351500},0,0]
["Upper Hutt City","Residential","Trentham Military Camp",{"$f":"SUMIFS($D$23:$D$48,$A$23:$A$48,A55,$B$23:$B$48,B55)\n  *\n  IF(C55=\"Trentham Military Camp\",\n       INDEX('UHCC Adjustments'!$E$30:$E$32,MATCH(B55,'UHCC Adjustments'!$B$30:$B$32,0),),\n       1-INDEX('UHCC Adjustments'!$E$30:$E$32,MATCH(B55,'UHCC Adjustments'!$B$30:$B$32,0),))","v":1.3628119387793403E-4},{"$f":"SUMIFS('UHCC Adjustments'!$D$9:$D$27,'UHCC Adjustments'!$B$9:$B$27,B55,'UHCC Adjustments'!$C$9:$C$27,C55)","v":26720000},0,0]
["Upper Hutt City","Residential","Rest of Upper Hutt City",{"$f":"SUMIFS($D$23:$D$48,$A$23:$A$48,A56,$B$23:$B$48,B56)\n  *\n  IF(C56=\"Trentham Military Camp\",\n       INDEX('UHCC Adjustments'!$E$30:$E$32,MATCH(B56,'UHCC Adjustments'!$B$30:$B$32,0),),\n       1-INDEX('UHCC Adjustments'!$E$30:$E$32,MATCH(B56,'UHCC Adjustments'!$B$30:$B$32,0),))","v":4.2563718806122065E-2},{"$f":"SUMIFS('UHCC Adjustments'!$D$9:$D$27,'UHCC Adjustments'!$B$9:$B$27,B56,'UHCC Adjustments'!$C$9:$C$27,C56)","v":6130268420},0,0]
["Upper Hutt City","Rural","Trentham Military Camp",{"$f":"SUMIFS($D$23:$D$48,$A$23:$A$48,A57,$B$23:$B$48,B57)\n  *\n  IF(C57=\"Trentham Military Camp\",\n       INDEX('UHCC Adjustments'!$E$30:$E$32,MATCH(B57,'UHCC Adjustments'!$B$30:$B$32,0),),\n       1-INDEX('UHCC Adjustments'!$E$30:$E$32,MATCH(B57,'UHCC Adjustments'!$B$30:$B$32,0),))","v":1.2901245082778525E-5},{"$f":"SUMIFS('UHCC Adjustments'!$D$9:$D$27,'UHCC Adjustments'!$B$9:$B$27,B57,'UHCC Adjustments'!$C$9:$C$27,C57)","v":4676000},0,0]
["Upper Hutt City","Rural","Rest of Upper Hutt City",{"$f":"SUMIFS($D$23:$D$48,$A$23:$A$48,A58,$B$23:$B$48,B58)\n  *\n  IF(C58=\"Trentham Military Camp\",\n       INDEX('UHCC Adjustments'!$E$30:$E$32,MATCH(B58,'UHCC Adjustments'!$B$30:$B$32,0),),\n       1-INDEX('UHCC Adjustments'!$E$30:$E$32,MATCH(B58,'UHCC Adjustments'!$B$30:$B$32,0),))","v":1.9870987549172213E-3},{"$f":"SUMIFS('UHCC Adjustments'!$D$9:$D$27,'UHCC Adjustments'!$B$9:$B$27,B58,'UHCC Adjustments'!$C$9:$C$27,C58)","v":850036340},0,0]
["Total",null,null,{"$f":"SUM(D53:D58)","v":5.2599999999999994E-2},{"$f":"SUM(E53:E58)","v":8186377260},{"$f":"SUM(F53:F58)","v":0}]
[]
[]
["Check Upper Hutt total",null,null,{"$f":"D59-D12","v":0},{"$f":"E59-E12","v":0},{"$f":"F59-F12","v":0}]
["Check TA totals",null,null,{"$f":"D19-SUM(D10:D18)","v":0},{"$f":"E19-SUM(E10:E18)","v":0},{"$f":"F19-SUM(F10:F18)","v":0}]
["Check category totals",null,null,{"$f":"D49-SUM(D23:D48)","v":0},{"$f":"E49-SUM(E23:E48)","v":0},{"$f":"F49-SUM(F23:F48)","v":0}]
["Category matches TA",null,null,null,{"$f":"E49-E19","v":0},{"$f":"F49-F19","v":0}]

{"sheet":"WRS","index":16,"n_rows":53,"n_cols":22,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
["Wellington Regional Council"]
[{"$f":"\"Wellington Regional Strategy \"&year_current","v":"Wellington Regional Strategy 2018/19"}]
["Printed: ",{"$f":"NOW()","v":"2018-09-24T16:58:53.140"}]
[{"$f":"check_total","v":0}]
[]
[{"$f":"Control!A29","v":"TA full name"},{"$f":"Control!B29","v":"Category group"},{"$f":"Control!C29","v":"Concatenated  row"},"CV assessments","Contiguous assements","Rateable properties","Rating basis","CV","ECV","Regional strategy rate","Rates sought",null,"Rates"]
[{"$f":"Control!A40","v":0},{"$f":"Control!B40","v":0},{"$f":"Control!C40","v":0},"#","#","#","$","$","$","$","Cents per $",null,"2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28"]
[]
["By TA"]
[{"$f":"Control!A30","v":"Wellington City"},{"$f":"Control!B30","v":"District wide"},{"$f":"Control!C30","v":"Wellington CityDistrict wide"},null,null,null,null,{"$f":"INDEX(capital_values,MATCH($C10,capital_values_rows,0),MATCH(H$6&\" \"&year_current,capital_values_header,0))","v":51992837451},68975077410,{"$f":"SUMIF($A$23:$A$48,$A10,$J$23:$J$48)","v":2351472.4227200211}]
[{"$f":"Control!A31","v":"Hutt City"},{"$f":"Control!B31","v":"District wide"},{"$f":"Control!C31","v":"Hutt CityDistrict wide"},null,null,null,null,21402530500,24118117072,{"$f":"SUMIF($A$23:$A$48,$A11,$J$23:$J$48)","v":883091.45795915532}]
[{"$f":"Control!A32","v":"Upper Hutt City"},{"$f":"Control!B32","v":"District wide"},{"$f":"Control!C32","v":"Upper Hutt CityDistrict wide"},null,null,null,null,8186377260,9172479133,351106.94463605288]
[{"$f":"Control!A33","v":"Porirua City"},{"$f":"Control!B33","v":"District wide"},{"$f":"Control!C33","v":"Porirua CityDistrict wide"},null,null,null,null,10277129250,11429809803,362532.20642395876]
[{"$f":"Control!A34","v":"Kapiti Coast District"},{"$f":"Control!B34","v":"District wide"},{"$f":"Control!C34","v":"Kapiti Coast DistrictDistrict wide"},null,null,null,null,14770315600,14678791680,485529.92728148983]
[{"$f":"Control!A35","v":"Masterton District"},{"$f":"Control!B35","v":"District wide"},{"$f":"Control!C35","v":"Masterton DistrictDistrict wide"},null,null,null,null,5846514500,5891731979,243887.58058216906]
[{"$f":"Control!A36","v":"Carterton District"},{"$f":"Control!B36","v":"District wide"},{"$f":"Control!C36","v":"Carterton DistrictDistrict wide"},null,null,null,null,2684833200,2715649450,90214.335422871896]
[{"$f":"Control!A37","v":"South Wairarapa District"},{"$f":"Control!B37","v":"District wide"},{"$f":"Control!C37","v":"South Wairarapa DistrictDistrict wide"},null,null,null,null,4507670300,4514129051,139773.94584747485]
[{"$f":"Control!A38","v":"Tararua District"},{"$f":"Control!B38","v":"District wide"},{"$f":"Control!C38","v":"Tararua DistrictDistrict wide"},null,null,null,null,10760500,7041800,252]
["Region wide",null,null,null,null,null,null,{"$f":"SUM(H10:H18)","v":119678968561},{"$f":"SUM(I10:I18)","v":141502827378},{"$f":"SUM(J10:J18)","v":4907860.8208731934}]
[]
[]
["By TA & Category"]
[{"$f":"Control!A43","v":"Wellington City"},{"$f":"Control!B43","v":"Regional CBD"},{"$f":"Control!C43","v":"Wellington CityRegional CBD"},{"$f":"INDEX(assessments,MATCH($C23,assessments_rows,0),MATCH(D$6&\" \"&year_current,assessments_header,0))","v":3381},{"$f":"INDEX(assessments_contiguous,MATCH($C23,assessments_contiguous_rows,0),MATCH(E$6&\" \"&year_current,assessments_contiguous_header,0))","v":0},{"$f":"D23-E23","v":3381},{"$f":"INDEX(WRS_value,MATCH($B23,WRS_categories,0),)","v":"Remainder"},{"$f":"INDEX(capital_values,MATCH($C23,capital_values_rows,0),MATCH(H$6&\" \"&year_current,capital_values_header,0))","v":7963363000},{"$f":"INDEX($I$10:$I$18,MATCH(A23,$A$10:$A$18,0),)/INDEX($H$10:$H$18,MATCH(A23,$A$10:$A$18,0),)*H23","v":10564408605.061914},{"$f":"IF(G23=\"Remainder\",\nI23/(SUMIF($B$23:$B$48,\"Business\",$I$23:$I$48)\n+SUMIF($B$23:$B$48,\"Regional CBD\",$I$23:$I$48))\n*($J$49-SUMPRODUCT($G$23:$G$48,$F$23:$F$48)),\nG23*F23)","v":893930.66496997047},{"$f":"J23/H23*100","v":1.1225542085297009E-2},null,{"$f":"IF($G23=\"Remainder\",\n$I23/(SUMIF($B$23:$B$48,\"Business\",$I$23:$I$48)\n+SUMIF($B$23:$B$48,\"Regional CBD\",$I$23:$I$48))\n*(M$49-SUMPRODUCT($G$23:$G$48,$F$23:$F$48)),\n$G23*$F23)","v":893930.66496997047},{"$f":"IF($G23=\"Remainder\",\n$I23/(SUMIF($B$23:$B$48,\"Business\",$I$23:$I$48)\n+SUMIF($B$23:$B$48,\"Regional CBD\",$I$23:$I$48))\n*(N$49-SUMPRODUCT($G$23:$G$48,$F$23:$F$48)),\n$G23*$F23)","v":942545.96346893429},1032299.9087187244,1121710.1184185732,1169613.1256589368,1215304.2932020188,1264155.0060237607,1314375.8557979511,1364848.2257409841,1416693.7324687149]
[{"$f":"Control!A44","v":"Wellington City"},{"$f":"Control!B44","v":"Business"},{"$f":"Control!C44","v":"Wellington CityBusiness"},1899,0,{"$f":"D24-E24","v":1899},"Remainder",3896130400,{"$f":"INDEX($I$10:$I$18,MATCH(A24,$A$10:$A$18,0),)/INDEX($H$10:$H$18,MATCH(A24,$A$10:$A$18,0),)*H24","v":5168709943.8017988},{"$f":"IF(G24=\"Remainder\",\nI24/(SUMIF($B$23:$B$48,\"Business\",$I$23:$I$48)\n+SUMIF($B$23:$B$48,\"Regional CBD\",$I$23:$I$48))\n*($J$49-SUMPRODUCT($G$23:$G$48,$F$23:$F$48)),\nG24*F24)","v":437361.75775005075},1.1225542085297009E-2,null,{"$f":"IF($G24=\"Remainder\",\n$I24/(SUMIF($B$23:$B$48,\"Business\",$I$23:$I$48)\n+SUMIF($B$23:$B$48,\"Regional CBD\",$I$23:$I$48))\n*(M$49-SUMPRODUCT($G$23:$G$48,$F$23:$F$48)),\n$G24*$F24)","v":437361.75775005075},461147.12862751639,505059.86682714929,548804.43003266375,572241.30748765368,594596.02707987814,618496.5760422271,643067.47398058011,667761.42990034621,693127.2024847829]
[{"$f":"Control!A45","v":"Wellington City"},{"$f":"Control!B45","v":"Residential"},{"$f":"Control!C45","v":"Wellington CityResidential"},71308,0,71308,14,39537398501,52451361685.474648,998312,2.5249815057375368E-3,null,998312,998312,998312,998312,998312,998312,998312,998312,998312,998312]
[{"$f":"Control!A46","v":"Wellington City"},{"$f":"Control!B46","v":"Rural"},{"$f":"Control!C46","v":"Wellington CityRural"},781,0,781,28,595945550,790597175.66163385,21868,3.669462755448044E-3,null,21868,21868,21868,21868,21868,21868,21868,21868,21868,21868]
[{"$f":"Control!A47","v":"Hutt City"},{"$f":"Control!B47","v":"Business"},{"$f":"Control!C47","v":"Hutt CityBusiness"},2371,0,2371,"Remainder",3789029500,4269787494.0657892,361297.45795915526,9.5353561633435488E-3,null,361297.45795915526,380946.16725384223,417221.76840647048,453358.44292276033,472719.26745060418,491186.13891099417,510929.994954439,531227.61541986198,551626.8920888243,572581.14561357908]
[{"$f":"Control!A48","v":"Hutt City"},{"$f":"Control!B48","v":"Residential"},{"$f":"Control!C48","v":"Hutt CityResidential"},36436,125,36311,14,{"$f":"INDEX(capital_values,MATCH($C28,capital_values_rows,0),MATCH(H$6&\" \"&year_current,capital_values_header,0))","v":17301952000},19497250753.13522,{"$f":"IF(G28=\"Remainder\",\nI28/(SUMIF($B$23:$B$48,\"Business\",$I$23:$I$48)\n+SUMIF($B$23:$B$48,\"Regional CBD\",$I$23:$I$48))\n*($J$49-SUMPRODUCT($G$23:$G$48,$F$23:$F$48)),\nG28*F28)","v":508354},2.9381309114717229E-3,null,508354,508354,508354,508354,508354,508354,508354,508354,508354,508354]
[{"$f":"Control!A49","v":"Hutt City"},{"$f":"Control!B49","v":"Rural"},{"$f":"Control!C49","v":"Hutt CityRural"},480,0,480,28,311549000,351078824.79898942,13440,4.3139281461343163E-3,null,13440,13440,13440,13440,13440,13440,13440,13440,13440,13440]
[{"$f":"Control!A50","v":"Upper Hutt City"},{"$f":"Control!B50","v":"Business"},{"$f":"Control!C50","v":"Upper Hutt CityBusiness"},716,0,716,"Remainder",1174676500,1316173851.0296159,111370.9446360529,9.4809885646007976E-3,null,111370.9446360529,117427.71383500993,128609.76861732069,139748.99887822045,145717.02679842408,151409.49120333197,157495.58965178905,163752.38752096693,170040.52119715617,176499.72803015611]
[{"$f":"Control!A51","v":"Upper Hutt City"},{"$f":"Control!B51","v":"Residential"},{"$f":"Control!C51","v":"Upper Hutt CityResidential"},14823,43,14780,14,6156988420,6898637335.0417328,206920,3.3607339479128015E-3,null,206920,206920,206920,206920,206920,206920,206920,206920,206920,206920]
[{"$f":"Control!A52","v":"Upper Hutt City"},{"$f":"Control!B52","v":"Rural"},{"$f":"Control!C52","v":"Upper Hutt CityRural"},1253,81,1172,28,854712340,957667946.92865169,32816,3.8394204066364594E-3,null,32816,32816,32816,32816,32816,32816,32816,32816,32816,32816]
[{"$f":"Control!A53","v":"Porirua City"},{"$f":"Control!B53","v":"Business"},{"$f":"Control!C53","v":"Porirua CityBusiness"},797,0,797,"Remainder",1099995500,1223370752.990762,103518.20642395873,9.4107845372057193E-3,null,103518.20642395873,109147.91430018107,119541.52512014839,129895.3309652911,135442.55468873607,140733.64481331003,146390.61394078535,152206.24651435402,158051.005414805,164054.77514539842]
[{"$f":"Control!A54","v":"Porirua City"},{"$f":"Control!B54","v":"Residential"},{"$f":"Control!C54","v":"Porirua CityResidential"},17255,0,17255,14,8551317050,9510430886.7820301,241570,2.8249449597942343E-3,null,241570,241570,241570,241570,241570,241570,241570,241570,241570,241570]
[{"$f":"Control!A55","v":"Porirua City"},{"$f":"Control!B55","v":"Rural"},{"$f":"Control!C55","v":"Porirua CityRural"},623,0,623,28,625816700,696008163.22720754,17444,2.7873976517405175E-3,null,17444,17444,17444,17444,17444,17444,17444,17444,17444,17444]
[{"$f":"Control!A56","v":"Kapiti Coast District"},{"$f":"Control!B56","v":"Business"},{"$f":"Control!C56","v":"Kapiti Coast DistrictBusiness"},1334,0,1334,"Remainder",1479149500,1469983984.2336314,124385.92728148981,8.4092870451222008E-3,null,124385.92728148981,131150.49999481448,143639.30717477878,156080.28529283198,162745.74628287947,169103.44097457133,175900.7703993296,182888.74744589051,189911.72225084301,197125.76208907159]
[{"$f":"Control!A57","v":"Kapiti Coast District"},{"$f":"Control!B57","v":"Residential"},{"$f":"Control!C57","v":"Kapiti Coast DistrictResidential"},21036,212,20824,14,11324760400,11254586783.339516,291536,2.5743237799538787E-3,null,291536,291536,291536,291536,291536,291536,291536,291536,291536,291536]
[{"$f":"Control!A58","v":"Kapiti Coast District"},{"$f":"Control!B58","v":"Rural"},{"$f":"Control!C58","v":"Kapiti Coast DistrictRural"},2643,157,2486,28,1966405700,1954220912.4268527,69608,3.5398595518717222E-3,null,69608,69608,69608,69608,69608,69608,69608,69608,69608,69608]
[{"$f":"Control!A59","v":"Masterton District"},{"$f":"Control!B59","v":"Business"},{"$f":"Control!C59","v":"Masterton DistrictBusiness"},550,0,550,"Remainder",433363100,436714769.93490309,36953.580582169045,8.5271636145691793E-3,null,36953.580582169045,38963.254733651491,42673.530908669076,46369.597637874511,48349.82687438299,50238.622401666289,52258.028182779388,54334.07310635061,56420.5154479673,58563.720940029656]
[{"$f":"Control!A60","v":"Masterton District"},{"$f":"Control!B60","v":"Residential"},{"$f":"Control!C60","v":"Masterton DistrictResidential"},7912,15,7897,14,2604255800,2624397353.0479107,110558,4.2452818958874927E-3,null,{"$f":"IF($G40=\"Remainder\",\n$I40/(SUMIF($B$23:$B$48,\"Business\",$I$23:$I$48)\n+SUMIF($B$23:$B$48,\"Regional CBD\",$I$23:$I$48))\n*(M$49-SUMPRODUCT($G$23:$G$48,$F$23:$F$48)),\n$G40*$F40)","v":110558},110558,110558,110558,110558,110558,110558,110558,110558,110558]
[{"$f":"Control!A61","v":"Masterton District"},{"$f":"Control!B61","v":"Rural"},{"$f":"Control!C61","v":"Masterton DistrictRural"},3880,438,3442,28,2808895600,2830619856.0171862,96376,3.4310993972150481E-3,null,96376,96376,96376,96376,96376,96376,96376,96376,96376,96376]
[{"$f":"Control!A62","v":"Carterton District"},{"$f":"Control!B62","v":"Business"},{"$f":"Control!C62","v":"Carterton DistrictBusiness"},227,0,227,"Remainder",96652500,97761867.838242248,8272.3354228718872,8.5588426816397781E-3,null,8272.3354228718872,8722.2160138682593,9552.7890881874901,10380.181271776257,10823.470398310315,11246.291405118163,11698.350494199096,12163.088678975113,12630.154403552389,13109.926983940331]
[{"$f":"Control!A63","v":"Carterton District"},{"$f":"Control!B63","v":"Residential"},{"$f":"Control!C63","v":"Carterton DistrictResidential"},2392,37,2355,14,843913500,853599855.70894134,32970,3.9067985048230648E-3,null,32970,32970,32970,32970,32970,32970,32970,32970,32970,32970]
[{"$f":"Control!A64","v":"Carterton District"},{"$f":"Control!B64","v":"Rural"},{"$f":"Control!C64","v":"Carterton DistrictRural"},2043,294,1749,28,1744267200,1764287726.4528167,48972,2.8075973681096567E-3,null,48972,48972,48972,48972,48972,48972,48972,48972,48972,48972]
[{"$f":"Control!A65","v":"South Wairarapa District"},{"$f":"Control!B65","v":"Business"},{"$f":"Control!C65","v":"South Wairarapa DistrictBusiness"},304,0,304,"Remainder",206493600,206789471.40512332,17497.945847474839,8.47384415181625E-3,null,17497.945847474839,18449.549695321664,20206.408180124628,21956.538328744016,22894.199670355152,23788.566097983636,24744.777984499578,25727.809157048592,26715.76362674628,27730.596101686831]
[{"$f":"Control!A66","v":"South Wairarapa District"},{"$f":"Control!B66","v":"Residential"},{"$f":"Control!C66","v":"South Wairarapa DistrictResidential"},3229,69,3160,14,1318886100,1320775847.1088915,44240,3.3543457619274325E-3,null,44240,44240,44240,44240,44240,44240,44240,44240,44240,44240]
[{"$f":"Control!A67","v":"South Wairarapa District"},{"$f":"Control!B67","v":"Rural"},{"$f":"Control!C67","v":"South Wairarapa DistrictRural"},3124,337,2787,28,2982290600,2986563732.4859853,78036,2.6166464126601207E-3,null,78036,78036,78036,78036,78036,78036,78036,78036,78036,78036]
[{"$f":"Control!A68","v":"Tararua District"},{"$f":"Control!B68","v":"Rural"},{"$f":"Control!C68","v":"Tararua DistrictRural"},10,1,9,28,10760500,7041800,252,2.3418986106593558E-3,null,252,252,252,252,252,252,252,252,252,252]
["Region wide",null,null,{"$f":"SUM(D23:D48)","v":200807},{"$f":"SUM(E23:E48)","v":1809},{"$f":"SUM(F23:F48)","v":198998},null,{"$f":"SUM(H23:H48)","v":119678968561},{"$f":"SUM(I23:I48)","v":141502827378},{"$f":"INDEX(ess_base_estract,MATCH(J6,ESSbase!$B$8:$B$26,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":4907860.8208731934},null,null,4907860.8208731934,5021772.4079231396,5232076.873041573,5441575.9237487353,5553818.5253102826,5660878.5160888722,5775341.7076738086,5893015.2976219784,6011278.2300712243,6132758.5898573594]
[]
["Check TA totals",null,null,null,null,null,null,{"$f":"INDEX(capital_values,MATCH(\"Region wide\",capital_values_rows,0),MATCH(H6&\" \"&year_current,capital_values_header,0))-SUM(H10:H18)","v":0},{"$f":"INDEX(capital_values,MATCH(\"Region wide\",capital_values_rows,0),MATCH(I6&\" \"&year_current,capital_values_header,0))-SUM(I10:I18)","v":0},{"$f":"INDEX(ess_base_estract,MATCH(J6,ESSbase!$B$8:$B$26,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))-SUM(J10:J18)","v":0}]
["Check category totals",null,null,{"$f":"INDEX(assessments,MATCH(\"region wide\",assessments_rows,0),MATCH(\"CV assessments \"&year_current,assessments_header,0))-SUM(D23:D48)","v":0},{"$f":"INDEX(assessments_contiguous,MATCH(\"region wide\",assessments_contiguous_rows,0),MATCH(\"Contiguous assements \"&year_current,assessments_contiguous_header,0))-SUM(E23:E48)","v":0},{"$f":"F49-SUM(F23:F48)","v":0},null,{"$f":"INDEX(capital_values,MATCH(\"Region wide\",capital_values_rows,0),MATCH(H6&\" \"&year_current,capital_values_header,0))-SUM(H23:H48)","v":0},{"$f":"INDEX(capital_values,MATCH(\"Region wide\",capital_values_rows,0),MATCH(I6&\" \"&year_current,capital_values_header,0))-SUM(I23:I48)","v":0},{"$f":"INDEX(ess_base_estract,MATCH(J6,ESSbase!$B$8:$B$26,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))-SUM(J23:J48)","v":0}]
["Category matches TA",null,null,null,null,null,null,{"$f":"H49-H19","v":0},{"$f":"I49-I19","v":0},{"$f":"J49-J19","v":0}]

{"sheet":">>Other rates & levies","index":17,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Pest","index":18,"n_rows":21,"n_cols":4,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
["Wellington Regional Council"]
[{"$f":"\"Regional Possum/Predator Rate \"&year_current","v":"Regional Possum/Predator Rate 2018/19"}]
["Printed: ",{"$f":"NOW()","v":"2018-09-24T16:58:53.140"}]
[{"$f":"check_total","v":0}]
[]
["TA full name","Area ha","$ per Hectare","Pest management rate"]
[null,"#","$","Cents per $"]
[]
["By TA"]
[{"$f":"Control!A17","v":"Wellington City"},{"$f":"INDEX(Control!$D$139:$D$147,MATCH(Pest!A10,Control!$A$139:$A$147,0))","v":34055},{"$f":"$C$19","v":0.86682366680113054},{"$f":"B10*C10","v":29519.679972912501}]
[{"$f":"Control!A18","v":"Hutt City"},{"$f":"INDEX(Control!$D$139:$D$147,MATCH(Pest!A11,Control!$A$139:$A$147,0))","v":15578},0.86682366680113054,{"$f":"B11*C11","v":13503.379081428011}]
[{"$f":"Control!A19","v":"Upper Hutt City"},{"$f":"INDEX(Control!$D$139:$D$147,MATCH(Pest!A12,Control!$A$139:$A$147,0))","v":54326.211900000002},{"$f":"$C$19","v":0.86682366680113054},47091.246202573217]
[{"$f":"Control!A20","v":"Porirua City"},{"$f":"INDEX(Control!$D$139:$D$147,MATCH(Pest!A13,Control!$A$139:$A$147,0))","v":11858},0.86682366680113054,10278.795040927806]
[{"$f":"Control!A21","v":"Kapiti Coast District"},{"$f":"INDEX(Control!$D$139:$D$147,MATCH(Pest!A14,Control!$A$139:$A$147,0))","v":29205.998500000002},0.86682366680113054,25316.450712358321]
[{"$f":"Control!A22","v":"Masterton District"},{"$f":"INDEX(Control!$D$139:$D$147,MATCH(Pest!A15,Control!$A$139:$A$147,0))","v":207207.73449999999},0.86682366680113054,179612.56820884513]
[{"$f":"Control!A23","v":"Carterton District"},{"$f":"INDEX(Control!$D$139:$D$147,MATCH(Pest!A16,Control!$A$139:$A$147,0))","v":78106.069000000003},0.86682366680113054,67704.189130002109]
[{"$f":"Control!A24","v":"South Wairarapa District"},{"$f":"INDEX(Control!$D$139:$D$147,MATCH(Pest!A17,Control!$A$139:$A$147,0))","v":178090.13709999999},0.86682366680113054,154372.74566213804]
[{"$f":"Control!A25","v":"Tararua District"},{"$f":"INDEX(Control!$D$139:$D$147,MATCH(Pest!A18,Control!$A$139:$A$147,0))","v":5307.8222999999998},0.86682366680113054,4600.9459888148103]
["Region wide",{"$f":"SUM(B10:B18)","v":613734.97330000007},{"$f":"D19/B19","v":0.86682366680113054},{"$f":"INDEX(ess_base_estract,MATCH(D6,ESSbase!$B$8:$B$26,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":532000}]
[]
["Check",{"$f":"'TA Split'!X139-Pest!B19","v":0},null,{"$f":"D19-SUM(D10:D18)","v":0}]

{"sheet":"Water levy","index":19,"n_rows":21,"n_cols":3,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
["Wellington Regional Council"]
[{"$f":"\"Water Supply Levy \"&year_current","v":"Water Supply Levy 2018/19"}]
["Printed :",{"$f":"NOW()","v":"2018-09-24T16:58:53.140"}]
[{"$f":"check_total","v":0}]
[]
[null,"Share","Bulk Water Levies"]
[null,"%","$"]
[]
["By TA"]
["Wellington City",{"$f":"INDEX(Control!$B$154:$B$162,MATCH(A10,Control!$A$154:$A$162,0),)","v":0.53514217498266803},{"$f":"B10*$C$19","v":17696562.021405686}]
["Hutt City",{"$f":"INDEX(Control!$B$154:$B$162,MATCH(A11,Control!$A$154:$A$162,0),)","v":0.24815885911892197},8206340.0099263545]
["Upper Hutt City",{"$f":"INDEX(Control!$B$154:$B$162,MATCH(A12,Control!$A$154:$A$162,0),)","v":0.10032287740583312},3317567.0040129153]
["Porirua City",{"$f":"INDEX(Control!$B$154:$B$162,MATCH(A13,Control!$A$154:$A$162,0),)","v":0.11637608849257693},{"$f":"B13*$C$19","v":3848429.0046550436}]
["Kapiti Coast District",{"$f":"INDEX(Control!$B$154:$B$162,MATCH(A14,Control!$A$154:$A$162,0),)","v":0},0]
["Masterton District",{"$f":"INDEX(Control!$B$154:$B$162,MATCH(A15,Control!$A$154:$A$162,0),)","v":0},0]
["Carterton District",{"$f":"INDEX(Control!$B$154:$B$162,MATCH(A16,Control!$A$154:$A$162,0),)","v":0},0]
["South Wairarapa District",{"$f":"INDEX(Control!$B$154:$B$162,MATCH(A17,Control!$A$154:$A$162,0),)","v":0},0]
["Tararua District",{"$f":"INDEX(Control!$B$154:$B$162,MATCH(A18,Control!$A$154:$A$162,0),)","v":0},{"$f":"B18*$C$19","v":0}]
["Region wide",{"$f":"SUM(B10:B18)","v":1},{"$f":"INDEX(ess_base_estract,MATCH(C6,ESSbase!$B$8:$B$26,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":33068898.039999999}]
[]
["Checks",{"$f":"1-B19","v":0},{"$f":"C19-SUM(C10:C18)","v":0}]

{"sheet":">>Output tabs","index":20,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Comparison - TA","index":21,"n_rows":76,"n_cols":13,"rows_kept":76,"cut":false,"hidden":false,"merged":[[29,1,29,11],[4,1,4,11],[54,1,54,11],[4,0,5,0],[29,0,30,0],[54,0,55,0]]}
["Comparison of proposed vs current"]
[{"$f":"check_total","v":0}]
[]
[{"$f":"year_previous&\" rates\"","v":"2017/18 rates"}]
[null,"TA"]
[null,"Wellington City","Hutt City","Upper Hutt City","Porirua City","Kapiti Coast District","Masterton District","Carterton District","South Wairarapa District","Tararua District","Other","Region wide"]
["General Rate",21189528.406917833,7179456.0529976618,2718137.0908558238,3367756.6064207805,4329462.3984503523,1675353.2248983532,774173.16904683737,1245449.1280744334,2354.4428815298133,0,{"$f":"INDEX(ess_base_estract,MATCH(A7,ESSbase!$B$8:$B$26,0),MATCH(year_previous,ESSbase!$F$6:$G$6,0))","v":42481670.520543598},{"$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$26,0),MATCH(year_previous,ESSbase!$F$6:$G$6,0))","v":0},{"$f":"ROUND(L8-SUM(B8:K8),-1)","v":0}]
["Public transport rate",38457358.003260493,11536013.198820936,4596383.5624092557,6066071.2474005194,3090620.0871701711,306748.56603071187,198788.91360953596,404412.54842927179,0,0,{"$f":"INDEX(ess_base_estract,MATCH(A9,ESSbase!$B$8:$B$26,0),MATCH(year_previous,ESSbase!$F$6:$G$6,0))","v":64656396.127130903},0]
["Flood protection – regional rate",0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(ess_base_estract,MATCH(A10,ESSbase!$B$8:$B$26,0),MATCH(year_previous,ESSbase!$F$6:$G$6,0))","v":0},{"$f":"ROUND(L10-SUM(B10:K10),-1)","v":0}]
["Flood protection – catchment rate",43255,3685586,678045,28308,1368226,0,23240,0,0,0,{"$f":"INDEX(ess_base_estract,MATCH(A11,ESSbase!$B$8:$B$26,0),MATCH(year_previous,ESSbase!$F$6:$G$6,0))","v":5826660.417418221},{"$f":"ROUND(L11-SUM(B11:K11),-1)","v":0}]
["River management rate",null,null,null,null,null,null,null,null,null,null,null,0]
["Stadium purposes rate",580986,190924,51447,70226,47340,19562,6846,10760,0,0,{"$f":"INDEX(ess_base_estract,MATCH(A13,ESSbase!$B$8:$B$26,0),MATCH(year_previous,ESSbase!$F$6:$G$6,0))","v":978091.35},0]
["Regional strategy rate",2299850.9726340426,862252.31806421571,343198.01081979473,354526.17078167095,491419.64592721401,241562.29325001914,90904.663577743515,138051.14376879905,252,0,{"$f":"INDEX(ess_base_estract,MATCH(A14,ESSbase!$B$8:$B$26,0),MATCH(year_previous,ESSbase!$F$6:$G$6,0))","v":4822017.2188234972},0]
["District-Wide Rates",{"$f":"SUM(B7:B14)","v":62570978.382812366},23454231.569882814,8387210.6640848741,9886888.0246029701,9327068.131547736,2243226.0841790843,1093952.7462341168,1798672.8202725044,2606.4428815298133,0,{"$f":"INDEX(ess_base_estract,MATCH(A15,ESSbase!$B$8:$B$26,0),MATCH(year_previous,ESSbase!$F$6:$G$6,0))","v":118764835.63391621},{"$f":"ROUND(L15-SUM(B15:K15),-1)","v":0}]
["Rates Penalties",0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(ess_base_estract,MATCH(A16,ESSbase!$B$8:$B$26,0),MATCH(year_previous,ESSbase!$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(A17,ESSbase!$B$8:$B$26,0),MATCH(year_previous,ESSbase!$F$6:$G$6,0))","v":0},0]
["Pest management rate",26190.392757922371,11980.441591041395,41780.203397771729,9119.5324423269267,22461.211910212649,159355.51164393779,60068.378325866543,136962.28562505482,4082.0423058657721,0,{"$f":"INDEX(ess_base_estract,MATCH(A18,ESSbase!$B$8:$B$26,0),MATCH(year_previous,ESSbase!$F$6:$G$6,0))","v":472000},{"$f":"ROUND(L18-SUM(B18:K18),-1)","v":0}]
["River  Mgmt Rates - Non District Wide",0,0,0,0,0,0,0,93297,0,0,{"$f":"INDEX(ess_base_estract,MATCH(A19,ESSbase!$B$8:$B$26,0),MATCH(year_previous,ESSbase!$F$6:$G$6,0))","v":93297.36},0]
["Special Rates",0,0,0,0,0,0,0,0,0,1451758,{"$f":"INDEX(ess_base_estract,MATCH(A20,ESSbase!$B$8:$B$26,0),MATCH(year_previous,ESSbase!$F$6:$G$6,0))","v":1451756.1159999999},0]
["Total Other Rates",{"$f":"SUM(B16:B20)","v":26190.392757922371},11980.441591041395,41780.203397771729,9119.5324423269267,22461.211910212649,159355.51164393779,60068.378325866543,230259.28562505482,4082.0423058657721,1451758,{"$f":"INDEX(ess_base_estract,MATCH(A21,ESSbase!$B$8:$B$26,0),MATCH(year_previous,ESSbase!$F$6:$G$6,0))","v":2017053.4759999998},0]
["Total Regnl Rates",{"$f":"SUM(B21,B15)","v":62597168.775570288},23466212.011473857,8428990.8674826454,9896007.5570452977,9349529.3434579484,2402581.5958230221,1154021.1245599834,2028932.1058975591,6688.4851873955849,1451758,{"$f":"INDEX(ess_base_estract,MATCH(A22,ESSbase!$B$8:$B$26,0),MATCH(year_previous,ESSbase!$F$6:$G$6,0))","v":120781889.10991621},0]
["Bulk Water Levies",16514665.785679923,7660138.3816216718,3095535.3733950593,3592425.8969410262,0,0,0,0,0,0,{"$f":"INDEX(ess_base_estract,MATCH(A23,ESSbase!$B$8:$B$26,0),MATCH(year_previous,ESSbase!$F$6:$G$6,0))","v":30862765.437637679},0]
["Total Regnl Rates & levies",{"$f":"SUM(B22:B23)","v":79111834.56125021},{"$f":"SUM(C22:C23)","v":31126350.393095531},11524526.240877705,13488433.453986324,9349529.3434579484,2402581.5958230221,1154021.1245599834,2028932.1058975591,6688.4851873955849,1451758,{"$f":"INDEX(ess_base_estract,MATCH(A24,ESSbase!$B$8:$B$26,0),MATCH(year_previous,ESSbase!$F$6:$G$6,0))","v":151644654.5475539},0]
["Warm Greater Wellington rate",null,null,null,null,null,null,null,null,null,3181767.0725559997,{"$f":"INDEX(ess_base_estract,MATCH(A25,ESSbase!$B$8:$B$26,0),MATCH(year_previous,ESSbase!$F$6:$G$6,0))","v":3181767},0]
["Total Rates & Levies",{"$f":"SUM(B24:B25)","v":79111834.56125021},31126350.393095531,11524526.240877705,13488433.453986324,9349529.3434579484,2402581.5958230221,1154021.1245599834,2028932.1058975591,6688.4851873955849,4633525.0725560002,{"$f":"INDEX(ess_base_estract,MATCH(A26,ESSbase!$B$8:$B$26,0),MATCH(year_previous,ESSbase!$F$6:$G$6,0))","v":154826421.5475539},0]
[]
[]
[{"$f":"year_current&\" rates\"","v":"2018/19 rates"}]
[null,"TA"]
[null,"Wellington City","Hutt City","Upper Hutt City","Porirua City","Kapiti 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$31,Gen!$A$10:$A$18,0),),0)","v":17763603.956695955},{"$f":"IFERROR(INDEX(Gen!$D$10:$D$18,MATCH(C$31,Gen!$A$10:$A$18,0),),0)","v":6211296.8326458521},{"$f":"IFERROR(INDEX(Gen!$D$10:$D$18,MATCH(D$31,Gen!$A$10:$A$18,0),),0)","v":2362248.6952953734},{"$f":"IFERROR(INDEX(Gen!$D$10:$D$18,MATCH(E$31,Gen!$A$10:$A$18,0),),0)","v":2943593.8641138384},{"$f":"IFERROR(INDEX(Gen!$D$10:$D$18,MATCH(F$31,Gen!$A$10:$A$18,0),),0)","v":3780325.4705526493},{"$f":"IFERROR(INDEX(Gen!$D$10:$D$18,MATCH(G$31,Gen!$A$10:$A$18,0),),0)","v":1517336.3687850407},{"$f":"IFERROR(INDEX(Gen!$D$10:$D$18,MATCH(H$31,Gen!$A$10:$A$18,0),),0)","v":699379.00943950808},{"$f":"IFERROR(INDEX(Gen!$D$10:$D$18,MATCH(I$31,Gen!$A$10:$A$18,0),),0)","v":1162553.2537605274},{"$f":"IFERROR(INDEX(Gen!$D$10:$D$18,MATCH(J$31,Gen!$A$10:$A$18,0),),0)","v":1813.5209272577977},{"$f":"IFERROR(INDEX(Gen!$D$10:$D$18,MATCH(K$31,Gen!$A$10:$A$18,0),),0)","v":0},{"$f":"INDEX(ess_base_estract,MATCH(A32,ESSbase!$B$8:$B$26,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":36442150.972216003},{"$f":"ROUND(L32-SUM(B32:K32),-1)","v":0}]
["Remission of rates",0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(ess_base_estract,MATCH(A33,ESSbase!$B$8:$B$26,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":0},0]
["Public transport rate",{"$f":"IFERROR(INDEX(Tran!$H$10:$H$18,MATCH(B$31,Tran!$A$10:$A$18,0),),0)","v":41898505.931785308},{"$f":"IFERROR(INDEX(Tran!$H$10:$H$18,MATCH(C$31,Tran!$A$10:$A$18,0),),0)","v":10796902.084589254},{"$f":"IFERROR(INDEX(Tran!$H$10:$H$18,MATCH(D$31,Tran!$A$10:$A$18,0),),0)","v":4160206.7449236228},{"$f":"IFERROR(INDEX(Tran!$H$10:$H$18,MATCH(E$31,Tran!$A$10:$A$18,0),),0)","v":5467474.0758883711},{"$f":"IFERROR(INDEX(Tran!$H$10:$H$18,MATCH(F$31,Tran!$A$10:$A$18,0),),0)","v":3688085.7562969504},{"$f":"IFERROR(INDEX(Tran!$H$10:$H$18,MATCH(G$31,Tran!$A$10:$A$18,0),),0)","v":505063.51190653071},{"$f":"IFERROR(INDEX(Tran!$H$10:$H$18,MATCH(H$31,Tran!$A$10:$A$18,0),),0)","v":257723.04035677342},{"$f":"IFERROR(INDEX(Tran!$H$10:$H$18,MATCH(I$31,Tran!$A$10:$A$18,0),),0)","v":499049.25621653837},{"$f":"IFERROR(INDEX(Tran!$H$10:$H$18,MATCH(J$31,Tran!$A$10:$A$18,0),),0)","v":0},{"$f":"IFERROR(INDEX(Tran!$H$10:$H$18,MATCH(K$31,Tran!$A$10:$A$18,0),),0)","v":0},{"$f":"INDEX(ess_base_estract,MATCH(A34,ESSbase!$B$8:$B$26,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":67273010.401963353},0]
["Flood protection – regional rate",{"$f":"IFERROR(INDEX('Not used'!$D$10:$D$18,MATCH(B$31,'Not used'!$A$10:$A$18,0),),0)","v":4745293.0166026242},{"$f":"IFERROR(INDEX('Not used'!$D$10:$D$18,MATCH(C$31,'Not used'!$A$10:$A$18,0),),0)","v":1659259.2109041046},{"$f":"IFERROR(INDEX('Not used'!$D$10:$D$18,MATCH(D$31,'Not used'!$A$10:$A$18,0),),0)","v":631040.99058898317},{"$f":"IFERROR(INDEX('Not used'!$D$10:$D$18,MATCH(E$31,'Not used'!$A$10:$A$18,0),),0)","v":786339.04702814773},{"$f":"IFERROR(INDEX('Not used'!$D$10:$D$18,MATCH(F$31,'Not used'!$A$10:$A$18,0),),0)","v":1009859.9416891716},{"$f":"IFERROR(INDEX('Not used'!$D$10:$D$18,MATCH(G$31,'Not used'!$A$10:$A$18,0),),0)","v":405334.73343503213},{"$f":"IFERROR(INDEX('Not used'!$D$10:$D$18,MATCH(H$31,'Not used'!$A$10:$A$18,0),),0)","v":186829.11066595578},{"$f":"IFERROR(INDEX('Not used'!$D$10:$D$18,MATCH(I$31,'Not used'!$A$10:$A$18,0),),0)","v":310559.49287920241},{"$f":"IFERROR(INDEX('Not used'!$D$10:$D$18,MATCH(J$31,'Not used'!$A$10:$A$18,0),),0)","v":484.45620677865014},{"$f":"IFERROR(INDEX('Not used'!$D$10:$D$18,MATCH(K$31,'Not used'!$A$10:$A$18,0),),0)","v":0},{"$f":"INDEX(ess_base_estract,MATCH(A35,ESSbase!$B$8:$B$26,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":9735000},{"$f":"ROUND(L35-SUM(B35:K35),-1)","v":0}]
["Flood protection – catchment rate",{"$f":"IFERROR(INDEX('River management'!$C$10:$C$18,MATCH(B$31,'River management'!$A$10:$A$18,0),),0)","v":54042},{"$f":"IFERROR(INDEX('River management'!$C$10:$C$18,MATCH(C$31,'River management'!$A$10:$A$18,0),),0)","v":5167492},{"$f":"IFERROR(INDEX('River management'!$C$10:$C$18,MATCH(D$31,'River management'!$A$10:$A$18,0),),0)","v":881402},{"$f":"IFERROR(INDEX('River management'!$C$10:$C$18,MATCH(E$31,'River management'!$A$10:$A$18,0),),0)","v":45121},{"$f":"IFERROR(INDEX('River management'!$C$10:$C$18,MATCH(F$31,'River management'!$A$10:$A$18,0),),0)","v":1619846},{"$f":"IFERROR(INDEX('River management'!$C$10:$C$18,MATCH(G$31,'River management'!$A$10:$A$18,0),),0)","v":271627},{"$f":"IFERROR(INDEX('River management'!$C$10:$C$18,MATCH(H$31,'River management'!$A$10:$A$18,0),),0)","v":144634},{"$f":"IFERROR(INDEX('River management'!$C$10:$C$18,MATCH(I$31,'River management'!$A$10:$A$18,0),),0)","v":201926},{"$f":"IFERROR(INDEX('River management'!$C$10:$C$18,MATCH(J$31,'River management'!$A$10:$A$18,0),),0)","v":0},{"$f":"IFERROR(INDEX('River management'!$C$10:$C$18,MATCH(K$31,'River management'!$A$10:$A$18,0),),0)","v":0},{"$f":"INDEX(ess_base_estract,MATCH(A36,ESSbase!$B$8:$B$26,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":8386090.4651872702},0]
["River management rate",null,null,null,null,null,null,null,null,null,null,null,0]
["Stadium purposes rate",{"$f":"IFERROR(INDEX(Stad!$F$10:$F$18,MATCH(B$31,Stad!$A$10:$A$18,0),),0)","v":0},{"$f":"IFERROR(INDEX(Stad!$F$10:$F$18,MATCH(C$31,Stad!$A$10:$A$18,0),),0)","v":0},{"$f":"IFERROR(INDEX(Stad!$F$10:$F$18,MATCH(D$31,Stad!$A$10:$A$18,0),),0)","v":0},{"$f":"IFERROR(INDEX(Stad!$F$10:$F$18,MATCH(E$31,Stad!$A$10:$A$18,0),),0)","v":0},{"$f":"IFERROR(INDEX(Stad!$F$10:$F$18,MATCH(F$31,Stad!$A$10:$A$18,0),),0)","v":0},{"$f":"IFERROR(INDEX(Stad!$F$10:$F$18,MATCH(G$31,Stad!$A$10:$A$18,0),),0)","v":0},{"$f":"IFERROR(INDEX(Stad!$F$10:$F$18,MATCH(H$31,Stad!$A$10:$A$18,0),),0)","v":0},{"$f":"IFERROR(INDEX(Stad!$F$10:$F$18,MATCH(I$31,Stad!$A$10:$A$18,0),),0)","v":0},{"$f":"IFERROR(INDEX(Stad!$F$10:$F$18,MATCH(J$31,Stad!$A$10:$A$18,0),),0)","v":0},{"$f":"IFERROR(INDEX(Stad!$F$10:$F$18,MATCH(K$31,Stad!$A$10:$A$18,0),),0)","v":0},{"$f":"INDEX(ess_base_estract,MATCH(A38,ESSbase!$B$8:$B$26,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":0},0]
["Regional strategy rate",{"$f":"IFERROR(INDEX(WRS!$J$10:$J$18,MATCH(B$31,WRS!$A$10:$A$18,0),),0)","v":2351472.4227200211},{"$f":"IFERROR(INDEX(WRS!$J$10:$J$18,MATCH(C$31,WRS!$A$10:$A$18,0),),0)","v":883091.45795915532},{"$f":"IFERROR(INDEX(WRS!$J$10:$J$18,MATCH(D$31,WRS!$A$10:$A$18,0),),0)","v":351106.94463605288},{"$f":"IFERROR(INDEX(WRS!$J$10:$J$18,MATCH(E$31,WRS!$A$10:$A$18,0),),0)","v":362532.20642395876},{"$f":"IFERROR(INDEX(WRS!$J$10:$J$18,MATCH(F$31,WRS!$A$10:$A$18,0),),0)","v":485529.92728148983},{"$f":"IFERROR(INDEX(WRS!$J$10:$J$18,MATCH(G$31,WRS!$A$10:$A$18,0),),0)","v":243887.58058216906},{"$f":"IFERROR(INDEX(WRS!$J$10:$J$18,MATCH(H$31,WRS!$A$10:$A$18,0),),0)","v":90214.335422871896},{"$f":"IFERROR(INDEX(WRS!$J$10:$J$18,MATCH(I$31,WRS!$A$10:$A$18,0),),0)","v":139773.94584747485},{"$f":"IFERROR(INDEX(WRS!$J$10:$J$18,MATCH(J$31,WRS!$A$10:$A$18,0),),0)","v":252},{"$f":"IFERROR(INDEX(WRS!$J$10:$J$18,MATCH(K$31,WRS!$A$10:$A$18,0),),0)","v":0},{"$f":"INDEX(ess_base_estract,MATCH(A39,ESSbase!$B$8:$B$26,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":4907860.8208731934},0]
["District-Wide Rates",{"$f":"SUM(B32:B39)","v":66812917.327803902},24718041.586098369,8386005.3754440323,9605060.1934543177,10583647.095820261,2943249.1947087725,1378779.4958851091,2313861.9487037431,2549.9771340364478,0,{"$f":"INDEX(ess_base_estract,MATCH(A40,ESSbase!$B$8:$B$26,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":126744112.66023982},0]
["Rates Penalties",0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(ess_base_estract,MATCH(A41,ESSbase!$B$8:$B$26,0),MATCH(year_current,ESSbase!$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(A42,ESSbase!$B$8:$B$26,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":0},0]
["Pest management rate",{"$f":"IFERROR(INDEX(Pest!$D$10:$D$18,MATCH(B$31,Pest!$A$10:$A$18,0),),0)","v":29519.679972912501},{"$f":"IFERROR(INDEX(Pest!$D$10:$D$18,MATCH(C$31,Pest!$A$10:$A$18,0),),0)","v":13503.379081428011},{"$f":"IFERROR(INDEX(Pest!$D$10:$D$18,MATCH(D$31,Pest!$A$10:$A$18,0),),0)","v":47091.246202573217},{"$f":"IFERROR(INDEX(Pest!$D$10:$D$18,MATCH(E$31,Pest!$A$10:$A$18,0),),0)","v":10278.795040927806},{"$f":"IFERROR(INDEX(Pest!$D$10:$D$18,MATCH(F$31,Pest!$A$10:$A$18,0),),0)","v":25316.450712358321},{"$f":"IFERROR(INDEX(Pest!$D$10:$D$18,MATCH(G$31,Pest!$A$10:$A$18,0),),0)","v":179612.56820884513},{"$f":"IFERROR(INDEX(Pest!$D$10:$D$18,MATCH(H$31,Pest!$A$10:$A$18,0),),0)","v":67704.189130002109},{"$f":"IFERROR(INDEX(Pest!$D$10:$D$18,MATCH(I$31,Pest!$A$10:$A$18,0),),0)","v":154372.74566213804},{"$f":"IFERROR(INDEX(Pest!$D$10:$D$18,MATCH(J$31,Pest!$A$10:$A$18,0),),0)","v":4600.9459888148103},{"$f":"IFERROR(INDEX(Pest!$D$10:$D$18,MATCH(K$31,Pest!$A$10:$A$18,0),),0)","v":0},{"$f":"INDEX(ess_base_estract,MATCH(A43,ESSbase!$B$8:$B$26,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":532000},0]
["River  Mgmt Rates - Non District Wide",0,0,0,0,0,0,0,{"$f":"'River management'!C31","v":95164},0,0,{"$f":"INDEX(ess_base_estract,MATCH(A44,ESSbase!$B$8:$B$26,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":95164},0]
["Special Rates",0,0,0,0,0,0,0,0,0,{"$f":"'Class Rates'!B140","v":1480591},{"$f":"INDEX(ess_base_estract,MATCH(A45,ESSbase!$B$8:$B$26,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":1480589},0]
["Total Other Rates",{"$f":"SUM(B41:B45)","v":29519.679972912501},13503.379081428011,47091.246202573217,10278.795040927806,25316.450712358321,179612.56820884513,67704.189130002109,249536.74566213804,4600.9459888148103,1480591,{"$f":"INDEX(ess_base_estract,MATCH(A46,ESSbase!$B$8:$B$26,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":2107753},0]
["Total Regnl Rates",{"$f":"SUM(B46,B40)","v":66842437.007776812},24731544.965179797,8433096.6216466054,9615338.9884952456,10608963.54653262,3122861.7629176178,1446483.6850151112,2563398.6943658809,7150.9231228512581,1480591,{"$f":"INDEX(ess_base_estract,MATCH(A47,ESSbase!$B$8:$B$26,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":128851865.66023982},0]
["Bulk Water Levies",{"$f":"IFERROR(INDEX('Water levy'!$C$10:$C$18,MATCH('Comparison - TA'!B31,'Water levy'!$A$10:$A$18,0),),0)","v":17696562.021405686},{"$f":"IFERROR(INDEX('Water levy'!$C$10:$C$18,MATCH('Comparison - TA'!C31,'Water levy'!$A$10:$A$18,0),),0)","v":8206340.0099263545},{"$f":"IFERROR(INDEX('Water levy'!$C$10:$C$18,MATCH('Comparison - TA'!D31,'Water levy'!$A$10:$A$18,0),),0)","v":3317567.0040129153},{"$f":"IFERROR(INDEX('Water levy'!$C$10:$C$18,MATCH('Comparison - TA'!E31,'Water levy'!$A$10:$A$18,0),),0)","v":3848429.0046550436},{"$f":"IFERROR(INDEX('Water levy'!$C$10:$C$18,MATCH('Comparison - TA'!F31,'Water levy'!$A$10:$A$18,0),),0)","v":0},{"$f":"IFERROR(INDEX('Water levy'!$C$10:$C$18,MATCH('Comparison - TA'!G31,'Water levy'!$A$10:$A$18,0),),0)","v":0},{"$f":"IFERROR(INDEX('Water levy'!$C$10:$C$18,MATCH('Comparison - TA'!H31,'Water levy'!$A$10:$A$18,0),),0)","v":0},{"$f":"IFERROR(INDEX('Water levy'!$C$10:$C$18,MATCH('Comparison - TA'!I31,'Water levy'!$A$10:$A$18,0),),0)","v":0},{"$f":"IFERROR(INDEX('Water levy'!$C$10:$C$18,MATCH('Comparison - TA'!J31,'Water levy'!$A$10:$A$18,0),),0)","v":0},{"$f":"IFERROR(INDEX('Water levy'!$C$10:$C$18,MATCH('Comparison - TA'!K31,'Water levy'!$A$10:$A$18,0),),0)","v":0},{"$f":"INDEX(ess_base_estract,MATCH(A48,ESSbase!$B$8:$B$26,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":33068898.039999999},{"$f":"ROUND(L48-SUM(B48:K48),-1)","v":0}]
["Total Regnl Rates & levies",{"$f":"SUM(B47:B48)","v":84538999.029182494},32937884.97510615,11750663.625659522,13463767.99315029,10608963.54653262,3122861.7629176178,1446483.6850151112,2563398.6943658809,7150.9231228512581,1480591,{"$f":"INDEX(ess_base_estract,MATCH(A49,ESSbase!$B$8:$B$26,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":161920763.70023981},{"$f":"ROUND(L49-SUM(B49:K49),-1)","v":0}]
["Warm Greater Wellington rate",null,null,null,null,null,null,null,null,null,{"$f":"L50","v":3237058},{"$f":"INDEX(ess_base_estract,MATCH(A50,ESSbase!$B$8:$B$26,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":3237058},{"$f":"ROUND(L50-SUM(B50:K50),-1)","v":0}]
["Total Rates & Levies",{"$f":"SUM(B49:B50)","v":84538999.029182494},{"$f":"SUM(C49:C50)","v":32937884.97510615},11750663.625659522,13463767.99315029,10608963.54653262,3122861.7629176178,1446483.6850151112,2563398.6943658809,7150.9231228512581,4717649,{"$f":"INDEX(ess_base_estract,MATCH(A51,ESSbase!$B$8:$B$26,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":165157821.70023981},{"$f":"ROUND(L51-SUM(B51:K51),-1)","v":0}]
[]
[]
["Delta"]
[null,"TA"]
[null,"Wellington City","Hutt City","Upper Hutt City","Porirua City","Kapiti Coast District","Masterton District","Carterton District","South Wairarapa District","Tararua District","Other","Region wide"]
["General Rates",{"$f":"B32-B7","v":-3425924.4502218775},{"$f":"C32-C7","v":-968159.22035180964},-355888.39556045039,-424162.74230694212,-549136.9278977029,-158016.85611331253,-74794.159607329289,-82895.874313906068,-540.92195427201568,0,{"$f":"L32-L7","v":-6039519.548327595},{"$f":"ROUND(L57-SUM(B57:K57),-1)","v":0}]
["Remission of Regional Rates",{"$f":"B33-B8","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Transport Rate",{"$f":"B34-B9","v":3441147.9285248145},-739111.11423168145,-436176.81748563284,-598597.17151214834,597465.66912677931,198314.94587581884,58934.12674723746,94636.707787266583,0,0,2616614.2748324499,0]
["Flood protection - Regional rates",{"$f":"B35-B10","v":4745293.0166026242},1659259.2109041046,631040.99058898317,786339.04702814773,1009859.9416891716,405334.73343503213,186829.11066595578,310559.49287920241,484.45620677865014,0,9735000,{"$f":"ROUND(L60-SUM(B60:K60),-1)","v":0}]
["Flood protection - Catchment rates",{"$f":"B36-B11","v":10787},1481906,203357,16813,251620,271627,121394,201926,0,0,2559430.0477690492,{"$f":"ROUND(L61-SUM(B61:K61),-1)","v":0}]
["River management rate",{"$f":"B37-B12","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(L62-SUM(B62:K62),-1)","v":0}]
["Stadium Rate",{"$f":"B38-B13","v":-580986},-190924,-51447,-70226,-47340,-19562,-6846,-10760,0,0,-978091.35,{"$f":"ROUND(L63-SUM(B63:K63),-1)","v":0}]
["WRS Rate",{"$f":"B39-B14","v":51621.450085978489},20839.13989493961,7908.9338162581553,8006.0356422878103,-5889.7186457241769,2325.287332149921,-690.32815487161861,1722.8020786757988,0,0,85843.602049696259,{"$f":"ROUND(L64-SUM(B64:K64),-1)","v":0}]
["District-Wide Rates",{"$f":"B40-B15","v":4241938.9449915364},1263810.0162155554,-1205.2886408418417,-281827.83114865236,1256578.9642725252,700023.11052968819,284826.74965099222,515189.1284312387,-56.465747493365598,0,7979277.0263236016,0]
["Rates Penalties",{"$f":"B41-B16","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Remission of Rates Penalties",{"$f":"B42-B17","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Pest Rate",{"$f":"B43-B18","v":3329.2872149901305},1522.9374903866155,5311.0428048014874,1159.2625986008788,2855.2388021456718,20257.05656490734,7635.8108041355663,17410.46003708322,518.90368294903828,0,60000,0]
["River  Mgmt Rates - Non District Wide",{"$f":"B44-B19","v":0},0,0,0,0,0,0,1867,0,0,1866.6399999999994,{"$f":"ROUND(L69-SUM(B69:K69),-1)","v":0}]
["Special Rates",{"$f":"B45-B20","v":0},0,0,0,0,0,0,0,0,{"$f":"K45-K20","v":28833},{"$f":"L45-L20","v":28832.884000000078},0]
["Total Other Rates",{"$f":"B46-B21","v":3329.2872149901305},1522.9374903866155,5311.0428048014874,1159.2625986008788,2855.2388021456718,20257.05656490734,7635.8108041355663,19277.46003708322,518.90368294903828,28833,{"$f":"L46-L21","v":90699.524000000209},0]
["Total Regnl Rates",{"$f":"B47-B22","v":4245268.2322065234},1265332.9537059404,4105.7541639599949,-280668.56855005212,1259434.2030746713,720280.16709459573,292462.56045512785,534466.58846832183,462.43793545567314,28833,8069976.5503236055,0]
["Bulk Water Levies",{"$f":"B48-B23","v":1181896.2357257623},546201.62830468267,222031.63061785605,256003.10771401739,0,0,0,0,0,0,2206132.6023623198,0]
["Total Regnl Rates & levies",{"$f":"B49-B24","v":5427164.4679322839},1811534.5820106193,226137.38478181697,-24665.460836034268,1259434.2030746713,720280.16709459573,292462.56045512785,534466.58846832183,462.43793545567314,28833,10276109.15268591,0]
["Warm Greater Wellington rate",{"$f":"B50-B25","v":0},0,0,0,0,0,0,0,0,55290.927444000263,55291,0]
["Total Rates & Levies",{"$f":"B51-B26","v":5427164.4679322839},1811534.5820106193,226137.38478181697,-24665.460836034268,1259434.2030746713,720280.16709459573,292462.56045512785,534466.58846832183,462.43793545567314,84123.927443999797,10331400.15268591,0]

{"sheet":"Comparison - Category","index":22,"n_rows":176,"n_cols":34,"rows_kept":176,"cut":false,"hidden":false,"merged":[[1,0,1,2],[5,26,5,33],[63,26,63,33],[121,26,121,33],[63,8,63,15],[63,17,63,24],[5,8,5,15],[5,17,5,24],[121,8,121,15],[121,17,121,24]]}
["Comparison of proposed vs current"]
[{"$f":"check_total","v":0}]
[]
[]
[{"$f":"year_previous&\" rates\"","v":"2017/18 rates"}]
[null,null,null,null,null,null,null,null,"Rates",null,null,null,null,null,null,null,null,"Rates for average property",null,null,null,null,null,null,null,null,"Cents/$ OR Regional Strategy Rate $/property"]
[{"$f":"Control!A29","v":"TA full name"},{"$f":"Control!B29","v":"Category group"},{"$f":"Control!C29","v":"Concatenated  row"},null,"CV","CV Assessments","Average CV",null,"General Rate","Flood protection – regional rate","Flood protection – catchment rate","River management rate","Public transport rate","Stadium purposes rate","Regional strategy rate","District-Wide Rates",null,"General Rate","Flood protection – regional rate","Flood protection – catchment rate","River management rate","Public transport rate","Stadium purposes rate","Regional strategy rate","District-Wide Rates",null,"General Rate","Flood protection – regional rate","Flood protection – catchment rate","River management rate","Public transport rate","Stadium purposes rate","Regional strategy rate","District-Wide Rates"]
[]
["By TA"]
[{"$f":"Control!A30","v":"Wellington City"},{"$f":"Control!B30","v":"District wide"},{"$f":"Control!C30","v":"Wellington CityDistrict wide"},null,51319125451,76971,666733.25604448433,null,21189528.406917833,0,0,43255.424103945203,38457358.003260493,580986.26189999992,2299850.9726045812,62570979.068786852,null,{"$f":"I10/$E10*$G10","v":275.29236214831343},{"$f":"J10/$E10*$G10","v":0},{"$f":"K10/$E10*$G10","v":0},{"$f":"L10/$E10*$G10","v":0.56197040578848145},{"$f":"M10/$E10*$G10","v":499.63438182251099},{"$f":"N10/$E10*$G10","v":7.5481189266087219},{"$f":"O10/$E10*$G10","v":29.879447747912607},{"$f":"IF('Comparison - Category'!B10=\"Residential\",SUM(R10:W10,Control!$B$79),IF('Comparison - Category'!B10=\"Rural\",SUM(R10:W10,Control!$B$80),P10/$E10*$G10))","v":812.91628105113432}]
[{"$f":"Control!A31","v":"Hutt City"},{"$f":"Control!B31","v":"District wide"},{"$f":"Control!C31","v":"Hutt CityDistrict wide"},null,21170821500,39049,542160.40103459754,null,7179456.0529976618,0,0,3685586.3029764807,11536013.198820936,190923.43151999998,862252.31807783083,23454231.304392911,null,183.85761614888119,0,0,94.383628338151567,295.42403643680848,4.8893295992214902,22.08129063683656,{"$f":"IF('Comparison - Category'!B11=\"Residential\",SUM(R11:W11,Control!$B$79),IF('Comparison - Category'!B11=\"Rural\",SUM(R11:W11,Control!$B$80),P11/$E11*$G11))","v":600.63590115989939}]
[{"$f":"Control!A32","v":"Upper Hutt City"},{"$f":"Control!B32","v":"District wide"},{"$f":"Control!C32","v":"Upper Hutt CityDistrict wide"},null,8012247760,16570,483539.39408569701,null,2718137.0908558238,0,0,678045.43376824516,4596383.5624092557,51447.605009999999,343198.01082399383,8387211.7028673189,null,{"$f":"I12/$E12*$G12","v":164.03965545297669},0,0,40.920062387944789,277.39188668734187,3.1048645147857572,20.712010309233182,{"$f":"IF('Comparison - Category'!B12=\"Residential\",SUM(R12:W12,Control!$B$79),IF('Comparison - Category'!B12=\"Rural\",SUM(R12:W12,Control!$B$80),P12/$E12*$G12))","v":506.16847935228236}]
[{"$f":"Control!A33","v":"Porirua City"},{"$f":"Control!B33","v":"District wide"},{"$f":"Control!C33","v":"Porirua CityDistrict wide"},null,10044595300,18514,542540.52608836559,null,3367756.6064207805,0,0,28307.679875423506,6066071.2474005194,70226.958930000008,354526.17078555212,9886888.6634122767,null,181.90324113755972,0,0,1.5289877862927248,327.64779342122284,3.7931813184617056,19.149085599306044,{"$f":"IF('Comparison - Category'!B13=\"Residential\",SUM(R13:W13,Control!$B$79),IF('Comparison - Category'!B13=\"Rural\",SUM(R13:W13,Control!$B$80),P13/$E13*$G13))","v":534.02228926284317}]
[{"$f":"Control!A34","v":"Kapiti Coast District"},{"$f":"Control!B34","v":"District wide"},{"$f":"Control!C34","v":"Kapiti Coast DistrictDistrict wide"},null,10974506450,24761,443217.41650175682,null,4329462.3984503523,0,0,1368225.7946305373,3090620.0871701711,47339.621339999991,491419.64593250601,9327067.5475235656,null,174.85006253585689,0,0,55.257291491883905,124.81806418037118,1.9118622567747665,19.846518554683009,{"$f":"IF('Comparison - Category'!B14=\"Residential\",SUM(R14:W14,Control!$B$79),IF('Comparison - Category'!B14=\"Rural\",SUM(R14:W14,Control!$B$80),P14/$E14*$G14))","v":376.68379901956973}]
[{"$f":"Control!A35","v":"Masterton District"},{"$f":"Control!B35","v":"District wide"},{"$f":"Control!C35","v":"Masterton DistrictDistrict wide"},null,4724008400,12296,384190.66363044892,null,1675353.2248983532,0,0,0,306748.56603071187,19561.826999999997,241562.29325144846,2243225.9111805134,null,136.2518888173677,0,0,0,24.947020659621977,1.5909098080676642,19.645599646344213,{"$f":"IF('Comparison - Category'!B15=\"Residential\",SUM(R15:W15,Control!$B$79),IF('Comparison - Category'!B15=\"Rural\",SUM(R15:W15,Control!$B$80),P15/$E15*$G15))","v":182.43541893140156}]
[{"$f":"Control!A36","v":"Carterton District"},{"$f":"Control!B36","v":"District wide"},{"$f":"Control!C36","v":"Carterton DistrictDistrict wide"},null,2188251200,4561,479774.43543082656,null,774173.16904683737,0,0,23239.68,198788.91360953596,6846.6394500000006,90904.663578091597,1093953.065684465,null,169.73759461671506,0,0,5.0953036614777458,43.584501997267253,1.5011268252576191,19.930862437643409,{"$f":"IF('Comparison - Category'!B16=\"Residential\",SUM(R16:W16,Control!$B$79),IF('Comparison - Category'!B16=\"Rural\",SUM(R16:W16,Control!$B$80),P16/$E16*$G16))","v":239.84938953836109}]
[{"$f":"Control!A37","v":"South Wairarapa District"},{"$f":"Control!B37","v":"District wide"},{"$f":"Control!C37","v":"South Wairarapa DistrictDistrict wide"},null,3612556200,6598,547522.91603516217,null,1245449.1280744334,0,0,0,404412.54842927179,10759.004849999999,138051.14376949321,1798671.8251231983,null,188.76161383365164,0,0,0,61.293202247540428,1.6306463852682629,20.923180322748287,{"$f":"IF('Comparison - Category'!B17=\"Residential\",SUM(R17:W17,Control!$B$79),IF('Comparison - Category'!B17=\"Rural\",SUM(R17:W17,Control!$B$80),P17/$E17*$G17))","v":272.6086427892086}]
[{"$f":"Control!A38","v":"Tararua District"},{"$f":"Control!B38","v":"District wide"},{"$f":"Control!C38","v":"Tararua DistrictDistrict wide"},null,6806000,12,567166.66666666663,null,2354.4428815298133,0,0,0,0,0,252,2606.4428815298133,null,196.20357346081778,0,0,0,0,0,20.999999999999996,{"$f":"IF('Comparison - Category'!B18=\"Residential\",SUM(R18:W18,Control!$B$79),IF('Comparison - Category'!B18=\"Rural\",SUM(R18:W18,Control!$B$80),P18/$E18*$G18))","v":217.20357346081778}]
[{"$f":"Control!A39","v":"Region wide"},{"$f":"Control!B39","v":0},{"$f":"Control!C39","v":"Region wide"},null,112052918261,199332,562142.14607288339,null,42481670.520543605,0,0,5826660.3153546322,64656396.127130903,978091.35,4822017.2188234972,118764835.53185262,null,213.120173983824,0,0,29.230932892634559,324.36536094119811,4.9068456143519352,24.190883645493432,{"$f":"IF('Comparison - Category'!B19=\"Residential\",SUM(R19:W19,Control!$B$79),IF('Comparison - Category'!B19=\"Rural\",SUM(R19:W19,Control!$B$80),P19/$E19*$G19))","v":595.81419707750183}]
[]
["By TA & Category"]
[{"$f":"Control!A43","v":"Wellington City"},{"$f":"Control!B43","v":"Regional CBD"},{"$f":"Control!C43","v":"Wellington CityRegional CBD"},null,7854191500,3401,2309377.094972067,null,3242974.474721483,0,0,6620.073536726286,25019166.072671905,135230.61302423512,865036.74131845124,29269027.975272797,null,{"$f":"I22/$E22*$G22","v":953.53557033857192},{"$f":"J22/$E22*$G22","v":0},{"$f":"K22/$E22*$G22","v":0},{"$f":"L22/$E22*$G22","v":1.9465079496401898},{"$f":"M22/$E22*$G22","v":7356.4146053137038},{"$f":"N22/$E22*$G22","v":39.762015002715415},{"$f":"IF('Comparison - Category'!B22=\"Residential\",Control!$B$79,IF('Comparison - Category'!B22=\"Rural\",Control!$B$80,O22/$E22*$G22))","v":254.34776281048258},{"$f":"IF('Comparison - Category'!B22=\"Residential\",SUM(R22:W22,Control!$B$79),IF('Comparison - Category'!B22=\"Rural\",SUM(R22:W22,Control!$B$80),P22/$E22*$G22))","v":8606.0064614151124},null,{"$f":"I22/$E22*100","v":4.1289730136086993E-2},{"$f":"J22/$E22*100","v":0},{"$f":"K22/$E22*100","v":0},{"$f":"L22/$E22*100","v":8.4287141925763908E-5},{"$f":"M22/$E22*100","v":0.31854540435730277},{"$f":"N22/$E22*100","v":1.7217636344139956E-3},{"$f":"IF(OR('Comparison - Category'!B22=\"Residential\",'Comparison - Category'!B22=\"Rural\"),X22,O22/$E22*100)","v":1.1013695570300918E-2},{"$f":"P22/$E22*100","v":0.3726548808400304}]
[{"$f":"Control!A44","v":"Wellington City"},{"$f":"Control!B44","v":"Business"},{"$f":"Control!C44","v":"Wellington CityBusiness"},null,3819755400,1907,2003018.0388044049,null,1577166.6965186102,0,0,3219.5626552150316,1192769.6658868904,65767.159400764853,420696.23128613003,3259619.3157476103,null,{"$f":"I23/$E23*$G23","v":827.040742799481},0,0,1.6882866571657218,625.46914834131644,34.487236182886662,{"$f":"IF('Comparison - Category'!B23=\"Residential\",Control!$B$79,IF('Comparison - Category'!B23=\"Rural\",Control!$B$80,O23/$E23*$G23))","v":220.606309012129},{"$f":"IF('Comparison - Category'!B23=\"Residential\",SUM(R23:W23,Control!$B$79),IF('Comparison - Category'!B23=\"Rural\",SUM(R23:W23,Control!$B$80),P23/$E23*$G23))","v":1709.2917229929787},null,4.1289730136086993E-2,0,0,8.4287141925763921E-5,3.1226336269775033E-2,1.7217636344139956E-3,{"$f":"IF(OR('Comparison - Category'!B23=\"Residential\",'Comparison - Category'!B23=\"Rural\"),X23,O23/$E23*100)","v":1.1013695570300915E-2},8.5335812752502696E-2]
[{"$f":"Control!A45","v":"Wellington City"},{"$f":"Control!B45","v":"Residential"},{"$f":"Control!C45","v":"Wellington CityResidential"},null,39066389001,70889,551092.39798840438,null,16130406.59242687,0,0,32927.942742543899,12199001.997910665,377152.02455999999,992446,29731934.557640079,null,227.54456392990267,0,0,0.4645000316345822,172.08596535302607,5.3203180262099901,{"$f":"IF('Comparison - Category'!B24=\"Residential\",Control!$B$79,IF('Comparison - Category'!B24=\"Rural\",Control!$B$80,O24/$E24*$G24))","v":14},{"$f":"IF('Comparison - Category'!B24=\"Residential\",SUM(R24:W24,Control!$B$79),IF('Comparison - Category'!B24=\"Rural\",SUM(R24:W24,Control!$B$80),P24/$E24*$G24))","v":419.41534734077328},null,4.1289730136086993E-2,0,0,8.4287141925763921E-5,3.1226336269775026E-2,9.6541306786850935E-4,{"$f":"IF(OR('Comparison - Category'!B24=\"Residential\",'Comparison - Category'!B24=\"Rural\"),X24,O24/$E24*100)","v":14},7.6106175456551711E-2]
[{"$f":"Control!A46","v":"Wellington City"},{"$f":"Control!B46","v":"Rural"},{"$f":"Control!C46","v":"Wellington CityRural"},null,578789550,774,747790.1162790698,null,238980.64325087226,0,0,487.8451694599903,46420.266791032431,2836.4649149999996,21672,310397.22012636473,null,308.76052099595898,0,0,0.63029091661497461,59.974504897974725,3.6646833527131779,{"$f":"IF('Comparison - Category'!B25=\"Residential\",Control!$B$79,IF('Comparison - Category'!B25=\"Rural\",Control!$B$80,O25/$E25*$G25))","v":28},{"$f":"IF('Comparison - Category'!B25=\"Residential\",SUM(R25:W25,Control!$B$79),IF('Comparison - Category'!B25=\"Rural\",SUM(R25:W25,Control!$B$80),P25/$E25*$G25))","v":401.03000016326183},null,4.1289730136086986E-2,0,0,8.4287141925763908E-5,8.02023236097342E-3,4.9006843938353755E-4,{"$f":"IF(OR('Comparison - Category'!B25=\"Residential\",'Comparison - Category'!B25=\"Rural\"),X25,O25/$E25*100)","v":28},5.3628684230108289E-2]
[{"$f":"Control!A47","v":"Hutt City"},{"$f":"Control!B47","v":"Business"},{"$f":"Control!C47","v":"Hutt CityBusiness"},null,3796856000,2357,1610885.0233347476,null,1287591.0739486651,0,0,660987.12645487417,2092334.5898406077,49784.849714999997,343454.31807783077,4434151.9580369778,null,546.28386675802506,0,0,280.43577702794835,887.7108993808265,21.122125462452271,{"$f":"IF('Comparison - Category'!B26=\"Residential\",Control!$B$79,IF('Comparison - Category'!B26=\"Rural\",Control!$B$80,O26/$E26*$G26))","v":145.71672383446364},{"$f":"IF('Comparison - Category'!B26=\"Residential\",SUM(R26:W26,Control!$B$79),IF('Comparison - Category'!B26=\"Rural\",SUM(R26:W26,Control!$B$80),P26/$E26*$G26))","v":1881.2693924637156},null,3.391203337573679E-2,0,0,1.74088015572588E-2,5.5107030391476734E-2,1.3112124798780886E-3,{"$f":"IF(OR('Comparison - Category'!B26=\"Residential\",'Comparison - Category'!B26=\"Rural\"),X26,O26/$E26*100)","v":9.0457557009755111E-3},0.11678483350532592]
[{"$f":"Control!A48","v":"Hutt City"},{"$f":"Control!B48","v":"Residential"},{"$f":"Control!C48","v":"Hutt CityResidential"},null,17055925500,36202,471132.13358377991,null,5784011.1481008036,0,0,2969232.2240489009,9399014.0488326307,138888.97169999999,505078,18796224.392682336,null,159.77048638475233,0,0,82.018458208079693,259.62692803802634,3.8364999640903816,{"$f":"IF('Comparison - Category'!B27=\"Residential\",Control!$B$79,IF('Comparison - Category'!B27=\"Rural\",Control!$B$80,O27/$E27*$G27))","v":14},{"$f":"IF('Comparison - Category'!B27=\"Residential\",SUM(R27:W27,Control!$B$79),IF('Comparison - Category'!B27=\"Rural\",SUM(R27:W27,Control!$B$80),P27/$E27*$G27))","v":519.25237259494872},null,3.3912033375736797E-2,0,0,1.74088015572588E-2,5.5107030391476734E-2,8.1431507014966735E-4,{"$f":"IF(OR('Comparison - Category'!B27=\"Residential\",'Comparison - Category'!B27=\"Rural\"),X27,O27/$E27*100)","v":14},0.11020348554338101]
[{"$f":"Control!A49","v":"Hutt City"},{"$f":"Control!B49","v":"Rural"},{"$f":"Control!C49","v":"Hutt CityRural"},null,318040000,490,649061.22448979598,null,107853.83094819332,0,0,55366.952472705889,44664.560147696888,2249.6101049999997,13720,223854.95367359612,null,220.1098590779456,0,0,112.99378055654265,91.152163566728348,4.5910410306122449,{"$f":"IF('Comparison - Category'!B28=\"Residential\",Control!$B$79,IF('Comparison - Category'!B28=\"Rural\",Control!$B$80,O28/$E28*$G28))","v":28},{"$f":"IF('Comparison - Category'!B28=\"Residential\",SUM(R28:W28,Control!$B$79),IF('Comparison - Category'!B28=\"Rural\",SUM(R28:W28,Control!$B$80),P28/$E28*$G28))","v":456.84684423182881},null,3.3912033375736804E-2,0,0,1.74088015572588E-2,1.4043692663720566E-2,7.0733558829078102E-4,{"$f":"IF(OR('Comparison - Category'!B28=\"Residential\",'Comparison - Category'!B28=\"Rural\"),X28,O28/$E28*100)","v":28},7.0385785962016126E-2]
[{"$f":"Control!A50","v":"Upper Hutt City"},{"$f":"Control!B50","v":"Business"},{"$f":"Control!C50","v":"Upper Hutt CityBusiness"},null,1170562500,722,1621277.7008310249,null,397110.70397739671,0,0,99060.161622528438,725473.26340738265,7726.9216650000008,105926.0108239938,1335297.0614963016,null,550.014825453458,0,0,137.20243992039948,1004.8106141376492,10.702107569252078,{"$f":"IF('Comparison - Category'!B29=\"Residential\",Control!$B$79,IF('Comparison - Category'!B29=\"Rural\",Control!$B$80,O29/$E29*$G29))","v":146.71192634902187},{"$f":"IF('Comparison - Category'!B29=\"Residential\",SUM(R29:W29,Control!$B$79),IF('Comparison - Category'!B29=\"Rural\",SUM(R29:W29,Control!$B$80),P29/$E29*$G29))","v":1849.4419134297805},null,3.3924775821658107E-2,0,0,8.4626119171362854E-3,6.197646545206964E-2,6.6010329777350637E-4,{"$f":"IF(OR('Comparison - Category'!B29=\"Residential\",'Comparison - Category'!B29=\"Rural\"),X29,O29/$E29*100)","v":9.0491546435148736E-3},0.11407311113215242]
[{"$f":"Control!A51","v":"Upper Hutt City"},{"$f":"Control!B51","v":"Residential"},{"$f":"Control!C51","v":"Upper Hutt CityResidential"},null,6041952920,14604,413719.04409750755,null,2049718.9833601261,0,0,511307.02783568384,3744588.864094113,41764.500645,204288,6551667.3759349221,null,140.35325824158627,0,0,35.011437129258006,256.40844043372454,2.8597987294576828,{"$f":"IF('Comparison - Category'!B30=\"Residential\",Control!$B$79,IF('Comparison - Category'!B30=\"Rural\",Control!$B$80,O30/$E30*$G30))","v":14},{"$f":"IF('Comparison - Category'!B30=\"Residential\",SUM(R30:W30,Control!$B$79),IF('Comparison - Category'!B30=\"Rural\",SUM(R30:W30,Control!$B$80),P30/$E30*$G30))","v":448.6329345340265},null,3.3924775821658107E-2,0,0,8.4626119171362871E-3,6.197646545206964E-2,6.9124174249606701E-4,{"$f":"IF(OR('Comparison - Category'!B30=\"Residential\",'Comparison - Category'!B30=\"Rural\"),X30,O30/$E30*100)","v":14},0.10843625335523008]
[{"$f":"Control!A52","v":"Upper Hutt City"},{"$f":"Control!B52","v":"Rural"},{"$f":"Control!C52","v":"Upper Hutt CityRural"},null,799732340,1244,642871.655948553,null,271307.40351830062,0,0,67678.244310032882,126321.43490776002,1956.1827000000001,32984,500247.2654360935,null,218.09276810152781,0,0,54.403733368193635,101.5445618229582,1.5724941318327974,{"$f":"IF('Comparison - Category'!B31=\"Residential\",Control!$B$79,IF('Comparison - Category'!B31=\"Rural\",Control!$B$80,O31/$E31*$G31))","v":28},{"$f":"IF('Comparison - Category'!B31=\"Residential\",SUM(R31:W31,Control!$B$79),IF('Comparison - Category'!B31=\"Rural\",SUM(R31:W31,Control!$B$80),P31/$E31*$G31))","v":403.61355742451246},null,3.3924775821658107E-2,0,0,8.4626119171362871E-3,1.5795464130881592E-2,2.4460467610950935E-4,{"$f":"IF(OR('Comparison - Category'!B31=\"Residential\",'Comparison - Category'!B31=\"Rural\"),X31,O31/$E31*100)","v":28},6.2551836460195354E-2]
[{"$f":"Control!A53","v":"Porirua City"},{"$f":"Control!B53","v":"Business"},{"$f":"Control!C53","v":"Porirua CityBusiness"},null,1094739500,796,1375300.8793969848,null,367044.77117507975,0,0,3085.1950115880913,691972.22117957263,12128.33274,97906.170785552094,1172136.6908917925,null,461.11152157673331,0,0,3.8758731301357927,869.31183565272943,15.236598919597988,{"$f":"IF('Comparison - Category'!B32=\"Residential\",Control!$B$79,IF('Comparison - Category'!B32=\"Rural\",Control!$B$80,O32/$E32*$G32))","v":122.9977019918996},{"$f":"IF('Comparison - Category'!B32=\"Residential\",SUM(R32:W32,Control!$B$79),IF('Comparison - Category'!B32=\"Rural\",SUM(R32:W32,Control!$B$80),P32/$E32*$G32))","v":1472.5335312710961},null,3.3528046733956318E-2,0,0,2.8182001394743604E-4,6.320884750934562E-2,1.1078738585754875E-3,{"$f":"IF(OR('Comparison - Category'!B32=\"Residential\",'Comparison - Category'!B32=\"Rural\"),X32,O32/$E32*100)","v":8.9433304256905048E-3},0.10706991854151536]
[{"$f":"Control!A54","v":"Porirua City"},{"$f":"Control!B54","v":"Residential"},{"$f":"Control!C54","v":"Porirua CityResidential"},null,8349049050,17106,488077.22728867066,null,2799273.0673249364,0,0,23529.291197188279,5277337.6824949672,56729.298300000002,239484,8396353.3393170908,null,{"$f":"I33/$E33*$G33","v":163.64276086314374},0,0,1.3754993100191908,308.50799032473793,3.316339196773062,{"$f":"IF('Comparison - Category'!B33=\"Residential\",Control!$B$79,IF('Comparison - Category'!B33=\"Rural\",Control!$B$80,O33/$E33*$G33))","v":14},{"$f":"IF('Comparison - Category'!B33=\"Residential\",SUM(R33:W33,Control!$B$79),IF('Comparison - Category'!B33=\"Rural\",SUM(R33:W33,Control!$B$80),P33/$E33*$G33))","v":490.8425896946739},null,3.3528046733956325E-2,0,0,2.8182001394743604E-4,6.3208847509345592E-2,6.7947017630708498E-4,{"$f":"IF(OR('Comparison - Category'!B33=\"Residential\",'Comparison - Category'!B33=\"Rural\"),X33,O33/$E33*100)","v":14},0.10056658296093123]
[{"$f":"Control!A55","v":"Porirua City"},{"$f":"Control!B55","v":"Rural"},{"$f":"Control!C55","v":"Porirua CityRural"},null,600806750,612,981710.37581699342,null,201438.76792076413,0,0,1693.1936666471372,96761.343725979576,1369.32789,17136,318398.63320339087,null,{"$f":"I34/$E34*$G34","v":329.14831359601982},0,0,2.7666563180508779,158.10677079408427,2.2374638725490197,{"$f":"IF('Comparison - Category'!B34=\"Residential\",Control!$B$79,IF('Comparison - Category'!B34=\"Rural\",Control!$B$80,O34/$E34*$G34))","v":28},{"$f":"IF('Comparison - Category'!B34=\"Residential\",SUM(R34:W34,Control!$B$79),IF('Comparison - Category'!B34=\"Rural\",SUM(R34:W34,Control!$B$80),P34/$E34*$G34))","v":520.25920458070402},null,3.3528046733956325E-2,0,0,2.8182001394743604E-4,1.6105235789374801E-2,2.2791486447181229E-4,{"$f":"IF(OR('Comparison - Category'!B34=\"Residential\",'Comparison - Category'!B34=\"Rural\"),X34,O34/$E34*100)","v":28},5.2995182428191907E-2]
[{"$f":"Control!A56","v":"Kapiti Coast District"},{"$f":"Control!B56","v":"Business"},{"$f":"Control!C56","v":"Kapiti Coast DistrictBusiness"},null,1268607000,1389,913323.97408207343,null,500467.72763169743,0,0,158161.17367618496,403085.53282028827,5889.2255613069892,133495.64593250601,1201099.3056219837,null,360.3079392596814,0,0,113.8669356919978,290.19836776118666,4.2399032118840818,{"$f":"IF('Comparison - Category'!B35=\"Residential\",Control!$B$79,IF('Comparison - Category'!B35=\"Rural\",Control!$B$80,O35/$E35*$G35))","v":96.109176337297342},{"$f":"IF('Comparison - Category'!B35=\"Residential\",SUM(R35:W35,Control!$B$79),IF('Comparison - Category'!B35=\"Rural\",SUM(R35:W35,Control!$B$80),P35/$E35*$G35))","v":864.72232226204733},null,3.9450178631498758E-2,0,0,1.246731049696123E-2,3.1773869513591541E-2,4.642277365099664E-4,{"$f":"IF(OR('Comparison - Category'!B35=\"Residential\",'Comparison - Category'!B35=\"Rural\"),X35,O35/$E35*100)","v":1.0523010351709081E-2},9.4678596730270584E-2]
[{"$f":"Control!A57","v":"Kapiti Coast District"},{"$f":"Control!B57","v":"Residential"},{"$f":"Control!C57","v":"Kapiti Coast DistrictResidential"},null,8022916350,20583,389783.62483602972,null,3165054.8315307195,0,0,1000241.8922659687,2549190.9722336018,37244.602973693007,284592,7036324.2990039829,null,153.77033627414465,0,0,48.595534774618315,123.8493403407473,1.8094836988627996,{"$f":"IF('Comparison - Category'!B36=\"Residential\",Control!$B$79,IF('Comparison - Category'!B36=\"Rural\",Control!$B$80,O36/$E36*$G36))","v":14},{"$f":"IF('Comparison - Category'!B36=\"Residential\",SUM(R36:W36,Control!$B$79),IF('Comparison - Category'!B36=\"Rural\",SUM(R36:W36,Control!$B$80),P36/$E36*$G36))","v":342.02469508837305},null,3.9450178631498752E-2,0,0,1.246731049696123E-2,3.1773869513591547E-2,4.642277365099663E-4,{"$f":"IF(OR('Comparison - Category'!B36=\"Residential\",'Comparison - Category'!B36=\"Rural\"),X36,O36/$E36*100)","v":14},8.770282515788641E-2]
[{"$f":"Control!A58","v":"Kapiti Coast District"},{"$f":"Control!B58","v":"Rural"},{"$f":"Control!C58","v":"Kapiti Coast DistrictRural"},null,1682983100,2789,603436.0344209394,null,663939.83928793529,0,0,209822.72868838353,138343.58211628126,4205.792805,73332,1089643.9428976001,null,238.05659350589289,0,0,75.232244061808359,49.603292261126299,1.5079931176048764,{"$f":"IF('Comparison - Category'!B37=\"Residential\",Control!$B$79,IF('Comparison - Category'!B37=\"Rural\",Control!$B$80,O37/$E37*$G37))","v":28},{"$f":"IF('Comparison - Category'!B37=\"Residential\",SUM(R37:W37,Control!$B$79),IF('Comparison - Category'!B37=\"Rural\",SUM(R37:W37,Control!$B$80),P37/$E37*$G37))","v":392.40012294643242},null,3.9450178631498752E-2,0,0,1.246731049696123E-2,8.2201408984012535E-3,2.4990107179329371E-4,{"$f":"IF(OR('Comparison - Category'!B37=\"Residential\",'Comparison - Category'!B37=\"Rural\"),X37,O37/$E37*100)","v":28},6.4744794103850478E-2]
[{"$f":"Control!A59","v":"Masterton District"},{"$f":"Control!B59","v":"Business"},{"$f":"Control!C59","v":"Masterton DistrictBusiness"},null,381148600,546,698074.358974359,null,135173.03148222441,0,0,0,38506.176018556216,2325.988066294557,36056.293251448456,212061.48881852365,null,247.56965472934874,0,0,0,{"$f":"M38/$E38*$G38","v":70.524131902117617},4.2600514034698849,{"$f":"IF('Comparison - Category'!B38=\"Residential\",Control!$B$79,IF('Comparison - Category'!B38=\"Rural\",Control!$B$80,O38/$E38*$G38))","v":66.037167127194977},{"$f":"IF('Comparison - Category'!B38=\"Residential\",SUM(R38:W38,Control!$B$79),IF('Comparison - Category'!B38=\"Rural\",SUM(R38:W38,Control!$B$80),P38/$E38*$G38))","v":388.39100516213119},null,3.5464653807523998E-2,0,0,0,1.0102667573370652E-2,6.1025753900042059E-4,{"$f":"IF(OR('Comparison - Category'!B38=\"Residential\",'Comparison - Category'!B38=\"Rural\"),X38,O38/$E38*100)","v":9.459904418236997E-3},5.5637483338132065E-2]
[{"$f":"Control!A60","v":"Masterton District"},{"$f":"Control!B60","v":"Residential"},{"$f":"Control!C60","v":"Masterton DistrictResidential"},null,1974896500,7842,251835.81994389187,null,700390.20678190805,0,0,0,199517.22831313196,12051.954778705442,109550,1021509.3898737455,null,89.31270170644072,0,0,0,25.442135719603666,1.5368470771111249,{"$f":"IF('Comparison - Category'!B39=\"Residential\",Control!$B$79,IF('Comparison - Category'!B39=\"Rural\",Control!$B$80,O39/$E39*$G39))","v":14},{"$f":"IF('Comparison - Category'!B39=\"Residential\",SUM(R39:W39,Control!$B$79),IF('Comparison - Category'!B39=\"Rural\",SUM(R39:W39,Control!$B$80),P39/$E39*$G39))","v":130.29168450315552},null,3.5464653807523991E-2,0,0,0,1.0102667573370652E-2,6.1025753900042059E-4,{"$f":"IF(OR('Comparison - Category'!B39=\"Residential\",'Comparison - Category'!B39=\"Rural\"),X39,O39/$E39*100)","v":14},5.1724705060429525E-2]
[{"$f":"Control!A61","v":"Masterton District"},{"$f":"Control!B61","v":"Rural"},{"$f":"Control!C61","v":"Masterton DistrictRural"},null,2367963300,3908,605927.1494370522,null,839789.9866342207,0,0,0,68725.161699023694,5183.8841549999997,95956,1009655.0324882444,null,214.88996587364909,0,0,0,17.585762973138099,1.3264800806038894,{"$f":"IF('Comparison - Category'!B40=\"Residential\",Control!$B$79,IF('Comparison - Category'!B40=\"Rural\",Control!$B$80,O40/$E40*$G40))","v":28},{"$f":"IF('Comparison - Category'!B40=\"Residential\",SUM(R40:W40,Control!$B$79),IF('Comparison - Category'!B40=\"Rural\",SUM(R40:W40,Control!$B$80),P40/$E40*$G40))","v":261.80220892739106},null,3.5464653807523991E-2,0,0,0,2.9022899847739908E-3,2.1891741966609027E-4,{"$f":"IF(OR('Comparison - Category'!B40=\"Residential\",'Comparison - Category'!B40=\"Rural\"),X40,O40/$E40*100)","v":28},4.2638119961075596E-2]
[{"$f":"Control!A62","v":"Carterton District"},{"$f":"Control!B62","v":"Business"},{"$f":"Control!C62","v":"Carterton DistrictBusiness"},null,93045500,225,413535.55555555556,null,32918.217799011152,0,0,988.16244014398353,16823.535173389577,506.46234923245612,8780.6635780915949,60017.04133986876,null,146.30319021782734,0,0,4.3918330673065942,74.771267437287008,2.2509437743664718,{"$f":"IF('Comparison - Category'!B41=\"Residential\",Control!$B$79,IF('Comparison - Category'!B41=\"Rural\",Control!$B$80,O41/$E41*$G41))","v":39.025171458184872},{"$f":"IF('Comparison - Category'!B41=\"Residential\",SUM(R41:W41,Control!$B$79),IF('Comparison - Category'!B41=\"Rural\",SUM(R41:W41,Control!$B$80),P41/$E41*$G41))","v":266.74240595497224},null,3.5378624220420277E-2,0,0,1.0620206674626753E-3,1.8080976697840923E-2,5.4431686565439071E-4,{"$f":"IF(OR('Comparison - Category'!B41=\"Residential\",'Comparison - Category'!B41=\"Rural\"),X41,O41/$E41*100)","v":9.4369567341694074E-3},6.4502895185547665E-2]
[{"$f":"Control!A63","v":"Carterton District"},{"$f":"Control!B63","v":"Residential"},{"$f":"Control!C63","v":"Carterton DistrictResidential"},null,607751500,2299,264354.71944323619,null,215014.11937896756,0,0,6454.4465368144201,109887.40709577865,3308.0939157675439,31080,365744.06692732818,null,93.525062800768836,0,0,2.8075017559001392,47.797915222174268,1.4389273230828812,{"$f":"IF('Comparison - Category'!B42=\"Residential\",Control!$B$79,IF('Comparison - Category'!B42=\"Rural\",Control!$B$80,O42/$E42*$G42))","v":14},{"$f":"IF('Comparison - Category'!B42=\"Residential\",SUM(R42:W42,Control!$B$79),IF('Comparison - Category'!B42=\"Rural\",SUM(R42:W42,Control!$B$80),P42/$E42*$G42))","v":159.56940710192612},null,3.5378624220420277E-2,0,0,1.0620206674626751E-3,1.8080976697840919E-2,5.4431686565439071E-4,{"$f":"IF(OR('Comparison - Category'!B42=\"Residential\",'Comparison - Category'!B42=\"Rural\"),X42,O42/$E42*100)","v":14},6.0179870708229957E-2]
[{"$f":"Control!A64","v":"Carterton District"},{"$f":"Control!B64","v":"Rural"},{"$f":"Control!C64","v":"Carterton DistrictRural"},null,1487454200,2037,730218.06578301429,null,526240.83186885866,0,0,15797.071023041597,72077.971340367745,3032.083185,51044,668191.95741726796,null,258.34110548299395,0,0,7.7550667761618062,35.384374737539396,1.4885042636229748,{"$f":"IF('Comparison - Category'!B43=\"Residential\",Control!$B$79,IF('Comparison - Category'!B43=\"Rural\",Control!$B$80,O43/$E43*$G43))","v":28},{"$f":"IF('Comparison - Category'!B43=\"Residential\",SUM(R43:W43,Control!$B$79),IF('Comparison - Category'!B43=\"Rural\",SUM(R43:W43,Control!$B$80),P43/$E43*$G43))","v":330.96905126031817},null,3.5378624220420277E-2,0,0,1.0620206674626753E-3,4.8457271047651585E-3,2.0384380137553141E-4,{"$f":"IF(OR('Comparison - Category'!B43=\"Residential\",'Comparison - Category'!B43=\"Rural\"),X43,O43/$E43*100)","v":28},4.4921850865543823E-2]
[{"$f":"Control!A65","v":"South Wairarapa District"},{"$f":"Control!B65","v":"Business"},{"$f":"Control!C65","v":"South Wairarapa DistrictBusiness"},null,190419802,312,610319.87820512825,null,65648.300881521587,0,0,0,44332.499023699995,1243.6926154320026,17511.143769493217,128735.63629014679,null,210.41122077410768,0,0,0,142.09134302467947,3.9861942802307779,{"$f":"IF('Comparison - Category'!B44=\"Residential\",Control!$B$79,IF('Comparison - Category'!B44=\"Rural\",Control!$B$80,O44/$E44*$G44))","v":56.125460799657745},{"$f":"IF('Comparison - Category'!B44=\"Residential\",SUM(R44:W44,Control!$B$79),IF('Comparison - Category'!B44=\"Rural\",SUM(R44:W44,Control!$B$80),P44/$E44*$G44))","v":412.61421887867567},null,3.4475564091554715E-2,0,0,0,2.328145421750832E-2,6.5313197596540012E-4,{"$f":"IF(OR('Comparison - Category'!B44=\"Residential\",'Comparison - Category'!B44=\"Rural\"),X44,O44/$E44*100)","v":9.1960728798012384E-3},6.7606223164829671E-2]
[{"$f":"Control!A66","v":"South Wairarapa District"},{"$f":"Control!B66","v":"Residential"},{"$f":"Control!C66","v":"South Wairarapa DistrictResidential"},null,887809098,3147,282112.83698760724,null,306077.19459164375,0,0,0,206694.86868974354,5798.565104567997,43008,561578.62838595523,null,97.259991926165782,0,0,0,65.679970984983655,1.8425691466692078,{"$f":"IF('Comparison - Category'!B45=\"Residential\",Control!$B$79,IF('Comparison - Category'!B45=\"Rural\",Control!$B$80,O45/$E45*$G45))","v":14},{"$f":"IF('Comparison - Category'!B45=\"Residential\",SUM(R45:W45,Control!$B$79),IF('Comparison - Category'!B45=\"Rural\",SUM(R45:W45,Control!$B$80),P45/$E45*$G45))","v":178.78253205781866},null,3.4475564091554708E-2,0,0,0,2.3281454217508317E-2,6.5313197596540023E-4,{"$f":"IF(OR('Comparison - Category'!B45=\"Residential\",'Comparison - Category'!B45=\"Rural\"),X45,O45/$E45*100)","v":14},6.3254434951279942E-2]
[{"$f":"Control!A67","v":"South Wairarapa District"},{"$f":"Control!B67","v":"Rural"},{"$f":"Control!C67","v":"South Wairarapa DistrictRural"},null,2534327300,3139,807367.72857597959,null,873723.63260126801,0,0,0,153385.18071582823,3716.7471299999997,77532,1108357.5604470964,null,278.34457871974132,0,0,0,48.864345560951968,1.1840545173622172,{"$f":"IF('Comparison - Category'!B46=\"Residential\",Control!$B$79,IF('Comparison - Category'!B46=\"Rural\",Control!$B$80,O46/$E46*$G46))","v":28},{"$f":"IF('Comparison - Category'!B46=\"Residential\",SUM(R46:W46,Control!$B$79),IF('Comparison - Category'!B46=\"Rural\",SUM(R46:W46,Control!$B$80),P46/$E46*$G46))","v":356.39297879805548},null,3.4475564091554708E-2,0,0,0,6.0523035330057109E-3,1.466561611832852E-4,{"$f":"IF(OR('Comparison - Category'!B46=\"Residential\",'Comparison - Category'!B46=\"Rural\"),X46,O46/$E46*100)","v":28},4.3733797147949137E-2]
[{"$f":"Control!A68","v":"Tararua District"},{"$f":"Control!B68","v":"Rural"},{"$f":"Control!C68","v":"Tararua DistrictRural"},null,6806000,12,567166.66666666663,null,2354.4428815298133,0,0,0,0,0,252,2606.4428815298133,null,196.20357346081778,0,0,0,0,0,{"$f":"IF('Comparison - Category'!B47=\"Residential\",Control!$B$79,IF('Comparison - Category'!B47=\"Rural\",Control!$B$80,O47/$E47*$G47))","v":28},{"$f":"IF('Comparison - Category'!B47=\"Residential\",SUM(R47:W47,Control!$B$79),IF('Comparison - Category'!B47=\"Rural\",SUM(R47:W47,Control!$B$80),P47/$E47*$G47))","v":224.20357346081778},null,3.4593636225827409E-2,0,0,0,0,0,{"$f":"IF(OR('Comparison - Category'!B47=\"Residential\",'Comparison - Category'!B47=\"Rural\"),X47,O47/$E47*100)","v":28},3.8296251565233815E-2]
[{"$f":"Control!A69","v":"Region wide"},{"$f":"Control!B69","v":0},{"$f":"Control!C69","v":"Region wide"},null,112052918261,199332,562142.14607288339,null,42481670.520543598,0,0,5826660.3153546313,64656396.127130896,978091.35,4822017.2188234963,118764835.53185265,null,213.12017398382395,0,0,29.230932892634552,324.36536094119805,4.9068456143519352,{"$f":"O48/$E48*$G48","v":24.190883645493429},{"$f":"IF('Comparison - Category'!B48=\"Residential\",SUM(R48:W48,Control!$B$79),IF('Comparison - Category'!B48=\"Rural\",SUM(R48:W48,Control!$B$80),P48/$E48*$G48))","v":595.81419707750206},null,3.7912150062520356E-2,0,0,5.1999184008602473E-3,5.7701661974148284E-2,8.7288342434935456E-4,{"$f":"IF(OR(B48=\"Residential\",B48=\"Rural\"),\"n/a\",O48/$E48*100)","v":4.3033392558253416E-3},0.10598995311770362]
[]
["By category"]
["Region Wide",{"$f":"B22","v":"Regional CBD"},{"$f":"A51&B51","v":"Region WideRegional CBD"},null,{"$f":"SUMIF($B$22:$B$47,$B51,E$22:E$47)","v":7854191500},3401,{"$f":"E51/F51","v":2309377.094972067},null,{"$f":"SUMIF($B$22:$B$47,$B51,I$22:I$47)","v":3242974.474721483},0,0,6620.073536726286,25019166.072671905,135230.61302423512,865036.74131845124,29269027.975272797,null,{"$f":"I51/$E51*$G51","v":953.53557033857192},0,0,1.9465079496401898,7356.4146053137038,39.762015002715415,254.34776281048258,{"$f":"IF('Comparison - Category'!B51=\"Residential\",SUM(R51:W51,Control!$B$79),IF('Comparison - Category'!B51=\"Rural\",SUM(R51:W51,Control!$B$80),P51/$E51*$G51))","v":8606.0064614151124}]
["Region Wide",{"$f":"B23","v":"Business"},{"$f":"A52&B52","v":"Region WideBusiness"},null,11815134302,8254,{"$f":"E52/F52","v":1431443.457959777},null,4363120.5234142058,0,0,925501.38186053466,5205297.4833503868,145372.63211303085,1163826.4775050462,11803118.498243205,null,528.60679954133821,0,0,112.12762077302334,630.63938494673937,17.612385766056562,141.00151169191253,{"$f":"IF('Comparison - Category'!B52=\"Residential\",SUM(R52:W52,Control!$B$79),IF('Comparison - Category'!B52=\"Rural\",SUM(R52:W52,Control!$B$80),P52/$E52*$G52))","v":1429.9877027190701}]
["Region Wide",{"$f":"B24","v":"Residential"},{"$f":"A53&B53","v":"Region WideResidential"},null,82006689919,172672,{"$f":"E53/F53","v":474927.55003127316},null,31149946.143495981,0,0,4543692.8246271005,33685233.069664635,672938.01197773404,2409526,72461336.049765453,null,180.39952130916407,0,0,26.314010520681411,195.08219670626758,3.8972040167353943,13.954352761304671,{"$f":"IF('Comparison - Category'!B53=\"Residential\",SUM(R53:W53,Control!$B$79),IF('Comparison - Category'!B53=\"Rural\",SUM(R53:W53,Control!$B$80),P53/$E53*$G53))","v":419.69293255284845}]
["Region Wide",{"$f":"B25","v":"Rural"},{"$f":"A54&B54","v":"Region WideRural"},null,10376902540,15005,{"$f":"E54/F54","v":691562.9816727757},null,3725629.3789119427,0,0,350846.03533027106,746699.50144396978,24550.092884999998,383628,5231353.0085711842,null,248.29252775154566,0,0,23.381941708115363,49.763378969941336,1.6361274831722756,25.566677774075309,{"$f":"IF('Comparison - Category'!B54=\"Residential\",SUM(R54:W54,Control!$B$79),IF('Comparison - Category'!B54=\"Rural\",SUM(R54:W54,Control!$B$80),P54/$E54*$G54))","v":351.0739759127747}]
["Region Wide","Total",{"$f":"A55&B55","v":"Region WideTotal"},null,{"$f":"SUM(E51:E54)","v":112052918261},{"$f":"SUM(F51:F54)","v":199332},{"$f":"E55/F55","v":562142.14607288339},null,{"$f":"SUM(I51:I54)","v":42481670.520543613},0,0,5826660.3153546331,64656396.127130896,978091.35000000009,4822017.2188234972,118764835.53185263,null,213.12017398382403,0,0,29.230932892634563,324.36536094119805,4.9068456143519352,24.190883645493432,{"$f":"IF('Comparison - Category'!B55=\"Residential\",SUM(R55:W55,Control!$B$79),IF('Comparison - Category'!B55=\"Rural\",SUM(R55:W55,Control!$B$80),P55/$E55*$G55))","v":595.81419707750194}]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF(ABS(I19-SUM(I10:I18))>tolerance_dollar,1,0)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I48-SUM(I22:I47)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E48-E19","v":0},{"$f":"F48-F19","v":0},null,null,{"$f":"IF(ABS(I48-I19)>tolerance_dollar,1,0)","v":0},0,0,0,0,0,0,0,null,{"$f":"IF(ABS(R48-R19)>tolerance_dollar,1,0)","v":0},0,0,0,0,0,0,0]
[]
[]
[{"$f":"year_current&\" rates\"","v":"2018/19 rates"}]
[null,null,null,null,null,null,null,null,"Rates",null,null,null,null,null,null,null,null,"Rates / average CV",null,null,null,null,null,null,null,null,"Cents/$ OR Regional Strategy Rate $/property"]
[{"$f":"Control!A29","v":"TA full name"},{"$f":"Control!B29","v":"Category group"},{"$f":"Control!C29","v":"Concatenated  row"},null,"CV","CV Assessments","Average CV",null,"General Rate","Flood protection – regional rate","Flood protection – catchment rate","River management rate","Public transport rate","Stadium purposes rate","Regional strategy rate","District-Wide Rates",null,"General Rate","Flood protection – regional rate","Flood protection – catchment rate","River management rate","Public transport rate","Stadium purposes rate","Regional strategy rate","District-Wide Rates",null,"General Rate","Flood protection – regional rate","Flood protection – catchment rate","River management rate","Public transport rate","Stadium purposes rate","Regional strategy rate","District-Wide Rates"]
[]
["By TA"]
[{"$f":"Control!A30","v":"Wellington City"},{"$f":"Control!B30","v":"District wide"},{"$f":"Control!C30","v":"Wellington CityDistrict wide"},null,{"$f":"INDEX(capital_values,MATCH($C68,capital_values_rows,0),MATCH(E$65&\" \"&year_current,capital_values_header,0))","v":51992837451},{"$f":"INDEX(assessments,MATCH($C68,assessments_rows,0),MATCH(F$65&\" \"&year_current,assessments_header,0))","v":77369},{"$f":"E68/F68","v":672011.23771794909},null,{"$f":"INDEX(Gen!$D$10:$D$18,MATCH($A68,Gen!$A$10:$A$18,0),)","v":17763603.956695955},{"$f":"INDEX('Not used'!$D$10:$D$18,MATCH($A68,'Not used'!$A$10:$A$18,0),)","v":4745293.0166026242},{"$f":"INDEX('River management'!$C$10:$C$18,MATCH($A68,'River management'!$A$10:$A$18,0),)","v":54042},0,{"$f":"INDEX(Tran!$H$10:$H$18,MATCH($A68,Tran!$A$10:$A$18,0),)","v":41898505.931785308},{"$f":"INDEX(Stad!$F$10:$F$18,MATCH($A68,Stad!$A$10:$A$18,0),)","v":0},{"$f":"INDEX(WRS!$J$10:$J$18,MATCH($A68,WRS!$A$10:$A$18,0),)","v":2351472.4227200211},{"$f":"SUM(I68:O68)","v":66812917.32780391},null,{"$f":"I68/$E68*$G68","v":229.59588409693748},{"$f":"J68/$E68*$G68","v":61.333260305841158},{"$f":"K68/$E68*$G68","v":0.69849681396941932},{"$f":"L68/$E68*$G68","v":0},{"$f":"M68/$E68*$G68","v":541.54126241498932},{"$f":"N68/$E68*$G68","v":0},{"$f":"O68/$E68*$G68","v":30.392953543667634},{"$f":"IF('Comparison - Category'!B68=\"Residential\",SUM(R68:W68,Control!$B$79),IF('Comparison - Category'!B68=\"Rural\",SUM(R68:W68,Control!$B$80),P68/$E68*$G68))","v":863.56185717540507}]
[{"$f":"Control!A31","v":"Hutt City"},{"$f":"Control!B31","v":"District wide"},{"$f":"Control!C31","v":"Hutt CityDistrict wide"},null,21402530500,39287,{"$f":"E69/F69","v":544773.85649196932},null,{"$f":"INDEX(Gen!$D$10:$D$18,MATCH($A69,Gen!$A$10:$A$18,0),)","v":6211296.8326458521},{"$f":"INDEX('Not used'!$D$10:$D$18,MATCH($A69,'Not used'!$A$10:$A$18,0),)","v":1659259.2109041046},{"$f":"INDEX('River management'!$C$10:$C$18,MATCH($A69,'River management'!$A$10:$A$18,0),)","v":5167492},0,{"$f":"INDEX(Tran!$H$10:$H$18,MATCH($A69,Tran!$A$10:$A$18,0),)","v":10796902.084589254},{"$f":"INDEX(Stad!$F$10:$F$18,MATCH($A69,Stad!$A$10:$A$18,0),)","v":0},{"$f":"INDEX(WRS!$J$10:$J$18,MATCH($A69,WRS!$A$10:$A$18,0),)","v":883091.45795915532},{"$f":"SUM(I69:O69)","v":24718041.586098369},null,{"$f":"I69/$E69*$G69","v":158.10056335800269},42.234306791154957,131.53185532109856,0,274.8212407307571,0,22.477956014945281,{"$f":"IF('Comparison - Category'!B69=\"Residential\",SUM(R69:W69,Control!$B$79),IF('Comparison - Category'!B69=\"Rural\",SUM(R69:W69,Control!$B$80),P69/$E69*$G69))","v":629.16592221595863}]
[{"$f":"Control!A32","v":"Upper Hutt City"},{"$f":"Control!B32","v":"District wide"},{"$f":"Control!C32","v":"Upper Hutt CityDistrict wide"},null,8186377260,16792,487516.51143401623,null,{"$f":"INDEX(Gen!$D$10:$D$18,MATCH($A70,Gen!$A$10:$A$18,0),)","v":2362248.6952953734},{"$f":"INDEX('Not used'!$D$10:$D$18,MATCH($A70,'Not used'!$A$10:$A$18,0),)","v":631040.99058898317},{"$f":"INDEX('River management'!$C$10:$C$18,MATCH($A70,'River management'!$A$10:$A$18,0),)","v":881402},0,{"$f":"INDEX(Tran!$H$10:$H$18,MATCH($A70,Tran!$A$10:$A$18,0),)","v":4160206.7449236228},{"$f":"INDEX(Stad!$F$10:$F$18,MATCH($A70,Stad!$A$10:$A$18,0),)","v":0},{"$f":"INDEX(WRS!$J$10:$J$18,MATCH($A70,WRS!$A$10:$A$18,0),)","v":351106.94463605288},8386005.3754440323,null,140.67703044874781,37.579858896437777,52.489399714149599,0,247.74932973580414,0,20.90917964721611,{"$f":"IF('Comparison - Category'!B70=\"Residential\",SUM(R70:W70,Control!$B$79),IF('Comparison - Category'!B70=\"Rural\",SUM(R70:W70,Control!$B$80),P70/$E70*$G70))","v":499.4047984423554}]
[{"$f":"Control!A33","v":"Porirua City"},{"$f":"Control!B33","v":"District wide"},{"$f":"Control!C33","v":"Porirua CityDistrict wide"},null,10277129250,18675,550314.81927710841,null,{"$f":"INDEX(Gen!$D$10:$D$18,MATCH($A71,Gen!$A$10:$A$18,0),)","v":2943593.8641138384},{"$f":"INDEX('Not used'!$D$10:$D$18,MATCH($A71,'Not used'!$A$10:$A$18,0),)","v":786339.04702814773},{"$f":"INDEX('River management'!$C$10:$C$18,MATCH($A71,'River management'!$A$10:$A$18,0),)","v":45121},0,{"$f":"INDEX(Tran!$H$10:$H$18,MATCH($A71,Tran!$A$10:$A$18,0),)","v":5467474.0758883711},{"$f":"INDEX(Stad!$F$10:$F$18,MATCH($A71,Stad!$A$10:$A$18,0),)","v":0},{"$f":"INDEX(WRS!$J$10:$J$18,MATCH($A71,WRS!$A$10:$A$18,0),)","v":362532.20642395876},9605060.1934543159,null,157.62216139833137,42.106508542337224,2.4161178045515395,0,292.76969616537463,0,19.412701816543976,{"$f":"IF('Comparison - Category'!B71=\"Residential\",SUM(R71:W71,Control!$B$79),IF('Comparison - Category'!B71=\"Rural\",SUM(R71:W71,Control!$B$80),P71/$E71*$G71))","v":514.32718572713873}]
[{"$f":"Control!A34","v":"Kapiti Coast District"},{"$f":"Control!B34","v":"District wide"},{"$f":"Control!C34","v":"Kapiti Coast DistrictDistrict wide"},null,14770315600,25013,590505.56110822374,null,{"$f":"INDEX(Gen!$D$10:$D$18,MATCH($A72,Gen!$A$10:$A$18,0),)","v":3780325.4705526493},{"$f":"INDEX('Not used'!$D$10:$D$18,MATCH($A72,'Not used'!$A$10:$A$18,0),)","v":1009859.9416891716},{"$f":"INDEX('River management'!$C$10:$C$18,MATCH($A72,'River management'!$A$10:$A$18,0),)","v":1619846},0,{"$f":"INDEX(Tran!$H$10:$H$18,MATCH($A72,Tran!$A$10:$A$18,0),)","v":3688085.7562969504},{"$f":"INDEX(Stad!$F$10:$F$18,MATCH($A72,Stad!$A$10:$A$18,0),)","v":0},{"$f":"INDEX(WRS!$J$10:$J$18,MATCH($A72,WRS!$A$10:$A$18,0),)","v":485529.92728148983},10583647.095820261,null,151.13442891906806,40.373403497748036,64.760164714348534,0,147.44675793775039,0,19.411103317534476,{"$f":"IF('Comparison - Category'!B72=\"Residential\",SUM(R72:W72,Control!$B$79),IF('Comparison - Category'!B72=\"Rural\",SUM(R72:W72,Control!$B$80),P72/$E72*$G72))","v":423.12585838644947}]
[{"$f":"Control!A35","v":"Masterton District"},{"$f":"Control!B35","v":"District wide"},{"$f":"Control!C35","v":"Masterton DistrictDistrict wide"},null,5846514500,12342,473708.83973424078,null,{"$f":"INDEX(Gen!$D$10:$D$18,MATCH($A73,Gen!$A$10:$A$18,0),)","v":1517336.3687850407},{"$f":"INDEX('Not used'!$D$10:$D$18,MATCH($A73,'Not used'!$A$10:$A$18,0),)","v":405334.73343503213},{"$f":"INDEX('River management'!$C$10:$C$18,MATCH($A73,'River management'!$A$10:$A$18,0),)","v":271627},0,{"$f":"INDEX(Tran!$H$10:$H$18,MATCH($A73,Tran!$A$10:$A$18,0),)","v":505063.51190653071},{"$f":"INDEX(Stad!$F$10:$F$18,MATCH($A73,Stad!$A$10:$A$18,0),)","v":0},{"$f":"INDEX(WRS!$J$10:$J$18,MATCH($A73,WRS!$A$10:$A$18,0),)","v":243887.58058216906},2943249.1947087725,null,122.94088225450014,32.841900294525367,22.008345486955111,0,40.922339321546808,0,19.760782740412335,{"$f":"IF('Comparison - Category'!B73=\"Residential\",SUM(R73:W73,Control!$B$79),IF('Comparison - Category'!B73=\"Rural\",SUM(R73:W73,Control!$B$80),P73/$E73*$G73))","v":238.47425009793974}]
[{"$f":"Control!A36","v":"Carterton District"},{"$f":"Control!B36","v":"District wide"},{"$f":"Control!C36","v":"Carterton DistrictDistrict wide"},null,2684833200,4662,575897.29729729728,null,{"$f":"INDEX(Gen!$D$10:$D$18,MATCH($A74,Gen!$A$10:$A$18,0),)","v":699379.00943950808},{"$f":"INDEX('Not used'!$D$10:$D$18,MATCH($A74,'Not used'!$A$10:$A$18,0),)","v":186829.11066595578},{"$f":"INDEX('River management'!$C$10:$C$18,MATCH($A74,'River management'!$A$10:$A$18,0),)","v":144634},0,{"$f":"INDEX(Tran!$H$10:$H$18,MATCH($A74,Tran!$A$10:$A$18,0),)","v":257723.04035677342},{"$f":"INDEX(Stad!$F$10:$F$18,MATCH($A74,Stad!$A$10:$A$18,0),)","v":0},{"$f":"INDEX(WRS!$J$10:$J$18,MATCH($A74,WRS!$A$10:$A$18,0),)","v":90214.335422871896},1378779.4958851093,null,150.016947541722,40.074884312731825,31.024024024024023,0,55.281647438175334,0,19.350994299200323,{"$f":"IF('Comparison - Category'!B74=\"Residential\",SUM(R74:W74,Control!$B$79),IF('Comparison - Category'!B74=\"Rural\",SUM(R74:W74,Control!$B$80),P74/$E74*$G74))","v":295.74849761585352}]
[{"$f":"Control!A37","v":"South Wairarapa District"},{"$f":"Control!B37","v":"District wide"},{"$f":"Control!C37","v":"South Wairarapa DistrictDistrict wide"},null,4507670300,6657,677132.38696109364,null,{"$f":"INDEX(Gen!$D$10:$D$18,MATCH($A75,Gen!$A$10:$A$18,0),)","v":1162553.2537605274},{"$f":"INDEX('Not used'!$D$10:$D$18,MATCH($A75,'Not used'!$A$10:$A$18,0),)","v":310559.49287920241},{"$f":"INDEX('River management'!$C$10:$C$18,MATCH($A75,'River management'!$A$10:$A$18,0),)","v":201926},0,{"$f":"INDEX(Tran!$H$10:$H$18,MATCH($A75,Tran!$A$10:$A$18,0),)","v":499049.25621653837},{"$f":"INDEX(Stad!$F$10:$F$18,MATCH($A75,Stad!$A$10:$A$18,0),)","v":0},{"$f":"INDEX(WRS!$J$10:$J$18,MATCH($A75,WRS!$A$10:$A$18,0),)","v":139773.94584747485},2313861.9487037431,null,174.63621056940477,46.651568706504797,30.332882679885838,0,74.96608926191054,0,20.996536855561793,{"$f":"IF('Comparison - Category'!B75=\"Residential\",SUM(R75:W75,Control!$B$79),IF('Comparison - Category'!B75=\"Rural\",SUM(R75:W75,Control!$B$80),P75/$E75*$G75))","v":347.58328807326774}]
[{"$f":"Control!A38","v":"Tararua District"},{"$f":"Control!B38","v":"District wide"},{"$f":"Control!C38","v":"Tararua DistrictDistrict wide"},null,10760500,10,1076050,null,{"$f":"INDEX(Gen!$D$10:$D$18,MATCH($A76,Gen!$A$10:$A$18,0),)","v":1813.5209272577977},{"$f":"INDEX('Not used'!$D$10:$D$18,MATCH($A76,'Not used'!$A$10:$A$18,0),)","v":484.45620677865014},{"$f":"INDEX('River management'!$C$10:$C$18,MATCH($A76,'River management'!$A$10:$A$18,0),)","v":0},0,{"$f":"INDEX(Tran!$H$10:$H$18,MATCH($A76,Tran!$A$10:$A$18,0),)","v":0},{"$f":"INDEX(Stad!$F$10:$F$18,MATCH($A76,Stad!$A$10:$A$18,0),)","v":0},{"$f":"INDEX(WRS!$J$10:$J$18,MATCH($A76,WRS!$A$10:$A$18,0),)","v":252},2549.9771340364478,null,181.35209272577978,48.445620677865016,0,0,0,0,25.2,{"$f":"IF('Comparison - Category'!B76=\"Residential\",SUM(R76:W76,Control!$B$79),IF('Comparison - Category'!B76=\"Rural\",SUM(R76:W76,Control!$B$80),P76/$E76*$G76))","v":254.99771340364478}]
["Region wide",null,{"$f":"Control!C39","v":"Region wide"},null,{"$f":"SUM(E68:E76)","v":119678968561},{"$f":"SUM(F68:F76)","v":200807},{"$f":"E77/F77","v":595990.0230619451},null,{"$f":"INDEX(ess_base_estract,MATCH(I65,ESSbase!$B$8:$B$26,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":36442150.972216003},{"$f":"INDEX(ess_base_estract,MATCH(J65,ESSbase!$B$8:$B$26,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":9735000},{"$f":"INDEX(ess_base_estract,MATCH(K65,ESSbase!$B$8:$B$26,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":8386090.4651872702},null,{"$f":"INDEX(ess_base_estract,MATCH(M65,ESSbase!$B$8:$B$26,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":67273010.401963353},{"$f":"INDEX(ess_base_estract,MATCH(N65,ESSbase!$B$8:$B$26,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":0},{"$f":"INDEX(ess_base_estract,MATCH(O65,ESSbase!$B$8:$B$26,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":4907860.8208731934},{"$f":"INDEX(ess_base_estract,MATCH(P65,ESSbase!$B$8:$B$26,0),MATCH(year_current,ESSbase!$F$6:$G$6,0))","v":126744112.66023982},null,181.47848915733019,48.479385678786109,41.761942886389775,{"$f":"L77/$E77*$G77","v":0},335.01327345144023,0,24.440685936611739,{"$f":"IF('Comparison - Category'!B77=\"Residential\",SUM(R77:W77,Control!$B$79),IF('Comparison - Category'!B77=\"Rural\",SUM(R77:W77,Control!$B$80),P77/$E77*$G77))","v":631.17377711055815}]
[]
["By TA & Category"]
[{"$f":"Control!A43","v":"Wellington City"},{"$f":"Control!B43","v":"Regional CBD"},{"$f":"Control!C43","v":"Wellington CityRegional CBD"},null,{"$f":"INDEX(capital_values,MATCH($C80,capital_values_rows,0),MATCH(E$65&\" \"&year_current,capital_values_header,0))","v":7963363000},{"$f":"INDEX(assessments,MATCH($C80,assessments_rows,0),MATCH(F$65&\" \"&year_current,assessments_header,0))","v":3381},{"$f":"E80/F80","v":2355327.7136941734},null,{"$f":"($E80/INDEX($E$68:$E$76,MATCH($A80,$A$68:$A$76,0),))\n*\nINDEX(I$68:I$76,MATCH($A80,$A$68:$A$76,0),)","v":2720721.4191516577},{"$f":"($E80/INDEX($E$68:$E$76,MATCH($A80,$A$68:$A$76,0),))\n*\nINDEX(J$68:J$76,MATCH($A80,$A$68:$A$76,0),)","v":726801.85743247834},{"$f":"($E80/INDEX($E$68:$E$76,MATCH($A80,$A$68:$A$76,0),))\n*\nINDEX(K$68:K$76,MATCH($A80,$A$68:$A$76,0),)","v":8277.2182543717427},{"$f":"($E80/INDEX($E$68:$E$76,MATCH($A80,$A$68:$A$76,0),))\n*\nINDEX(L$68:L$76,MATCH($A80,$A$68:$A$76,0),)","v":0},{"$f":"INDEX(Tran!$H$23:$H$48,MATCH($C80,Tran!$C$23:$C$48,0),)","v":26139633.003169905},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($C80,Stad!$C$23:$C$48,0),)","v":0},{"$f":"INDEX(WRS!$J$23:$J$48,MATCH($C80,WRS!$C$23:$C$48,0),)","v":893930.66496997047},{"$f":"SUM(I80:O80)","v":30489364.162978385},null,{"$f":"I80/$E80*$G80","v":804.70908581829565},{"$f":"J80/$E80*$G80","v":214.96653576825742},{"$f":"K80/$E80*$G80","v":2.4481568335911694},{"$f":"L80/$E80*$G80","v":0},{"$f":"M80/$E80*$G80","v":7731.3318554184871},{"$f":"N80/$E80*$G80","v":0},{"$f":"IF('Comparison - Category'!B80=\"Residential\",Control!$B$79,IF('Comparison - Category'!B80=\"Rural\",Control!$B$80,O80/$E80*$G80))","v":264.3983037474033},{"$f":"IF('Comparison - Category'!B80=\"Residential\",SUM(R80:W80,Control!$B$79),IF('Comparison - Category'!B80=\"Rural\",SUM(R80:W80,Control!$B$80),P80/$E80*$G80))","v":9017.8539375860346},null,{"$f":"I80/$E80*100","v":3.4165482838741087E-2},{"$f":"J80/$E80*100","v":9.1268206338512795E-3},{"$f":"K80/$E80*100","v":1.0394124008125391E-4},{"$f":"L80/$E80*100","v":0},{"$f":"M80/$E80*100","v":0.32824866834740429},{"$f":"N80/$E80*100","v":0},{"$f":"IF(OR('Comparison - Category'!B80=\"Residential\",'Comparison - Category'!B80=\"Rural\"),X80,O80/$E80*100)","v":1.1225542085297009E-2},{"$f":"P80/$E80*100","v":0.38287045514537493}]
[{"$f":"Control!A44","v":"Wellington City"},{"$f":"Control!B44","v":"Business"},{"$f":"Control!C44","v":"Wellington CityBusiness"},null,3896130400,1899,2051674.776197999,null,{"$f":"($E81/INDEX($E$68:$E$76,MATCH($A81,$A$68:$A$76,0),))\n*\nINDEX(I$68:I$76,MATCH($A81,$A$68:$A$76,0),)","v":1331131.7631869747},355592.83326895244,4049.6862529427181,0,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH($C81,Tran!$C$23:$C$48,0),)","v":1679718.2545063624},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($C81,Stad!$C$23:$C$48,0),)","v":0},{"$f":"INDEX(WRS!$J$23:$J$48,MATCH($C81,WRS!$C$23:$C$48,0),)","v":437361.75775005075},3807854.2949652825,null,700.96459356870707,187.25267681356107,2.1325362048144907,0,884.52778015079639,0,{"$f":"IF('Comparison - Category'!B81=\"Residential\",Control!$B$79,IF('Comparison - Category'!B81=\"Rural\",Control!$B$80,O81/$E81*$G81))","v":230.31161545552962},{"$f":"IF('Comparison - Category'!B81=\"Residential\",SUM(R81:W81,Control!$B$79),IF('Comparison - Category'!B81=\"Rural\",SUM(R81:W81,Control!$B$80),P81/$E81*$G81))","v":2005.1892021934084},null,3.4165482838741087E-2,9.1268206338512813E-3,1.0394124008125391E-4,0,4.3112475252531646E-2,0,{"$f":"IF(OR('Comparison - Category'!B81=\"Residential\",'Comparison - Category'!B81=\"Rural\"),X81,O81/$E81*100)","v":1.1225542085297009E-2},9.7734262050502271E-2]
[{"$f":"Control!A45","v":"Wellington City"},{"$f":"Control!B45","v":"Residential"},{"$f":"Control!C45","v":"Wellington CityResidential"},null,39537398501,71308,554459.5066612442,null,13508143.099743832,3608507.444477275,41095.662297806492,0,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH($C82,Tran!$C$23:$C$48,0),)","v":14025479.794480663},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($C82,Stad!$C$23:$C$48,0),)","v":0},{"$f":"INDEX(WRS!$J$23:$J$48,MATCH($C82,WRS!$C$23:$C$48,0),)","v":998312},32181538.000999577,null,189.4337675961159,50.604524660308456,0.57631208697209979,0,196.6887276950786,0,{"$f":"IF('Comparison - Category'!B82=\"Residential\",Control!$B$79,IF('Comparison - Category'!B82=\"Rural\",Control!$B$80,O82/$E82*$G82))","v":14},{"$f":"IF('Comparison - Category'!B82=\"Residential\",SUM(R82:W82,Control!$B$79),IF('Comparison - Category'!B82=\"Rural\",SUM(R82:W82,Control!$B$80),P82/$E82*$G82))","v":451.30333203847511},null,3.4165482838741087E-2,9.1268206338512813E-3,1.0394124008125391E-4,0,3.5473957129794273E-2,0,{"$f":"IF(OR('Comparison - Category'!B82=\"Residential\",'Comparison - Category'!B82=\"Rural\"),X82,O82/$E82*100)","v":14},8.1395183348205433E-2]
[{"$f":"Control!A46","v":"Wellington City"},{"$f":"Control!B46","v":"Rural"},{"$f":"Control!C46","v":"Wellington CityRural"},null,595945550,781,763054.48143405886,null,203607.6746134912,54390.881423918501,619.43319487904898,0,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH($C83,Tran!$C$23:$C$48,0),)","v":53674.879628382783},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($C83,Stad!$C$23:$C$48,0),)","v":0},{"$f":"INDEX(WRS!$J$23:$J$48,MATCH($C83,WRS!$C$23:$C$48,0),)","v":21868},334160.86886067153,null,260.70124790459818,69.642613859050584,0.79312829049814215,0,68.725838192551578,0,{"$f":"IF('Comparison - Category'!B83=\"Residential\",Control!$B$79,IF('Comparison - Category'!B83=\"Rural\",Control!$B$80,O83/$E83*$G83))","v":28},{"$f":"IF('Comparison - Category'!B83=\"Residential\",SUM(R83:W83,Control!$B$79),IF('Comparison - Category'!B83=\"Rural\",SUM(R83:W83,Control!$B$80),P83/$E83*$G83))","v":427.86282824669848},null,3.4165482838741087E-2,9.1268206338512813E-3,1.0394124008125391E-4,0,9.0066751280184557E-3,0,{"$f":"IF(OR('Comparison - Category'!B83=\"Residential\",'Comparison - Category'!B83=\"Rural\"),X83,O83/$E83*100)","v":28},5.607238259614012E-2]
[{"$f":"Control!A47","v":"Hutt City"},{"$f":"Control!B47","v":"Business"},{"$f":"Control!C47","v":"Hutt CityBusiness"},null,3789029500,2371,1598072.3323492198,null,1099626.3704495924,293749.47501008696,914834.7962412202,0,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH($C84,Tran!$C$23:$C$48,0),)","v":2134288.4246560675},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($C84,Stad!$C$23:$C$48,0),)","v":0},{"$f":"INDEX(WRS!$J$23:$J$48,MATCH($C84,WRS!$C$23:$C$48,0),)","v":361297.45795915526},4803796.5243161228,null,463.7816830238686,123.89265078451579,385.84344000051465,0,900.16382313625809,0,{"$f":"IF('Comparison - Category'!B84=\"Residential\",Control!$B$79,IF('Comparison - Category'!B84=\"Rural\",Control!$B$80,O84/$E84*$G84))","v":152.38188863734933},{"$f":"IF('Comparison - Category'!B84=\"Residential\",SUM(R84:W84,Control!$B$79),IF('Comparison - Category'!B84=\"Rural\",SUM(R84:W84,Control!$B$80),P84/$E84*$G84))","v":2026.0634855825067},null,2.9021319851154297E-2,7.7526309840049261E-3,2.4144303870983853E-2,0,5.6328102609284718E-2,0,{"$f":"IF(OR('Comparison - Category'!B84=\"Residential\",'Comparison - Category'!B84=\"Rural\"),X84,O84/$E84*100)","v":9.5353561633435488E-3},0.12678171347877137]
[{"$f":"Control!A48","v":"Hutt City"},{"$f":"Control!B48","v":"Residential"},{"$f":"Control!C48","v":"Hutt CityResidential"},null,17301952000,36436,474858.71116478206,null,5021254.8304131869,1341356.4915896601,4177435.866491768,0,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH($C85,Tran!$C$23:$C$48,0),)","v":8623238.5926596448},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($C85,Stad!$C$23:$C$48,0),)","v":0},{"$f":"INDEX(WRS!$J$23:$J$48,MATCH($C85,WRS!$C$23:$C$48,0),)","v":508354},19671639.78115426,null,137.81026540820031,36.814043572007357,114.6513301814625,0,236.66809179546723,0,{"$f":"IF('Comparison - Category'!B85=\"Residential\",Control!$B$79,IF('Comparison - Category'!B85=\"Rural\",Control!$B$80,O85/$E85*$G85))","v":14},{"$f":"IF('Comparison - Category'!B85=\"Residential\",SUM(R85:W85,Control!$B$79),IF('Comparison - Category'!B85=\"Rural\",SUM(R85:W85,Control!$B$80),P85/$E85*$G85))","v":539.9437309571374},null,2.9021319851154293E-2,7.7526309840049261E-3,2.414430387098385E-2,0,4.9839686254242552E-2,0,{"$f":"IF(OR('Comparison - Category'!B85=\"Residential\",'Comparison - Category'!B85=\"Rural\"),X85,O85/$E85*100)","v":14},0.11369607187185736]
[{"$f":"Control!A49","v":"Hutt City"},{"$f":"Control!B49","v":"Rural"},{"$f":"Control!C49","v":"Hutt CityRural"},null,311549000,480,649060.41666666663,null,90415.631783072691,24153.244304357511,75221.337267011491,0,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH($C86,Tran!$C$23:$C$48,0),)","v":39375.067273542467},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($C86,Stad!$C$23:$C$48,0),)","v":0},{"$f":"INDEX(WRS!$J$23:$J$48,MATCH($C86,WRS!$C$23:$C$48,0),)","v":13440},242605.28062798415,null,188.36589954806809,50.319258967411479,156.71111930627393,0,82.031390153213465,0,{"$f":"IF('Comparison - Category'!B86=\"Residential\",Control!$B$79,IF('Comparison - Category'!B86=\"Rural\",Control!$B$80,O86/$E86*$G86))","v":28},{"$f":"IF('Comparison - Category'!B86=\"Residential\",SUM(R86:W86,Control!$B$79),IF('Comparison - Category'!B86=\"Rural\",SUM(R86:W86,Control!$B$80),P86/$E86*$G86))","v":505.42766797496699},null,2.9021319851154293E-2,7.7526309840049278E-3,2.4144303870983853E-2,0,1.2638482958874033E-2,0,{"$f":"IF(OR('Comparison - Category'!B86=\"Residential\",'Comparison - Category'!B86=\"Rural\"),X86,O86/$E86*100)","v":28},7.7870665811151429E-2]
[{"$f":"Control!A50","v":"Upper Hutt City"},{"$f":"Control!B50","v":"Business"},{"$f":"Control!C50","v":"Upper Hutt CityBusiness"},null,1174676500,716,1640609.6368715083,null,338962.88204034412,90549.091330491603,126473.79708628282,0,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH($C87,Tran!$C$23:$C$48,0),)","v":711389.24062973214},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($C87,Stad!$C$23:$C$48,0),)","v":0},{"$f":"INDEX(WRS!$J$23:$J$48,MATCH($C87,WRS!$C$23:$C$48,0),)","v":111370.9446360529},1378745.9557229036,null,473.41184642506164,126.46521135543519,176.63938140542294,0,993.56039194096661,0,{"$f":"IF('Comparison - Category'!B87=\"Residential\",Control!$B$79,IF('Comparison - Category'!B87=\"Rural\",Control!$B$80,O87/$E87*$G87))","v":155.54601206152637},{"$f":"IF('Comparison - Category'!B87=\"Residential\",SUM(R87:W87,Control!$B$79),IF('Comparison - Category'!B87=\"Rural\",SUM(R87:W87,Control!$B$80),P87/$E87*$G87))","v":1925.6228431884128},null,2.8855849422402179E-2,7.7084279229636069E-3,1.0766691687990933E-2,0,6.0560438608394065E-2,0,{"$f":"IF(OR('Comparison - Category'!B87=\"Residential\",'Comparison - Category'!B87=\"Rural\"),X87,O87/$E87*100)","v":9.4809885646007976E-3},0.11737239620635159]
[{"$f":"Control!A51","v":"Upper Hutt City"},{"$f":"Control!B51","v":"Residential"},{"$f":"Control!C51","v":"Upper Hutt CityResidential"},null,6156988420,14823,415367.22795655398,null,1776651.307429939,474607.01458091586,662903.9604467043,0,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH($C88,Tran!$C$23:$C$48,0),)","v":3331485.92075413},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($C88,Stad!$C$23:$C$48,0),)","v":0},{"$f":"INDEX(WRS!$J$23:$J$48,MATCH($C88,WRS!$C$23:$C$48,0),)","v":206920},6452568.2032116894,null,119.85774184914922,32.018283382642906,44.72130880703665,0,224.75112465453213,0,{"$f":"IF('Comparison - Category'!B88=\"Residential\",Control!$B$79,IF('Comparison - Category'!B88=\"Rural\",Control!$B$80,O88/$E88*$G88))","v":14},{"$f":"IF('Comparison - Category'!B88=\"Residential\",SUM(R88:W88,Control!$B$79),IF('Comparison - Category'!B88=\"Rural\",SUM(R88:W88,Control!$B$80),P88/$E88*$G88))","v":435.34845869336095},null,2.8855849422402179E-2,7.7084279229636069E-3,1.0766691687990933E-2,0,5.4109017160602846E-2,0,{"$f":"IF(OR('Comparison - Category'!B88=\"Residential\",'Comparison - Category'!B88=\"Rural\"),X88,O88/$E88*100)","v":14},0.10480072014187236]
[{"$f":"Control!A52","v":"Upper Hutt City"},{"$f":"Control!B52","v":"Rural"},{"$f":"Control!C52","v":"Upper Hutt CityRural"},null,854712340,1253,682132.75339185959,null,246634.50582509016,65884.884677575654,92024.242467012824,0,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH($C89,Tran!$C$23:$C$48,0),)","v":117331.5835397606},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($C89,Stad!$C$23:$C$48,0),)","v":0},{"$f":"INDEX(WRS!$J$23:$J$48,MATCH($C89,WRS!$C$23:$C$48,0),)","v":32816},554691.21650943928,null,196.83520017964099,52.5817116341386,73.443130460505046,0,93.640529560862419,0,{"$f":"IF('Comparison - Category'!B89=\"Residential\",Control!$B$79,IF('Comparison - Category'!B89=\"Rural\",Control!$B$80,O89/$E89*$G89))","v":28},{"$f":"IF('Comparison - Category'!B89=\"Residential\",SUM(R89:W89,Control!$B$79),IF('Comparison - Category'!B89=\"Rural\",SUM(R89:W89,Control!$B$80),P89/$E89*$G89))","v":444.50057183514707},null,2.8855849422402179E-2,7.7084279229636087E-3,1.0766691687990935E-2,0,1.3727610805263512E-2,0,{"$f":"IF(OR('Comparison - Category'!B89=\"Residential\",'Comparison - Category'!B89=\"Rural\"),X89,O89/$E89*100)","v":28},6.4898000245256701E-2]
[{"$f":"Control!A53","v":"Porirua City"},{"$f":"Control!B53","v":"Business"},{"$f":"Control!C53","v":"Porirua CityBusiness"},null,1099995500,797,1380170.0125470515,null,315062.69169017539,84164.496929456334,4829.4514691931117,0,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH($C90,Tran!$C$23:$C$48,0),)","v":675605.1993498113},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($C90,Stad!$C$23:$C$48,0),)","v":0},{"$f":"INDEX(WRS!$J$23:$J$48,MATCH($C90,WRS!$C$23:$C$48,0),)","v":103518.20642395873},1183180.0458625949,null,395.31078003786121,105.60162726406064,6.0595376025007681,0,847.68531913401671,0,{"$f":"IF('Comparison - Category'!B90=\"Residential\",Control!$B$79,IF('Comparison - Category'!B90=\"Rural\",Control!$B$80,O90/$E90*$G90))","v":129.88482612792816},{"$f":"IF('Comparison - Category'!B90=\"Residential\",SUM(R90:W90,Control!$B$79),IF('Comparison - Category'!B90=\"Rural\",SUM(R90:W90,Control!$B$80),P90/$E90*$G90))","v":1484.5420901663676},null,2.86421800534798E-2,7.6513492036518627E-3,4.3904283873825957E-4,0,6.1418905745506347E-2,0,{"$f":"IF(OR('Comparison - Category'!B90=\"Residential\",'Comparison - Category'!B90=\"Rural\"),X90,O90/$E90*100)","v":9.4107845372057193E-3},0.10756226237858199]
[{"$f":"Control!A54","v":"Porirua City"},{"$f":"Control!B54","v":"Residential"},{"$f":"Control!C54","v":"Porirua CityResidential"},null,8551317050,17255,495584.87684729067,null,2449283.6264049173,654291.12900692108,37543.945125828795,0,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH($C91,Tran!$C$23:$C$48,0),)","v":4704528.9015341522},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($C91,Stad!$C$23:$C$48,0),)","v":0},{"$f":"INDEX(WRS!$J$23:$J$48,MATCH($C91,WRS!$C$23:$C$48,0),)","v":241570},8087217.6020718198,null,{"$f":"I91/$E91*$G91","v":141.9463127444171},37.918929528074244,2.1758299116678526,0,272.6472849338831,0,{"$f":"IF('Comparison - Category'!B91=\"Residential\",Control!$B$79,IF('Comparison - Category'!B91=\"Rural\",Control!$B$80,O91/$E91*$G91))","v":14},{"$f":"IF('Comparison - Category'!B91=\"Residential\",SUM(R91:W91,Control!$B$79),IF('Comparison - Category'!B91=\"Rural\",SUM(R91:W91,Control!$B$80),P91/$E91*$G91))","v":468.68835711804229},null,2.86421800534798E-2,7.6513492036518645E-3,4.3904283873825957E-4,0,5.5015255241111102E-2,0,{"$f":"IF(OR('Comparison - Category'!B91=\"Residential\",'Comparison - Category'!B91=\"Rural\"),X91,O91/$E91*100)","v":14},9.457277229677527E-2]
[{"$f":"Control!A55","v":"Porirua City"},{"$f":"Control!B55","v":"Rural"},{"$f":"Control!C55","v":"Porirua CityRural"},null,625816700,623,1004521.1878009631,null,179247.54601874552,47883.421091770368,2747.6034049780974,0,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH($C92,Tran!$C$23:$C$48,0),)","v":87339.975004407446},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($C92,Stad!$C$23:$C$48,0),)","v":0},{"$f":"INDEX(WRS!$J$23:$J$48,MATCH($C92,WRS!$C$23:$C$48,0),)","v":17444},334662.54551990144,null,{"$f":"I92/$E92*$G92","v":287.71676728530576},76.859423903323218,4.4102783386486317,0,140.19257625105527,0,{"$f":"IF('Comparison - Category'!B92=\"Residential\",Control!$B$79,IF('Comparison - Category'!B92=\"Rural\",Control!$B$80,O92/$E92*$G92))","v":28},{"$f":"IF('Comparison - Category'!B92=\"Residential\",SUM(R92:W92,Control!$B$79),IF('Comparison - Category'!B92=\"Rural\",SUM(R92:W92,Control!$B$80),P92/$E92*$G92))","v":537.17904577833292},null,2.86421800534798E-2,7.6513492036518627E-3,4.3904283873825957E-4,0,1.3956159208344462E-2,0,{"$f":"IF(OR('Comparison - Category'!B92=\"Residential\",'Comparison - Category'!B92=\"Rural\"),X92,O92/$E92*100)","v":28},5.3476128955954896E-2]
[{"$f":"Control!A56","v":"Kapiti Coast District"},{"$f":"Control!B56","v":"Business"},{"$f":"Control!C56","v":"Kapiti Coast DistrictBusiness"},null,1479149500,1334,1108807.7211394303,null,378574.61418124445,101130.79965735921,162216.87239892152,0,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH($C93,Tran!$C$23:$C$48,0),)","v":492255.34300724609},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($C93,Stad!$C$23:$C$48,0),)","v":0},{"$f":"INDEX(WRS!$J$23:$J$48,MATCH($C93,WRS!$C$23:$C$48,0),)","v":124385.92728148981},1258563.5565262611,null,283.78906610288186,75.810194645696555,121.60185337250489,0,369.0070037535578,0,{"$f":"IF('Comparison - Category'!B93=\"Residential\",Control!$B$79,IF('Comparison - Category'!B93=\"Rural\",Control!$B$80,O93/$E93*$G93))","v":93.242824049092818},{"$f":"IF('Comparison - Category'!B93=\"Residential\",SUM(R93:W93,Control!$B$79),IF('Comparison - Category'!B93=\"Rural\",SUM(R93:W93,Control!$B$80),P93/$E93*$G93))","v":943.45094192373404},null,2.5594073768827587E-2,6.8370911565977079E-3,1.0966901749885426E-2,0,3.3279620687918704E-2,0,{"$f":"IF(OR('Comparison - Category'!B93=\"Residential\",'Comparison - Category'!B93=\"Rural\"),X93,O93/$E93*100)","v":8.4092870451222008E-3},8.508697440835164E-2]
[{"$f":"Control!A57","v":"Kapiti Coast District"},{"$f":"Control!B57","v":"Residential"},{"$f":"Control!C57","v":"Kapiti Coast DistrictResidential"},null,11324760400,21036,538351.41661912913,null,2898467.5309189744,774284.19181427907,1241975.3464779316,0,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH($C94,Tran!$C$23:$C$48,0),)","v":3057598.6189585412},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($C94,Stad!$C$23:$C$48,0),)","v":0},{"$f":"INDEX(WRS!$J$23:$J$48,MATCH($C94,WRS!$C$23:$C$48,0),)","v":291536},8263861.6881697262,null,137.78605870502827,36.807577097084952,59.040470929736244,0,145.35076150211739,0,{"$f":"IF('Comparison - Category'!B94=\"Residential\",Control!$B$79,IF('Comparison - Category'!B94=\"Rural\",Control!$B$80,O94/$E94*$G94))","v":14},{"$f":"IF('Comparison - Category'!B94=\"Residential\",SUM(R94:W94,Control!$B$79),IF('Comparison - Category'!B94=\"Rural\",SUM(R94:W94,Control!$B$80),P94/$E94*$G94))","v":392.98486823396684},null,2.5594073768827587E-2,6.8370911565977062E-3,1.0966901749885426E-2,0,2.6999234517655148E-2,0,{"$f":"IF(OR('Comparison - Category'!B94=\"Residential\",'Comparison - Category'!B94=\"Rural\"),X94,O94/$E94*100)","v":14},7.2971624972919744E-2]
[{"$f":"Control!A58","v":"Kapiti Coast District"},{"$f":"Control!B58","v":"Rural"},{"$f":"Control!C58","v":"Kapiti Coast DistrictRural"},null,1966405700,2643,744005.18350359437,null,503283.32545243052,134444.95021753325,215653.78112314673,0,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH($C95,Tran!$C$23:$C$48,0),)","v":138231.79433116299},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($C95,Stad!$C$23:$C$48,0),)","v":0},{"$f":"INDEX(WRS!$J$23:$J$48,MATCH($C95,WRS!$C$23:$C$48,0),)","v":69608},1061221.8511242736,null,190.421235509811,50.868312605952795,81.594317488893964,0,52.301095093137725,0,{"$f":"IF('Comparison - Category'!B95=\"Residential\",Control!$B$79,IF('Comparison - Category'!B95=\"Rural\",Control!$B$80,O95/$E95*$G95))","v":28},{"$f":"IF('Comparison - Category'!B95=\"Residential\",SUM(R95:W95,Control!$B$79),IF('Comparison - Category'!B95=\"Rural\",SUM(R95:W95,Control!$B$80),P95/$E95*$G95))","v":403.18496069779553},null,2.5594073768827587E-2,6.8370911565977079E-3,1.0966901749885426E-2,0,7.0296681061880065E-3,0,{"$f":"IF(OR('Comparison - Category'!B95=\"Residential\",'Comparison - Category'!B95=\"Rural\"),X95,O95/$E95*100)","v":28},5.3967594333370457E-2]
[{"$f":"Control!A59","v":"Masterton District"},{"$f":"Control!B59","v":"Business"},{"$f":"Control!C59","v":"Masterton DistrictBusiness"},null,433363100,550,787932.90909090906,null,112470.01825094737,30044.758568387912,20133.896659915918,0,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH($C96,Tran!$C$23:$C$48,0),)","v":75334.313062560701},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($C96,Stad!$C$23:$C$48,0),)","v":0},{"$f":"INDEX(WRS!$J$23:$J$48,MATCH($C96,WRS!$C$23:$C$48,0),)","v":36953.580582169045},274936.56712398096,null,204.49094227444974,54.626833760705296,36.60708483621076,0,136.97147829556491,0,{"$f":"IF('Comparison - Category'!B96=\"Residential\",Control!$B$79,IF('Comparison - Category'!B96=\"Rural\",Control!$B$80,O96/$E96*$G96))","v":67.188328331216439},{"$f":"IF('Comparison - Category'!B96=\"Residential\",SUM(R96:W96,Control!$B$79),IF('Comparison - Category'!B96=\"Rural\",SUM(R96:W96,Control!$B$80),P96/$E96*$G96))","v":499.88466749814717},null,2.5952836836119032E-2,6.9329295845419027E-3,4.6459647025591053E-3,0,1.7383647353122752E-2,0,{"$f":"IF(OR('Comparison - Category'!B96=\"Residential\",'Comparison - Category'!B96=\"Rural\"),X96,O96/$E96*100)","v":8.5271636145691793E-3},6.3442542090911977E-2]
[{"$f":"Control!A60","v":"Masterton District"},{"$f":"Control!B60","v":"Residential"},{"$f":"Control!C60","v":"Masterton DistrictResidential"},null,2604255800,7912,329152.65419615776,null,675878.25856916653,180551.22081534841,120992.80523234827,0,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH($C97,Tran!$C$23:$C$48,0),)","v":301605.75038358691},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($C97,Stad!$C$23:$C$48,0),)","v":0},{"$f":"INDEX(WRS!$J$23:$J$48,MATCH($C97,WRS!$C$23:$C$48,0),)","v":110558},1389586.0350004502,null,85.424451285283951,22.819921741070328,15.292316131489924,0,38.120039229472567,0,{"$f":"IF('Comparison - Category'!B97=\"Residential\",Control!$B$79,IF('Comparison - Category'!B97=\"Rural\",Control!$B$80,O97/$E97*$G97))","v":14},{"$f":"IF('Comparison - Category'!B97=\"Residential\",SUM(R97:W97,Control!$B$79),IF('Comparison - Category'!B97=\"Rural\",SUM(R97:W97,Control!$B$80),P97/$E97*$G97))","v":175.65672838731678},null,2.5952836836119039E-2,6.9329295845419027E-3,4.6459647025591062E-3,0,1.1581264420476165E-2,0,{"$f":"IF(OR('Comparison - Category'!B97=\"Residential\",'Comparison - Category'!B97=\"Rural\"),X97,O97/$E97*100)","v":14},5.3358277439583705E-2]
[{"$f":"Control!A61","v":"Masterton District"},{"$f":"Control!B61","v":"Rural"},{"$f":"Control!C61","v":"Masterton DistrictRural"},null,2808895600,3880,723942.16494845366,null,728988.0919649268,194738.75405129581,130500.29810773581,0,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH($C98,Tran!$C$23:$C$48,0),)","v":128123.44846038308},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($C98,Stad!$C$23:$C$48,0),)","v":0},{"$f":"INDEX(WRS!$J$23:$J$48,MATCH($C98,WRS!$C$23:$C$48,0),)","v":96376},1278726.5925843415,null,187.88352885693993,50.190400528684485,33.634097450447378,0,33.021507335150282,0,{"$f":"IF('Comparison - Category'!B98=\"Residential\",Control!$B$79,IF('Comparison - Category'!B98=\"Rural\",Control!$B$80,O98/$E98*$G98))","v":28},{"$f":"IF('Comparison - Category'!B98=\"Residential\",SUM(R98:W98,Control!$B$79),IF('Comparison - Category'!B98=\"Rural\",SUM(R98:W98,Control!$B$80),P98/$E98*$G98))","v":332.72953417122204},null,2.5952836836119039E-2,6.9329295845419027E-3,4.6459647025591062E-3,0,4.5613460486172239E-3,0,{"$f":"IF(OR('Comparison - Category'!B98=\"Residential\",'Comparison - Category'!B98=\"Rural\"),X98,O98/$E98*100)","v":28},4.5524176569052319E-2]
[{"$f":"Control!A62","v":"Carterton District"},{"$f":"Control!B62","v":"Business"},{"$f":"Control!C62","v":"Carterton DistrictBusiness"},null,96652500,227,425781.93832599121,null,25177.254851382222,6725.7439377020855,5206.7434524424089,0,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH($C99,Tran!$C$23:$C$48,0),)","v":21315.880145031118},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($C99,Stad!$C$23:$C$48,0),)","v":0},{"$f":"INDEX(WRS!$J$23:$J$48,MATCH($C99,WRS!$C$23:$C$48,0),)","v":8272.3354228718872},66697.957809429718,null,110.91301696644152,29.62882791939245,22.937195825737483,0,93.902555704982902,0,{"$f":"IF('Comparison - Category'!B99=\"Residential\",Control!$B$79,IF('Comparison - Category'!B99=\"Rural\",Control!$B$80,O99/$E99*$G99))","v":36.442006268158096},{"$f":"IF('Comparison - Category'!B99=\"Residential\",SUM(R99:W99,Control!$B$79),IF('Comparison - Category'!B99=\"Rural\",SUM(R99:W99,Control!$B$80),P99/$E99*$G99))","v":293.82360268471245},null,2.6049253616183984E-2,6.9586859498741212E-3,5.3870758153616392E-3,0,2.2054142567477425E-2,0,{"$f":"IF(OR('Comparison - Category'!B99=\"Residential\",'Comparison - Category'!B99=\"Rural\"),X99,O99/$E99*100)","v":8.5588426816397781E-3},6.9008000630536942E-2]
[{"$f":"Control!A63","v":"Carterton District"},{"$f":"Control!B63","v":"Residential"},{"$f":"Control!C63","v":"Carterton DistrictResidential"},null,843913500,2392,352806.64715719066,null,219833.16791621482,58725.290153590955,45462.260061071953,0,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH($C100,Tran!$C$23:$C$48,0),)","v":136968.87703882434},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($C100,Stad!$C$23:$C$48,0),)","v":0},{"$f":"INDEX(WRS!$J$23:$J$48,MATCH($C100,WRS!$C$23:$C$48,0),)","v":32970},493959.59516970208,null,91.903498292731953,24.550706585949399,19.005961563993292,0,57.261236220244292,0,{"$f":"IF('Comparison - Category'!B100=\"Residential\",Control!$B$79,IF('Comparison - Category'!B100=\"Rural\",Control!$B$80,O100/$E100*$G100))","v":14},{"$f":"IF('Comparison - Category'!B100=\"Residential\",SUM(R100:W100,Control!$B$79),IF('Comparison - Category'!B100=\"Rural\",SUM(R100:W100,Control!$B$80),P100/$E100*$G100))","v":206.72140266291893},null,2.6049253616183984E-2,6.958685949874123E-3,5.3870758153616392E-3,0,1.6230203337051052E-2,0,{"$f":"IF(OR('Comparison - Category'!B100=\"Residential\",'Comparison - Category'!B100=\"Rural\"),X100,O100/$E100*100)","v":14},5.8532017223293868E-2]
[{"$f":"Control!A64","v":"Carterton District"},{"$f":"Control!B64","v":"Rural"},{"$f":"Control!C64","v":"Carterton DistrictRural"},null,1744267200,2043,853777.38619676942,null,454368.58667191101,121378.07657466274,93964.99648648563,0,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH($C101,Tran!$C$23:$C$48,0),)","v":99438.283172917974},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($C101,Stad!$C$23:$C$48,0),)","v":0},{"$f":"INDEX(WRS!$J$23:$J$48,MATCH($C101,WRS!$C$23:$C$48,0),)","v":48972},818121.94290597737,null,222.40263664802302,59.41168701647711,45.993635088832903,0,48.672678988212418,0,{"$f":"IF('Comparison - Category'!B101=\"Residential\",Control!$B$79,IF('Comparison - Category'!B101=\"Rural\",Control!$B$80,O101/$E101*$G101))","v":28},{"$f":"IF('Comparison - Category'!B101=\"Residential\",SUM(R101:W101,Control!$B$79),IF('Comparison - Category'!B101=\"Rural\",SUM(R101:W101,Control!$B$80),P101/$E101*$G101))","v":404.48063774154542},null,2.6049253616183977E-2,6.9586859498741212E-3,5.3870758153616392E-3,0,5.7008629854943087E-3,0,{"$f":"IF(OR('Comparison - Category'!B101=\"Residential\",'Comparison - Category'!B101=\"Rural\"),X101,O101/$E101*100)","v":28},4.6903475735023709E-2]
[{"$f":"Control!A65","v":"South Wairarapa District"},{"$f":"Control!B65","v":"Business"},{"$f":"Control!C65","v":"South Wairarapa DistrictBusiness"},null,206493600,304,679255.26315789472,null,53255.848494670259,14226.539083570702,9250.1056862122332,0,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH($C102,Tran!$C$23:$C$48,0),)","v":51924.800543819554},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($C102,Stad!$C$23:$C$48,0),)","v":0},{"$f":"INDEX(WRS!$J$23:$J$48,MATCH($C102,WRS!$C$23:$C$48,0),)","v":17497.945847474839},146155.2396557476,null,175.18371215352059,46.797825932798361,30.427979230961292,0,170.80526494677486,0,{"$f":"IF('Comparison - Category'!B102=\"Residential\",Control!$B$79,IF('Comparison - Category'!B102=\"Rural\",Control!$B$80,O102/$E102*$G102))","v":57.559032393009339},{"$f":"IF('Comparison - Category'!B102=\"Residential\",SUM(R102:W102,Control!$B$79),IF('Comparison - Category'!B102=\"Rural\",SUM(R102:W102,Control!$B$80),P102/$E102*$G102))","v":480.77381465706446},null,2.5790556460185816E-2,6.8895787005363368E-3,4.4796089012987487E-3,0,2.5145961203552825E-2,0,{"$f":"IF(OR('Comparison - Category'!B102=\"Residential\",'Comparison - Category'!B102=\"Rural\"),X102,O102/$E102*100)","v":8.47384415181625E-3},7.0779549417389981E-2]
[{"$f":"Control!A66","v":"South Wairarapa District"},{"$f":"Control!B66","v":"Residential"},{"$f":"Control!C66","v":"South Wairarapa DistrictResidential"},null,1318886100,3229,408450.32517807372,null,340148.06426604273,90865.695829934368,59080.939133591914,0,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH($C103,Tran!$C$23:$C$48,0),)","v":255598.27927615494},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($C103,Stad!$C$23:$C$48,0),)","v":0},{"$f":"INDEX(WRS!$J$23:$J$48,MATCH($C103,WRS!$C$23:$C$48,0),)","v":44240},789932.97850572388,null,105.34161172686365,28.140506605739972,18.296977124060675,0,79.157101045572915,0,{"$f":"IF('Comparison - Category'!B103=\"Residential\",Control!$B$79,IF('Comparison - Category'!B103=\"Rural\",Control!$B$80,O103/$E103*$G103))","v":14},{"$f":"IF('Comparison - Category'!B103=\"Residential\",SUM(R103:W103,Control!$B$79),IF('Comparison - Category'!B103=\"Rural\",SUM(R103:W103,Control!$B$80),P103/$E103*$G103))","v":244.93619650223721},null,2.5790556460185812E-2,6.8895787005363368E-3,4.4796089012987487E-3,0,1.9379859964871488E-2,0,{"$f":"IF(OR('Comparison - Category'!B103=\"Residential\",'Comparison - Category'!B103=\"Rural\"),X103,O103/$E103*100)","v":14},5.9893949788819817E-2]
[{"$f":"Control!A67","v":"South Wairarapa District"},{"$f":"Control!B67","v":"Rural"},{"$f":"Control!C67","v":"South Wairarapa DistrictRural"},null,2982290600,3124,954638.47631241998,null,769149.34099981433,205467.25796569732,133594.95518019586,0,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH($C104,Tran!$C$23:$C$48,0),)","v":191526.17639656385},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($C104,Stad!$C$23:$C$48,0),)","v":0},{"$f":"INDEX(WRS!$J$23:$J$48,MATCH($C104,WRS!$C$23:$C$48,0),)","v":78036},1377773.7305422714,null,246.20657522401228,65.770569131145109,42.76407016011391,0,61.307995005302132,0,{"$f":"IF('Comparison - Category'!B104=\"Residential\",Control!$B$79,IF('Comparison - Category'!B104=\"Rural\",Control!$B$80,O104/$E104*$G104))","v":28},{"$f":"IF('Comparison - Category'!B104=\"Residential\",SUM(R104:W104,Control!$B$79),IF('Comparison - Category'!B104=\"Rural\",SUM(R104:W104,Control!$B$80),P104/$E104*$G104))","v":444.04920952057347},null,2.5790556460185816E-2,6.8895787005363368E-3,4.4796089012987487E-3,0,6.4221164898069913E-3,0,{"$f":"IF(OR('Comparison - Category'!B104=\"Residential\",'Comparison - Category'!B104=\"Rural\"),X104,O104/$E104*100)","v":28},4.6198506964488011E-2]
[{"$f":"Control!A68","v":"Tararua District"},{"$f":"Control!B68","v":"Rural"},{"$f":"Control!C68","v":"Tararua DistrictRural"},null,10760500,10,1076050,null,1813.5209272577977,484.45620677865014,0,0,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH($C105,Tran!$C$23:$C$48,0),)","v":0},{"$f":"INDEX(Stad!$F$23:$F$48,MATCH($C105,Stad!$C$23:$C$48,0),)","v":0},{"$f":"INDEX(WRS!$J$23:$J$48,MATCH($C105,WRS!$C$23:$C$48,0),)","v":252},2549.9771340364478,null,181.35209272577978,48.445620677865016,0,0,0,0,{"$f":"IF('Comparison - Category'!B105=\"Residential\",Control!$B$79,IF('Comparison - Category'!B105=\"Rural\",Control!$B$80,O105/$E105*$G105))","v":28},{"$f":"IF('Comparison - Category'!B105=\"Residential\",SUM(R105:W105,Control!$B$79),IF('Comparison - Category'!B105=\"Rural\",SUM(R105:W105,Control!$B$80),P105/$E105*$G105))","v":257.79771340364482},null,1.6853500555344063E-2,4.5021718951596124E-3,0,0,0,0,{"$f":"IF(OR('Comparison - Category'!B105=\"Residential\",'Comparison - Category'!B105=\"Rural\"),X105,O105/$E105*100)","v":28},2.369757106116303E-2]
["Region wide",null,{"$f":"Control!C69","v":"Region wide"},null,{"$f":"SUM(E80:E105)","v":119678968561},{"$f":"SUM(F80:F105)","v":200807},595990.0230619451,null,{"$f":"SUM(I80:I105)","v":36442150.972216003},9734999.9999999981,8386090,0,67273010.401963353,0,4907860.8208731934,126744112.19505258,null,181.47848915733019,48.479385678786088,41.761940569800856,0,335.01327345144023,0,{"$f":"O106/$E106*$G106","v":24.440685936611739},{"$f":"IF('Comparison - Category'!B106=\"Residential\",SUM(R106:W106,Control!$B$79),IF('Comparison - Category'!B106=\"Rural\",SUM(R106:W106,Control!$B$80),P106/$E106*$G106))","v":631.17377479396919},null,3.0449920658901359E-2,8.1342612800327559E-3,7.0071543069203813E-3,0,5.6211221746680168E-2,0,{"$f":"IF(OR(B106=\"Residential\",B106=\"Rural\"),X106,O106/$E106*100)","v":4.1008548785843452E-3},0.10590341287111903]
[]
["By category"]
["Region Wide",{"$f":"B80","v":"Regional CBD"},{"$f":"A109&B109","v":"Region WideRegional CBD"},null,{"$f":"SUMIF($B$80:$B$105,$B109,E$80:E$105)","v":7963363000},3381,{"$f":"E109/F109","v":2355327.7136941734},null,{"$f":"SUMIF($B$80:$B$105,$B109,I$80:I$105)","v":2720721.4191516577},726801.85743247834,8277.2182543717427,0,26139633.003169905,0,893930.66496997047,30489364.162978385,null,{"$f":"I109/$E109*$G109","v":804.70908581829565},214.96653576825742,2.4481568335911694,0,7731.3318554184871,0,264.3983037474033,{"$f":"IF('Comparison - Category'!B109=\"Residential\",SUM(R109:W109,Control!$B$79),IF('Comparison - Category'!B109=\"Rural\",SUM(R109:W109,Control!$B$80),P109/$E109*$G109))","v":9017.8539375860346}]
["Region Wide",{"$f":"B81","v":"Business"},{"$f":"A110&B110","v":"Region WideBusiness"},null,12175490600,8198,{"$f":"E110/F110","v":1485178.1654061966},null,3654261.4431453305,976183.73778600723,1246995.3492471308,0,5841831.4559006309,0,1200658.1559032232,12919930.141982323,null,445.75035900772508,119.07584017882498,152.10970349440481,0,712.59227322525385,0,146.45744765835852,{"$f":"IF('Comparison - Category'!B110=\"Residential\",SUM(R110:W110,Control!$B$79),IF('Comparison - Category'!B110=\"Rural\",SUM(R110:W110,Control!$B$80),P110/$E110*$G110))","v":1575.985623564567}]
["Region Wide",{"$f":"B82","v":"Residential"},{"$f":"A111&B111","v":"Region WideResidential"},null,87639471771,174391,{"$f":"E111/F111","v":502545.84107551421},null,26889659.885662276,7183188.4782679249,6386490.7852670504,0,34436504.735085696,0,2434460,77330303.884282961,null,154.19178676458233,41.190132967113698,36.621676492864026,0,197.46721295872891,0,13.959780034520131,{"$f":"IF('Comparison - Category'!B111=\"Residential\",SUM(R111:W111,Control!$B$79),IF('Comparison - Category'!B111=\"Rural\",SUM(R111:W111,Control!$B$80),P111/$E111*$G111))","v":443.47080918328896}]
["Region Wide",{"$f":"B83","v":"Rural"},{"$f":"A112&B112","v":"Region WideRural"},null,11900643190,14837,{"$f":"E112/F112","v":802092.2821325066},null,3177508.22425674,848825.9265135898,744326.64723144541,0,855041.20780712133,0,378812,6004514.0058088973,null,214.16109889173958,57.21007794794027,50.166923719852093,0,57.62898212624664,0,25.531576464244793,{"$f":"IF('Comparison - Category'!B112=\"Residential\",SUM(R112:W112,Control!$B$79),IF('Comparison - Category'!B112=\"Rural\",SUM(R112:W112,Control!$B$80),P112/$E112*$G112))","v":407.16708268577855}]
["Region Wide","Total",{"$f":"A113&B113","v":"Region WideTotal"},null,{"$f":"SUM(E109:E112)","v":119678968561},{"$f":"SUM(F109:F112)","v":200807},{"$f":"E113/F113","v":595990.0230619451},null,{"$f":"SUM(I109:I112)","v":36442150.972216003},9735000,8386089.9999999991,0,67273010.401963353,0,4907860.8208731934,126744112.19505256,null,181.47848915733019,48.479385678786109,41.761940569800849,0,335.01327345144023,0,24.440685936611739,{"$f":"IF('Comparison - Category'!B113=\"Residential\",SUM(R113:W113,Control!$B$79),IF('Comparison - Category'!B113=\"Rural\",SUM(R113:W113,Control!$B$80),P113/$E113*$G113))","v":631.17377479396919}]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF(ABS(I77-SUM(I68:I76))>tolerance_dollar,1,0)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"I106-SUM(I80:I105)","v":0},{"$f":"J106-SUM(J80:J105)","v":0},0,0,{"$f":"M106-SUM(M80:M105)","v":0},0,0,0]
[null,null,null,null,{"$f":"E106-E77","v":0},{"$f":"F106-F77","v":0},null,null,{"$f":"IF(ABS(I106-I77)>tolerance_dollar,1,0)","v":0},0,0,0,0,0,0,0,null,{"$f":"IF(ABS(R106-R77)>tolerance_dollar,1,0)","v":0},0,0,0,0,0,0,0]
[]
[]
["Delta"]
[null,null,null,null,null,null,null,null,"Rates",null,null,null,null,null,null,null,null,"Rates / average CV",null,null,null,null,null,null,null,null,"Cents/$ OR Regional Strategy Rate $/property"]
[{"$f":"Control!A29","v":"TA full name"},{"$f":"Control!B29","v":"Category group"},{"$f":"Control!C29","v":"Concatenated  row"},null,"CV","CV Assessments","Average CV",null,"General Rate","Flood protection – regional rate","Flood protection – catchment rate","River management rate","Public transport rate","Stadium purposes rate","Regional strategy rate","District-Wide Rates",null,"General Rate","Flood protection – regional rate","Flood protection – catchment rate","River management rate","Public transport rate","Stadium purposes rate","Regional strategy rate","District-Wide Rates",null,"General Rate","Flood protection – regional rate","Flood protection – catchment rate","River management rate","Public transport rate","Stadium purposes rate","Regional strategy rate","District-Wide Rates"]
[]
["By TA"]
[{"$f":"Control!A30","v":"Wellington City"},{"$f":"Control!B30","v":"District wide"},{"$f":"Control!C30","v":"Wellington CityDistrict wide"},null,{"$f":"E68-E10","v":673712000},398,5277.9816734647611,null,{"$f":"I68-I10","v":-3425924.4502218775},4745293.0166026242,54042,-43255.424103945203,3441147.9285248145,-580986.26189999992,51621.450115439948,4241938.2590170577,null,{"$f":"R68-R10","v":-45.696478051375948},{"$f":"S68-S10","v":61.333260305841158},{"$f":"T68-T10","v":0.69849681396941932},{"$f":"U68-U10","v":-0.56197040578848145},{"$f":"V68-V10","v":41.906880592478331},{"$f":"W68-W10","v":-7.5481189266087219},0.51350579575502664,{"$f":"Y68-Y10","v":50.645576124270747}]
[{"$f":"Control!A31","v":"Hutt City"},{"$f":"Control!B31","v":"District wide"},{"$f":"Control!C31","v":"Hutt CityDistrict wide"},null,231709000,238,2613.455457371776,null,-968159.22035180964,1659259.2109041046,5167492,-3685586.3029764807,-739111.11423168145,-190923.43151999998,20839.139881324489,1263810.2817054577,null,-25.757052790878504,42.234306791154957,131.53185532109856,-94.383628338151567,-20.602795706051381,-4.8893295992214902,0.39666537810872171,28.53002105605924]
[{"$f":"Control!A32","v":"Upper Hutt City"},{"$f":"Control!B32","v":"District wide"},{"$f":"Control!C32","v":"Upper Hutt CityDistrict wide"},null,174129500,222,3977.1173483192106,null,-355888.39556045039,631040.99058898317,881402,-678045.43376824516,-436176.81748563284,-51447.605009999999,7908.9338120590546,-1206.3274232866243,null,-23.362625004228875,37.579858896437777,52.489399714149599,-40.920062387944789,-29.642556951537728,-3.1048645147857572,0.19716933798292757,-6.7636809099269612]
[{"$f":"Control!A33","v":"Porirua City"},{"$f":"Control!B33","v":"District wide"},{"$f":"Control!C33","v":"Porirua CityDistrict wide"},null,232533950,161,7774.2931887428276,null,-424162.74230694212,786339.04702814773,45121,-28307.679875423506,-598597.17151214834,-70226.958930000008,8006.0356384066399,-281828.46995796077,null,-24.281079739228346,42.106508542337224,2.4161178045515395,-1.5289877862927248,-34.878097255848218,-3.7931813184617056,0.26361621723793149,-19.695103535704447]
[{"$f":"Control!A34","v":"Kapiti Coast District"},{"$f":"Control!B34","v":"District wide"},{"$f":"Control!C34","v":"Kapiti Coast DistrictDistrict wide"},null,3795809150,252,147288.14460646693,null,-549136.9278977029,1009859.9416891716,1619846,-1368225.7946305373,597465.66912677931,-47339.621339999991,-5889.7186510161846,1256579.5482966956,null,-23.715633616788836,40.373403497748036,64.760164714348534,-55.257291491883905,22.62869375737921,-1.9118622567747665,-0.4354152371485327,46.442059366879732]
[{"$f":"Control!A35","v":"Masterton District"},{"$f":"Control!B35","v":"District wide"},{"$f":"Control!C35","v":"Masterton DistrictDistrict wide"},null,1122506100,46,89518.176103791862,null,-158016.85611331253,405334.73343503213,271627,0,198314.94587581884,-19561.826999999997,2325.2873307206028,700023.28352825902,null,-13.311006562867561,32.841900294525367,22.008345486955111,0,15.975318661924831,-1.5909098080676642,0.11518309406812222,56.038831166538188]
[{"$f":"Control!A36","v":"Carterton District"},{"$f":"Control!B36","v":"District wide"},{"$f":"Control!C36","v":"Carterton DistrictDistrict wide"},null,496582000,101,96122.861866470717,null,-74794.159607329289,186829.11066595578,144634,-23239.68,58934.12674723746,-6846.6394500000006,-690.32815521970042,284826.4302006443,null,-19.720647074993053,40.074884312731825,31.024024024024023,-5.0953036614777458,11.697145440908081,-1.5011268252576191,-0.57986813844308571,{"$f":"Y74-Y16","v":55.899108077492428}]
[{"$f":"Control!A37","v":"South Wairarapa District"},{"$f":"Control!B37","v":"District wide"},{"$f":"Control!C37","v":"South Wairarapa DistrictDistrict wide"},null,895114100,59,129609.47092593147,null,-82895.874313906068,310559.49287920241,201926,0,94636.707787266583,-10759.004849999999,1722.8020779816434,515190.12358054472,null,-14.12540326424687,46.651568706504797,30.332882679885838,0,13.672887014370112,-1.6306463852682629,7.3356532813505737E-2,74.974645284059136]
[{"$f":"Control!A38","v":"Tararua District"},{"$f":"Control!B38","v":"District wide"},{"$f":"Control!C38","v":"Tararua DistrictDistrict wide"},null,3954500,-2,508883.33333333337,null,-540.92195427201568,484.45620677865014,0,0,0,0,0,-56.465747493365598,null,-14.851480735037995,48.445620677865016,0,0,0,0,4.2000000000000028,37.794139942827002]
["Region wide",null,{"$f":"Control!C39","v":"Region wide"},null,7626050300,1475,33847.876989061711,null,-6039519.5483276024,9735000,8386090.4651872702,-5826660.3153546322,2616614.2748324499,-978091.35,85843.602049696259,7979277.1283871979,null,-31.641684826493815,48.479385678786109,41.761942886389775,-29.230932892634559,10.647912510242122,-4.9068456143519352,0.2498022911183071,35.359580033056318]
[]
["By TA & Category"]
[{"$f":"Control!A43","v":"Wellington City"},{"$f":"Control!B43","v":"Regional CBD"},{"$f":"Control!C43","v":"Wellington CityRegional CBD"},null,{"$f":"E80-E22","v":109171500},-20,{"$f":"G80-G22","v":45950.61872210633},null,{"$f":"I80-I22","v":-522253.05556982523},726801.85743247834,8277.2182543717427,-6620.073536726286,1120466.9304980002,-135230.61302423512,28893.923651519231,1220336.1877055876,null,{"$f":"R80-R22","v":-148.82648452027627},{"$f":"S80-S22","v":214.96653576825742},2.4481568335911694,-1.9465079496401898,374.91725010478331,-39.762015002715415,10.050540936920726,{"$f":"Y80-Y22","v":411.84747617092216},null,{"$f":"AA80-AA22","v":-7.1242472973459051E-3},9.1268206338512795E-3,1.0394124008125391E-4,{"$f":"AD80-AD22","v":-8.4287141925763908E-5},{"$f":"AE80-AE22","v":9.7032639901015183E-3},-1.7217636344139956E-3,{"$f":"AG80-AG22","v":2.1184651499609082E-4},1.0215574305344532E-2]
[{"$f":"Control!A44","v":"Wellington City"},{"$f":"Control!B44","v":"Business"},{"$f":"Control!C44","v":"Wellington CityBusiness"},null,76375000,-8,48656.737393594114,null,-246034.93333163555,355592.83326895244,4049.6862529427181,-3219.5626552150316,486948.58861947199,-65767.159400764853,16665.526463920716,548234.97921767225,null,-126.07614923077392,187.25267681356107,2.1325362048144907,-1.6882866571657218,259.05863180947995,-34.487236182886662,9.705306443400616,295.89747920042964,null,-7.1242472973459051E-3,9.1268206338512813E-3,1.0394124008125391E-4,-8.4287141925763921E-5,1.1886138982756613E-2,-1.7217636344139956E-3,2.1184651499609429E-4,1.2398449297999575E-2]
[{"$f":"Control!A45","v":"Wellington City"},{"$f":"Control!B45","v":"Residential"},{"$f":"Control!C45","v":"Wellington CityResidential"},null,471009500,419,3367.1086728398222,null,-2622263.4926830381,3608507.444477275,41095.662297806492,-32927.942742543899,1826477.7965699974,-377152.02455999999,5866,2449603.4433594979,null,-38.110796333786766,50.604524660308456,0.57631208697209979,-0.4645000316345822,24.602762342052529,-5.3203180262099901,0,31.887984697701825,null,-7.1242472973459051E-3,9.1268206338512813E-3,1.0394124008125391E-4,-8.4287141925763921E-5,4.2476208600192474E-3,-9.6541306786850935E-4,{"$f":"AG82-AG24","v":0},5.2890078916537214E-3]
[{"$f":"Control!A46","v":"Wellington City"},{"$f":"Control!B46","v":"Rural"},{"$f":"Control!C46","v":"Wellington CityRural"},null,17156000,7,15264.365154989064,null,-35372.968637381069,54390.881423918501,619.43319487904898,-487.8451694599903,7254.6128373503525,-2836.4649149999996,196,23763.6487343068,null,-48.059273091360808,69.642613859050584,0.79312829049814215,-0.63029091661497461,8.7513332945768525,-3.6646833527131779,0,26.832828083436652,null,{"$f":"AA83-AA25","v":-7.1242472973458981E-3},9.1268206338512813E-3,1.0394124008125391E-4,-8.4287141925763908E-5,9.864427670450357E-4,-4.9006843938353755E-4,0,2.4436983660318309E-3]
[{"$f":"Control!A47","v":"Hutt City"},{"$f":"Control!B47","v":"Business"},{"$f":"Control!C47","v":"Hutt CityBusiness"},null,-7826500,14,-12812.690985527821,null,-187964.7034990727,293749.47501008696,914834.7962412202,-660987.12645487417,41953.834815459792,-49784.849714999997,17843.139881324489,369644.56627914496,null,-82.502183734156461,123.89265078451579,385.84344000051465,-280.43577702794835,12.452923755431584,-21.122125462452271,6.6651648028856982,144.79409311879112,null,-4.8907135245824934E-3,7.7526309840049261E-3,2.4144303870983853E-2,-1.74088015572588E-2,1.2210722178079836E-3,-1.3112124798780886E-3,4.8960046236803771E-4,9.9968799734454494E-3]
[{"$f":"Control!A48","v":"Hutt City"},{"$f":"Control!B48","v":"Residential"},{"$f":"Control!C48","v":"Hutt CityResidential"},null,246026500,234,3726.5775810021441,null,-762756.31768761668,1341356.4915896601,4177435.866491768,-2969232.2240489009,-775775.45617298596,-138888.97169999999,3276,875415.38847192377,null,{"$f":"R85-R27","v":-21.960220976552023},36.814043572007357,114.6513301814625,-82.018458208079693,-22.958836242559101,-3.8364999640903816,0,20.69135836218868,null,-4.8907135245825038E-3,7.7526309840049261E-3,2.414430387098385E-2,-1.74088015572588E-2,-5.2673441372341825E-3,-8.1431507014966735E-4,0,3.4925863284763492E-3]
[{"$f":"Control!A49","v":"Hutt City"},{"$f":"Control!B49","v":"Rural"},{"$f":"Control!C49","v":"Hutt CityRural"},null,-6491000,-10,-0.80782312934752554,null,-17438.199165120634,24153.244304357511,75221.337267011491,-55366.952472705889,-5289.4928741544209,-2249.6101049999997,-280,18750.326954388031,null,-31.743959529877515,50.319258967411479,156.71111930627393,-112.99378055654265,-9.1207734135148826,-4.5910410306122449,0,48.580823743138183,null,-4.8907135245825108E-3,7.7526309840049278E-3,2.4144303870983853E-2,-1.74088015572588E-2,-1.4052097048465328E-3,-7.0733558829078102E-4,0,7.4848798491353036E-3]
[{"$f":"Control!A50","v":"Upper Hutt City"},{"$f":"Control!B50","v":"Business"},{"$f":"Control!C50","v":"Upper Hutt CityBusiness"},null,4114000,-6,19331.936040483415,null,-58147.821937052591,90549.091330491603,126473.79708628282,-99060.161622528438,-14084.022777650505,-7726.9216650000008,5444.9338120590983,43448.894226602046,null,-76.602979028396362,126.46521135543519,176.63938140542294,-137.20243992039948,-11.250222196682557,-10.702107569252078,8.8340857125045034,76.180929758632374,null,-5.0689263992559283E-3,7.7084279229636069E-3,1.0766691687990933E-2,-8.4626119171362854E-3,-1.4160268436755746E-3,-6.6010329777350637E-4,4.3183392108592407E-4,3.2992850741991736E-3]
[{"$f":"Control!A51","v":"Upper Hutt City"},{"$f":"Control!B51","v":"Residential"},{"$f":"Control!C51","v":"Upper Hutt CityResidential"},null,115035500,219,1648.1838590464322,null,-273067.67593018711,474607.01458091586,662903.9604467043,-511307.02783568384,-413102.943339983,-41764.500645,2632,-99099.172723232768,null,-20.495516392437054,32.018283382642906,44.72130880703665,-35.011437129258006,-31.657315779192402,-2.8597987294576828,0,-13.28447584066555,null,-5.0689263992559283E-3,7.7084279229636069E-3,1.0766691687990933E-2,-8.4626119171362871E-3,-7.8674482914667943E-3,-6.9124174249606701E-4,0,-3.6355332133577167E-3]
[{"$f":"Control!A52","v":"Upper Hutt City"},{"$f":"Control!B52","v":"Rural"},{"$f":"Control!C52","v":"Upper Hutt CityRural"},null,54980000,9,39261.097443306586,null,-24672.897693210456,65884.884677575654,92024.242467012824,-67678.244310032882,-8989.8513679994212,-1956.1827000000001,-168,54443.951073345786,null,-21.257567921886817,52.5817116341386,73.443130460505046,-54.403733368193635,-7.9040322620957824,-1.5724941318327974,0,40.887014410634606,null,-5.0689263992559283E-3,7.7084279229636087E-3,1.0766691687990935E-2,-8.4626119171362871E-3,-2.0678533256180808E-3,-2.4460467610950935E-4,0,2.3461637850613476E-3]
[{"$f":"Control!A53","v":"Porirua City"},{"$f":"Control!B53","v":"Business"},{"$f":"Control!C53","v":"Porirua CityBusiness"},null,5256000,1,4869.1331500667147,null,{"$f":"I90-I32","v":-51982.07948490436},84164.496929456334,4829.4514691931117,-3085.1950115880913,-16367.021829761332,-12128.33274,5612.0356384066399,11043.35497080232,null,{"$f":"R90-R32","v":-65.800741538872103},105.60162726406064,6.0595376025007681,-3.8758731301357927,-21.62651651871272,-15.236598919597988,6.8871241360285609,12.008558895271563,null,{"$f":"AA90-AA32","v":-4.885866680476518E-3},7.6513492036518627E-3,4.3904283873825957E-4,-2.8182001394743604E-4,-1.7899417638392728E-3,-1.1078738585754875E-3,4.6745411151521456E-4,4.9234383706663054E-4]
[{"$f":"Control!A54","v":"Porirua City"},{"$f":"Control!B54","v":"Residential"},{"$f":"Control!C54","v":"Porirua CityResidential"},null,202268000,149,7507.6495586200035,null,-349989.44092001906,654291.12900692108,37543.945125828795,-23529.291197188279,-572808.78096081503,-56729.298300000002,2086,-309135.73724527098,null,-21.696448118726636,37.918929528074244,2.1758299116678526,-1.3754993100191908,-35.860705390854832,-3.316339196773062,0,-22.154232576631614,null,-4.8858666804765249E-3,7.6513492036518645E-3,4.3904283873825957E-4,-2.8182001394743604E-4,-8.1935922682344897E-3,-6.7947017630708498E-4,0,-5.9938106641559546E-3]
[{"$f":"Control!A55","v":"Porirua City"},{"$f":"Control!B55","v":"Rural"},{"$f":"Control!C55","v":"Porirua CityRural"},null,25009950,11,22810.811983969645,null,-22191.221902018617,47883.421091770368,2747.6034049780974,-1693.1936666471372,-9421.3687215721293,-1369.32789,308,16263.91231651057,null,-41.431546310714054,76.859423903323218,4.4102783386486317,-2.7666563180508779,-17.914194543028998,-2.2374638725490197,0,16.919841197628898,null,-4.8858666804765249E-3,7.6513492036518627E-3,4.3904283873825957E-4,-2.8182001394743604E-4,-2.1490765810303382E-3,-2.2791486447181229E-4,0,4.8094652776298902E-4]
[{"$f":"Control!A56","v":"Kapiti Coast District"},{"$f":"Control!B56","v":"Business"},{"$f":"Control!C56","v":"Kapiti Coast DistrictBusiness"},null,210542500,-55,195483.74705735687,null,-121893.11345045298,101130.79965735921,162216.87239892152,-158161.17367618496,89169.810186957824,-5889.2255613069892,-9109.7186510161991,57464.250904277433,null,-76.518873156799543,75.810194645696555,121.60185337250489,-113.8669356919978,78.808635992371137,-4.2399032118840818,-2.8663522882045243,78.728619661686707,null,-1.3856104862671172E-2,6.8370911565977079E-3,1.0966901749885426E-2,-1.246731049696123E-2,1.5057511743271634E-3,-4.642277365099664E-4,-2.1137233065868805E-3,-9.5916223219189439E-3]
[{"$f":"Control!A57","v":"Kapiti Coast District"},{"$f":"Control!B57","v":"Residential"},{"$f":"Control!C57","v":"Kapiti Coast DistrictResidential"},null,3301844050,453,148567.79178309941,null,-266587.3006117451,774284.19181427907,1241975.3464779316,-1000241.8922659687,508407.64672493935,-37244.602973693007,6944,1227537.3891657433,null,-15.984277569116387,36.807577097084952,59.040470929736244,-48.595534774618315,21.501421161370089,-1.8094836988627996,0,50.960173145593785,null,-1.3856104862671165E-2,6.8370911565977062E-3,1.0966901749885426E-2,-1.246731049696123E-2,-4.7746349959363991E-3,-4.642277365099663E-4,0,-1.4731200184966667E-2]
[{"$f":"Control!A58","v":"Kapiti Coast District"},{"$f":"Control!B58","v":"Rural"},{"$f":"Control!C58","v":"Kapiti Coast DistrictRural"},null,283422600,-146,140569.14908265497,null,-160656.51383550477,134444.95021753325,215653.78112314673,-209822.72868838353,-111.78778511827113,-4205.792805,-3724,-28422.091773326509,null,-47.635357996081893,50.868312605952795,81.594317488893964,-75.232244061808359,2.6978028320114262,-1.5079931176048764,0,10.784837751363114,null,-1.3856104862671165E-2,6.8370911565977079E-3,1.0966901749885426E-2,-1.246731049696123E-2,-1.190472792213247E-3,-2.4990107179329371E-4,0,-1.0777199770480021E-2]
[{"$f":"Control!A59","v":"Masterton District"},{"$f":"Control!B59","v":"Business"},{"$f":"Control!C59","v":"Masterton DistrictBusiness"},null,52214500,4,89858.550116550061,null,-22703.013231277044,30044.758568387912,20133.896659915918,0,36828.137044004485,-2325.988066294557,897.28733072058822,62875.078305457311,null,-43.078712454899005,54.626833760705296,36.60708483621076,0,{"$f":"V96-V38","v":66.44734639344729},-4.2600514034698849,1.1511612040214629,111.49366233601597,null,-9.5118169714049662E-3,6.9329295845419027E-3,4.6459647025591053E-3,0,7.2809797797520996E-3,-6.1025753900042059E-4,-9.3274080366781767E-4,7.8050587527799115E-3]
[{"$f":"Control!A60","v":"Masterton District"},{"$f":"Control!B60","v":"Residential"},{"$f":"Control!C60","v":"Masterton DistrictResidential"},null,629359300,70,77316.834252265893,null,-24511.948212741525,180551.22081534841,120992.80523234827,0,102088.52207045496,-12051.954778705442,1008,368076.64512670471,null,-3.8882504211567692,22.819921741070328,15.292316131489924,0,12.677903509868901,-1.5368470771111249,0,45.365043884161253,null,-9.5118169714049523E-3,6.9329295845419027E-3,4.6459647025591062E-3,0,1.4785968471055129E-3,-6.1025753900042059E-4,0,1.6335723791541801E-3]
[{"$f":"Control!A61","v":"Masterton District"},{"$f":"Control!B61","v":"Rural"},{"$f":"Control!C61","v":"Masterton DistrictRural"},null,440932300,-28,118015.01551140146,null,-110801.89466929389,194738.75405129581,130500.29810773581,0,59398.286761359384,-5183.8841549999997,420,269071.56009609718,null,-27.006437016709157,50.190400528684485,33.634097450447378,0,15.435744362012183,-1.3264800806038894,0,70.927325243830978,null,-9.5118169714049523E-3,6.9329295845419027E-3,4.6459647025591062E-3,0,1.6590560638432331E-3,-2.1891741966609027E-4,0,2.8860566079767225E-3]
[{"$f":"Control!A62","v":"Carterton District"},{"$f":"Control!B62","v":"Business"},{"$f":"Control!C62","v":"Carterton DistrictBusiness"},null,3607000,2,12246.382770435652,null,-7740.9629476289301,6725.7439377020855,5206.7434524424089,-988.16244014398353,4492.3449716415416,-506.46234923245612,-508.3281552197077,6680.9164695609579,null,-35.390173251385818,29.62882791939245,22.937195825737483,-4.3918330673065942,19.131288267695894,-2.2509437743664718,-2.5831651900267758,27.081196729740213,null,-9.329370604236293E-3,6.9586859498741212E-3,5.3870758153616392E-3,-1.0620206674626753E-3,3.9731658696365024E-3,-5.4431686565439071E-4,-8.7811405252962924E-4,4.5051054449892769E-3]
[{"$f":"Control!A63","v":"Carterton District"},{"$f":"Control!B63","v":"Residential"},{"$f":"Control!C63","v":"Carterton DistrictResidential"},null,236162000,93,88451.927713954472,null,{"$f":"I100-I42","v":4819.0485372472613},58725.290153590955,45462.260061071953,-6454.4465368144201,27081.469943045697,-3308.0939157675439,1890,128215.5282423739,null,{"$f":"R100-R42","v":-1.621564508036883},24.550706585949399,19.005961563993292,-2.8075017559001392,9.4633209980700244,-1.4389273230828812,0,47.151995560992816,null,{"$f":"AA100-AA42","v":-9.329370604236293E-3},6.958685949874123E-3,5.3870758153616392E-3,-1.0620206674626751E-3,-1.8507733607898667E-3,-5.4431686565439071E-4,0,-1.647853484936089E-3]
[{"$f":"Control!A64","v":"Carterton District"},{"$f":"Control!B64","v":"Rural"},{"$f":"Control!C64","v":"Carterton DistrictRural"},null,256813000,6,123559.32041375514,null,-71872.245196947653,121378.07657466274,93964.99648648563,-15797.071023041597,27360.311832550229,-3032.083185,-2072,149929.98548870941,null,-35.938468834970934,59.41168701647711,45.993635088832903,-7.7550667761618062,13.288304250673022,-1.4885042636229748,0,73.511586481227255,null,-9.3293706042362999E-3,6.9586859498741212E-3,5.3870758153616392E-3,-1.0620206674626753E-3,8.5513588072915012E-4,-2.0384380137553141E-4,0,1.9816248694798852E-3]
[{"$f":"Control!A65","v":"South Wairarapa District"},{"$f":"Control!B65","v":"Business"},{"$f":"Control!C65","v":"South Wairarapa DistrictBusiness"},null,16073798,-8,68935.384952766472,null,-12392.452386851328,14226.539083570702,9250.1056862122332,0,7592.3015201195594,-1243.6926154320026,-13.197922018378449,17419.603365600808,null,-35.227508620587088,46.797825932798361,30.427979230961292,0,28.713921922095381,-3.9861942802307779,1.4335715933515942,68.159595778388791,null,-8.6850076313688997E-3,6.8895787005363368E-3,4.4796089012987487E-3,0,1.8645069860445049E-3,-6.5313197596540012E-4,-7.2222872798498837E-4,3.1733262525603101E-3]
[{"$f":"Control!A66","v":"South Wairarapa District"},{"$f":"Control!B66","v":"Residential"},{"$f":"Control!C66","v":"South Wairarapa DistrictResidential"},null,431077002,82,126337.48819046648,null,34070.869674398971,90865.695829934368,59080.939133591914,0,48903.410586411395,-5798.565104567997,1232,228354.35011976864,null,8.0816198006978652,28.140506605739972,18.296977124060675,0,13.477130060589261,-1.8425691466692078,0,66.153664444418553,null,-8.6850076313688962E-3,6.8895787005363368E-3,4.4796089012987487E-3,0,-3.9015942526368294E-3,-6.5313197596540023E-4,0,-3.3604851624601251E-3]
[{"$f":"Control!A67","v":"South Wairarapa District"},{"$f":"Control!B67","v":"Rural"},{"$f":"Control!C67","v":"South Wairarapa DistrictRural"},null,447963300,-15,147270.74773644039,null,-104574.29160145367,205467.25796569732,133594.95518019586,0,38140.995680735621,-3716.7471299999997,504,269416.17009517504,null,-32.138003495729038,65.770569131145109,42.76407016011391,0,12.443649444350164,-1.1840545173622172,0,87.656230722517989,null,-8.6850076313688927E-3,6.8895787005363368E-3,4.4796089012987487E-3,0,3.6981295680128031E-4,-1.466561611832852E-4,0,2.4647098165388737E-3]
[{"$f":"Control!A68","v":"Tararua District"},{"$f":"Control!B68","v":"Rural"},{"$f":"Control!C68","v":"Tararua DistrictRural"},null,3954500,-2,508883.33333333337,null,-540.92195427201568,484.45620677865014,0,0,0,0,0,-56.465747493365598,null,-14.851480735037995,48.445620677865016,0,0,0,0,0,33.594139942827042,null,-1.7740135670483347E-2,4.5021718951596124E-3,0,0,0,0,0,-1.4598680504070784E-2]
["Region wide",null,{"$f":"Control!C69","v":"Region wide"},null,7626050300,1475,33847.876989061711,null,-6039519.548327595,9734999.9999999981,8386090,-5826660.3153546313,2616614.2748324573,-978091.35,85843.602049697191,7979276.6631999314,null,-31.641684826493758,48.479385678786088,41.761940569800856,-29.230932892634552,10.647912510242179,-4.9068456143519352,0.24980229111831065,35.359577716467129,null,-7.4622294036189966E-3,8.1342612800327559E-3,7.0071543069203813E-3,-5.1999184008602473E-3,-1.4904402274681164E-3,-8.7288342434935456E-4,-2.0248437724099642E-4,-8.6540246584596026E-5]
[]
["By category"]
["Region Wide",{"$f":"B138","v":"Regional CBD"},{"$f":"A167&B167","v":"Region WideRegional CBD"},null,{"$f":"E109-E51","v":109171500},-20,45950.61872210633,null,{"$f":"I109-I51","v":-522253.05556982523},726801.85743247834,8277.2182543717427,-6620.073536726286,1120466.9304980002,-135230.61302423512,28893.923651519231,1220336.1877055876,null,{"$f":"R109-R51","v":-148.82648452027627},214.96653576825742,2.4481568335911694,-1.9465079496401898,374.91725010478331,-39.762015002715415,10.050540936920726,411.84747617092216]
["Region Wide",{"$f":"B139","v":"Business"},{"$f":"A168&B168","v":"Region WideBusiness"},null,360356298,-56,53734.707446419634,null,{"$f":"I110-I52","v":-708859.08026887523},976183.73778600723,1246995.3492471308,-925501.38186053466,636533.97255024407,-145372.63211303085,36831.678398177028,1116811.6437391173,null,{"$f":"R110-R52","v":-82.856440533613124},119.07584017882498,152.10970349440481,-112.12762077302334,81.952888278514479,-17.612385766056562,5.4559359664459919,145.99792084549699]
["Region Wide",{"$f":"B140","v":"Residential"},{"$f":"A169&B169","v":"Region WideResidential"},null,5632781852,1719,27618.29104424105,null,{"$f":"I111-I53","v":-4260286.2578337044},7183188.4782679249,6386490.7852670504,-4543692.8246271005,751271.66542106122,-672938.01197773404,24934,4868967.8345175087,null,{"$f":"R111-R53","v":-26.20773454458174},41.190132967113698,36.621676492864026,-26.314010520681411,2.3850162524613268,-3.8972040167353943,5.4272732154601044E-3,23.777876630440517]
["Region Wide",{"$f":"B141","v":"Rural"},{"$f":"A170&B170","v":"Region WideRural"},null,1523740650,-168,110529.3004597309,null,{"$f":"I112-I54","v":-548121.15465520276},848825.9265135898,744326.64723144541,-350846.03533027106,108341.70636315155,-24550.092884999998,-4816,773160.99723771308,null,{"$f":"R112-R54","v":-34.131428859806078},57.21007794794027,50.166923719852093,-23.381941708115363,7.8656031563053048,-1.6361274831722756,-3.5101309830515959E-2,56.093106773003854]
["Region Wide","Total",{"$f":"A171&B171","v":"Region WideTotal"},null,7626050300,1475,33847.876989061711,null,{"$f":"I113-I55","v":-6039519.5483276099},9735000,8386089.9999999991,-5826660.3153546331,2616614.2748324573,-978091.35000000009,85843.602049696259,7979276.6631999314,null,{"$f":"R113-R55","v":-31.641684826493844},48.479385678786109,41.761940569800849,-29.230932892634563,10.647912510242179,-4.9068456143519352,0.2498022911183071,35.359577716467243]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF(ABS(I135-SUM(I126:I134))>tolerance_dollar,1,0)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(ABS(I164-SUM(I138:I163))>tolerance_dollar,1,0)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E164-E135","v":0},{"$f":"F164-F135","v":0},null,null,{"$f":"IF(ABS(I164-I135)>tolerance_dollar,1,0)","v":0},0,0,0,0,0,0,0,null,{"$f":"IF(ABS(R164-R135)>tolerance_dollar,1,0)","v":0},0,0,0,0,0,0,0]

{"sheet":"Rates Check","index":23,"n_rows":67,"n_cols":9,"rows_kept":67,"cut":false,"hidden":false,"merged":[[27,0,28,0],[61,0,63,0],[58,0,60,0],[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"]
[{"$f":"B5&\" Check \"&year_current","v":"Wellington City Check 2018/19"}]
[{"$f":"check_total","v":0}]
["Printed: ",{"$f":"NOW()","v":"2018-09-24T16:58:53.140"}]
["TA to view","Wellington City"]
[]
[null,null,null,"Excluding GST",null,null,null,"Including GST"]
[]
["Total (including Trentham)"]
["Rate","Categories",null,"Rateable Capital Value","Cents in Dollar","Rates Set",null,"Cents in Dollar","Rates Set"]
[null,null,null,"$","Cents / $","$",null,"Cents / $","$"]
["General Rate ","District Wide",null,{"$f":"INDEX(capital_values,MATCH($B$5&B12,capital_values_rows,0),MATCH(\"CV \"&year_current,capital_values_header,0))","v":51992837451},{"$f":"INDEX(Gen!$E$10:$E$19,MATCH(B5,Gen!$A$10:$A$19,0),)","v":3.4165482838741087E-2},{"$f":"+E12*D12/100","v":17763603.956695955},null,{"$f":"+E12*(1+GST)","v":3.9290305264552246E-2},{"$f":"+F12*(1+GST)","v":20428144.550200347}]
["Flood protection - regional rates","District Wide",null,{"$f":"INDEX(capital_values,MATCH($B$5&B13,capital_values_rows,0),MATCH(\"CV \"&year_current,capital_values_header,0))","v":51992837451},{"$f":"INDEX('Not used'!$E$10:$E$19,MATCH(B5,'Not used'!$A$10:$A$19,0),)","v":9.1268206338512813E-3},{"$f":"+E13*D13/100","v":4745293.0166026242},null,1.0495843728928972E-2,5457086.9690930173]
["River Management Rate","District Wide",null,{"$f":"INDEX(capital_values,MATCH($B$5&B14,capital_values_rows,0),MATCH(\"CV \"&year_current,capital_values_header,0))","v":51992837451},{"$f":"INDEX('River management'!$D$10:$D$19,MATCH(B5,'River management'!$A$10:$A$19,0),)","v":1.0394124008125391E-4},54042.000000000007,null,1.1953242609344199E-4,62148.3]
["Regional Transport Rate","Regional CBD",null,{"$f":"IFERROR(INDEX(capital_values,MATCH($B$5&B15,capital_values_rows,0),MATCH(\"CV \"&year_current,capital_values_header,0)),0)","v":7963363000},{"$f":"IFERROR(INDEX(Tran!$I$23:$I$49,MATCH($B$5&B15,Tran!$C$23:$C$49,0),),0)","v":0.32824866834740429},26139633.003169905,null,0.37748596859951489,30060577.95364539]
[null,"Business",null,3896130400,{"$f":"IFERROR(INDEX(Tran!$I$23:$I$49,MATCH($B$5&B16,Tran!$C$23:$C$49,0),),0)","v":4.3112475252531646E-2},1679718.2545063621,null,4.9579346540411386E-2,1931675.9926823163]
[null,"Residential",null,39537398501,{"$f":"IFERROR(INDEX(Tran!$I$23:$I$49,MATCH($B$5&B17,Tran!$C$23:$C$49,0),),0)","v":3.5473957129794273E-2},14025479.794480663,null,4.079505069926341E-2,16129301.763652761]
[null,"Rural",null,595945550,{"$f":"IFERROR(INDEX(Tran!$I$23:$I$49,MATCH($B$5&B18,Tran!$C$23:$C$49,0),),0)","v":9.0066751280184557E-3},53674.879628382791,null,1.0357676397221223E-2,61726.111572640206]
["Stadium Purposes Rate","Regional CBD",null,7963363000,{"$f":"IFERROR(INDEX(Stad!$G$23:$G$48,MATCH($B$5&B19,Stad!$C$23:$C$48,0),),0)","v":0},0,null,0,0]
[null,"Business",null,3896130400,{"$f":"IFERROR(INDEX(Stad!$G$23:$G$48,MATCH($B$5&B20,Stad!$C$23:$C$48,0),),0)","v":0},0,null,0,0]
[null,"Residential",null,39537398501,{"$f":"IFERROR(INDEX(Stad!$G$23:$G$48,MATCH($B$5&B21,Stad!$C$23:$C$48,0),),0)","v":0},0,null,0,0]
[null,"Rural",null,595945550,{"$f":"IFERROR(INDEX(Stad!$G$23:$G$48,MATCH($B$5&B22,Stad!$C$23:$C$48,0),),0)","v":0},0,null,0,0]
["WRS Rate","Regional CBD",null,7963363000,{"$f":"IFERROR(INDEX(WRS!$K$23:$K$48,MATCH($B$5&B23,WRS!$C$23:$C$48,0),),0)","v":1.1225542085297009E-2},893930.66496997047,null,1.290937339809156E-2,1028020.2647154659]
[null,"Business",null,3896130400,{"$f":"IFERROR(INDEX(WRS!$K$23:$K$48,MATCH($B$5&B24,WRS!$C$23:$C$48,0),),0)","v":1.1225542085297009E-2},437361.75775005075,null,1.290937339809156E-2,502966.02141255833]
[]
["Rate","Categories",null,"Number of assessments","Amount per rating unit","Rates Set",null,"Amount per rating unit","Rates Set"]
[null,null,null,"#","$","$",null,"$","$"]
[{"$f":"+A23","v":"WRS Rate"},"Residential",null,{"$f":"IFERROR(INDEX(WRS!$F$23:$F$48,MATCH($B$5&B28,WRS!$C$23:$C$48,0),),0)","v":71308},{"$f":"INDEX(WRS_value,MATCH(B28,WRS_categories,0),)","v":14},{"$f":"D28*E28","v":998312},null,{"$f":"+E28*(1+GST)","v":16.099999999999998},{"$f":"+F28*(1+GST)","v":1148058.7999999998}]
[null,"Rural",null,{"$f":"IFERROR(INDEX(WRS!$F$23:$F$48,MATCH($B$5&B29,WRS!$C$23:$C$48,0),),0)","v":781},{"$f":"INDEX(WRS_value,MATCH(B29,WRS_categories,0),)","v":28},{"$f":"D29*E29","v":21868},null,{"$f":"+E29*(1+GST)","v":32.199999999999996},{"$f":"+F29*(1+GST)","v":25148.199999999997}]
[]
[]
["District-Wide Rates",null,null,null,null,{"$f":"SUM(F12:F30)","v":66812917.327803925},null,null,{"$f":"SUM(I12:I30)","v":76834854.92697449}]
[]
[]
["Rate","Categories",null,"No of Hectares","Cents Per","Rates",null,"Cents Per","Rates"]
[null,null,null,"#","$","$",null,"$","$"]
["Regional Possum/Predator Rate",null,null,{"$f":"INDEX(Pest!$B$10:$B$18,MATCH(B5,Pest!$A$10:$A$18,0),)","v":34055},{"$f":"INDEX(Pest!$C$10:$C$18,MATCH(B5,Pest!$A$10:$A$18,0),)","v":0.86682366680113054},{"$f":"+D37*E37","v":29519.679972912501},null,{"$f":"+E37*(1+GST)","v":0.99684721682130006},{"$f":"+F37*(1+GST)","v":33947.631968849375}]
[]
[]
["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,{"$f":"INDEX('Capital values'!$D$48:$E$49,MATCH(B42,'Capital values'!$A$48:$A$49,0),MATCH(\"CV \"&year_current,capital_values_header,0))","v":739130000},{"$f":"IF($B$5=\"South Wairarapa District\",INDEX('River management'!$D$29:$D$30,MATCH(A42,'River management'!$A$29:$A$30,0),),0)","v":0},{"$f":"+E42*D42/100","v":0},null,{"$f":"+E42*(1+GST)","v":0},{"$f":"+F42*(1+GST)","v":0}]
["Donalds Creek Stopbank River Management Rate","Featherston Urban - LV",null,{"$f":"INDEX('Capital values'!$D$48:$E$49,MATCH(B43,'Capital values'!$A$48:$A$49,0),MATCH(\"CV \"&year_current,capital_values_header,0))","v":162213500},{"$f":"IF($B$5=\"South Wairarapa District\",INDEX('River management'!$D$29:$D$30,MATCH(A43,'River management'!$A$29:$A$30,0),),0)","v":0},{"$f":"+E43*D43/100","v":0},null,{"$f":"+E43*(1+GST)","v":0},{"$f":"+F43*(1+GST)","v":0}]
[]
[]
["Total Regional Rates (excl Special rates)",null,null,null,null,{"$f":"SUM(F32:F45)","v":66842437.007776834},null,null,{"$f":"SUM(I32:I45)","v":76868802.558943346}]
[]
["Check",null,null,null,null,{"$f":"INDEX('Comparison - TA'!$B$47:$L$47,,MATCH(B5,'Comparison - TA'!$B$31:$L$31,0))-F46","v":0}]
[]
[]
[]
[]
["Trentham Military Camp (UPPER HUTT ONLY)"]
["Rate","Categories",null,"Rateable Capital Value","Cents in Dollar","Rates Set",null,"Cents in Dollar","Rates Set"]
[null,null,null,"$","Cents / $","$",null,"Cents / $","$"]
["General Rate ","Trentham Military Camp",null,{"$f":"Gen!B23","v":87721000},{"$f":"IF(B5=\"Upper Hutt City\",Gen!E23,0)","v":0},{"$f":"+E56*D56/100","v":0},null,{"$f":"+E56*(1+GST)","v":0},{"$f":"+F56*(1+GST)","v":0}]
["FP - regional","Trentham Military Camp",null,{"$f":"'Not used'!B23","v":87721000},{"$f":"IF(B5=\"Upper Hutt City\",'Not used'!E23,0)","v":0},0,null,0,0]
["FP - catchment","Trentham Military Camp",null,{"$f":"'River management'!B23","v":87721000},{"$f":"IF(B5=\"Upper Hutt City\",'River management'!D23,0)","v":0},0,null,0,0]
["Regional Transport Rate","Business",null,{"$f":"Tran!D59","v":56325000},{"$f":"IF(B5=\"Upper Hutt City\",Tran!I59,0)","v":0},0,null,0,0]
[null,"Residential",null,{"$f":"Tran!D61","v":26720000},{"$f":"IF(B5=\"Upper Hutt City\",Tran!I61,0)","v":0},0,null,0,0]
[null,"Rural",null,{"$f":"Tran!D63","v":4676000},{"$f":"IF(B5=\"Upper Hutt City\",Tran!I63,0)","v":0},0,null,0,0]
["Stadium Purposes Rate","Business",null,{"$f":"Stad!E53","v":56325000},{"$f":"IF(B5=\"Upper Hutt City\",Stad!G53,0)","v":0},0,null,0,0]
[null,"Residential",null,{"$f":"Stad!E55","v":26720000},{"$f":"IF(B5=\"Upper Hutt City\",Stad!G55,0)","v":0},0,null,0,0]
[null,"Rural",null,{"$f":"Stad!E57","v":4676000},{"$f":"IF(B5=\"Upper Hutt City\",Stad!G57,0)","v":0},0,null,0,0]
["Economic development rate","Business",null,{"$f":"'UHCC Adjustments'!D9","v":56325000},{"$f":"IF(B5=\"Upper Hutt City\",WRS!K30,0)","v":0},0,null,0,0]
[null,"No change for residential or rural as it is a fixed charge per property"]
["Trentham Military Camp",null,null,null,null,{"$f":"SUM(F56:F66)","v":0},null,null,{"$f":"SUM(I56:I66)","v":0}]

{"sheet":"Checks","index":24,"n_rows":44,"n_cols":4,"rows_kept":44,"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:B45)","v":0},null,"checked ok"]
[]
[]
["Capital values tab"]
["Populated",{"$f":"SUM('Capital values'!I8:J140)","v":0}]
["TA total matches category"]
["Capital values",{"$f":"SUM('Capital values'!D51:E51)","v":0}]
["No. of Assessments (#)",{"$f":"SUM('Capital values'!D98:E98)","v":0}]
["Number of Assessments Contiguous for WRS",{"$f":"SUM('Capital values'!D143:E143)","v":0}]
[]
["Rate model checks"]
["General rate",{"$f":"SUM(Gen!B28:D29)","v":0}]
["FP - regional",{"$f":"SUM('Not used'!B28:D29)","v":0}]
["FP - catchment",{"$f":"SUM('River management'!B34:C36)","v":0}]
["Stadium",{"$f":"SUM(Stad!D62:F65)","v":0}]
["WRS",{"$f":"SUM(WRS!D51:J53)","v":0}]
["Transport",{"$f":"SUM(Tran!D69:H72)","v":0}]
["Pest",{"$f":"SUM(Pest!B21:D21)","v":0}]
["Water Levy",{"$f":"SUM('Water levy'!B21:C21)","v":0}]
["Class rates - schemes",{"$f":"SUM('Class Rates'!B141:H141)","v":0}]
[]
["Comparison - TA",{"$f":"SUM('Comparison - TA'!M7:M74)","v":0}]
[]
["Comparison - category"]
["Previous year",{"$f":"SUM('Comparison - Category'!E58:Y60)","v":0}]
["Current year",{"$f":"SUM('Comparison - Category'!E116:Y118)","v":0}]
["Delta",{"$f":"SUM('Comparison - Category'!E174:Y176)","v":0}]
[]
["Rates check",{"$f":"'Rates Check'!F48","v":0}]
[]
["Rates"]
[1,{"$f":"SUM('1'!J19:K46)","v":0}]
[2,{"$f":"SUM('2'!J19:K37)","v":0}]
["3 - changes",{"$f":"SUM('3'!V14:Y39)","v":0}]
["3 - inputs",{"$f":"SUM('3'!V64:V124)","v":0}]
[4,{"$f":"SUM('4'!Z16:AA24)","v":0}]
[5,{"$f":"SUM('5'!R33:S40)","v":0}]
["Impact for annual plan",{"$f":"Impact!L270+Impact!L274","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":60,"n_cols":11,"rows_kept":60,"cut":false,"hidden":false,"merged":[[2,0,4,4],[6,0,7,4],[58,0,58,4],[54,0,55,4],[56,0,57,4],[47,0,48,4],[51,0,51,4],[52,0,52,4]]}
["SUMMARY OF RATES AND LEVIES"]
[]
["This table shows the rates and levies for GWRC in 2017/18, together with the changes from 2016/17. 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. The city councils then rate accordingly for this levy. "]
[]
[]
[]
["The total rate increase in regional rates for 2017/18 is 5.6%. The water supply levy, which is charged to the four metropolitan city councils is proposed to increase by 6.1% over 2017/18. When the water supply levy is included, Greater Wellington Regional Council's overall increase is 5.7%."]
[]
[]
["By rate and levy type:",{"$f":"year_previous","v":"2017/18"},{"$f":"year_current","v":"2018/19"}]
[null,"Budget","Plan","Change","Change"]
[null,"$000s","$000s","$000s","%  ",null,"Row lookup","Column lookup"]
["General rates"]
[" Flood protection 1",{"$f":"ESSbase!F39/1000","v":21662.719477799379},0,{"$f":"C14-B14","v":-21662.719477799379},{"$f":"ROUND(D14/B14,4)","v":-1}]
["Environment, Parks",{"$f":"ESSbase!F44/1000-SUM(B14,B16:B18)","v":25441.153851229068},{"$f":"ESSbase!G44/1000-SUM(C14,C16:C18)","v":27529.113792328164},2087.9599410990959,{"$f":"ROUND(D15/B15,4)","v":8.2100000000000006E-2}]
["Council costs, Strategy and Planning",{"$f":"ESSbase!F40/1000","v":5273.3592280416124},{"$f":"ESSbase!G40/1000","v":6446.7444822720936},1173.3852542304812,{"$f":"ROUND(D16/B16,4)","v":0.2225}]
[" Biosecurity and land management",{"$f":"ESSbase!F39/1000-B14","v":0},{"$f":"ESSbase!G39/1000-C14","v":11132.109251689699},11132.109251689699,{"$f":"ROUND(D17/B17,4)","v":{"$error":"#DIV/0!"}}]
[" Investment management 2",{"$f":"ESSbase!F42/1000","v":-9897.8937680854469},{"$f":"ESSbase!G42/1000","v":-8665.8165540739737},1232.0772140114732,{"$f":"-ROUND(D18/B18,4)","v":0.1245}]
["General rate",{"$f":"INDEX('Comparison - TA'!$B$7:$L$26,MATCH(G19,'Comparison - TA'!$A$7:$A$26,0),MATCH(H19,'Comparison - TA'!$B$6:$L$6,0))/1000","v":42481.670520543601},{"$f":"INDEX('Comparison - TA'!$B$32:$L$51,MATCH(G19,'Comparison - TA'!$A$32:$A$51,0),MATCH(H19,'Comparison - TA'!$B$31:$L$31,0))/1000","v":36442.150972216004},-6039.5195483275966,{"$f":"ROUND(D19/B19,4)","v":-0.14219999999999999},null,"General rate","Region wide",null,{"$f":"INDEX(ess_base_estract,MATCH($G19,ESSbase!$B$8:$B$26,0),MATCH(B$10,ESSbase!$F$6:$G$6,0))/1000-B19","v":0},{"$f":"INDEX(ess_base_estract,MATCH($G19,ESSbase!$B$8:$B$26,0),MATCH(C$10,ESSbase!$F$6:$G$6,0))/1000-C19","v":0}]
[]
["Targeted rates:"]
["Region wide targeted rates:"]
["Flood protection – regional rate",{"$f":"INDEX('Comparison - TA'!$B$7:$L$26,MATCH(G23,'Comparison - TA'!$A$7:$A$26,0),MATCH(H23,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$32:$L$51,MATCH(G23,'Comparison - TA'!$A$32:$A$51,0),MATCH(H23,'Comparison - TA'!$B$31:$L$31,0))/1000","v":9735},{"$f":"C23-B23","v":9735},{"$f":"ROUND(D23/B23,4)","v":{"$error":"#DIV/0!"}},null,"Flood protection – regional rate","Region wide",null,{"$f":"INDEX(ess_base_estract,MATCH($G23,ESSbase!$B$8:$B$26,0),MATCH(B$10,ESSbase!$F$6:$G$6,0))/1000-B23","v":0},{"$f":"INDEX(ess_base_estract,MATCH($G23,ESSbase!$B$8:$B$26,0),MATCH(C$10,ESSbase!$F$6:$G$6,0))/1000-C23","v":0}]
["Flood protection – catchment rate",{"$f":"INDEX('Comparison - TA'!$B$7:$L$26,MATCH(G24,'Comparison - TA'!$A$7:$A$26,0),MATCH(H24,'Comparison - TA'!$B$6:$L$6,0))/1000","v":5826.6604174182212},{"$f":"INDEX('Comparison - TA'!$B$32:$L$51,MATCH(G24,'Comparison - TA'!$A$32:$A$51,0),MATCH(H24,'Comparison - TA'!$B$31:$L$31,0))/1000","v":8386.0904651872697},2559.4300477690485,0.43930000000000002,null,"Flood protection – catchment rate","Region wide",null,{"$f":"INDEX(ess_base_estract,MATCH($G24,ESSbase!$B$8:$B$26,0),MATCH(B$10,ESSbase!$F$6:$G$6,0))/1000-B24","v":0},{"$f":"INDEX(ess_base_estract,MATCH($G24,ESSbase!$B$8:$B$26,0),MATCH(C$10,ESSbase!$F$6:$G$6,0))/1000-C24","v":0}]
["River management rate",null,null,null,{"$error":"#DIV/0!"},null,"River management rate","Region wide"]
["Public transport rate",{"$f":"INDEX('Comparison - TA'!$B$7:$L$26,MATCH(G26,'Comparison - TA'!$A$7:$A$26,0),MATCH(H26,'Comparison - TA'!$B$6:$L$6,0))/1000","v":64656.396127130902},{"$f":"INDEX('Comparison - TA'!$B$32:$L$51,MATCH(G26,'Comparison - TA'!$A$32:$A$51,0),MATCH(H26,'Comparison - TA'!$B$31:$L$31,0))/1000","v":67273.010401963358},2616.6142748324564,4.0500000000000001E-2,null,"Public transport rate","Region wide",null,{"$f":"INDEX(ess_base_estract,MATCH($G26,ESSbase!$B$8:$B$26,0),MATCH(B$10,ESSbase!$F$6:$G$6,0))/1000-B26","v":0},{"$f":"INDEX(ess_base_estract,MATCH($G26,ESSbase!$B$8:$B$26,0),MATCH(C$10,ESSbase!$F$6:$G$6,0))/1000-C26","v":0}]
["Stadium purposes rate",{"$f":"INDEX('Comparison - TA'!$B$7:$L$26,MATCH(G27,'Comparison - TA'!$A$7:$A$26,0),MATCH(H27,'Comparison - TA'!$B$6:$L$6,0))/1000","v":978.09134999999992},{"$f":"INDEX('Comparison - TA'!$B$32:$L$51,MATCH(G27,'Comparison - TA'!$A$32:$A$51,0),MATCH(H27,'Comparison - TA'!$B$31:$L$31,0))/1000","v":0},-978.09134999999992,-1,null,"Stadium purposes rate","Region wide",null,{"$f":"INDEX(ess_base_estract,MATCH($G27,ESSbase!$B$8:$B$26,0),MATCH(B$10,ESSbase!$F$6:$G$6,0))/1000-B27","v":0},{"$f":"INDEX(ess_base_estract,MATCH($G27,ESSbase!$B$8:$B$26,0),MATCH(C$10,ESSbase!$F$6:$G$6,0))/1000-C27","v":0}]
["Regional strategy rate",{"$f":"INDEX('Comparison - TA'!$B$7:$L$26,MATCH(G28,'Comparison - TA'!$A$7:$A$26,0),MATCH(H28,'Comparison - TA'!$B$6:$L$6,0))/1000","v":4822.0172188234974},{"$f":"INDEX('Comparison - TA'!$B$32:$L$51,MATCH(G28,'Comparison - TA'!$A$32:$A$51,0),MATCH(H28,'Comparison - TA'!$B$31:$L$31,0))/1000","v":4907.860820873193},85.843602049695619,1.78E-2,null,"Regional strategy rate","Region wide",null,{"$f":"INDEX(ess_base_estract,MATCH($G28,ESSbase!$B$8:$B$26,0),MATCH(B$10,ESSbase!$F$6:$G$6,0))/1000-B28","v":0},{"$f":"INDEX(ess_base_estract,MATCH($G28,ESSbase!$B$8:$B$26,0),MATCH(C$10,ESSbase!$F$6:$G$6,0))/1000-C28","v":0}]
[]
["Specific area targeted rates:"]
[]
["Pest management rate",{"$f":"INDEX('Comparison - TA'!$B$7:$L$26,MATCH(G32,'Comparison - TA'!$A$7:$A$26,0),MATCH(H32,'Comparison - TA'!$B$6:$L$6,0))/1000","v":472},{"$f":"INDEX('Comparison - TA'!$B$32:$L$51,MATCH(G32,'Comparison - TA'!$A$32:$A$51,0),MATCH(H32,'Comparison - TA'!$B$31:$L$31,0))/1000","v":532},{"$f":"C32-B32","v":60},{"$f":"ROUND(D32/B32,4)","v":0.12709999999999999},null,"Pest management rate","Region wide",null,{"$f":"INDEX(ess_base_estract,MATCH($G32,ESSbase!$B$8:$B$26,0),MATCH(B$10,ESSbase!$F$6:$G$6,0))/1000-B32","v":0},{"$f":"INDEX(ess_base_estract,MATCH($G32,ESSbase!$B$8:$B$26,0),MATCH(C$10,ESSbase!$F$6:$G$6,0))/1000-C32","v":0}]
["South Wairarapa district – river rates",{"$f":"INDEX('Comparison - TA'!$B$7:$L$26,MATCH(G33,'Comparison - TA'!$A$7:$A$26,0),MATCH(H33,'Comparison - TA'!$B$6:$L$6,0))/1000","v":93.297359999999998},{"$f":"INDEX('Comparison - TA'!$B$32:$L$51,MATCH(G33,'Comparison - TA'!$A$32:$A$51,0),MATCH(H33,'Comparison - TA'!$B$31:$L$31,0))/1000","v":95.164000000000001},{"$f":"C33-B33","v":1.8666400000000039},{"$f":"ROUND(D33/B33,4)","v":0.02},null,"River  Mgmt Rates - Non District Wide","Region wide",null,{"$f":"INDEX(ess_base_estract,MATCH($G33,ESSbase!$B$8:$B$26,0),MATCH(B$10,ESSbase!$F$6:$G$6,0))/1000-B33","v":0},{"$f":"INDEX(ess_base_estract,MATCH($G33,ESSbase!$B$8:$B$26,0),MATCH(C$10,ESSbase!$F$6:$G$6,0))/1000-C33","v":0}]
["Wairarapa scheme and stop bank rates",{"$f":"INDEX('Comparison - TA'!$B$7:$L$26,MATCH(G34,'Comparison - TA'!$A$7:$A$26,0),MATCH(H34,'Comparison - TA'!$B$6:$L$6,0))/1000","v":1451.756116},{"$f":"INDEX('Comparison - TA'!$B$32:$L$51,MATCH(G34,'Comparison - TA'!$A$32:$A$51,0),MATCH(H34,'Comparison - TA'!$B$31:$L$31,0))/1000","v":1480.5889999999999},{"$f":"C34-B34","v":28.832883999999922},{"$f":"ROUND(D34/B34,4)","v":1.9900000000000001E-2},null,"Special Rates","Region wide",null,{"$f":"INDEX(ess_base_estract,MATCH($G34,ESSbase!$B$8:$B$26,0),MATCH(B$10,ESSbase!$F$6:$G$6,0))/1000-B34","v":0},{"$f":"INDEX(ess_base_estract,MATCH($G34,ESSbase!$B$8:$B$26,0),MATCH(C$10,ESSbase!$F$6:$G$6,0))/1000-C34","v":0}]
["Total targeted rates 1",{"$f":"SUM(B23:B34)","v":78300.218589372627},{"$f":"SUM(C23:C34)","v":92409.714688023814},{"$f":"SUM(D23:D34)","v":14109.4960986512},{"$f":"ROUND(D35/B35,4)","v":0.1802}]
[]
["Total regional rates",{"$f":"INDEX('Comparison - TA'!$B$7:$L$26,MATCH(G37,'Comparison - TA'!$A$7:$A$26,0),MATCH(H37,'Comparison - TA'!$B$6:$L$6,0))/1000","v":120781.88910991621},{"$f":"INDEX('Comparison - TA'!$B$32:$L$51,MATCH(G37,'Comparison - TA'!$A$32:$A$51,0),MATCH(H37,'Comparison - TA'!$B$31:$L$31,0))/1000","v":128851.86566023981},{"$f":"C37-B37","v":8069.9765503235976},{"$f":"ROUND(D37/B37,4)","v":6.6799999999999998E-2},null,"Total Regnl Rates","Region wide",null,{"$f":"INDEX(ess_base_estract,MATCH($G37,ESSbase!$B$8:$B$26,0),MATCH(B$10,ESSbase!$F$6:$G$6,0))/1000-B37","v":0},{"$f":"INDEX(ess_base_estract,MATCH($G37,ESSbase!$B$8:$B$26,0),MATCH(C$10,ESSbase!$F$6:$G$6,0))/1000-C37","v":0}]
[]
["Water supply levy",{"$f":"INDEX('Comparison - TA'!$B$7:$L$26,MATCH(G39,'Comparison - TA'!$A$7:$A$26,0),MATCH(H39,'Comparison - TA'!$B$6:$L$6,0))/1000","v":30862.765437637678},{"$f":"INDEX('Comparison - TA'!$B$32:$L$51,MATCH(G39,'Comparison - TA'!$A$32:$A$51,0),MATCH(H39,'Comparison - TA'!$B$31:$L$31,0))/1000","v":33068.89804},{"$f":"C39-B39","v":2206.1326023623224},{"$f":"ROUND(D39/B39,4)","v":7.1499999999999994E-2},null,"Bulk Water Levies","Region wide",null,{"$f":"INDEX(ess_base_estract,MATCH($G39,ESSbase!$B$8:$B$26,0),MATCH(B$10,ESSbase!$F$6:$G$6,0))/1000-B39","v":0},{"$f":"INDEX(ess_base_estract,MATCH($G39,ESSbase!$B$8:$B$26,0),MATCH(C$10,ESSbase!$F$6:$G$6,0))/1000-C39","v":0}]
[]
["Total regional rates and levies 1",{"$f":"INDEX('Comparison - TA'!$B$7:$L$26,MATCH(G41,'Comparison - TA'!$A$7:$A$26,0),MATCH(H41,'Comparison - TA'!$B$6:$L$6,0))/1000","v":151644.65454755389},{"$f":"INDEX('Comparison - TA'!$B$32:$L$51,MATCH(G41,'Comparison - TA'!$A$32:$A$51,0),MATCH(H41,'Comparison - TA'!$B$31:$L$31,0))/1000","v":161920.7637002398},{"$f":"C41-B41","v":10276.109152685909},{"$f":"ROUND(D41/B41,4)","v":6.7799999999999999E-2},null,"Total Regnl Rates & levies","Region wide",null,{"$f":"INDEX(ess_base_estract,MATCH($G41,ESSbase!$B$8:$B$26,0),MATCH(B$10,ESSbase!$F$6:$G$6,0))/1000-B41","v":0},{"$f":"INDEX(ess_base_estract,MATCH($G41,ESSbase!$B$8:$B$26,0),MATCH(C$10,ESSbase!$F$6:$G$6,0))/1000-C41","v":0}]
[]
["Warm Wellington rates 2",{"$f":"INDEX('Comparison - TA'!$B$7:$L$26,MATCH(G43,'Comparison - TA'!$A$7:$A$26,0),MATCH(H43,'Comparison - TA'!$B$6:$L$6,0))/1000","v":3181.7669999999998},{"$f":"INDEX('Comparison - TA'!$B$32:$L$51,MATCH(G43,'Comparison - TA'!$A$32:$A$51,0),MATCH(H43,'Comparison - TA'!$B$31:$L$31,0))/1000","v":3237.058},null,null,null,"Warm Greater Wellington rate","Region wide",null,{"$f":"INDEX(ess_base_estract,MATCH($G43,ESSbase!$B$8:$B$26,0),MATCH(B$10,ESSbase!$F$6:$G$6,0))/1000-B43","v":0},{"$f":"INDEX(ess_base_estract,MATCH($G43,ESSbase!$B$8:$B$26,0),MATCH(C$10,ESSbase!$F$6:$G$6,0))/1000-C43","v":0}]
[]
["Total rates and levies",{"$f":"INDEX('Comparison - TA'!$B$7:$L$26,MATCH(G45,'Comparison - TA'!$A$7:$A$26,0),MATCH(H45,'Comparison - TA'!$B$6:$L$6,0))/1000","v":154826.42154755391},{"$f":"INDEX('Comparison - TA'!$B$32:$L$51,MATCH(G45,'Comparison - TA'!$A$32:$A$51,0),MATCH(H45,'Comparison - TA'!$B$31:$L$31,0))/1000","v":165157.82170023982},null,null,null,"Total Rates & Levies","Region wide",null,{"$f":"INDEX(ess_base_estract,MATCH($G45,ESSbase!$B$8:$B$26,0),MATCH(B$10,ESSbase!$F$6:$G$6,0))/1000-B45","v":0},{"$f":"INDEX(ess_base_estract,MATCH($G45,ESSbase!$B$8:$B$26,0),MATCH(C$10,ESSbase!$F$6:$G$6,0))/1000-C45","v":0}]
[]
[]
["All figures on this page exclude GST"]
[]
[]
[]
["Figures labelled “2016/17 Budget” are sourced from GWRC's 2016/17  Annual plan."]
[]
[]
["1 This total excludes any \"Warm Greater Wellington\" targeted rates as they impact only those ratepayers that participate in the scheme."]
[]
["2  Warm Greater Wellington is the scheme to assist regional ratepayers install insulation in their home. Only ratepayers participating in the scheme are charged this rate. "]
[]
["This information should be read in conjunction with the Funding Impact Statement and the Revenue and Financing Policy contained within the 2015/25 10 year plan available at http://www.gw.govt.nz/long-term-plan-2015-25/."]
["All figures on this page exclude  GST."]

{"sheet":"2","index":27,"n_rows":57,"n_cols":11,"rows_kept":57,"cut":false,"hidden":false,"merged":[[2,0,4,4],[47,0,47,4],[38,0,39,4],[54,0,55,4],[43,0,43,4],[52,0,53,4],[48,0,50,4],[51,0,51,4]]}
["WHAT IS THE IMPACT ON YOUR CITY OR DISTRICT?"]
[]
["Rates increases vary between city and district councils because of differing capital values. Further, some of GWRC's work programmes impact differently across the region, especially flood protection and public transport. See the next page for a break down by city and rate type"]
[]
[]
[]
["By area:",{"$f":"year_previous","v":"2017/18"},{"$f":"year_current","v":"2018/19"}]
[null,"Budget","Plan","Change","Change",null,"Row lookup","Column lookup"]
[null,"$000s","$000s","$000s","%  "]
["Wellington city",{"$f":"INDEX('Comparison - TA'!$B$7:$L$26,MATCH(G10,'Comparison - TA'!$A$7:$A$26,0),MATCH(H10,'Comparison - TA'!$B$6:$L$6,0))/1000","v":62570.978382812369},{"$f":"INDEX('Comparison - TA'!$B$32:$L$51,MATCH(G10,'Comparison - TA'!$A$32:$A$51,0),MATCH($H10,'Comparison - TA'!$B$31:$L$31,0))/1000","v":66812.917327803909},{"$f":"C10-B10","v":4241.9389449915398},{"$f":"ROUND(+D10/B10,4)","v":6.7799999999999999E-2},null,"District-wide rates","Wellington city"]
["Hutt city",{"$f":"INDEX('Comparison - TA'!$B$7:$L$26,MATCH(G11,'Comparison - TA'!$A$7:$A$26,0),MATCH(H11,'Comparison - TA'!$B$6:$L$6,0))/1000","v":23454.231569882813},{"$f":"INDEX('Comparison - TA'!$B$32:$L$51,MATCH(G11,'Comparison - TA'!$A$32:$A$51,0),MATCH($H11,'Comparison - TA'!$B$31:$L$31,0))/1000","v":24718.04158609837},{"$f":"C11-B11","v":1263.810016215557},{"$f":"ROUND(+D11/B11,4)","v":5.3900000000000003E-2},null,"District-wide rates","Hutt city"]
["Upper Hutt city",{"$f":"INDEX('Comparison - TA'!$B$7:$L$26,MATCH(G12,'Comparison - TA'!$A$7:$A$26,0),MATCH(H12,'Comparison - TA'!$B$6:$L$6,0))/1000","v":8387.2106640848742},{"$f":"INDEX('Comparison - TA'!$B$32:$L$51,MATCH(G12,'Comparison - TA'!$A$32:$A$51,0),MATCH($H12,'Comparison - TA'!$B$31:$L$31,0))/1000","v":8386.0053754440323},-1.2052886408418999,{"$f":"ROUND(+D12/B12,4)","v":-1E-4},null,"District-wide rates","Upper Hutt city"]
["Porirua city",{"$f":"INDEX('Comparison - TA'!$B$7:$L$26,MATCH(G13,'Comparison - TA'!$A$7:$A$26,0),MATCH(H13,'Comparison - TA'!$B$6:$L$6,0))/1000","v":9886.8880246029694},{"$f":"INDEX('Comparison - TA'!$B$32:$L$51,MATCH(G13,'Comparison - TA'!$A$32:$A$51,0),MATCH($H13,'Comparison - TA'!$B$31:$L$31,0))/1000","v":9605.0601934543174},-281.82783114865197,-2.8500000000000001E-2,null,"District-wide rates","Porirua city"]
["Kapiti Coast district",{"$f":"INDEX('Comparison - TA'!$B$7:$L$26,MATCH(G14,'Comparison - TA'!$A$7:$A$26,0),MATCH(H14,'Comparison - TA'!$B$6:$L$6,0))/1000","v":9327.0681315477359},{"$f":"INDEX('Comparison - TA'!$B$32:$L$51,MATCH(G14,'Comparison - TA'!$A$32:$A$51,0),MATCH($H14,'Comparison - TA'!$B$31:$L$31,0))/1000","v":10583.647095820261},1256.5789642725249,0.13469999999999999,null,"District-wide rates","Kapiti Coast district"]
["Masterton district",{"$f":"INDEX('Comparison - TA'!$B$7:$L$26,MATCH(G15,'Comparison - TA'!$A$7:$A$26,0),MATCH(H15,'Comparison - TA'!$B$6:$L$6,0))/1000","v":2243.2260841790844},{"$f":"INDEX('Comparison - TA'!$B$32:$L$51,MATCH(G15,'Comparison - TA'!$A$32:$A$51,0),MATCH($H15,'Comparison - TA'!$B$31:$L$31,0))/1000","v":2943.2491947087724},700.02311052968798,0.31209999999999999,null,"District-wide rates","Masterton district"]
["Carterton district",{"$f":"INDEX('Comparison - TA'!$B$7:$L$26,MATCH(G16,'Comparison - TA'!$A$7:$A$26,0),MATCH(H16,'Comparison - TA'!$B$6:$L$6,0))/1000","v":1093.9527462341168},{"$f":"INDEX('Comparison - TA'!$B$32:$L$51,MATCH(G16,'Comparison - TA'!$A$32:$A$51,0),MATCH($H16,'Comparison - TA'!$B$31:$L$31,0))/1000","v":1378.7794958851091},284.82674965099227,0.26040000000000002,null,"District-wide rates","Carterton district"]
["South Wairarapa district",{"$f":"INDEX('Comparison - TA'!$B$7:$L$26,MATCH(G17,'Comparison - TA'!$A$7:$A$26,0),MATCH(H17,'Comparison - TA'!$B$6:$L$6,0))/1000","v":1798.6728202725044},{"$f":"INDEX('Comparison - TA'!$B$32:$L$51,MATCH(G17,'Comparison - TA'!$A$32:$A$51,0),MATCH($H17,'Comparison - TA'!$B$31:$L$31,0))/1000","v":2313.8619487037431},515.18912843123871,{"$f":"ROUND(+D17/B17,4)","v":0.28639999999999999},null,"District-wide rates","South Wairarapa district"]
["Tararua district1",{"$f":"INDEX('Comparison - TA'!$B$7:$L$26,MATCH(G18,'Comparison - TA'!$A$7:$A$26,0),MATCH(H18,'Comparison - TA'!$B$6:$L$6,0))/1000","v":2.6064428815298135},{"$f":"INDEX('Comparison - TA'!$B$32:$L$51,MATCH(G18,'Comparison - TA'!$A$32:$A$51,0),MATCH($H18,'Comparison - TA'!$B$31:$L$31,0))/1000","v":2.5499771340364479},-5.6465747493365637E-2,-2.1700000000000001E-2,null,"District-wide rates","Tararua district"]
["Region-wide rates2",{"$f":"INDEX('Comparison - TA'!$B$7:$L$26,MATCH(G19,'Comparison - TA'!$A$7:$A$26,0),MATCH(H19,'Comparison - TA'!$B$6:$L$6,0))/1000","v":118764.83563391621},{"$f":"INDEX('Comparison - TA'!$B$32:$L$51,MATCH(G19,'Comparison - TA'!$A$32:$A$51,0),MATCH($H19,'Comparison - TA'!$B$31:$L$31,0))/1000","v":126744.11266023981},{"$f":"C19-B19","v":7979.2770263236016},6.7199999999999996E-2,null,"District-wide rates","Region wide",null,{"$f":"INDEX(ess_base_estract,MATCH($G19,ESSbase!$B$8:$B$26,0),MATCH(B$7,ESSbase!$F$6:$G$6,0))/1000-B19","v":0},{"$f":"INDEX(ess_base_estract,MATCH($G19,ESSbase!$B$8:$B$26,0),MATCH(C$7,ESSbase!$F$6:$G$6,0))/1000-C19","v":0}]
[]
["Pest management rate",{"$f":"INDEX('Comparison - TA'!$B$7:$L$26,MATCH(G21,'Comparison - TA'!$A$7:$A$26,0),MATCH(H21,'Comparison - TA'!$B$6:$L$6,0))/1000","v":472},{"$f":"INDEX('Comparison - TA'!$B$32:$L$51,MATCH(G21,'Comparison - TA'!$A$32:$A$51,0),MATCH($H21,'Comparison - TA'!$B$31:$L$31,0))/1000","v":532},{"$f":"ROUND(C21-B21,0)","v":60},{"$f":"ROUND(+D21/B21,4)","v":0.12709999999999999},null,"Pest management rate","Region wide",null,{"$f":"INDEX(ess_base_estract,MATCH($G21,ESSbase!$B$8:$B$26,0),MATCH(B$7,ESSbase!$F$6:$G$6,0))/1000-B21","v":0},{"$f":"INDEX(ess_base_estract,MATCH($G21,ESSbase!$B$8:$B$26,0),MATCH(C$7,ESSbase!$F$6:$G$6,0))/1000-C21","v":0}]
["South Wairarapa district – river rates ",{"$f":"INDEX('Comparison - TA'!$B$7:$L$26,MATCH(G22,'Comparison - TA'!$A$7:$A$26,0),MATCH(H22,'Comparison - TA'!$B$6:$L$6,0))/1000","v":93.297359999999998},{"$f":"INDEX('Comparison - TA'!$B$32:$L$51,MATCH(G22,'Comparison - TA'!$A$32:$A$51,0),MATCH($H22,'Comparison - TA'!$B$31:$L$31,0))/1000","v":95.164000000000001},{"$f":"ROUND(C22-B22,0)","v":2},{"$f":"ROUND(+D22/B22,4)","v":2.1399999999999999E-2},null,"River  Mgmt Rates - Non District Wide","Region wide",null,{"$f":"INDEX(ess_base_estract,MATCH($G22,ESSbase!$B$8:$B$26,0),MATCH(B$7,ESSbase!$F$6:$G$6,0))/1000-B22","v":0},{"$f":"INDEX(ess_base_estract,MATCH($G22,ESSbase!$B$8:$B$26,0),MATCH(C$7,ESSbase!$F$6:$G$6,0))/1000-C22","v":0}]
["Wairarapa scheme and stopbank rates",{"$f":"INDEX('Comparison - TA'!$B$7:$L$26,MATCH(G23,'Comparison - TA'!$A$7:$A$26,0),MATCH(H23,'Comparison - TA'!$B$6:$L$6,0))/1000","v":1451.756116},{"$f":"INDEX('Comparison - TA'!$B$32:$L$51,MATCH(G23,'Comparison - TA'!$A$32:$A$51,0),MATCH($H23,'Comparison - TA'!$B$31:$L$31,0))/1000","v":1480.5889999999999},{"$f":"ROUND(C23-B23,0)","v":29},{"$f":"ROUND(+D23/B23,4)","v":0.02},null,"Special Rates","Region wide",null,{"$f":"INDEX(ess_base_estract,MATCH($G23,ESSbase!$B$8:$B$26,0),MATCH(B$7,ESSbase!$F$6:$G$6,0))/1000-B23","v":0},{"$f":"INDEX(ess_base_estract,MATCH($G23,ESSbase!$B$8:$B$26,0),MATCH(C$7,ESSbase!$F$6:$G$6,0))/1000-C23","v":0}]
["Total regional rates",{"$f":"INDEX('Comparison - TA'!$B$7:$L$26,MATCH(G24,'Comparison - TA'!$A$7:$A$26,0),MATCH(H24,'Comparison - TA'!$B$6:$L$6,0))/1000","v":120781.88910991621},{"$f":"INDEX('Comparison - TA'!$B$32:$L$51,MATCH(G24,'Comparison - TA'!$A$32:$A$51,0),MATCH($H24,'Comparison - TA'!$B$31:$L$31,0))/1000","v":128851.86566023981},{"$f":"ROUND(C24-B24,0)","v":8070},{"$f":"ROUND(+D24/B24,4)","v":6.6799999999999998E-2},null,"Total Regnl Rates","Region wide",null,{"$f":"INDEX(ess_base_estract,MATCH($G24,ESSbase!$B$8:$B$26,0),MATCH(B$7,ESSbase!$F$6:$G$6,0))/1000-B24","v":0},{"$f":"INDEX(ess_base_estract,MATCH($G24,ESSbase!$B$8:$B$26,0),MATCH(C$7,ESSbase!$F$6:$G$6,0))/1000-C24","v":0}]
[]
["Water supply levy"]
["Wellington City Council",{"$f":"INDEX('Comparison - TA'!$B$7:$L$26,MATCH(G27,'Comparison - TA'!$A$7:$A$26,0),MATCH(H27,'Comparison - TA'!$B$6:$L$6,0))/1000","v":16514.665785679925},{"$f":"INDEX('Comparison - TA'!$B$32:$L$51,MATCH(G27,'Comparison - TA'!$A$32:$A$51,0),MATCH($H27,'Comparison - TA'!$B$31:$L$31,0))/1000","v":17696.562021405687},{"$f":"ROUND(C27-B27,0)","v":1182},{"$f":"ROUND(+D27/B27,4)","v":7.1599999999999997E-2},null,"Bulk Water Levies","Wellington city"]
["Hutt City Council",{"$f":"INDEX('Comparison - TA'!$B$7:$L$26,MATCH(G28,'Comparison - TA'!$A$7:$A$26,0),MATCH(H28,'Comparison - TA'!$B$6:$L$6,0))/1000","v":7660.1383816216721},{"$f":"INDEX('Comparison - TA'!$B$32:$L$51,MATCH(G28,'Comparison - TA'!$A$32:$A$51,0),MATCH($H28,'Comparison - TA'!$B$31:$L$31,0))/1000","v":8206.3400099263545},{"$f":"ROUND(C28-B28,0)","v":546},{"$f":"ROUND(+D28/B28,4)","v":7.1300000000000002E-2},null,"Bulk Water Levies","Hutt city"]
["Upper Hutt City Council",{"$f":"INDEX('Comparison - TA'!$B$7:$L$26,MATCH(G29,'Comparison - TA'!$A$7:$A$26,0),MATCH(H29,'Comparison - TA'!$B$6:$L$6,0))/1000","v":3095.5353733950592},{"$f":"INDEX('Comparison - TA'!$B$32:$L$51,MATCH(G29,'Comparison - TA'!$A$32:$A$51,0),MATCH($H29,'Comparison - TA'!$B$31:$L$31,0))/1000","v":3317.5670040129153},{"$f":"ROUND(C29-B29,0)","v":222},{"$f":"ROUND(+D29/B29,4)","v":7.17E-2},null,"Bulk Water Levies","Upper Hutt city"]
["Porirua City Council",{"$f":"INDEX('Comparison - TA'!$B$7:$L$26,MATCH(G30,'Comparison - TA'!$A$7:$A$26,0),MATCH(H30,'Comparison - TA'!$B$6:$L$6,0))/1000","v":3592.4258969410262},{"$f":"INDEX('Comparison - TA'!$B$32:$L$51,MATCH(G30,'Comparison - TA'!$A$32:$A$51,0),MATCH($H30,'Comparison - TA'!$B$31:$L$31,0))/1000","v":3848.4290046550436},{"$f":"ROUND(C30-B30,0)","v":256},{"$f":"ROUND(+D30/B30,4)","v":7.1300000000000002E-2},null,"Bulk Water Levies","Porirua city"]
["Water supply levy",{"$f":"INDEX('Comparison - TA'!$B$7:$L$26,MATCH(G31,'Comparison - TA'!$A$7:$A$26,0),MATCH(H31,'Comparison - TA'!$B$6:$L$6,0))/1000","v":30862.765437637678},{"$f":"INDEX('Comparison - TA'!$B$32:$L$51,MATCH(G31,'Comparison - TA'!$A$32:$A$51,0),MATCH($H31,'Comparison - TA'!$B$31:$L$31,0))/1000","v":33068.89804},{"$f":"ROUND(C31-B31,0)","v":2206},{"$f":"ROUND(+D31/B31,4)","v":7.1499999999999994E-2},null,"Bulk Water Levies","Region wide",null,{"$f":"INDEX(ess_base_estract,MATCH($G31,ESSbase!$B$8:$B$26,0),MATCH(B$7,ESSbase!$F$6:$G$6,0))/1000-B31","v":0},{"$f":"INDEX(ess_base_estract,MATCH($G31,ESSbase!$B$8:$B$26,0),MATCH(C$7,ESSbase!$F$6:$G$6,0))/1000-C31","v":0}]
[]
["Total regional rates and levies 3",{"$f":"INDEX('Comparison - TA'!$B$7:$L$26,MATCH(G33,'Comparison - TA'!$A$7:$A$26,0),MATCH(H33,'Comparison - TA'!$B$6:$L$6,0))/1000","v":151644.65454755389},{"$f":"INDEX('Comparison - TA'!$B$32:$L$51,MATCH(G33,'Comparison - TA'!$A$32:$A$51,0),MATCH($H33,'Comparison - TA'!$B$31:$L$31,0))/1000","v":161920.7637002398},{"$f":"ROUND(C33-B33,0)","v":10276},{"$f":"ROUND(+D33/B33,4)","v":6.7799999999999999E-2},null,"Total Regnl Rates & levies","Region wide",null,{"$f":"INDEX(ess_base_estract,MATCH($G33,ESSbase!$B$8:$B$26,0),MATCH(B$7,ESSbase!$F$6:$G$6,0))/1000-B33","v":0},{"$f":"INDEX(ess_base_estract,MATCH($G33,ESSbase!$B$8:$B$26,0),MATCH(C$7,ESSbase!$F$6:$G$6,0))/1000-C33","v":0}]
[]
["Warm Wellington rate 4",{"$f":"INDEX('Comparison - TA'!$B$7:$L$26,MATCH(G35,'Comparison - TA'!$A$7:$A$26,0),MATCH(H35,'Comparison - TA'!$B$6:$L$6,0))/1000","v":3181.7669999999998},{"$f":"INDEX('Comparison - TA'!$B$32:$L$51,MATCH(G35,'Comparison - TA'!$A$32:$A$51,0),MATCH($H35,'Comparison - TA'!$B$31:$L$31,0))/1000","v":3237.058},null,null,null,"Warm Greater Wellington rate","Region wide",null,{"$f":"INDEX(ess_base_estract,MATCH($G35,ESSbase!$B$8:$B$26,0),MATCH(B$7,ESSbase!$F$6:$G$6,0))/1000-B35","v":0},{"$f":"INDEX(ess_base_estract,MATCH($G35,ESSbase!$B$8:$B$26,0),MATCH(C$7,ESSbase!$F$6:$G$6,0))/1000-C35","v":0}]
[]
["Total rates and levies",{"$f":"INDEX('Comparison - TA'!$B$7:$L$26,MATCH(G37,'Comparison - TA'!$A$7:$A$26,0),MATCH(H37,'Comparison - TA'!$B$6:$L$6,0))/1000","v":154826.42154755391},{"$f":"INDEX('Comparison - TA'!$B$32:$L$51,MATCH(G37,'Comparison - TA'!$A$32:$A$51,0),MATCH($H37,'Comparison - TA'!$B$31:$L$31,0))/1000","v":165157.82170023982},null,null,null,"Total Rates & Levies","Region wide",null,{"$f":"INDEX(ess_base_estract,MATCH($G37,ESSbase!$B$8:$B$26,0),MATCH(B$7,ESSbase!$F$6:$G$6,0))/1000-B37","v":0},{"$f":"INDEX(ess_base_estract,MATCH($G37,ESSbase!$B$8:$B$26,0),MATCH(C$7,ESSbase!$F$6:$G$6,0))/1000-C37","v":0}]
[]
[{"$f":"+'1'!$A$48","v":"All figures on this page exclude GST"}]
[]
[]
[]
["Notes:"]
[{"$f":"+'1'!$A$52","v":"Figures labelled “2016/17 Budget” are sourced from GWRC's 2016/17  Annual plan."}]
[]
[null,null,null,null,null,null,null,null,null,"Certain comparatives have been reclassified to aid comparability"]
[]
["1 12 rural properties in the Tararua District are within the boundaries of the Greater Wellington region."]
["2  Region-wide rates are rates that are charged to all ratepayers in  the region. It excludes Possum / Predator, South Wairarapa Region river rates, Wairarapa river and drainage scheme rates and any \"Warm Greater Wellington\" targeted rates as they impact only certain ratepayers that are covered by these programmes."]
[]
[]
["3 This total excludes any \"Warm Greater Wellington\" targeted rates as they impact only those ratepayers that participate in the scheme."]
["4 Warm Wellington is the scheme to assist regional ratepayers install insulation or clean heating appliances in their home. Only ratepayers participating in the scheme are charged this rate."]
[]
[{"$f":"+'1'!A59","v":"This information should be read in conjunction with the Funding Impact Statement and the Revenue and Financing Policy contained within the 2015/25 10 year plan available at http://www.gw.govt.nz/long-term-plan-2015-25/."}]
[]
[{"$f":"'1'!A60","v":"All figures on this page exclude  GST."}]

{"sheet":"3","index":28,"n_rows":162,"n_cols":25,"rows_kept":162,"cut":false,"hidden":false,"merged":[[8,16,9,17],[8,18,9,19],[8,2,9,3],[8,4,9,5],[8,10,9,11],[8,12,9,13],[8,8,9,9],[8,6,9,7],[27,0,28,15],[25,0,25,3],[53,0,54,15],[51,0,52,15],[8,14,9,15],[58,0,59,15],[44,0,47,19],[48,0,49,19],[132,7,132,8],[132,5,132,6],[132,3,132,4]]}
["PAGE xx gone"]
[]
["RATES AND LEVIES - REGION-WIDE CHANGES BY CITY AND RATE TYPE"]
["WHAT IS THE IMPACT ON YOUR CITY OR DISTRICT?"]
[]
[]
["Changes in Region-wide rates due to equalised capital value (ECV) movements and apportionment from 2016/17 to 2017/18"]
[]
[null,null,"ECV movements1",null,"General rate",null,"Flood protection - Regional rates",null,"Flood protection - Catchment rates",null,"River management rate",null,"Transport rate",null,"Stadium-purposes rate",null,"WRS rate",null,"Total Region-wide rates2"]
[]
[null,null,null,null,"General rate","General rate","Flood protection – regional rate","Flood protection - Regional rates","Flood protection – catchment rate","Flood protection - Catchment rates","River management rate","River  Mgmt Rate","Public transport rate","Transport Rate","Stadium purposes rate","Stadium Rate","Regional strategy rate","WRS Rate","District-Wide Rates","Region-wide rates"]
[null,null,"Change","Change","Change","Change","Change","Change","Change","Change","Change","Change","Change","Change","Change","Change","Change","Change","Change","Change"]
[null,null,"$000s","%  ","$000s","%  ","$000s","%  ","$000s","%  ","$000s","%  ","$000s","%  ","$000s","%  ","$000s","%  ","$000s","%  ",null,"Check $","Check $","Check %","Check %"]
["Wellington City",null,{"$f":"INDEX($K$90:$K$99,MATCH(A14,$A$90:$A$99,0),)/1000","v":558.43630135843159},{"$f":"C14*1000/INDEX($K$64:$K$73,MATCH($A14,$A$64:$A$73,0))","v":8.9248451865283993E-3},{"$f":"INDEX($D$103:$K$112,MATCH($A14,$A$103:$A$112,0),MATCH(E$11,$D$102:$K$102,0))/1000","v":-2943.9434962828941},{"$f":"E14*1000/INDEX($K$64:$K$73,MATCH($A14,$A$64:$A$73,0))","v":-4.7049663279944781E-2},{"$f":"INDEX($D$103:$K$112,MATCH($A14,$A$103:$A$112,0),MATCH(G$11,$D$102:$K$102,0))/1000","v":4745.2930166026244},{"$f":"G14*1000/INDEX($K$64:$K$73,MATCH($A14,$A$64:$A$73,0))","v":7.5838561058568829E-2},{"$f":"INDEX($D$103:$K$112,MATCH($A14,$A$103:$A$112,0),MATCH(I$11,$D$102:$K$102,0))/1000","v":54.042000000000002},{"$f":"I14*1000/INDEX($K$64:$K$73,MATCH($A14,$A$64:$A$73,0))","v":8.6369113611902098E-4},{"$f":"INDEX($D$103:$K$112,MATCH($A14,$A$103:$A$112,0),MATCH(K$11,$D$102:$K$102,0))/1000","v":-43.255424103945202},{"$f":"K14*1000/INDEX($K$64:$K$73,MATCH($A14,$A$64:$A$73,0))","v":-6.9130169845021494E-4},{"$f":"INDEX($D$103:$K$112,MATCH($A14,$A$103:$A$112,0),MATCH(M$11,$D$102:$K$102,0))/1000","v":2400.7306732273996},{"$f":"M14*1000/INDEX($K$64:$K$73,MATCH($A14,$A$64:$A$73,0))","v":3.8368117439686815E-2},{"$f":"INDEX($D$103:$K$112,MATCH($A14,$A$103:$A$112,0),MATCH(O$11,$D$102:$K$102,0))/1000","v":-580.98626189999993},{"$f":"O14*1000/INDEX($K$64:$K$73,MATCH($A14,$A$64:$A$73,0))","v":-9.285235272749973E-3},{"$f":"INDEX($D$103:$K$112,MATCH($A14,$A$103:$A$112,0),MATCH(Q$11,$D$102:$K$102,0))/1000","v":51.621450115439949},{"$f":"Q14*1000/INDEX($K$64:$K$73,MATCH($A14,$A$64:$A$73,0))","v":8.2500627101727729E-4},{"$f":"INDEX('Comparison - TA'!$B$65:$K$65,MATCH('3'!A14,'Comparison - TA'!$B$56:$K$56,0))/1000","v":4241.9389449915361},{"$f":"S14*1000/INDEX($K$64:$K$73,MATCH($A14,$A$64:$A$73,0),)","v":6.7794031803916605E-2},null,{"$f":"IF(ABS((C14+E14+G14+I14+K14+M14+O14+Q14-S14)*1000)>tolerance_dollar,1,0)","v":0},{"$f":"ROUND(INDEX('2'!$D$10:$D$19,MATCH(A14,'2'!$H$10:$H$19,0),)-S14,3)","v":0},{"$f":"ROUND(D14+F14+H14+J14+L14+N14+P14+R14-T14,2)","v":0},{"$f":"ROUND(INDEX('2'!$E$10:$E$19,MATCH(A14,'2'!$H$10:$H$19,0),)-T14,2)","v":0}]
["Hutt City",null,752.02307439577953,{"$f":"C15*1000/INDEX($K$64:$K$73,MATCH($A15,$A$64:$A$73,0))","v":3.2063428753468792E-2},{"$f":"INDEX($D$103:$K$112,MATCH($A15,$A$103:$A$112,0),MATCH(E$11,$D$102:$K$102,0))/1000","v":-1029.3917247044649},{"$f":"E15*1000/INDEX($K$64:$K$73,MATCH($A15,$A$64:$A$73,0))","v":-4.3889382318475847E-2},{"$f":"INDEX($D$103:$K$112,MATCH($A15,$A$103:$A$112,0),MATCH(G$11,$D$102:$K$102,0))/1000","v":1659.2592109041047},7.0744557319741705E-2,{"$f":"INDEX($D$103:$K$112,MATCH($A15,$A$103:$A$112,0),MATCH(I$11,$D$102:$K$102,0))/1000","v":5167.4920000000002},0.22032237735423643,-3685.5863029764805,-0.15713950524083817,-1429.9016842748058,-6.0965617065735563E-2,-190.92343151999998,-8.1402553356860839E-3,20.839139881324488,8.8850236065598012E-4,{"$f":"INDEX('Comparison - TA'!$B$65:$K$65,MATCH('3'!A15,'Comparison - TA'!$B$56:$K$56,0))/1000","v":1263.8100162155554},{"$f":"S15*1000/INDEX($K$64:$K$73,MATCH($A15,$A$64:$A$73,0),)","v":5.3884094507878726E-2},null,0,{"$f":"ROUND(INDEX('2'!$D$10:$D$19,MATCH(A15,'2'!$H$10:$H$19,0),)-S15,3)","v":0},{"$f":"ROUND(D15+F15+H15+J15+L15+N15+P15+R15-T15,2)","v":0},{"$f":"ROUND(INDEX('2'!$E$10:$E$19,MATCH(A15,'2'!$H$10:$H$19,0),)-T15,2)","v":0}]
["Upper Hutt City",null,313.11191465358621,3.7332062876932422E-2,-391.49300446411644,-4.6677372449091453E-2,631.04099058898316,7.5238471728721293E-2,881.40200000000004,0.10508879842614166,-678.04543376824518,-8.084277085034626E-2,-713.68412323555299,-8.5091940983386322E-2,-51.447605009999997,-6.1340534652787786E-3,7.9089338120590549,9.4297534058371789E-4,{"$f":"INDEX('Comparison - TA'!$B$65:$K$65,MATCH('3'!A16,'Comparison - TA'!$B$56:$K$56,0))/1000","v":-1.2052886408418417},-1.4370552259099315E-4,null,0,{"$f":"ROUND(INDEX('2'!$D$10:$D$19,MATCH(A16,'2'!$H$10:$H$19,0),)-S16,3)","v":0},0,{"$f":"ROUND(INDEX('2'!$E$10:$E$19,MATCH(A16,'2'!$H$10:$H$19,0),)-T16,2)","v":0}]
["Porirua City",null,485.33285757077579,4.9088532711692549E-2,-487.8387309850836,-4.9341986907407445E-2,786.33904702814777,7.95335189661939E-2,45.121000000000002,4.5637208565902192E-3,-28.307679875423506,-2.8631534994603279E-3,-1020.2540404047826,-0.10319262966724466,-70.226958930000009,-7.1030393201335466E-3,8.0060356384066402,8.0976290023716162E-4,{"$f":"INDEX('Comparison - TA'!$B$65:$K$65,MATCH('3'!A17,'Comparison - TA'!$B$56:$K$56,0))/1000","v":-281.82783114865236},-2.850520934776914E-2,null,0,{"$f":"ROUND(INDEX('2'!$D$10:$D$19,MATCH(A17,'2'!$H$10:$H$19,0),)-S17,3)","v":0},0,{"$f":"ROUND(INDEX('2'!$E$10:$E$19,MATCH(A17,'2'!$H$10:$H$19,0),)-T17,2)","v":0}]
["Kapiti Coast District",null,-2511.4099078972877,-0.26926039670036411,-626.50938458189182,-6.7171099747019264E-2,1009.8599416891716,0.10827196613980779,1619.846,0.17367152020144705,-1368.2257946305372,-0.14669410161973315,3186.2480337082552,0.34161305442183032,-47.339621339999994,-5.0755096496078404E-3,-5.8897186510161843,-6.3146520822398959E-4,{"$f":"INDEX('Comparison - TA'!$B$65:$K$65,MATCH('3'!A18,'Comparison - TA'!$B$56:$K$56,0))/1000","v":1256.5789642725251},0.13472390522208239,null,0,{"$f":"ROUND(INDEX('2'!$D$10:$D$19,MATCH(A18,'2'!$H$10:$H$19,0),)-S18,3)","v":0},0,{"$f":"ROUND(INDEX('2'!$E$10:$E$19,MATCH(A18,'2'!$H$10:$H$19,0),)-T18,2)","v":0}]
["Masterton District",null,134.78629852969357,6.0085922625047306E-2,-251.46656868998775,-0.11210042084332546,405.33473343503215,0.1806927832880291,271.62700000000001,0.12108767050441852,0,0,156.97835992280051,6.9978845706266626E-2,-19.561826999999997,-8.7203998948574227E-3,2.3252873307206028,1.0365818793065314E-3,{"$f":"INDEX('Comparison - TA'!$B$65:$K$65,MATCH('3'!A19,'Comparison - TA'!$B$56:$K$56,0))/1000","v":700.02311052968821},{"$f":"S19*1000/INDEX($K$64:$K$73,MATCH($A19,$A$64:$A$73,0),)","v":0.31206090614444448},null,0,{"$f":"ROUND(INDEX('2'!$D$10:$D$19,MATCH(A19,'2'!$H$10:$H$19,0),)-S19,3)","v":0},0,{"$f":"ROUND(INDEX('2'!$E$10:$E$19,MATCH(A19,'2'!$H$10:$H$19,0),)-T19,2)","v":0}]
["Carterton District",null,71.887741125040748,6.5713734327406445E-2,-115.90735141897284,-0.10595276438706433,186.8291106659558,0.17078347922455017,144.63399999999999,0.13221225346583343,-23.23968,-2.1243763310320254E-2,28.159577433840255,2.5741120270293644E-2,-6.8466394500000005,-6.2586226637759753E-3,-0.69032815521970037,-6.3104001156372798E-4,{"$f":"INDEX('Comparison - TA'!$B$65:$K$65,MATCH('3'!A20,'Comparison - TA'!$B$56:$K$56,0))/1000","v":284.82674965099221},0.26036468893003351,null,0,{"$f":"ROUND(INDEX('2'!$D$10:$D$19,MATCH(A20,'2'!$H$10:$H$19,0),)-S20,3)","v":0},0,{"$f":"ROUND(INDEX('2'!$E$10:$E$19,MATCH(A20,'2'!$H$10:$H$19,0),)-T20,2)","v":0}]
["South Wairarapa District",null,196.07208929259551,0.10900937378010341,-192.66873427454033,-0.10711722482301277,310.55949287920242,0.17266045341980654,201.92599999999999,0.11226394786395749,0,0,8.337478455305332,4.6353527857891834E-3,-10.75900485,-5.9816386178524099E-3,1.7228020779816433,9.5781901618636946E-4,{"$f":"INDEX('Comparison - TA'!$B$65:$K$65,MATCH('3'!A21,'Comparison - TA'!$B$56:$K$56,0))/1000","v":515.18912843123871},{"$f":"S21*1000/INDEX($K$64:$K$73,MATCH($A21,$A$64:$A$73,0),)","v":0.28642753015600902},null,0,{"$f":"ROUND(INDEX('2'!$D$10:$D$19,MATCH(A21,'2'!$H$10:$H$19,0),)-S21,3)","v":0},0,{"$f":"ROUND(INDEX('2'!$E$10:$E$19,MATCH(A21,'2'!$H$10:$H$19,0),)-T21,2)","v":0}]
["Tararua District",null,{"$f":"INDEX($K$90:$K$99,MATCH(A22,$A$90:$A$99,0),)/1000","v":-0.24036902862760962},-9.2221099618545466E-2,-0.30055292564440605,-0.11531153349809874,0.48445620677865014,0.18586872177851282,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX('Comparison - TA'!$B$65:$K$65,MATCH('3'!A22,'Comparison - TA'!$B$56:$K$56,0))/1000","v":-5.6465747493365595E-2},{"$f":"S22*1000/INDEX($K$64:$K$73,MATCH($A22,$A$64:$A$73,0),)","v":-2.1663911338131399E-2},null,0,{"$f":"ROUND(INDEX('2'!$D$10:$D$19,MATCH(A22,'2'!$H$10:$H$19,0),)-S22,3)","v":0},0,{"$f":"ROUND(INDEX('2'!$E$10:$E$19,MATCH(A22,'2'!$H$10:$H$19,0),)-T22,2)","v":0}]
["Region wide",2,{"$f":"SUM(C14:C22)","v":-1.2617185074503823E-11},{"$f":"C23*1000/INDEX($K$64:$K$73,MATCH($A23,$A$64:$A$73,0))","v":-1.0623670733851102E-16},{"$f":"INDEX($D$103:$K$112,MATCH(\"Region wide\",$A$103:$A$112,0),MATCH(E$11,$D$102:$K$102,0))/1000","v":-6039.5195483275957},-5.0852758910340946E-2,{"$f":"INDEX($D$103:$K$112,MATCH(\"Region wide\",$A$103:$A$112,0),MATCH(G$11,$D$102:$K$102,0))/1000","v":9735.0000000000018},8.1968706952733353E-2,{"$f":"INDEX($D$103:$K$112,MATCH(\"Region wide\",$A$103:$A$112,0),MATCH(I$11,$D$102:$K$102,0))/1000","v":8386.09},7.0610883789342327E-2,{"$f":"INDEX($D$103:$K$112,MATCH(\"Region wide\",$A$103:$A$112,0),MATCH(K$11,$D$102:$K$102,0))/1000","v":-5826.6603153546303},-4.9060484016684593E-2,{"$f":"INDEX($D$103:$K$112,MATCH(\"Region wide\",$A$103:$A$112,0),MATCH(M$11,$D$102:$K$102,0))/1000","v":2616.6142748324601},2.2031894062874244E-2,{"$f":"INDEX($D$103:$K$112,MATCH(\"Region wide\",$A$103:$A$112,0),MATCH(O$11,$D$102:$K$102,0))/1000","v":-978.09134999999992},-8.2355298655524736E-3,{"$f":"INDEX($D$103:$K$112,MATCH(\"Region wide\",$A$103:$A$112,0),MATCH(Q$11,$D$102:$K$102,0))/1000","v":85.843602049696486},7.2280319056791274E-4,{"$f":"INDEX($D$103:$K$112,MATCH(\"Region wide\",$A$103:$A$112,0),MATCH(S$11,$D$102:$K$102,0))/1000","v":7979.2766631999284},6.7185515202939791E-2,null,0,{"$f":"ROUND(INDEX('2'!$D$10:$D$19,MATCH(A23,'2'!$H$10:$H$19,0),)-S23,3)","v":0},0,{"$f":"ROUND(INDEX('2'!$E$10:$E$19,MATCH(A23,'2'!$H$10:$H$19,0),)-T23,2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Doesn't incl area specifc rates"]
[]
["WATER SUPPLY LEVY"]
[]
["This table shows that the proposed water supply levy will increase by 5.4% from the 2016/17 level. The amounts charged to each of the four cities are based on the 2016/17 water consumption budgets and will be based on actual usage when the annual plan is finalised in June 2017."]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"year_previous","v":"2017/18"},{"$f":"year_current","v":"2018/19"}]
[null,null,null,null,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,null,null,null,null,"$000s","$000s","$000s","%  "]
["Wellington City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - TA'!$B$23:$K$23,,MATCH(A35,'Comparison - TA'!$B$6:$K$6,0))/1000","v":16514.665785679925},{"$f":"INDEX('Water levy'!$C$10:$C$19,MATCH(A35,'Water levy'!$A$10:$A$19,0),)/1000","v":17696.562021405687},{"$f":"+R35-Q35","v":1181.8962357257624},{"$f":"ROUND((R35-Q35)/Q35,2)","v":7.0000000000000007E-2}]
["Hutt City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - TA'!$B$23:$K$23,,MATCH(A36,'Comparison - TA'!$B$6:$K$6,0))/1000","v":7660.1383816216721},{"$f":"INDEX('Water levy'!$C$10:$C$19,MATCH(A36,'Water levy'!$A$10:$A$19,0),)/1000","v":8206.3400099263545},{"$f":"+R36-Q36","v":546.20162830468234},{"$f":"ROUND((R36-Q36)/Q36,2)","v":7.0000000000000007E-2}]
["Upper Hutt City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - TA'!$B$23:$K$23,,MATCH(A37,'Comparison - TA'!$B$6:$K$6,0))/1000","v":3095.5353733950592},{"$f":"INDEX('Water levy'!$C$10:$C$19,MATCH(A37,'Water levy'!$A$10:$A$19,0),)/1000","v":3317.5670040129153},{"$f":"+R37-Q37","v":222.03163061785608},{"$f":"ROUND((R37-Q37)/Q37,2)","v":7.0000000000000007E-2}]
["Porirua City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - TA'!$B$23:$K$23,,MATCH(A38,'Comparison - TA'!$B$6:$K$6,0))/1000","v":3592.4258969410262},{"$f":"INDEX('Water levy'!$C$10:$C$19,MATCH(A38,'Water levy'!$A$10:$A$19,0),)/1000","v":3848.4290046550436},{"$f":"+R38-Q38","v":256.00310771401746},{"$f":"ROUND((R38-Q38)/Q38,2)","v":7.0000000000000007E-2}]
["Bulk Water Levies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(ESSbase!$F$8:$F$26,MATCH(A39,ESSbase!$B$8:$B$26,0),)/1000","v":30862.765437637678},{"$f":"INDEX(ESSbase!$G$8:$G$26,MATCH(A39,ESSbase!$B$8:$B$26,0),)/1000","v":33068.89804},{"$f":"+R39-Q39","v":2206.1326023623224},{"$f":"ROUND((R39-Q39)/Q39,2)","v":7.0000000000000007E-2},null,{"$f":"Q39-SUM(Q35:Q38)","v":0},{"$f":"R39-SUM(R35:R38)","v":0}]
[]
[]
[]
["Notes:"]
[]
["1 Rates for Greater Wellington are mostly allocated to ratepayers on the basis of their capital values. The territorial local authorities undertake valuations in different years. To ensure properties are valued on the same basis in each territorial area,  Greater Wellington undertakes an equalised capital value (ECV) calculation. The movements in ECV reflect the extent to which capital values in each area have moved relative to each other.\nThe ECV change by city amount shows how much the general rate changes as a direct consequence of the relative changes in capital values between the cities and districts from 2016/17 to 2017/18"]
[]
[]
[]
["2  Region-wide rates are rates that are charged to all ratepayers in  the region. It excludes  South Wairarapa Region river rates, Wairarapa river and drainage schemes and any \"Warm Greater Wellington\" targeted rates as they impact only certain ratepayers that are covered by these programmes"]
[]
[]
["This information should be read in conjunction with the Funding Impact Statement and the Revenue and Financing Policy contained within the 2015/25 long term plan available at www.gw.govt.nz"]
[]
[{"$f":"+'1'!$A$48","v":"All figures on this page exclude GST"}]
[]
[]
[]
[]
["Movement workings"]
[]
[]
["Last years rate"]
[null,null,null,"General Rate","Flood protection – regional rate","Flood protection – catchment rate","River management rate","Public transport rate","Stadium purposes rate","Regional strategy rate","District-Wide Rates",null,null,null,null,null,null,null,null,null,null,"Checks"]
["Wellington City",null,null,{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A64,'Comparison - Category'!$A$10:$A$19,0),MATCH(D$63,'Comparison - Category'!$I$7:$P$7,0))","v":21189528.406917833},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A64,'Comparison - Category'!$A$10:$A$19,0),MATCH(E$63,'Comparison - Category'!$I$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A64,'Comparison - Category'!$A$10:$A$19,0),MATCH(F$63,'Comparison - Category'!$I$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A64,'Comparison - Category'!$A$10:$A$19,0),MATCH(G$63,'Comparison - Category'!$I$7:$P$7,0))","v":43255.424103945203},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A64,'Comparison - Category'!$A$10:$A$19,0),MATCH(H$63,'Comparison - Category'!$I$7:$P$7,0))","v":38457358.003260493},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A64,'Comparison - Category'!$A$10:$A$19,0),MATCH(I$63,'Comparison - Category'!$I$7:$P$7,0))","v":580986.26189999992},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A64,'Comparison - Category'!$A$10:$A$19,0),MATCH(J$63,'Comparison - Category'!$I$7:$P$7,0))","v":2299850.9726045812},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A64,'Comparison - Category'!$A$10:$A$19,0),MATCH(K$63,'Comparison - Category'!$I$7:$P$7,0))","v":62570979.068786852},null,null,null,null,null,null,null,null,null,null,{"$f":"K64-SUM(D64:J64)","v":0}]
["Hutt City",null,null,{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A65,'Comparison - Category'!$A$10:$A$19,0),MATCH(D$63,'Comparison - Category'!$I$7:$P$7,0))","v":7179456.0529976618},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A65,'Comparison - Category'!$A$10:$A$19,0),MATCH(E$63,'Comparison - Category'!$I$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A65,'Comparison - Category'!$A$10:$A$19,0),MATCH(F$63,'Comparison - Category'!$I$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A65,'Comparison - Category'!$A$10:$A$19,0),MATCH(G$63,'Comparison - Category'!$I$7:$P$7,0))","v":3685586.3029764807},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A65,'Comparison - Category'!$A$10:$A$19,0),MATCH(H$63,'Comparison - Category'!$I$7:$P$7,0))","v":11536013.198820936},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A65,'Comparison - Category'!$A$10:$A$19,0),MATCH(I$63,'Comparison - Category'!$I$7:$P$7,0))","v":190923.43151999998},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A65,'Comparison - Category'!$A$10:$A$19,0),MATCH(J$63,'Comparison - Category'!$I$7:$P$7,0))","v":862252.31807783083},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A65,'Comparison - Category'!$A$10:$A$19,0),MATCH(K$63,'Comparison - Category'!$I$7:$P$7,0))","v":23454231.304392911},null,null,null,null,null,null,null,null,null,null,0]
["Upper Hutt City",null,null,{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A66,'Comparison - Category'!$A$10:$A$19,0),MATCH(D$63,'Comparison - Category'!$I$7:$P$7,0))","v":2718137.0908558238},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A66,'Comparison - Category'!$A$10:$A$19,0),MATCH(E$63,'Comparison - Category'!$I$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A66,'Comparison - Category'!$A$10:$A$19,0),MATCH(F$63,'Comparison - Category'!$I$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A66,'Comparison - Category'!$A$10:$A$19,0),MATCH(G$63,'Comparison - Category'!$I$7:$P$7,0))","v":678045.43376824516},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A66,'Comparison - Category'!$A$10:$A$19,0),MATCH(H$63,'Comparison - Category'!$I$7:$P$7,0))","v":4596383.5624092557},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A66,'Comparison - Category'!$A$10:$A$19,0),MATCH(I$63,'Comparison - Category'!$I$7:$P$7,0))","v":51447.605009999999},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A66,'Comparison - Category'!$A$10:$A$19,0),MATCH(J$63,'Comparison - Category'!$I$7:$P$7,0))","v":343198.01082399383},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A66,'Comparison - Category'!$A$10:$A$19,0),MATCH(K$63,'Comparison - Category'!$I$7:$P$7,0))","v":8387211.7028673189},null,null,null,null,null,null,null,null,null,null,0]
["Porirua City",null,null,{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A67,'Comparison - Category'!$A$10:$A$19,0),MATCH(D$63,'Comparison - Category'!$I$7:$P$7,0))","v":3367756.6064207805},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A67,'Comparison - Category'!$A$10:$A$19,0),MATCH(E$63,'Comparison - Category'!$I$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A67,'Comparison - Category'!$A$10:$A$19,0),MATCH(F$63,'Comparison - Category'!$I$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A67,'Comparison - Category'!$A$10:$A$19,0),MATCH(G$63,'Comparison - Category'!$I$7:$P$7,0))","v":28307.679875423506},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A67,'Comparison - Category'!$A$10:$A$19,0),MATCH(H$63,'Comparison - Category'!$I$7:$P$7,0))","v":6066071.2474005194},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A67,'Comparison - Category'!$A$10:$A$19,0),MATCH(I$63,'Comparison - Category'!$I$7:$P$7,0))","v":70226.958930000008},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A67,'Comparison - Category'!$A$10:$A$19,0),MATCH(J$63,'Comparison - Category'!$I$7:$P$7,0))","v":354526.17078555212},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A67,'Comparison - Category'!$A$10:$A$19,0),MATCH(K$63,'Comparison - Category'!$I$7:$P$7,0))","v":9886888.6634122767},null,null,null,null,null,null,null,null,null,null,0]
["Kapiti Coast District",null,null,{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A68,'Comparison - Category'!$A$10:$A$19,0),MATCH(D$63,'Comparison - Category'!$I$7:$P$7,0))","v":4329462.3984503523},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A68,'Comparison - Category'!$A$10:$A$19,0),MATCH(E$63,'Comparison - Category'!$I$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A68,'Comparison - Category'!$A$10:$A$19,0),MATCH(F$63,'Comparison - Category'!$I$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A68,'Comparison - Category'!$A$10:$A$19,0),MATCH(G$63,'Comparison - Category'!$I$7:$P$7,0))","v":1368225.7946305373},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A68,'Comparison - Category'!$A$10:$A$19,0),MATCH(H$63,'Comparison - Category'!$I$7:$P$7,0))","v":3090620.0871701711},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A68,'Comparison - Category'!$A$10:$A$19,0),MATCH(I$63,'Comparison - Category'!$I$7:$P$7,0))","v":47339.621339999991},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A68,'Comparison - Category'!$A$10:$A$19,0),MATCH(J$63,'Comparison - Category'!$I$7:$P$7,0))","v":491419.64593250601},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A68,'Comparison - Category'!$A$10:$A$19,0),MATCH(K$63,'Comparison - Category'!$I$7:$P$7,0))","v":9327067.5475235656},null,null,null,null,null,null,null,null,null,null,0]
["Masterton District",null,null,{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A69,'Comparison - Category'!$A$10:$A$19,0),MATCH(D$63,'Comparison - Category'!$I$7:$P$7,0))","v":1675353.2248983532},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A69,'Comparison - Category'!$A$10:$A$19,0),MATCH(E$63,'Comparison - Category'!$I$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A69,'Comparison - Category'!$A$10:$A$19,0),MATCH(F$63,'Comparison - Category'!$I$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A69,'Comparison - Category'!$A$10:$A$19,0),MATCH(G$63,'Comparison - Category'!$I$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A69,'Comparison - Category'!$A$10:$A$19,0),MATCH(H$63,'Comparison - Category'!$I$7:$P$7,0))","v":306748.56603071187},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A69,'Comparison - Category'!$A$10:$A$19,0),MATCH(I$63,'Comparison - Category'!$I$7:$P$7,0))","v":19561.826999999997},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A69,'Comparison - Category'!$A$10:$A$19,0),MATCH(J$63,'Comparison - Category'!$I$7:$P$7,0))","v":241562.29325144846},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A69,'Comparison - Category'!$A$10:$A$19,0),MATCH(K$63,'Comparison - Category'!$I$7:$P$7,0))","v":2243225.9111805134},null,null,null,null,null,null,null,null,null,null,0]
["Carterton District",null,null,{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A70,'Comparison - Category'!$A$10:$A$19,0),MATCH(D$63,'Comparison - Category'!$I$7:$P$7,0))","v":774173.16904683737},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A70,'Comparison - Category'!$A$10:$A$19,0),MATCH(E$63,'Comparison - Category'!$I$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A70,'Comparison - Category'!$A$10:$A$19,0),MATCH(F$63,'Comparison - Category'!$I$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A70,'Comparison - Category'!$A$10:$A$19,0),MATCH(G$63,'Comparison - Category'!$I$7:$P$7,0))","v":23239.68},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A70,'Comparison - Category'!$A$10:$A$19,0),MATCH(H$63,'Comparison - Category'!$I$7:$P$7,0))","v":198788.91360953596},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A70,'Comparison - Category'!$A$10:$A$19,0),MATCH(I$63,'Comparison - Category'!$I$7:$P$7,0))","v":6846.6394500000006},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A70,'Comparison - Category'!$A$10:$A$19,0),MATCH(J$63,'Comparison - Category'!$I$7:$P$7,0))","v":90904.663578091597},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A70,'Comparison - Category'!$A$10:$A$19,0),MATCH(K$63,'Comparison - Category'!$I$7:$P$7,0))","v":1093953.065684465},null,null,null,null,null,null,null,null,null,null,0]
["South Wairarapa District",null,null,{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A71,'Comparison - Category'!$A$10:$A$19,0),MATCH(D$63,'Comparison - Category'!$I$7:$P$7,0))","v":1245449.1280744334},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A71,'Comparison - Category'!$A$10:$A$19,0),MATCH(E$63,'Comparison - Category'!$I$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A71,'Comparison - Category'!$A$10:$A$19,0),MATCH(F$63,'Comparison - Category'!$I$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A71,'Comparison - Category'!$A$10:$A$19,0),MATCH(G$63,'Comparison - Category'!$I$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A71,'Comparison - Category'!$A$10:$A$19,0),MATCH(H$63,'Comparison - Category'!$I$7:$P$7,0))","v":404412.54842927179},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A71,'Comparison - Category'!$A$10:$A$19,0),MATCH(I$63,'Comparison - Category'!$I$7:$P$7,0))","v":10759.004849999999},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A71,'Comparison - Category'!$A$10:$A$19,0),MATCH(J$63,'Comparison - Category'!$I$7:$P$7,0))","v":138051.14376949321},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A71,'Comparison - Category'!$A$10:$A$19,0),MATCH(K$63,'Comparison - Category'!$I$7:$P$7,0))","v":1798671.8251231983},null,null,null,null,null,null,null,null,null,null,0]
["Tararua District",null,null,{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A72,'Comparison - Category'!$A$10:$A$19,0),MATCH(D$63,'Comparison - Category'!$I$7:$P$7,0))","v":2354.4428815298133},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A72,'Comparison - Category'!$A$10:$A$19,0),MATCH(E$63,'Comparison - Category'!$I$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A72,'Comparison - Category'!$A$10:$A$19,0),MATCH(F$63,'Comparison - Category'!$I$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A72,'Comparison - Category'!$A$10:$A$19,0),MATCH(G$63,'Comparison - Category'!$I$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A72,'Comparison - Category'!$A$10:$A$19,0),MATCH(H$63,'Comparison - Category'!$I$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A72,'Comparison - Category'!$A$10:$A$19,0),MATCH(I$63,'Comparison - Category'!$I$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A72,'Comparison - Category'!$A$10:$A$19,0),MATCH(J$63,'Comparison - Category'!$I$7:$P$7,0))","v":252},{"$f":"INDEX('Comparison - Category'!$I$10:$P$19,MATCH($A72,'Comparison - Category'!$A$10:$A$19,0),MATCH(K$63,'Comparison - Category'!$I$7:$P$7,0))","v":2606.4428815298133},null,null,null,null,null,null,null,null,null,null,0]
["Region wide",null,null,{"$f":"SUM(D64:D72)","v":42481670.520543598},{"$f":"SUM(E64:E72)","v":0},0,5826660.3153546304,64656396.127130888,978091.35,4822017.2188234963,118764835.53185263]
[]
["Last years rate, this years ECV"]
[null,null,{"$f":"\"ECV \"&year_current","v":"ECV 2018/19"},"General Rate","Flood protection – regional rate","Flood protection – catchment rate","River management rate","Public transport rate","Stadium purposes rate","Regional strategy rate","District-Wide Rates",null,null,null,null,null,null,null,null,null,null,"Checks"]
["Wellington City",null,{"$f":"INDEX('Capital values'!$F$8:$G$17,MATCH($A77,'Capital values'!$A$8:$A$17,0),MATCH(C$76,'Capital values'!$F$6:$G$6,0))","v":68975077410},{"$f":"D$73*$C77/$C$86","v":20707547.452978849},{"$f":"E$73*$C77/$C$86","v":0},{"$f":"F64","v":0},{"$f":"G64","v":43255.424103945203},{"$f":"SUMIF($A$136:$A$161,A77,$L$136:$L$161)","v":39497775.258557908},{"$f":"I64","v":580986.26189999992},{"$f":"J64","v":2299850.9726045812},{"$f":"SUM(D77:J77)","v":63129415.370145284}]
["Hutt City",null,{"$f":"INDEX('Capital values'!$F$8:$G$17,MATCH($A78,'Capital values'!$A$8:$A$17,0),MATCH(C$76,'Capital values'!$F$6:$G$6,0))","v":24118117072},7240688.557350317,0,0,3685586.3029764807,{"$f":"SUMIF($A$136:$A$161,A78,$L$136:$L$161)","v":12226803.76886406},190923.43151999998,862252.31807783083,{"$f":"SUM(D78:J78)","v":24206254.378788687}]
["Upper Hutt City",null,{"$f":"INDEX('Capital values'!$F$8:$G$17,MATCH($A79,'Capital values'!$A$8:$A$17,0),MATCH(C$76,'Capital values'!$F$6:$G$6,0))","v":9172479133},2753741.6997594899,0,0,678045.43376824516,4873890.8681591759,51447.605009999999,343198.01082399383,8700323.6175209042]
["Porirua City",null,{"$f":"INDEX('Capital values'!$F$8:$G$17,MATCH($A80,'Capital values'!$A$8:$A$17,0),MATCH(C$76,'Capital values'!$F$6:$G$6,0))","v":11429809803},3431432.595098922,0,0,28307.679875423506,6487728.1162931537,70226.958930000008,354526.17078555212,10372221.520983052]
["Kapiti Coast District",null,{"$f":"INDEX('Capital values'!$F$8:$G$17,MATCH($A81,'Capital values'!$A$8:$A$17,0),MATCH(C$76,'Capital values'!$F$6:$G$6,0))","v":14678791680},4406834.8551345412,0,0,1368225.7946305373,501837.72258869448,47339.621339999991,491419.64593250601,6815657.6396262785]
["Masterton District",null,{"$f":"INDEX('Capital values'!$F$8:$G$17,MATCH($A82,'Capital values'!$A$8:$A$17,0),MATCH(C$76,'Capital values'!$F$6:$G$6,0))","v":5891731979},1768802.9374750284,0,0,0,348085.1519837302,19561.826999999997,241562.29325144846,2378012.2097102068]
["Carterton District",null,{"$f":"INDEX('Capital values'!$F$8:$G$17,MATCH($A83,'Capital values'!$A$8:$A$17,0),MATCH(C$76,'Capital values'!$F$6:$G$6,0))","v":2715649450},815286.36085848091,0,0,23239.68,229563.46292293316,6846.6394500000006,90904.663578091597,1165840.8068095057]
["South Wairarapa District",null,{"$f":"INDEX('Capital values'!$F$8:$G$17,MATCH($A84,'Capital values'!$A$8:$A$17,0),MATCH(C$76,'Capital values'!$F$6:$G$6,0))","v":4514129051},1355221.9880350677,0,0,0,490711.77776123304,10759.004849999999,138051.14376949321,1994743.914415794]
["Tararua District",null,{"$f":"INDEX('Capital values'!$F$8:$G$17,MATCH($A85,'Capital values'!$A$8:$A$17,0),MATCH(C$76,'Capital values'!$F$6:$G$6,0))","v":7041800},2114.0738529022037,0,0,0,0,0,252,2366.0738529022037]
["Region wide",null,{"$f":"INDEX('Capital values'!$F$8:$G$17,MATCH($A86,'Capital values'!$A$8:$A$17,0),MATCH(C$76,'Capital values'!$F$6:$G$6,0))","v":141502827378},{"$f":"SUM(D77:D85)","v":42481670.52054359},0,0,5826660.3153546304,64656396.127130888,978091.35,4822017.2188234963,118764835.5318526,null,null,null,null,null,null,null,null,null,null,{"$f":"K86-K73","v":0}]
[]
["ECV movements"]
[null,null,null,"General Rate","Flood protection – regional rate","Flood protection – catchment rate","River management rate","Public transport rate","Stadium purposes rate","Regional strategy rate","District-Wide Rates"]
["Wellington City",null,null,{"$f":"D77-D64","v":-481980.95393898338},{"$f":"E77-E64","v":0},{"$f":"F77-F64","v":0},{"$f":"G77-G64","v":0},{"$f":"H77-H64","v":1040417.255297415},{"$f":"I77-I64","v":0},{"$f":"J77-J64","v":0},{"$f":"SUM(D90:J90)","v":558436.30135843158}]
["Hutt City",null,null,61232.504352655262,0,0,{"$f":"G78-G65","v":0},690790.57004312426,0,0,{"$f":"SUM(D91:J91)","v":752023.07439577952}]
["Upper Hutt City",null,null,35604.608903666027,0,0,0,277507.3057499202,0,0,313111.91465358622]
["Porirua City",null,null,63675.988678141497,0,0,0,421656.86889263429,0,0,485332.85757077578]
["Kapiti Coast District",null,null,77372.456684188917,0,0,0,-2588782.3645814764,0,0,-2511409.9078972875]
["Masterton District",null,null,93449.712576675229,0,0,0,41336.585953018337,0,0,134786.29852969357]
["Carterton District",null,null,41113.191811643541,0,0,0,30774.549313397205,0,0,71887.741125040746]
["South Wairarapa District",null,null,109772.85996063426,0,0,0,86299.229331961251,0,0,196072.08929259551]
["Tararua District",null,null,-240.36902862760962,0,0,0,0,0,0,-240.36902862760962]
["Region wide",null,null,{"$f":"SUM(D90:D98)","v":-6.2564140534959733E-9},0,0,0,-5.9371814131736755E-9,0,0,-1.2193595466669649E-8]
[]
["Rate movements"]
[null,null,null,"General Rate","Flood protection – regional rate","Flood protection – catchment rate","River management rate","Public transport rate","Stadium purposes rate","Regional strategy rate","District-Wide Rates"]
["Wellington City",null,null,{"$f":"D116-D90-D64","v":-2943943.4962828942},{"$f":"E116-E90-E64","v":4745293.0166026242},54042,-43255.424103945203,2400730.6732273996,-580986.26189999992,51621.450115439948,{"$f":"SUM(D103:J103)","v":3683501.9576586243}]
["Hutt City",null,null,{"$f":"D117-D91-D65","v":-1029391.7247044649},1659259.2109041046,5167492,-3685586.3029764807,-1429901.6842748057,-190923.43151999998,20839.139881324489,{"$f":"SUM(D104:J104)","v":511787.20730967785}]
["Upper Hutt City",null,null,{"$f":"D118-D92-D66","v":-391493.00446411641},{"$f":"E118-E92-E66","v":631040.99058898317},881402,-678045.43376824516,-713684.12323555304,-51447.605009999999,7908.9338120590546,-314318.2420768725]
["Porirua City",null,null,{"$f":"D119-D93-D67","v":-487838.73098508362},786339.04702814773,45121,-28307.679875423506,-1020254.0404047826,-70226.958930000008,8006.0356384066399,-767161.32752873539]
["Kapiti Coast District",null,null,{"$f":"D120-D94-D68","v":-626509.38458189182},1009859.9416891716,1619846,-1368225.7946305373,3186248.0337082553,-47339.621339999991,-5889.7186510161846,3767989.4561939817]
["Masterton District",null,null,{"$f":"D121-D95-D69","v":-251466.56868998776},405334.73343503213,271627,0,156978.3599228005,-19561.826999999997,2325.2873307206028,565236.9849985654]
["Carterton District",null,null,{"$f":"D122-D96-D70","v":-115907.35141897283},186829.11066595578,144634,-23239.68,28159.577433840255,-6846.6394500000006,-690.32815521970042,212938.68907560353]
["South Wairarapa District",null,null,{"$f":"D123-D97-D71","v":-192668.73427454033},310559.49287920241,201926,0,8337.4784553053323,-10759.004849999999,1722.8020779816434,319118.03428794903]
["Tararua District",null,null,{"$f":"D124-D98-D72","v":-300.55292564440606},484.45620677865014,0,0,0,0,0,183.90328113424408]
["Region wide",null,null,{"$f":"SUM(D103:D111)","v":-6039519.5483275959},9735000.0000000019,8386090,-5826660.3153546304,2616614.2748324601,-978091.35,85843.602049696492,7979276.6631999286]
[]
["This years rate"]
[null,null,null,"General Rate","Flood protection – regional rate","Flood protection – catchment rate","River management rate","Public transport rate","Stadium purposes rate","Regional strategy rate","District-Wide Rates",null,null,null,null,null,null,null,null,null,null,"Checks"]
["Wellington City",null,null,{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A116,'Comparison - Category'!$A$68:$A$77,0),MATCH(D$63,'Comparison - Category'!$I$7:$P$7,0))","v":17763603.956695955},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A116,'Comparison - Category'!$A$68:$A$77,0),MATCH(E$63,'Comparison - Category'!$I$7:$P$7,0))","v":4745293.0166026242},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A116,'Comparison - Category'!$A$68:$A$77,0),MATCH(F$63,'Comparison - Category'!$I$7:$P$7,0))","v":54042},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A116,'Comparison - Category'!$A$68:$A$77,0),MATCH(G$63,'Comparison - Category'!$I$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A116,'Comparison - Category'!$A$68:$A$77,0),MATCH(H$63,'Comparison - Category'!$I$7:$P$7,0))","v":41898505.931785308},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A116,'Comparison - Category'!$A$68:$A$77,0),MATCH(I$63,'Comparison - Category'!$I$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A116,'Comparison - Category'!$A$68:$A$77,0),MATCH(J$63,'Comparison - Category'!$I$7:$P$7,0))","v":2351472.4227200211},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A116,'Comparison - Category'!$A$68:$A$77,0),MATCH(K$63,'Comparison - Category'!$I$7:$P$7,0))","v":66812917.32780391},null,null,null,null,null,null,null,null,null,null,{"$f":"K116-SUM(D116:J116)","v":0}]
["Hutt City",null,null,{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A117,'Comparison - Category'!$A$68:$A$77,0),MATCH(D$63,'Comparison - Category'!$I$7:$P$7,0))","v":6211296.8326458521},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A117,'Comparison - Category'!$A$68:$A$77,0),MATCH(E$63,'Comparison - Category'!$I$7:$P$7,0))","v":1659259.2109041046},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A117,'Comparison - Category'!$A$68:$A$77,0),MATCH(F$63,'Comparison - Category'!$I$7:$P$7,0))","v":5167492},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A117,'Comparison - Category'!$A$68:$A$77,0),MATCH(G$63,'Comparison - Category'!$I$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A117,'Comparison - Category'!$A$68:$A$77,0),MATCH(H$63,'Comparison - Category'!$I$7:$P$7,0))","v":10796902.084589254},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A117,'Comparison - Category'!$A$68:$A$77,0),MATCH(I$63,'Comparison - Category'!$I$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A117,'Comparison - Category'!$A$68:$A$77,0),MATCH(J$63,'Comparison - Category'!$I$7:$P$7,0))","v":883091.45795915532},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A117,'Comparison - Category'!$A$68:$A$77,0),MATCH(K$63,'Comparison - Category'!$I$7:$P$7,0))","v":24718041.586098369},null,null,null,null,null,null,null,null,null,null,0]
["Upper Hutt City",null,null,{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A118,'Comparison - Category'!$A$68:$A$77,0),MATCH(D$63,'Comparison - Category'!$I$7:$P$7,0))","v":2362248.6952953734},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A118,'Comparison - Category'!$A$68:$A$77,0),MATCH(E$63,'Comparison - Category'!$I$7:$P$7,0))","v":631040.99058898317},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A118,'Comparison - Category'!$A$68:$A$77,0),MATCH(F$63,'Comparison - Category'!$I$7:$P$7,0))","v":881402},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A118,'Comparison - Category'!$A$68:$A$77,0),MATCH(G$63,'Comparison - Category'!$I$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A118,'Comparison - Category'!$A$68:$A$77,0),MATCH(H$63,'Comparison - Category'!$I$7:$P$7,0))","v":4160206.7449236228},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A118,'Comparison - Category'!$A$68:$A$77,0),MATCH(I$63,'Comparison - Category'!$I$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A118,'Comparison - Category'!$A$68:$A$77,0),MATCH(J$63,'Comparison - Category'!$I$7:$P$7,0))","v":351106.94463605288},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A118,'Comparison - Category'!$A$68:$A$77,0),MATCH(K$63,'Comparison - Category'!$I$7:$P$7,0))","v":8386005.3754440323},null,null,null,null,null,null,null,null,null,null,0]
["Porirua City",null,null,{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A119,'Comparison - Category'!$A$68:$A$77,0),MATCH(D$63,'Comparison - Category'!$I$7:$P$7,0))","v":2943593.8641138384},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A119,'Comparison - Category'!$A$68:$A$77,0),MATCH(E$63,'Comparison - Category'!$I$7:$P$7,0))","v":786339.04702814773},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A119,'Comparison - Category'!$A$68:$A$77,0),MATCH(F$63,'Comparison - Category'!$I$7:$P$7,0))","v":45121},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A119,'Comparison - Category'!$A$68:$A$77,0),MATCH(G$63,'Comparison - Category'!$I$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A119,'Comparison - Category'!$A$68:$A$77,0),MATCH(H$63,'Comparison - Category'!$I$7:$P$7,0))","v":5467474.0758883711},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A119,'Comparison - Category'!$A$68:$A$77,0),MATCH(I$63,'Comparison - Category'!$I$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A119,'Comparison - Category'!$A$68:$A$77,0),MATCH(J$63,'Comparison - Category'!$I$7:$P$7,0))","v":362532.20642395876},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A119,'Comparison - Category'!$A$68:$A$77,0),MATCH(K$63,'Comparison - Category'!$I$7:$P$7,0))","v":9605060.1934543159},null,null,null,null,null,null,null,null,null,null,0]
["Kapiti Coast District",null,null,{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A120,'Comparison - Category'!$A$68:$A$77,0),MATCH(D$63,'Comparison - Category'!$I$7:$P$7,0))","v":3780325.4705526493},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A120,'Comparison - Category'!$A$68:$A$77,0),MATCH(E$63,'Comparison - Category'!$I$7:$P$7,0))","v":1009859.9416891716},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A120,'Comparison - Category'!$A$68:$A$77,0),MATCH(F$63,'Comparison - Category'!$I$7:$P$7,0))","v":1619846},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A120,'Comparison - Category'!$A$68:$A$77,0),MATCH(G$63,'Comparison - Category'!$I$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A120,'Comparison - Category'!$A$68:$A$77,0),MATCH(H$63,'Comparison - Category'!$I$7:$P$7,0))","v":3688085.7562969504},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A120,'Comparison - Category'!$A$68:$A$77,0),MATCH(I$63,'Comparison - Category'!$I$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A120,'Comparison - Category'!$A$68:$A$77,0),MATCH(J$63,'Comparison - Category'!$I$7:$P$7,0))","v":485529.92728148983},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A120,'Comparison - Category'!$A$68:$A$77,0),MATCH(K$63,'Comparison - Category'!$I$7:$P$7,0))","v":10583647.095820261},null,null,null,null,null,null,null,null,null,null,0]
["Masterton District",null,null,{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A121,'Comparison - Category'!$A$68:$A$77,0),MATCH(D$63,'Comparison - Category'!$I$7:$P$7,0))","v":1517336.3687850407},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A121,'Comparison - Category'!$A$68:$A$77,0),MATCH(E$63,'Comparison - Category'!$I$7:$P$7,0))","v":405334.73343503213},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A121,'Comparison - Category'!$A$68:$A$77,0),MATCH(F$63,'Comparison - Category'!$I$7:$P$7,0))","v":271627},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A121,'Comparison - Category'!$A$68:$A$77,0),MATCH(G$63,'Comparison - Category'!$I$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A121,'Comparison - Category'!$A$68:$A$77,0),MATCH(H$63,'Comparison - Category'!$I$7:$P$7,0))","v":505063.51190653071},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A121,'Comparison - Category'!$A$68:$A$77,0),MATCH(I$63,'Comparison - Category'!$I$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A121,'Comparison - Category'!$A$68:$A$77,0),MATCH(J$63,'Comparison - Category'!$I$7:$P$7,0))","v":243887.58058216906},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A121,'Comparison - Category'!$A$68:$A$77,0),MATCH(K$63,'Comparison - Category'!$I$7:$P$7,0))","v":2943249.1947087725},null,null,null,null,null,null,null,null,null,null,0]
["Carterton District",null,null,{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A122,'Comparison - Category'!$A$68:$A$77,0),MATCH(D$63,'Comparison - Category'!$I$7:$P$7,0))","v":699379.00943950808},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A122,'Comparison - Category'!$A$68:$A$77,0),MATCH(E$63,'Comparison - Category'!$I$7:$P$7,0))","v":186829.11066595578},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A122,'Comparison - Category'!$A$68:$A$77,0),MATCH(F$63,'Comparison - Category'!$I$7:$P$7,0))","v":144634},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A122,'Comparison - Category'!$A$68:$A$77,0),MATCH(G$63,'Comparison - Category'!$I$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A122,'Comparison - Category'!$A$68:$A$77,0),MATCH(H$63,'Comparison - Category'!$I$7:$P$7,0))","v":257723.04035677342},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A122,'Comparison - Category'!$A$68:$A$77,0),MATCH(I$63,'Comparison - Category'!$I$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A122,'Comparison - Category'!$A$68:$A$77,0),MATCH(J$63,'Comparison - Category'!$I$7:$P$7,0))","v":90214.335422871896},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A122,'Comparison - Category'!$A$68:$A$77,0),MATCH(K$63,'Comparison - Category'!$I$7:$P$7,0))","v":1378779.4958851093},null,null,null,null,null,null,null,null,null,null,0]
["South Wairarapa District",null,null,{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A123,'Comparison - Category'!$A$68:$A$77,0),MATCH(D$63,'Comparison - Category'!$I$7:$P$7,0))","v":1162553.2537605274},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A123,'Comparison - Category'!$A$68:$A$77,0),MATCH(E$63,'Comparison - Category'!$I$7:$P$7,0))","v":310559.49287920241},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A123,'Comparison - Category'!$A$68:$A$77,0),MATCH(F$63,'Comparison - Category'!$I$7:$P$7,0))","v":201926},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A123,'Comparison - Category'!$A$68:$A$77,0),MATCH(G$63,'Comparison - Category'!$I$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A123,'Comparison - Category'!$A$68:$A$77,0),MATCH(H$63,'Comparison - Category'!$I$7:$P$7,0))","v":499049.25621653837},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A123,'Comparison - Category'!$A$68:$A$77,0),MATCH(I$63,'Comparison - Category'!$I$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A123,'Comparison - Category'!$A$68:$A$77,0),MATCH(J$63,'Comparison - Category'!$I$7:$P$7,0))","v":139773.94584747485},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A123,'Comparison - Category'!$A$68:$A$77,0),MATCH(K$63,'Comparison - Category'!$I$7:$P$7,0))","v":2313861.9487037431},null,null,null,null,null,null,null,null,null,null,0]
["Tararua District",null,null,{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A124,'Comparison - Category'!$A$68:$A$77,0),MATCH(D$63,'Comparison - Category'!$I$7:$P$7,0))","v":1813.5209272577977},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A124,'Comparison - Category'!$A$68:$A$77,0),MATCH(E$63,'Comparison - Category'!$I$7:$P$7,0))","v":484.45620677865014},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A124,'Comparison - Category'!$A$68:$A$77,0),MATCH(F$63,'Comparison - Category'!$I$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A124,'Comparison - Category'!$A$68:$A$77,0),MATCH(G$63,'Comparison - Category'!$I$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A124,'Comparison - Category'!$A$68:$A$77,0),MATCH(H$63,'Comparison - Category'!$I$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A124,'Comparison - Category'!$A$68:$A$77,0),MATCH(I$63,'Comparison - Category'!$I$7:$P$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A124,'Comparison - Category'!$A$68:$A$77,0),MATCH(J$63,'Comparison - Category'!$I$7:$P$7,0))","v":252},{"$f":"INDEX('Comparison - Category'!$I$68:$P$77,MATCH($A124,'Comparison - Category'!$A$68:$A$77,0),MATCH(K$63,'Comparison - Category'!$I$7:$P$7,0))","v":2549.9771340364478},null,null,null,null,null,null,null,null,null,null,0]
["Region wide",null,null,{"$f":"SUM(D116:D124)","v":36442150.972215995},9735000.0000000019,8386090,0,67273010.401963338,0,4907860.8208731934,126744112.19505253]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Differential",null,"ECV $000",null,"Rate",null,null,"Last years rate & differential, this years ECV",null,null,null,"Last years rate, this years differential and ECV"]
["PT",null,null,{"$f":"year_previous","v":"2017/18"},{"$f":"year_current","v":"2018/19"},{"$f":"year_previous","v":"2017/18"},{"$f":"year_current","v":"2018/19"},{"$f":"year_previous","v":"2017/18"},{"$f":"year_current","v":"2018/19"},null,"ECV multiplied","Proxy rate","ECV movement",null,"ECV multiplied","Proxy rate","Differenital impact",null,"Rate change impact"]
["By TA & Category"]
[{"$f":"Control!A43","v":"Wellington City"},{"$f":"Control!B43","v":"Regional CBD"},{"$f":"Control!C43","v":"Wellington CityRegional CBD"},{"$f":"IF(VALUE(LEFT(year_current,4))>2020,Control!J43,INDEX(Control!$G43:$I43,,MATCH(year_current,Control!$G$42:$I$42,0)-1))","v":6.7432051306625684},{"$f":"INDEX(Control!$E$43:$E$68,MATCH(C136,Control!$C$43:$C$68,0),)","v":7.1621367537750453},{"$f":"INDEX('Capital values'!$F$19:$F$44,MATCH($C136,'Capital values'!$C$19:$C$44,0),)/1000","v":9699270.1905155852},{"$f":"INDEX('Capital values'!$G$19:$G$44,MATCH($C136,'Capital values'!$C$19:$C$44,0),)/1000","v":10564408.605061915},{"$f":"INDEX('Comparison - Category'!$M$22:$M$48,MATCH(C136,'Comparison - Category'!$C$22:$C$48,0),)","v":25019166.072671905},{"$f":"INDEX('Comparison - Category'!$M$80:$M$106,MATCH(C136,'Comparison - Category'!$C$80:$C$106,0),)","v":26139633.003169905},null,{"$f":"D136*G136","v":71237974.308069289},{"$f":"$H$162*K136/$K$162","v":25705577.807807833},{"$f":"L136-H136","v":686411.7351359278},null,{"$f":"E136*G136","v":75663739.152211294},{"$f":"$H$162*O136/$O$162","v":26319140.828402758},{"$f":"P136-L136","v":613563.02059492469},null,{"$f":"I136-P136","v":-179507.82523285225}]
[{"$f":"Control!A44","v":"Wellington City"},{"$f":"Control!B44","v":"Business"},{"$f":"Control!C44","v":"Wellington CityBusiness"},{"$f":"IF(VALUE(LEFT(year_current,4))>2020,Control!J44,INDEX(Control!$G44:$I44,,MATCH(year_current,Control!$G$42:$I$42,0)-1))","v":0.66102222184300141},{"$f":"INDEX(Control!$E$43:$E$68,MATCH(C137,Control!$C$43:$C$68,0),)","v":0.94068148122866746},{"$f":"INDEX('Capital values'!$F$19:$F$44,MATCH($C137,'Capital values'!$C$19:$C$44,0),)/1000","v":4717078.7325825868},{"$f":"INDEX('Capital values'!$G$19:$G$44,MATCH($C137,'Capital values'!$C$19:$C$44,0),)/1000","v":5168709.9438017989},{"$f":"INDEX('Comparison - Category'!$M$22:$M$48,MATCH(C137,'Comparison - Category'!$C$22:$C$48,0),)","v":1192769.6658868904},{"$f":"INDEX('Comparison - Category'!$M$80:$M$106,MATCH(C137,'Comparison - Category'!$C$80:$C$106,0),)","v":1679718.2545063624},null,3416632.1311138798,{"$f":"$H$162*K137/$K$162","v":1232860.7591675417},{"$f":"L137-H137","v":40091.093280651374},null,{"$f":"E137*G137","v":4862109.7259768182},{"$f":"$H$162*O137/$O$162","v":1691253.3273527857},{"$f":"P137-L137","v":458392.56818524399},null,{"$f":"I137-P137","v":-11535.072846423369}]
[{"$f":"Control!A45","v":"Wellington City"},{"$f":"Control!B45","v":"Residential"},{"$f":"Control!C45","v":"Wellington CityResidential"},{"$f":"IF(VALUE(LEFT(year_current,4))>2020,Control!J45,INDEX(Control!$G45:$I45,,MATCH(year_current,Control!$G$42:$I$42,0)-1))","v":0.6610222218430013},{"$f":"INDEX(Control!$E$43:$E$68,MATCH(C138,Control!$C$43:$C$68,0),)","v":0.77401481456200083},{"$f":"INDEX('Capital values'!$F$19:$F$44,MATCH($C138,'Capital values'!$C$19:$C$44,0),)/1000","v":48243725.95046673},{"$f":"INDEX('Capital values'!$G$19:$G$44,MATCH($C138,'Capital values'!$C$19:$C$44,0),)/1000","v":52451361.685474649},{"$f":"INDEX('Comparison - Category'!$M$22:$M$48,MATCH(C138,'Comparison - Category'!$C$22:$C$48,0),)","v":12199001.997910665},{"$f":"INDEX('Comparison - Category'!$M$80:$M$106,MATCH(C138,'Comparison - Category'!$C$80:$C$106,0),)","v":14025479.794480663},null,34671515.640023321,12510902.389574148,311900.39166348241,null,40598130.988507099,14121796.501583979,1610894.1120098308,null,-96316.707103315741]
[{"$f":"Control!A46","v":"Wellington City"},{"$f":"Control!B46","v":"Rural"},{"$f":"Control!C46","v":"Wellington CityRural"},{"$f":"IF(VALUE(LEFT(year_current,4))>2020,Control!J46,INDEX(Control!$G46:$I46,,MATCH(year_current,Control!$G$42:$I$42,0)-1))","v":0.16977822083083538},{"$f":"INDEX(Control!$E$43:$E$68,MATCH(C139,Control!$C$43:$C$68,0),)","v":0.19651881388722359},{"$f":"INDEX('Capital values'!$F$19:$F$44,MATCH($C139,'Capital values'!$C$19:$C$44,0),)/1000","v":714756.7294350958},{"$f":"INDEX('Capital values'!$G$19:$G$44,MATCH($C139,'Capital values'!$C$19:$C$44,0),)/1000","v":790597.17566163384},{"$f":"INDEX('Comparison - Category'!$M$22:$M$48,MATCH(C139,'Comparison - Category'!$C$22:$C$48,0),)","v":46420.266791032431},{"$f":"INDEX('Comparison - Category'!$M$80:$M$106,MATCH(C139,'Comparison - Category'!$C$80:$C$106,0),)","v":53674.879628382783},null,134226.18187771563,48434.302008384802,2014.0352173523715,null,155367.21922361324,54043.479329478716,5609.1773210939136,null,-368.59970109593269]
[{"$f":"Control!A47","v":"Hutt City"},{"$f":"Control!B47","v":"Business"},{"$f":"Control!C47","v":"Hutt CityBusiness"},{"$f":"IF(VALUE(LEFT(year_current,4))>2020,Control!J47,INDEX(Control!$G47:$I47,,MATCH(year_current,Control!$G$42:$I$42,0)-1))","v":1.4203332341454968},{"$f":"INDEX(Control!$E$43:$E$68,MATCH(C140,Control!$C$43:$C$68,0),)","v":1.4468888227636645},{"$f":"INDEX('Capital values'!$F$19:$F$44,MATCH($C140,'Capital values'!$C$19:$C$44,0),)/1000","v":3850999.6974912379},{"$f":"INDEX('Capital values'!$G$19:$G$44,MATCH($C140,'Capital values'!$C$19:$C$44,0),)/1000","v":4269787.4940657895},{"$f":"INDEX('Comparison - Category'!$M$22:$M$48,MATCH(C140,'Comparison - Category'!$C$22:$C$48,0),)","v":2092334.5898406077},{"$f":"INDEX('Comparison - Category'!$M$80:$M$106,MATCH(C140,'Comparison - Category'!$C$80:$C$106,0),)","v":2134288.4246560675},null,6064521.0805604588,2188327.5039416649,95992.91410105722,null,6177907.8007398676,2148945.1519897371,-39382.351951927878,null,-14656.727333669551]
[{"$f":"Control!A48","v":"Hutt City"},{"$f":"Control!B48","v":"Residential"},{"$f":"Control!C48","v":"Hutt CityResidential"},{"$f":"IF(VALUE(LEFT(year_current,4))>2020,Control!J48,INDEX(Control!$G48:$I48,,MATCH(year_current,Control!$G$42:$I$42,0)-1))","v":1.4203332341454968},{"$f":"INDEX(Control!$E$43:$E$68,MATCH(C141,Control!$C$43:$C$68,0),)","v":1.280222156096998},{"$f":"INDEX('Capital values'!$F$19:$F$44,MATCH($C141,'Capital values'!$C$19:$C$44,0),)/1000","v":17299145.382635817},{"$f":"INDEX('Capital values'!$G$19:$G$44,MATCH($C141,'Capital values'!$C$19:$C$44,0),)/1000","v":19497250.753135219},{"$f":"INDEX('Comparison - Category'!$M$22:$M$48,MATCH(C141,'Comparison - Category'!$C$22:$C$48,0),)","v":9399014.0488326307},{"$f":"INDEX('Comparison - Category'!$M$80:$M$106,MATCH(C141,'Comparison - Category'!$C$80:$C$106,0),)","v":8623238.5926596448},null,27692593.21914627,9992621.4439551067,593607.39512247592,null,24960812.397142589,8682456.6699006129,-1310164.7740544938,null,-59218.077240968123]
[{"$f":"Control!A49","v":"Hutt City"},{"$f":"Control!B49","v":"Rural"},{"$f":"Control!C49","v":"Hutt CityRural"},{"$f":"IF(VALUE(LEFT(year_current,4))>2020,Control!J49,INDEX(Control!$G49:$I49,,MATCH(year_current,Control!$G$42:$I$42,0)-1))","v":0.36196331536479831},{"$f":"INDEX(Control!$E$43:$E$68,MATCH(C142,Control!$C$43:$C$68,0),)","v":0.32464221024319889},{"$f":"INDEX('Capital values'!$F$19:$F$44,MATCH($C142,'Capital values'!$C$19:$C$44,0),)/1000","v":322575.29487294576},{"$f":"INDEX('Capital values'!$G$19:$G$44,MATCH($C142,'Capital values'!$C$19:$C$44,0),)/1000","v":351078.8247989894},{"$f":"INDEX('Comparison - Category'!$M$22:$M$48,MATCH(C142,'Comparison - Category'!$C$22:$C$48,0),)","v":44664.560147696888},{"$f":"INDEX('Comparison - Category'!$M$80:$M$106,MATCH(C142,'Comparison - Category'!$C$80:$C$106,0),)","v":39375.067273542467},null,127077.65537861937,45854.820967289554,1190.2608195926659,null,113975.00565232871,39645.466352741983,-6209.3546145475702,null,-270.39907919951656]
[{"$f":"Control!A50","v":"Upper Hutt City"},{"$f":"Control!B50","v":"Business"},{"$f":"Control!C50","v":"Upper Hutt CityBusiness"},{"$f":"IF(VALUE(LEFT(year_current,4))>2020,Control!J50,INDEX(Control!$G50:$I50,,MATCH(year_current,Control!$G$42:$I$42,0)-1))","v":1.5967866383588816},{"$f":"INDEX(Control!$E$43:$E$68,MATCH(C143,Control!$C$43:$C$68,0),)","v":1.5645244255725876},{"$f":"INDEX('Capital values'!$F$19:$F$44,MATCH($C143,'Capital values'!$C$19:$C$44,0),)/1000","v":1187700.995936275},{"$f":"INDEX('Capital values'!$G$19:$G$44,MATCH($C143,'Capital values'!$C$19:$C$44,0),)/1000","v":1316173.8510296158},{"$f":"INDEX('Comparison - Category'!$M$22:$M$48,MATCH(C143,'Comparison - Category'!$C$22:$C$48,0),)","v":725473.26340738265},{"$f":"INDEX('Comparison - Category'!$M$80:$M$106,MATCH(C143,'Comparison - Category'!$C$80:$C$106,0),)","v":711389.24062973214},null,2101648.8190814438,758360.94117384346,32887.677766460809,null,2059186.1382357702,716274.54010826745,-42086.401065576007,null,-4885.2994785353076]
[{"$f":"Control!A51","v":"Upper Hutt City"},{"$f":"Control!B51","v":"Residential"},{"$f":"Control!C51","v":"Upper Hutt CityResidential"},{"$f":"IF(VALUE(LEFT(year_current,4))>2020,Control!J51,INDEX(Control!$G51:$I51,,MATCH(year_current,Control!$G$42:$I$42,0)-1))","v":1.5967866383588838},{"$f":"INDEX(Control!$E$43:$E$68,MATCH(C144,Control!$C$43:$C$68,0),)","v":1.3978577589059225},{"$f":"INDEX('Capital values'!$F$19:$F$44,MATCH($C144,'Capital values'!$C$19:$C$44,0),)/1000","v":6130414.6514894199},{"$f":"INDEX('Capital values'!$G$19:$G$44,MATCH($C144,'Capital values'!$C$19:$C$44,0),)/1000","v":6898637.3350417325},{"$f":"INDEX('Comparison - Category'!$M$22:$M$48,MATCH(C144,'Comparison - Category'!$C$22:$C$48,0),)","v":3744588.864094113},{"$f":"INDEX('Comparison - Category'!$M$80:$M$106,MATCH(C144,'Comparison - Category'!$C$80:$C$106,0),)","v":3331485.92075413},null,11015651.919478377,3974898.22345783,230309.35936371703,null,9643313.7246661615,3354364.1223094417,-620534.10114838835,null,-22878.20155531168]
[{"$f":"Control!A52","v":"Upper Hutt City"},{"$f":"Control!B52","v":"Rural"},{"$f":"Control!C52","v":"Upper Hutt CityRural"},{"$f":"IF(VALUE(LEFT(year_current,4))>2020,Control!J52,INDEX(Control!$G52:$I52,,MATCH(year_current,Control!$G$42:$I$42,0)-1))","v":0.40696070495298714},{"$f":"INDEX(Control!$E$43:$E$68,MATCH(C145,Control!$C$43:$C$68,0),)","v":0.35464046996865811},{"$f":"INDEX('Capital values'!$F$19:$F$44,MATCH($C145,'Capital values'!$C$19:$C$44,0),)/1000","v":811441.41957430518},{"$f":"INDEX('Capital values'!$G$19:$G$44,MATCH($C145,'Capital values'!$C$19:$C$44,0),)/1000","v":957667.94692865165},{"$f":"INDEX('Comparison - Category'!$M$22:$M$48,MATCH(C145,'Comparison - Category'!$C$22:$C$48,0),)","v":126321.43490776002},{"$f":"INDEX('Comparison - Category'!$M$80:$M$106,MATCH(C145,'Comparison - Category'!$C$80:$C$106,0),)","v":117331.5835397606},null,389733.22279296396,140631.70352750251,14310.268619742492,null,339627.81077269698,118137.33078914984,-22494.372738352671,null,-805.74724938924192]
[{"$f":"Control!A53","v":"Porirua City"},{"$f":"Control!B53","v":"Business"},{"$f":"Control!C53","v":"Porirua CityBusiness"},{"$f":"IF(VALUE(LEFT(year_current,4))>2020,Control!J53,INDEX(Control!$G53:$I53,,MATCH(year_current,Control!$G$42:$I$42,0)-1))","v":1.6478083166527571},{"$f":"INDEX(Control!$E$43:$E$68,MATCH(C146,Control!$C$43:$C$68,0),)","v":1.5985388777685046},{"$f":"INDEX('Capital values'!$F$19:$F$44,MATCH($C146,'Capital values'!$C$19:$C$44,0),)/1000","v":1097778.1155520245},{"$f":"INDEX('Capital values'!$G$19:$G$44,MATCH($C146,'Capital values'!$C$19:$C$44,0),)/1000","v":1223370.752990762},{"$f":"INDEX('Comparison - Category'!$M$22:$M$48,MATCH(C146,'Comparison - Category'!$C$22:$C$48,0),)","v":691972.22117957263},{"$f":"INDEX('Comparison - Category'!$M$80:$M$106,MATCH(C146,'Comparison - Category'!$C$80:$C$106,0),)","v":675605.1993498113},null,2015880.5011279234,727412.22046675719,35439.999287184561,null,1955605.7105806631,680244.76028154208,-47167.46018521511,null,-4639.5609317307826]
[{"$f":"Control!A54","v":"Porirua City"},{"$f":"Control!B54","v":"Residential"},{"$f":"Control!C54","v":"Porirua CityResidential"},{"$f":"IF(VALUE(LEFT(year_current,4))>2020,Control!J54,INDEX(Control!$G54:$I54,,MATCH(year_current,Control!$G$42:$I$42,0)-1))","v":1.6478083166527566},{"$f":"INDEX(Control!$E$43:$E$68,MATCH(C147,Control!$C$43:$C$68,0),)","v":1.4318722111018378},{"$f":"INDEX('Capital values'!$F$19:$F$44,MATCH($C147,'Capital values'!$C$19:$C$44,0),)/1000","v":8372223.1021721782},{"$f":"INDEX('Capital values'!$G$19:$G$44,MATCH($C147,'Capital values'!$C$19:$C$44,0),)/1000","v":9510430.8867820296},{"$f":"INDEX('Comparison - Category'!$M$22:$M$48,MATCH(C147,'Comparison - Category'!$C$22:$C$48,0),)","v":5277337.6824949672},{"$f":"INDEX('Comparison - Category'!$M$80:$M$106,MATCH(C147,'Comparison - Category'!$C$80:$C$106,0),)","v":4704528.9015341522},null,15671367.11019068,5654870.8819770077,377533.19948204048,null,13617721.702387797,4736836.1551117767,-918034.72686523106,null,-32307.253577624448]
[{"$f":"Control!A55","v":"Porirua City"},{"$f":"Control!B55","v":"Rural"},{"$f":"Control!C55","v":"Porirua CityRural"},{"$f":"IF(VALUE(LEFT(year_current,4))>2020,Control!J55,INDEX(Control!$G55:$I55,,MATCH(year_current,Control!$G$42:$I$42,0)-1))","v":0.41985169040555043},{"$f":"INDEX(Control!$E$43:$E$68,MATCH(C148,Control!$C$43:$C$68,0),)","v":0.36323446027036693},{"$f":"INDEX('Capital values'!$F$19:$F$44,MATCH($C148,'Capital values'!$C$19:$C$44,0),)/1000","v":602474.38027579733},{"$f":"INDEX('Capital values'!$G$19:$G$44,MATCH($C148,'Capital values'!$C$19:$C$44,0),)/1000","v":696008.16322720749},{"$f":"INDEX('Comparison - Category'!$M$22:$M$48,MATCH(C148,'Comparison - Category'!$C$22:$C$48,0),)","v":96761.343725979576},{"$f":"INDEX('Comparison - Category'!$M$80:$M$106,MATCH(C148,'Comparison - Category'!$C$80:$C$106,0),)","v":87339.975004407446},null,292220.2038670053,105445.01384938885,8683.6701234092761,null,252814.14951360415,87939.761886152526,-17505.251963236326,null,-599.78688174507988]
[{"$f":"Control!A56","v":"Kapiti Coast District"},{"$f":"Control!B56","v":"Business"},{"$f":"Control!C56","v":"Kapiti Coast DistrictBusiness"},{"$f":"IF(VALUE(LEFT(year_current,4))>2020,Control!J56,INDEX(Control!$G56:$I56,,MATCH(year_current,Control!$G$42:$I$42,0)-1))","v":0.70397657056626128},{"$f":"INDEX(Control!$E$43:$E$68,MATCH(C149,Control!$C$43:$C$68,0),)","v":0.96931771371084086},{"$f":"INDEX('Capital values'!$F$19:$F$44,MATCH($C149,'Capital values'!$C$19:$C$44,0),)/1000","v":1496826.9870055292},{"$f":"INDEX('Capital values'!$G$19:$G$44,MATCH($C149,'Capital values'!$C$19:$C$44,0),)/1000","v":1469983.9842336313},{"$f":"INDEX('Comparison - Category'!$M$22:$M$48,MATCH(C149,'Comparison - Category'!$C$22:$C$48,0),)","v":403085.53282028827},{"$f":"INDEX('Comparison - Category'!$M$80:$M$106,MATCH(C149,'Comparison - Category'!$C$80:$C$106,0),)","v":492255.34300724609},null,1034834.2840081209,373410.57861529768,-29674.954204990587,null,1424881.5147888963,495635.79161843215,122225.21300313447,null,-3380.4486111860606]
[{"$f":"Control!A57","v":"Kapiti Coast District"},{"$f":"Control!B57","v":"Residential"},{"$f":"Control!C57","v":"Kapiti Coast DistrictResidential"},{"$f":"IF(VALUE(LEFT(year_current,4))>2020,Control!J57,INDEX(Control!$G57:$I57,,MATCH(year_current,Control!$G$42:$I$42,0)-1))","v":0},{"$f":"INDEX(Control!$E$43:$E$68,MATCH(C150,Control!$C$43:$C$68,0),)","v":0},{"$f":"INDEX('Capital values'!$F$19:$F$44,MATCH($C150,'Capital values'!$C$19:$C$44,0),)/1000","v":9466223.7455475945},{"$f":"INDEX('Capital values'!$G$19:$G$44,MATCH($C150,'Capital values'!$C$19:$C$44,0),)/1000","v":11254586.783339515},{"$f":"INDEX('Comparison - Category'!$M$22:$M$48,MATCH(C150,'Comparison - Category'!$C$22:$C$48,0),)","v":2549190.9722336018},{"$f":"INDEX('Comparison - Category'!$M$80:$M$106,MATCH(C150,'Comparison - Category'!$C$80:$C$106,0),)","v":3057598.6189585412},null,0,0,-2549190.9722336018,null,0,0,0,null,3057598.6189585412]
[{"$f":"Control!A58","v":"Kapiti Coast District"},{"$f":"Control!B58","v":"Rural"},{"$f":"Control!C58","v":"Kapiti Coast DistrictRural"},{"$f":"IF(VALUE(LEFT(year_current,4))>2020,Control!J58,INDEX(Control!$G58:$I58,,MATCH(year_current,Control!$G$42:$I$42,0)-1))","v":0.18212407515403917},{"$f":"INDEX(Control!$E$43:$E$68,MATCH(C151,Control!$C$43:$C$68,0),)","v":0.20474938343602608},{"$f":"INDEX('Capital values'!$F$19:$F$44,MATCH($C151,'Capital values'!$C$19:$C$44,0),)/1000","v":1985748.5594468778},{"$f":"INDEX('Capital values'!$G$19:$G$44,MATCH($C151,'Capital values'!$C$19:$C$44,0),)/1000","v":1954220.9124268526},{"$f":"INDEX('Comparison - Category'!$M$22:$M$48,MATCH(C151,'Comparison - Category'!$C$22:$C$48,0),)","v":138343.58211628126},{"$f":"INDEX('Comparison - Category'!$M$80:$M$106,MATCH(C151,'Comparison - Category'!$C$80:$C$106,0),)","v":138231.79433116299},null,355910.6763224231,128427.14397339681,-9916.4381428844499,null,400125.52691718639,139181.06889731361,10753.924923916798,null,-949.27456615061965]
[{"$f":"Control!A59","v":"Masterton District"},{"$f":"Control!B59","v":"Business"},{"$f":"Control!C59","v":"Masterton DistrictBusiness"},{"$f":"IF(VALUE(LEFT(year_current,4))>2020,Control!J59,INDEX(Control!$G59:$I59,,MATCH(year_current,Control!$G$42:$I$42,0)-1))","v":0.24898742270676497},{"$f":"INDEX(Control!$E$43:$E$68,MATCH(C152,Control!$C$43:$C$68,0),)","v":0.49932494847117659},{"$f":"INDEX('Capital values'!$F$19:$F$44,MATCH($C152,'Capital values'!$C$19:$C$44,0),)/1000","v":404283.09412757982},{"$f":"INDEX('Capital values'!$G$19:$G$44,MATCH($C152,'Capital values'!$C$19:$C$44,0),)/1000","v":436714.76993490307},{"$f":"INDEX('Comparison - Category'!$M$22:$M$48,MATCH(C152,'Comparison - Category'!$C$22:$C$48,0),)","v":38506.176018556216},{"$f":"INDEX('Comparison - Category'!$M$80:$M$106,MATCH(C152,'Comparison - Category'!$C$80:$C$106,0),)","v":75334.313062560701},null,108736.48502406932,39236.575765702735,730.39974714651908,null,218062.57999434721,75851.653864615204,36615.078098912469,null,-517.340802054503]
[{"$f":"Control!A60","v":"Masterton District"},{"$f":"Control!B60","v":"Residential"},{"$f":"Control!C60","v":"Masterton DistrictResidential"},{"$f":"IF(VALUE(LEFT(year_current,4))>2020,Control!J60,INDEX(Control!$G60:$I60,,MATCH(year_current,Control!$G$42:$I$42,0)-1))","v":0.24898742270676497},{"$f":"INDEX(Control!$E$43:$E$68,MATCH(C153,Control!$C$43:$C$68,0),)","v":0.33265828180450996},{"$f":"INDEX('Capital values'!$F$19:$F$44,MATCH($C153,'Capital values'!$C$19:$C$44,0),)/1000","v":2094766.3656687392},{"$f":"INDEX('Capital values'!$G$19:$G$44,MATCH($C153,'Capital values'!$C$19:$C$44,0),)/1000","v":2624397.3530479106},{"$f":"INDEX('Comparison - Category'!$M$22:$M$48,MATCH(C153,'Comparison - Category'!$C$22:$C$48,0),)","v":199517.22831313196},{"$f":"INDEX('Comparison - Category'!$M$80:$M$106,MATCH(C153,'Comparison - Category'!$C$80:$C$106,0),)","v":301605.75038358691},null,653441.93309385516,235788.6031597309,36271.374846598948,null,873027.51423722191,303676.95744003309,67888.354280302185,null,-2071.2070564461756]
[{"$f":"Control!A61","v":"Masterton District"},{"$f":"Control!B61","v":"Rural"},{"$f":"Control!C61","v":"Masterton DistrictRural"},{"$f":"IF(VALUE(LEFT(year_current,4))>2020,Control!J61,INDEX(Control!$G61:$I61,,MATCH(year_current,Control!$G$42:$I$42,0)-1))","v":7.1528999445780297E-2},{"$f":"INDEX(Control!$E$43:$E$68,MATCH(C154,Control!$C$43:$C$68,0),)","v":0.13101933296385354},{"$f":"INDEX('Capital values'!$F$19:$F$44,MATCH($C154,'Capital values'!$C$19:$C$44,0),)/1000","v":2511691.0562036815},{"$f":"INDEX('Capital values'!$G$19:$G$44,MATCH($C154,'Capital values'!$C$19:$C$44,0),)/1000","v":2830619.8560171863},{"$f":"INDEX('Comparison - Category'!$M$22:$M$48,MATCH(C154,'Comparison - Category'!$C$22:$C$48,0),)","v":68725.161699023694},{"$f":"INDEX('Comparison - Category'!$M$80:$M$106,MATCH(C154,'Comparison - Category'!$C$80:$C$106,0),)","v":128123.44846038308},null,202471.40611226801,73059.973058296557,4334.8113592728623,null,370865.92540961091,129003.30632187896,55943.333263582404,null,-879.85786149588239]
[{"$f":"Control!A62","v":"Carterton District"},{"$f":"Control!B62","v":"Business"},{"$f":"Control!C62","v":"Carterton DistrictBusiness"},{"$f":"IF(VALUE(LEFT(year_current,4))>2020,Control!J62,INDEX(Control!$G62:$I62,,MATCH(year_current,Control!$G$42:$I$42,0)-1))","v":0.4467021244082775},{"$f":"INDEX(Control!$E$43:$E$68,MATCH(C155,Control!$C$43:$C$68,0),)","v":0.6311347496055183},{"$f":"INDEX('Capital values'!$F$19:$F$44,MATCH($C155,'Capital values'!$C$19:$C$44,0),)/1000","v":98453.654542029501},{"$f":"INDEX('Capital values'!$G$19:$G$44,MATCH($C155,'Capital values'!$C$19:$C$44,0),)/1000","v":97761.867838242251},{"$f":"INDEX('Comparison - Category'!$M$22:$M$48,MATCH(C155,'Comparison - Category'!$C$22:$C$48,0),)","v":16823.535173389577},{"$f":"INDEX('Comparison - Category'!$M$80:$M$106,MATCH(C155,'Comparison - Category'!$C$80:$C$106,0),)","v":21315.880145031118},null,43670.434049464071,15758.080592026083,-1065.4545813634941,null,61700.911979056793,21462.261974006855,5704.1813819807721,null,-146.38182897573643]
[{"$f":"Control!A63","v":"Carterton District"},{"$f":"Control!B63","v":"Residential"},{"$f":"Control!C63","v":"Carterton DistrictResidential"},{"$f":"IF(VALUE(LEFT(year_current,4))>2020,Control!J63,INDEX(Control!$G63:$I63,,MATCH(year_current,Control!$G$42:$I$42,0)-1))","v":0.44670212440827739},{"$f":"INDEX(Control!$E$43:$E$68,MATCH(C156,Control!$C$43:$C$68,0),)","v":0.46446808293885161},{"$f":"INDEX('Capital values'!$F$19:$F$44,MATCH($C156,'Capital values'!$C$19:$C$44,0),)/1000","v":643076.30383414833},{"$f":"INDEX('Capital values'!$G$19:$G$44,MATCH($C156,'Capital values'!$C$19:$C$44,0),)/1000","v":853599.85570894135},{"$f":"INDEX('Comparison - Category'!$M$22:$M$48,MATCH(C156,'Comparison - Category'!$C$22:$C$48,0),)","v":109887.40709577865},{"$f":"INDEX('Comparison - Category'!$M$80:$M$106,MATCH(C156,'Comparison - Category'!$C$80:$C$106,0),)","v":136968.87703882434},null,381304.86893978313,137590.40837742219,27703.001281643548,null,396469.88857801235,137909.47881540027,319.07043797808001,null,-940.60177657593158]
[{"$f":"Control!A64","v":"Carterton District"},{"$f":"Control!B64","v":"Rural"},{"$f":"Control!C64","v":"Carterton DistrictRural"},{"$f":"IF(VALUE(LEFT(year_current,4))>2020,Control!J64,INDEX(Control!$G64:$I64,,MATCH(year_current,Control!$G$42:$I$42,0)-1))","v":0.11971679562309516},{"$f":"INDEX(Control!$E$43:$E$68,MATCH(C157,Control!$C$43:$C$68,0),)","v":0.16314453041539678},{"$f":"INDEX('Capital values'!$F$19:$F$44,MATCH($C157,'Capital values'!$C$19:$C$44,0),)/1000","v":1573910.6346238223},{"$f":"INDEX('Capital values'!$G$19:$G$44,MATCH($C157,'Capital values'!$C$19:$C$44,0),)/1000","v":1764287.7264528167},{"$f":"INDEX('Comparison - Category'!$M$22:$M$48,MATCH(C157,'Comparison - Category'!$C$22:$C$48,0),)","v":72077.971340367745},{"$f":"INDEX('Comparison - Category'!$M$80:$M$106,MATCH(C157,'Comparison - Category'!$C$80:$C$106,0),)","v":99438.283172917974},null,211214.87316808707,76214.973953484878,4137.0026131171326,null,287833.89264979278,100121.15236067948,23906.178407194602,null,-682.8691877615056]
[{"$f":"Control!A65","v":"South Wairarapa District"},{"$f":"Control!B65","v":"Business"},{"$f":"Control!C65","v":"South Wairarapa DistrictBusiness"},{"$f":"IF(VALUE(LEFT(year_current,4))>2020,Control!J65,INDEX(Control!$G65:$I65,,MATCH(year_current,Control!$G$42:$I$42,0)-1))","v":0.59024972692395639},{"$f":"INDEX(Control!$E$43:$E$68,MATCH(C158,Control!$C$43:$C$68,0),)","v":0.72683315128263759},{"$f":"INDEX('Capital values'!$F$19:$F$44,MATCH($C158,'Capital values'!$C$19:$C$44,0),)/1000","v":196344.62520795071},{"$f":"INDEX('Capital values'!$G$19:$G$44,MATCH($C158,'Capital values'!$C$19:$C$44,0),)/1000","v":206789.47140512333},{"$f":"INDEX('Comparison - Category'!$M$22:$M$48,MATCH(C158,'Comparison - Category'!$C$22:$C$48,0),)","v":44332.499023699995},{"$f":"INDEX('Comparison - Category'!$M$80:$M$106,MATCH(C158,'Comparison - Category'!$C$80:$C$106,0),)","v":51924.800543819554},null,122057.42902762334,44043.317758056408,-289.18126564358681,null,150301.44315345667,52281.381985500084,8238.0642274436759,null,-356.58144168052968]
[{"$f":"Control!A66","v":"South Wairarapa District"},{"$f":"Control!B66","v":"Residential"},{"$f":"Control!C66","v":"South Wairarapa DistrictResidential"},{"$f":"IF(VALUE(LEFT(year_current,4))>2020,Control!J66,INDEX(Control!$G66:$I66,,MATCH(year_current,Control!$G$42:$I$42,0)-1))","v":0.59024972692395627},{"$f":"INDEX(Control!$E$43:$E$68,MATCH(C159,Control!$C$43:$C$68,0),)","v":0.56016648461597085},{"$f":"INDEX('Capital values'!$F$19:$F$44,MATCH($C159,'Capital values'!$C$19:$C$44,0),)/1000","v":915432.86345302884},{"$f":"INDEX('Capital values'!$G$19:$G$44,MATCH($C159,'Capital values'!$C$19:$C$44,0),)/1000","v":1320775.8471088915},{"$f":"INDEX('Comparison - Category'!$M$22:$M$48,MATCH(C159,'Comparison - Category'!$C$22:$C$48,0),)","v":206694.86868974354},{"$f":"INDEX('Comparison - Category'!$M$80:$M$106,MATCH(C159,'Comparison - Category'!$C$80:$C$106,0),)","v":255598.27927615494},null,779587.58308378025,281307.11842393054,74612.249734187004,null,739854.36324066867,257353.54076894469,-23953.577654985856,null,-1755.2614927897521]
[{"$f":"Control!A67","v":"South Wairarapa District"},{"$f":"Control!B67","v":"Rural"},{"$f":"Control!C67","v":"South Wairarapa DistrictRural"},{"$f":"IF(VALUE(LEFT(year_current,4))>2020,Control!J67,INDEX(Control!$G67:$I67,,MATCH(year_current,Control!$G$42:$I$42,0)-1))","v":0.15344275637777782},{"$f":"INDEX(Control!$E$43:$E$68,MATCH(C160,Control!$C$43:$C$68,0),)","v":0.18562850425185187},{"$f":"INDEX('Capital values'!$F$19:$F$44,MATCH($C160,'Capital values'!$C$19:$C$44,0),)/1000","v":2613181.7103390205},{"$f":"INDEX('Capital values'!$G$19:$G$44,MATCH($C160,'Capital values'!$C$19:$C$44,0),)/1000","v":2986563.7324859854},{"$f":"INDEX('Comparison - Category'!$M$22:$M$48,MATCH(C160,'Comparison - Category'!$C$22:$C$48,0),)","v":153385.18071582823},{"$f":"INDEX('Comparison - Category'!$M$80:$M$106,MATCH(C160,'Comparison - Category'!$C$80:$C$106,0),)","v":191526.17639656385},null,458266.57121055387,165361.34157924607,11976.160863417841,null,554391.35851420136,192841.4376856547,27480.09610640863,null,-1315.2612890908495]
[{"$f":"Control!A68","v":"Tararua District"},{"$f":"Control!B68","v":"Rural"},{"$f":"Control!C68","v":"Tararua DistrictRural"},{"$f":"IF(VALUE(LEFT(year_current,4))>2020,Control!J68,INDEX(Control!$G68:$I68,,MATCH(year_current,Control!$G$42:$I$42,0)-1))","v":0},{"$f":"INDEX(Control!$E$43:$E$68,MATCH(C161,Control!$C$43:$C$68,0),)","v":0},{"$f":"INDEX('Capital values'!$F$19:$F$44,MATCH($C161,'Capital values'!$C$19:$C$44,0),)/1000","v":7041.7999999999993},{"$f":"INDEX('Capital values'!$G$19:$G$44,MATCH($C161,'Capital values'!$C$19:$C$44,0),)/1000","v":7041.8},{"$f":"INDEX('Comparison - Category'!$M$22:$M$48,MATCH(C161,'Comparison - Category'!$C$22:$C$48,0),)","v":0},{"$f":"INDEX('Comparison - Category'!$M$80:$M$106,MATCH(C161,'Comparison - Category'!$C$80:$C$106,0),)","v":0},null,0,0,0,null,0,0,0,null,0]
[{"$f":"Control!A69","v":"Region wide"},{"$f":"Control!B69","v":0},{"$f":"Control!C69","v":"Region wide"},null,null,{"$f":"SUM(F136:F161)","v":127056566.043},{"$f":"SUM(G136:G161)","v":141502827.37799999},{"$f":"SUM(H136:H161)","v":64656396.127130896},{"$f":"SUM(I136:I161)","v":67273010.401963353},null,{"$f":"SUM(K136:K161)","v":179182538.53674799},{"$f":"SUM(L136:L161)","v":64656396.127130888},0,null,{"$f":"SUM(O136:O161)","v":185877826.4450728},{"$f":"SUM(P136:P161)","v":64656396.127130866},0,null,2616614.2748324871]

{"sheet":"4","index":29,"n_rows":53,"n_cols":27,"rows_kept":53,"cut":false,"hidden":false,"merged":[[10,21,10,23],[10,3,10,5],[10,9,10,11],[10,15,10,17],[10,18,10,20],[10,6,10,8],[10,12,10,14],[11,18,11,20],[11,21,11,23],[11,15,11,17],[47,0,47,23],[52,0,53,23],[49,0,50,23],[30,21,30,23],[27,0,28,23],[31,21,31,23],[11,3,11,5],[11,6,11,8],[11,12,11,14],[11,9,11,11]]}
["PAGE xx gone"]
[]
["RATES AND LEVIES - REGION-WIDE TOTAL RATES BY CITY AND RATE TYPE"]
[{"$f":"+'3'!A4","v":"WHAT IS THE IMPACT ON YOUR CITY OR DISTRICT?"}]
[]
[]
[]
[]
["Percentage changes in each rate type which together make up the changes in region-wide rates from 2016/17 to 2017/18"]
[]
[null,null,null,"General rates",null,null,"Flood protection - regional rates",null,null,"Flood protection - catchment rates",null,null,"River management rate",null,null,"Transport rate",null,null,"Stadium-purposes rate",null,null,"WRS rate"]
[null,null,null,"General rate",null,null,"Flood protection – regional rate",null,null,"Flood protection – catchment rate",null,null,"River Management rate",null,null,"Public transport rate",null,null,"Stadium purposes rate",null,null,"Regional strategy rate"]
[null,null,null,{"$f":"year_previous","v":"2017/18"},{"$f":"year_current","v":"2018/19"},null,{"$f":"year_previous","v":"2017/18"},{"$f":"year_current","v":"2018/19"},null,{"$f":"year_previous","v":"2017/18"},{"$f":"year_current","v":"2018/19"},null,{"$f":"year_previous","v":"2017/18"},{"$f":"year_current","v":"2018/19"},null,{"$f":"year_previous","v":"2017/18"},{"$f":"year_current","v":"2018/19"},null,{"$f":"year_previous","v":"2017/18"},{"$f":"year_current","v":"2018/19"},null,{"$f":"year_previous","v":"2017/18"},{"$f":"year_current","v":"2018/19"}]
[null,null,null,"Budget","Plan","Change","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","%   ","$000s","$000s","%   "]
["Wellington city",null,null,{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(D$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A16,'Comparison - TA'!$B$6:$L$6,0))/1000","v":21189.528406917834},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(D$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A16,'Comparison - TA'!$B$31:$L$31,0))/1000","v":17763.603956695955},{"$f":"IF(D16=0,\"n/a\",E16/D16-1)","v":-0.16168007066657519},{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(G$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A16,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(G$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A16,'Comparison - TA'!$B$31:$L$31,0))/1000","v":4745.2930166026244},{"$f":"IF(G16=0,\"n/a\",H16/G16-1)","v":"n/a"},{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(J$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A16,'Comparison - TA'!$B$6:$L$6,0))/1000","v":43.255000000000003},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(J$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A16,'Comparison - TA'!$B$31:$L$31,0))/1000","v":54.042000000000002},{"$f":"IF(J16=0,\"n/a\",K16/J16-1)","v":0.24938157438446429},{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(M$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A16,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(M$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A16,'Comparison - TA'!$B$31:$L$31,0))/1000","v":0},{"$f":"IF(M16=0,\"n/a\",N16/M16-1)","v":"n/a"},{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(P$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A16,'Comparison - TA'!$B$6:$L$6,0))/1000","v":38457.358003260495},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(P$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A16,'Comparison - TA'!$B$31:$L$31,0))/1000","v":41898.505931785308},{"$f":"IF(P16=0,\"n/a\",Q16/P16-1)","v":8.947957184768307E-2},{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(S$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A16,'Comparison - TA'!$B$6:$L$6,0))/1000","v":580.98599999999999},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(S$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A16,'Comparison - TA'!$B$31:$L$31,0))/1000","v":0},{"$f":"IF(S16=0,\"n/a\",T16/S16-1)","v":-1},{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(V$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A16,'Comparison - TA'!$B$6:$L$6,0))/1000","v":2299.8509726340426},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(V$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A16,'Comparison - TA'!$B$31:$L$31,0))/1000","v":2351.4724227200213},{"$f":"IF(V16=0,\"n/a\",W16/V16-1)","v":2.2445563082227116E-2},null,{"$f":"+D16+G16+J16+M16+P16+S16+V16-V36","v":0},{"$f":"+E16+H16+K16+Q16+T16+W16-W36","v":0}]
["Hutt city",null,null,{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(D$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A17,'Comparison - TA'!$B$6:$L$6,0))/1000","v":7179.4560529976616},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(D$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A17,'Comparison - TA'!$B$31:$L$31,0))/1000","v":6211.2968326458522},{"$f":"IF(D17=0,\"n/a\",E17/D17-1)","v":-0.13485133319362974},{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(G$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A17,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(G$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A17,'Comparison - TA'!$B$31:$L$31,0))/1000","v":1659.2592109041047},{"$f":"IF(G17=0,\"n/a\",H17/G17-1)","v":"n/a"},{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(J$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A17,'Comparison - TA'!$B$6:$L$6,0))/1000","v":3685.5859999999998},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(J$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A17,'Comparison - TA'!$B$31:$L$31,0))/1000","v":5167.4920000000002},{"$f":"IF(J17=0,\"n/a\",K17/J17-1)","v":0.40208151431007177},{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(M$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A17,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(M$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A17,'Comparison - TA'!$B$31:$L$31,0))/1000","v":0},{"$f":"IF(M17=0,\"n/a\",N17/M17-1)","v":"n/a"},{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(P$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A17,'Comparison - TA'!$B$6:$L$6,0))/1000","v":11536.013198820936},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(P$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A17,'Comparison - TA'!$B$31:$L$31,0))/1000","v":10796.902084589254},{"$f":"IF(P17=0,\"n/a\",Q17/P17-1)","v":-6.4069891520861399E-2},{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(S$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A17,'Comparison - TA'!$B$6:$L$6,0))/1000","v":190.92400000000001},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(S$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A17,'Comparison - TA'!$B$31:$L$31,0))/1000","v":0},{"$f":"IF(S17=0,\"n/a\",T17/S17-1)","v":-1},{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(V$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A17,'Comparison - TA'!$B$6:$L$6,0))/1000","v":862.25231806421573},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(V$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A17,'Comparison - TA'!$B$31:$L$31,0))/1000","v":883.09145795915526},{"$f":"IF(V17=0,\"n/a\",W17/V17-1)","v":2.4168261955762604E-2},null,{"$f":"+D17+G17+J17+M17+P17+S17+V17-V37","v":0},{"$f":"+E17+H17+K17+Q17+T17+W17-W37","v":0}]
["Upper Hutt city",null,null,{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(D$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A18,'Comparison - TA'!$B$6:$L$6,0))/1000","v":2718.1370908558238},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(D$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A18,'Comparison - TA'!$B$31:$L$31,0))/1000","v":2362.2486952953736},-0.13093099562847887,{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(G$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A18,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(G$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A18,'Comparison - TA'!$B$31:$L$31,0))/1000","v":631.04099058898316},"n/a",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(J$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A18,'Comparison - TA'!$B$6:$L$6,0))/1000","v":678.04499999999996},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(J$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A18,'Comparison - TA'!$B$31:$L$31,0))/1000","v":881.40200000000004},0.29991667219727325,{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(M$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A18,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(M$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A18,'Comparison - TA'!$B$31:$L$31,0))/1000","v":0},"n/a",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(P$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A18,'Comparison - TA'!$B$6:$L$6,0))/1000","v":4596.3835624092553},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(P$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A18,'Comparison - TA'!$B$31:$L$31,0))/1000","v":4160.2067449236229},-9.4895652541452491E-2,{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(S$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A18,'Comparison - TA'!$B$6:$L$6,0))/1000","v":51.447000000000003},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(S$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A18,'Comparison - TA'!$B$31:$L$31,0))/1000","v":0},-1,{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(V$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A18,'Comparison - TA'!$B$6:$L$6,0))/1000","v":343.19801081979472},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(V$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A18,'Comparison - TA'!$B$31:$L$31,0))/1000","v":351.1069446360529},2.3044812519064983E-2,null,0,0]
["Porirua city",null,null,{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(D$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A19,'Comparison - TA'!$B$6:$L$6,0))/1000","v":3367.7566064207804},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(D$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A19,'Comparison - TA'!$B$31:$L$31,0))/1000","v":2943.5938641138382},-0.12594815833729101,{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(G$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A19,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(G$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A19,'Comparison - TA'!$B$31:$L$31,0))/1000","v":786.33904702814777},"n/a",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(J$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A19,'Comparison - TA'!$B$6:$L$6,0))/1000","v":28.308},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(J$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A19,'Comparison - TA'!$B$31:$L$31,0))/1000","v":45.121000000000002},0.59393104422778031,{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(M$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A19,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(M$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A19,'Comparison - TA'!$B$31:$L$31,0))/1000","v":0},"n/a",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(P$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A19,'Comparison - TA'!$B$6:$L$6,0))/1000","v":6066.0712474005195},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(P$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A19,'Comparison - TA'!$B$31:$L$31,0))/1000","v":5467.4740758883709},-9.8679548442274556E-2,{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(S$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A19,'Comparison - TA'!$B$6:$L$6,0))/1000","v":70.225999999999999},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(S$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A19,'Comparison - TA'!$B$31:$L$31,0))/1000","v":0},-1,{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(V$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A19,'Comparison - TA'!$B$6:$L$6,0))/1000","v":354.52617078167094},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(V$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A19,'Comparison - TA'!$B$31:$L$31,0))/1000","v":362.53220642395877},2.2582354427138185E-2,null,0,0]
["Kapiti Coast district",null,null,{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(D$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A20,'Comparison - TA'!$B$6:$L$6,0))/1000","v":4329.4623984503523},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(D$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A20,'Comparison - TA'!$B$31:$L$31,0))/1000","v":3780.3254705526492},-0.12683720918658536,{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(G$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A20,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(G$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A20,'Comparison - TA'!$B$31:$L$31,0))/1000","v":1009.8599416891716},"n/a",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(J$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A20,'Comparison - TA'!$B$6:$L$6,0))/1000","v":1368.2260000000001},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(J$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A20,'Comparison - TA'!$B$31:$L$31,0))/1000","v":1619.846},0.18390236700662022,{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(M$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A20,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(M$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A20,'Comparison - TA'!$B$31:$L$31,0))/1000","v":0},"n/a",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(P$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A20,'Comparison - TA'!$B$6:$L$6,0))/1000","v":3090.6200871701712},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(P$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A20,'Comparison - TA'!$B$31:$L$31,0))/1000","v":3688.0857562969504},0.19331579174256563,{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(S$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A20,'Comparison - TA'!$B$6:$L$6,0))/1000","v":47.34},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(S$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A20,'Comparison - TA'!$B$31:$L$31,0))/1000","v":0},-1,{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(V$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A20,'Comparison - TA'!$B$6:$L$6,0))/1000","v":491.41964592721399},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(V$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A20,'Comparison - TA'!$B$31:$L$31,0))/1000","v":485.52992728148985},-1.1985110270899657E-2,null,0,0]
["Masterton district",null,null,{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(D$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A21,'Comparison - TA'!$B$6:$L$6,0))/1000","v":1675.3532248983531},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(D$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A21,'Comparison - TA'!$B$31:$L$31,0))/1000","v":1517.3363687850406},-9.4318531617653134E-2,{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(G$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A21,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(G$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A21,'Comparison - TA'!$B$31:$L$31,0))/1000","v":405.33473343503215},"n/a",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(J$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A21,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(J$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A21,'Comparison - TA'!$B$31:$L$31,0))/1000","v":271.62700000000001},"n/a",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(M$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A21,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(M$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A21,'Comparison - TA'!$B$31:$L$31,0))/1000","v":0},"n/a",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(P$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A21,'Comparison - TA'!$B$6:$L$6,0))/1000","v":306.74856603071186},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(P$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A21,'Comparison - TA'!$B$31:$L$31,0))/1000","v":505.06351190653072},0.64650651327238307,{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(S$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A21,'Comparison - TA'!$B$6:$L$6,0))/1000","v":19.562000000000001},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(S$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A21,'Comparison - TA'!$B$31:$L$31,0))/1000","v":0},-1,{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(V$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A21,'Comparison - TA'!$B$6:$L$6,0))/1000","v":241.56229325001914},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(V$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A21,'Comparison - TA'!$B$31:$L$31,0))/1000","v":243.88758058216905},9.6260360044819748E-3,null,0,0]
["Carterton district",null,null,{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(D$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A22,'Comparison - TA'!$B$6:$L$6,0))/1000","v":774.17316904683742},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(D$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A22,'Comparison - TA'!$B$31:$L$31,0))/1000","v":699.37900943950808},-9.6611665965401494E-2,{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(G$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A22,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(G$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A22,'Comparison - TA'!$B$31:$L$31,0))/1000","v":186.8291106659558},"n/a",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(J$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A22,'Comparison - TA'!$B$6:$L$6,0))/1000","v":23.24},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(J$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A22,'Comparison - TA'!$B$31:$L$31,0))/1000","v":144.63399999999999},5.2234939759036143,{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(M$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A22,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(M$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A22,'Comparison - TA'!$B$31:$L$31,0))/1000","v":0},"n/a",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(P$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A22,'Comparison - TA'!$B$6:$L$6,0))/1000","v":198.78891360953597},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(P$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A22,'Comparison - TA'!$B$31:$L$31,0))/1000","v":257.72304035677342},0.29646586259330698,{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(S$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A22,'Comparison - TA'!$B$6:$L$6,0))/1000","v":6.8460000000000001},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(S$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A22,'Comparison - TA'!$B$31:$L$31,0))/1000","v":0},-1,{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(V$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A22,'Comparison - TA'!$B$6:$L$6,0))/1000","v":90.90466357774352},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(V$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A22,'Comparison - TA'!$B$31:$L$31,0))/1000","v":90.214335422871898},-7.5939795352879536E-3,null,0,0]
["South Wairarapa district",null,null,{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(D$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A23,'Comparison - TA'!$B$6:$L$6,0))/1000","v":1245.4491280744335},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(D$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A23,'Comparison - TA'!$B$31:$L$31,0))/1000","v":1162.5532537605272},-6.6559020714133887E-2,{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(G$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A23,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(G$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A23,'Comparison - TA'!$B$31:$L$31,0))/1000","v":310.55949287920242},"n/a",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(J$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A23,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(J$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A23,'Comparison - TA'!$B$31:$L$31,0))/1000","v":201.92599999999999},"n/a",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(M$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A23,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(M$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A23,'Comparison - TA'!$B$31:$L$31,0))/1000","v":0},"n/a",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(P$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A23,'Comparison - TA'!$B$6:$L$6,0))/1000","v":404.41254842927179},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(P$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A23,'Comparison - TA'!$B$31:$L$31,0))/1000","v":499.04925621653837},0.23401031485010337,{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(S$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A23,'Comparison - TA'!$B$6:$L$6,0))/1000","v":10.76},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(S$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A23,'Comparison - TA'!$B$31:$L$31,0))/1000","v":0},-1,{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(V$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A23,'Comparison - TA'!$B$6:$L$6,0))/1000","v":138.05114376879905},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(V$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A23,'Comparison - TA'!$B$31:$L$31,0))/1000","v":139.77394584747486},1.2479448062821419E-2,null,0,0]
["Tararua district",null,null,{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(D$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A24,'Comparison - TA'!$B$6:$L$6,0))/1000","v":2.3544428815298133},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(D$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A24,'Comparison - TA'!$B$31:$L$31,0))/1000","v":1.8135209272577977},-0.22974520151474154,{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(G$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A24,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(G$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A24,'Comparison - TA'!$B$31:$L$31,0))/1000","v":0.48445620677865014},"n/a",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(J$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A24,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(J$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A24,'Comparison - TA'!$B$31:$L$31,0))/1000","v":0},"n/a",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(M$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A24,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(M$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A24,'Comparison - TA'!$B$31:$L$31,0))/1000","v":0},"n/a",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(P$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A24,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(P$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A24,'Comparison - TA'!$B$31:$L$31,0))/1000","v":0},"n/a",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(S$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A24,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(S$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A24,'Comparison - TA'!$B$31:$L$31,0))/1000","v":0},"n/a",{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(V$12,'Comparison - TA'!$A$7:$A$24,0),MATCH($A24,'Comparison - TA'!$B$6:$L$6,0))/1000","v":0.252},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(V$12,'Comparison - TA'!$A$32:$A$49,0),MATCH($A24,'Comparison - TA'!$B$31:$L$31,0))/1000","v":0.252},0,null,0,0]
["Region-wide rates1",null,null,{"$f":"SUM(D16:D24)","v":42481.670520543608},{"$f":"SUM(E16:E24)","v":36442.150972216004},-0.14216765664634035,{"$f":"SUM(G16:G24)","v":0},{"$f":"SUM(H16:H24)","v":9735},"n/a",{"$f":"SUM(J16:J24)","v":5826.66},{"$f":"SUM(K16:K24)","v":8386.09},0.43926194423563425,{"$f":"SUM(M16:M24)","v":0},{"$f":"SUM(N16:N24)","v":0},"n/a",{"$f":"SUM(P16:P24)","v":64656.396127130894},{"$f":"SUM(Q16:Q24)","v":67273.010401963344},4.0469534826647724E-2,{"$f":"SUM(S16:S24)","v":978.09100000000001},{"$f":"SUM(T16:T24)","v":0},-1,{"$f":"SUM(V16:V24)","v":4822.0172188235001},{"$f":"SUM(W16:W24)","v":4907.8608208731948},1.7802425448542714E-2]
[null,null,null,{"$f":"E17-D17","v":-968.15922035180938}]
[]
["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,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,null,null,null,null,null,null,"District-Wide Rates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P13","v":"2017/18"},{"$f":"+Q13","v":"2018/19"},"Change"]
[null,null,null,null,null,null,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,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,null,null,null,null,null,null,{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(V$32,'Comparison - TA'!$A$7:$A$24,0),MATCH($A36,'Comparison - TA'!$B$6:$L$6,0))/1000","v":62570.978382812369},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(V$32,'Comparison - TA'!$A$32:$A$49,0),MATCH($A36,'Comparison - TA'!$B$31:$L$31,0))/1000","v":66812.917327803909},{"$f":"IF(V36=0,\"n/a\",W36/V36-1)","v":6.7794032547152216E-2}]
["Hutt city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(V$32,'Comparison - TA'!$A$7:$A$24,0),MATCH($A37,'Comparison - TA'!$B$6:$L$6,0))/1000","v":23454.231569882813},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(V$32,'Comparison - TA'!$A$32:$A$49,0),MATCH($A37,'Comparison - TA'!$B$31:$L$31,0))/1000","v":24718.04158609837},{"$f":"IF(V37=0,\"n/a\",W37/V37-1)","v":5.3884093897938357E-2}]
["Upper Hutt city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(V$32,'Comparison - TA'!$A$7:$A$24,0),MATCH($A38,'Comparison - TA'!$B$6:$L$6,0))/1000","v":8387.2106640848742},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(V$32,'Comparison - TA'!$A$32:$A$49,0),MATCH($A38,'Comparison - TA'!$B$31:$L$31,0))/1000","v":8386.0053754440323},-1.4370554038933836E-4]
["Porirua city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(V$32,'Comparison - TA'!$A$7:$A$24,0),MATCH($A39,'Comparison - TA'!$B$6:$L$6,0))/1000","v":9886.8880246029694},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(V$32,'Comparison - TA'!$A$32:$A$49,0),MATCH($A39,'Comparison - TA'!$B$31:$L$31,0))/1000","v":9605.0601934543174},-2.850521118954108E-2]
["Kapiti Coast district",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(V$32,'Comparison - TA'!$A$7:$A$24,0),MATCH($A40,'Comparison - TA'!$B$6:$L$6,0))/1000","v":9327.0681315477359},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(V$32,'Comparison - TA'!$A$32:$A$49,0),MATCH($A40,'Comparison - TA'!$B$31:$L$31,0))/1000","v":10583.647095820261},0.13472389678620345]
["Masterton district",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(V$32,'Comparison - TA'!$A$7:$A$24,0),MATCH($A41,'Comparison - TA'!$B$6:$L$6,0))/1000","v":2243.2260841790844},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(V$32,'Comparison - TA'!$A$32:$A$49,0),MATCH($A41,'Comparison - TA'!$B$31:$L$31,0))/1000","v":2943.2491947087724},0.31206088207817162]
["Carterton district",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(V$32,'Comparison - TA'!$A$7:$A$24,0),MATCH($A42,'Comparison - TA'!$B$6:$L$6,0))/1000","v":1093.9527462341168},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(V$32,'Comparison - TA'!$A$32:$A$49,0),MATCH($A42,'Comparison - TA'!$B$31:$L$31,0))/1000","v":1378.7794958851091},0.26036476496036554]
["South Wairarapa district",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(V$32,'Comparison - TA'!$A$7:$A$24,0),MATCH($A43,'Comparison - TA'!$B$6:$L$6,0))/1000","v":1798.6728202725044},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(V$32,'Comparison - TA'!$A$32:$A$49,0),MATCH($A43,'Comparison - TA'!$B$31:$L$31,0))/1000","v":2313.8619487037431},0.28642737168463239]
["Tararua district",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Comparison - TA'!$B$7:$L$24,MATCH(V$32,'Comparison - TA'!$A$7:$A$24,0),MATCH($A44,'Comparison - TA'!$B$6:$L$6,0))/1000","v":2.6064428815298135},{"$f":"INDEX('Comparison - TA'!$B$32:$L$49,MATCH(V$32,'Comparison - TA'!$A$32:$A$49,0),MATCH($A44,'Comparison - TA'!$B$31:$L$31,0))/1000","v":2.5499771340364479},-2.1663911338131392E-2]
["Region-wide rates1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V36:V44)","v":118764.83486649801},{"$f":"SUM(W36:W44)","v":126744.11219505256},6.7185521181618579E-2]
[]
[]
[{"$f":"+'1'!$A$48","v":"All figures on this page exclude GST"}]
[]
["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":61,"n_cols":34,"rows_kept":61,"cut":false,"hidden":false,"merged":[[11,4,12,5],[9,8,9,9],[11,8,12,9],[13,12,13,13],[9,32,9,33],[11,24,12,25],[11,30,12,31],[11,32,12,33],[9,24,9,25],[9,30,9,31],[9,26,9,27],[9,28,9,29],[11,26,12,27],[11,28,12,29],[58,0,59,11],[49,0,50,11],[51,0,53,11],[55,0,57,11],[28,5,29,6],[45,0,46,8],[47,0,47,8],[42,0,42,4],[30,5,30,6],[28,7,29,8],[26,3,29,4],[28,10,29,11],[30,10,30,11],[41,0,41,11],[26,10,26,11],[26,5,26,6],[28,20,29,20],[26,20,26,24],[9,22,9,23],[9,20,9,21],[11,22,12,23],[11,20,12,21],[26,7,26,8],[13,2,13,3],[13,6,13,7],[13,10,13,11],[9,14,9,15],[11,14,12,15],[13,14,13,15],[9,2,9,3],[9,6,9,7],[9,10,9,11],[11,12,12,13],[11,2,12,3],[11,6,12,7],[11,10,12,11],[9,12,9,13],[9,4,9,5]]}
["RATES AND LEVIES - RESIDENTIAL REGION-WIDE RATES"]
["WHAT IS THE IMPACT ON YOUR CITY OR DISTRICT?"]
[]
[]
[]
[]
["2017/18 Residential Region wide rates by rate type and for an average valued residential property"]
[]
[]
[null,null,"General rate",null,"Flood protection - Regional rate",null,"Flood protection - Catchment rates",null,"River management rate",null,"Transport rate",null,"Stadium-purposes rate",null,"Region-wide residential1",null,null,null,null,null,"General rates",null,"Flood protection - Regional rates",null,"Flood protection - Catchment rates",null,"River management rate",null,"Transport rate",null,"Stadium-purposes rate",null,"Region-wide residential1"]
[null,null,"General rate","General rate","Flood protection – regional rate","Flood protection – regional rate","Flood protection – catchment rate","Flood protection – catchment rate","River management rate","River management rate","Public transport rate","Public transport rate","Stadium purposes rate","Stadium purposes rate"]
[null,null,"per average valued residential property",null,{"$f":"+C12","v":"per average valued residential property"},null,{"$f":"+E12","v":"per average valued residential property"},null,{"$f":"+G12","v":"per average valued residential property"},null,{"$f":"+G12","v":"per average valued residential property"},null,{"$f":"+K12","v":"per average valued residential property"},null,{"$f":"+M12","v":"per average valued residential property"},null,null,null,null,null,"per $100k of valued residential property",null,"per $100k of valued residential property",null,"per $100k of valued residential property",null,{"$f":"+U12","v":"per $100k of valued residential property"},null,{"$f":"+AA12","v":"per $100k of valued residential property"},null,{"$f":"+AC12","v":"per $100k of valued residential property"},null,{"$f":"+AE12","v":"per $100k of valued residential property"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"excluding WRS rate"]
[null,null,{"$f":"year_previous","v":"2017/18"},{"$f":"year_current","v":"2018/19"},{"$f":"year_previous","v":"2017/18"},{"$f":"year_current","v":"2018/19"},{"$f":"year_previous","v":"2017/18"},{"$f":"year_current","v":"2018/19"},{"$f":"year_previous","v":"2017/18"},{"$f":"year_current","v":"2018/19"},{"$f":"year_previous","v":"2017/18"},{"$f":"year_current","v":"2018/19"},{"$f":"year_previous","v":"2017/18"},{"$f":"year_current","v":"2018/19"},{"$f":"year_previous","v":"2017/18"},{"$f":"year_current","v":"2018/19"},null,null,null,null,{"$f":"year_previous","v":"2017/18"},{"$f":"year_current","v":"2018/19"},{"$f":"year_previous","v":"2017/18"},{"$f":"year_current","v":"2018/19"},{"$f":"year_previous","v":"2017/18"},{"$f":"year_current","v":"2018/19"},{"$f":"year_previous","v":"2017/18"},{"$f":"year_current","v":"2018/19"},{"$f":"year_previous","v":"2017/18"},{"$f":"year_current","v":"2018/19"},{"$f":"year_previous","v":"2017/18"},{"$f":"year_current","v":"2018/19"},{"$f":"year_previous","v":"2017/18"},{"$f":"year_current","v":"2018/19"}]
["Wellington City",null,{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A16&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(C$11,'Comparison - Category'!$R$7:$X$7,0))","v":227.54456392990267},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A16&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(D$11,'Comparison - Category'!$R$7:$X$7,0))","v":189.4337675961159},{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A16&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(E$11,'Comparison - Category'!$R$7:$X$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A16&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(F$11,'Comparison - Category'!$R$7:$X$7,0))","v":50.604524660308456},{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A16&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(G$11,'Comparison - Category'!$R$7:$X$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A16&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(H$11,'Comparison - Category'!$R$7:$X$7,0))","v":0.57631208697209979},{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A16&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(I$11,'Comparison - Category'!$R$7:$X$7,0))","v":0.4645000316345822},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A16&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(J$11,'Comparison - Category'!$R$7:$X$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A16&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(K$11,'Comparison - Category'!$R$7:$X$7,0))","v":172.08596535302607},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A16&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(L$11,'Comparison - Category'!$R$7:$X$7,0))","v":196.6887276950786},{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A16&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(M$11,'Comparison - Category'!$R$7:$X$7,0))","v":5.3203180262099901},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A16&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(N$11,'Comparison - Category'!$R$7:$X$7,0))","v":0},{"$f":"SUM(C16,E16,G16,I16,K16,M16)","v":405.41534734077328},{"$f":"SUM(D16,F16,H16,J16,L16,N16)","v":437.30333203847511},null,null,null,null,{"$f":"C16/$D33*100000","v":41.289730136086995},{"$f":"D16/$E33*100000","v":34.165482838741092},0,{"$f":"F16/$E33*100000","v":9.1268206338512812},0,{"$f":"H16/$E33*100000","v":0.10394124008125391},8.428714192576392E-2,{"$f":"J16/$E33*100000","v":0},31.226336269775025,{"$f":"L16/$E33*100000","v":35.473957129794272},0.96541306786850933,{"$f":"N16/$E33*100000","v":0},73.565766615656287,{"$f":"P16/$E33*100000","v":78.870201842467907}]
["Hutt City",null,{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A17&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(C$11,'Comparison - Category'!$R$7:$X$7,0))","v":159.77048638475233},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A17&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(D$11,'Comparison - Category'!$R$7:$X$7,0))","v":137.81026540820031},{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A17&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(E$11,'Comparison - Category'!$R$7:$X$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A17&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(F$11,'Comparison - Category'!$R$7:$X$7,0))","v":36.814043572007357},{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A17&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(G$11,'Comparison - Category'!$R$7:$X$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A17&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(H$11,'Comparison - Category'!$R$7:$X$7,0))","v":114.6513301814625},{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A17&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(I$11,'Comparison - Category'!$R$7:$X$7,0))","v":82.018458208079693},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A17&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(J$11,'Comparison - Category'!$R$7:$X$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A17&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(K$11,'Comparison - Category'!$R$7:$X$7,0))","v":259.62692803802634},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A17&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(L$11,'Comparison - Category'!$R$7:$X$7,0))","v":236.66809179546723},{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A17&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(M$11,'Comparison - Category'!$R$7:$X$7,0))","v":3.8364999640903816},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A17&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(N$11,'Comparison - Category'!$R$7:$X$7,0))","v":0},{"$f":"SUM(C17,E17,G17,I17,K17,M17)","v":505.25237259494872},525.9437309571374,null,null,null,null,33.912033375736797,{"$f":"D17/$E34*100000","v":29.021319851154292},0,{"$f":"F17/$E34*100000","v":7.7526309840049263},0,24.144303870983851,17.408801557258801,{"$f":"J17/$E34*100000","v":0},55.107030391476727,{"$f":"L17/$E34*100000","v":49.839686254242551},0.81431507014966731,{"$f":"N17/$E34*100000","v":0},107.242180394622,{"$f":"P17/$E34*100000","v":110.75794096038562}]
["Upper Hutt City",null,{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A18&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(C$11,'Comparison - Category'!$R$7:$X$7,0))","v":140.35325824158627},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A18&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(D$11,'Comparison - Category'!$R$7:$X$7,0))","v":119.85774184914922},{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A18&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(E$11,'Comparison - Category'!$R$7:$X$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A18&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(F$11,'Comparison - Category'!$R$7:$X$7,0))","v":32.018283382642906},{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A18&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(G$11,'Comparison - Category'!$R$7:$X$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A18&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(H$11,'Comparison - Category'!$R$7:$X$7,0))","v":44.72130880703665},{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A18&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(I$11,'Comparison - Category'!$R$7:$X$7,0))","v":35.011437129258006},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A18&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(J$11,'Comparison - Category'!$R$7:$X$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A18&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(K$11,'Comparison - Category'!$R$7:$X$7,0))","v":256.40844043372454},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A18&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(L$11,'Comparison - Category'!$R$7:$X$7,0))","v":224.75112465453213},{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A18&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(M$11,'Comparison - Category'!$R$7:$X$7,0))","v":2.8597987294576828},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A18&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(N$11,'Comparison - Category'!$R$7:$X$7,0))","v":0},434.6329345340265,421.34845869336095,null,null,null,null,33.924775821658102,28.85584942240218,0,7.7084279229636072,0,10.766691687990933,8.4626119171362877,0,61.97646545206964,54.109017160602846,0.69124174249606696,0,105.0550949333601,101.43998619395957]
["Porirua City",null,{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A19&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(C$11,'Comparison - Category'!$R$7:$X$7,0))","v":163.64276086314374},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A19&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(D$11,'Comparison - Category'!$R$7:$X$7,0))","v":141.9463127444171},{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A19&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(E$11,'Comparison - Category'!$R$7:$X$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A19&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(F$11,'Comparison - Category'!$R$7:$X$7,0))","v":37.918929528074244},{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A19&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(G$11,'Comparison - Category'!$R$7:$X$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A19&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(H$11,'Comparison - Category'!$R$7:$X$7,0))","v":2.1758299116678526},{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A19&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(I$11,'Comparison - Category'!$R$7:$X$7,0))","v":1.3754993100191908},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A19&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(J$11,'Comparison - Category'!$R$7:$X$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A19&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(K$11,'Comparison - Category'!$R$7:$X$7,0))","v":308.50799032473793},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A19&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(L$11,'Comparison - Category'!$R$7:$X$7,0))","v":272.6472849338831},{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A19&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(M$11,'Comparison - Category'!$R$7:$X$7,0))","v":3.316339196773062},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A19&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(N$11,'Comparison - Category'!$R$7:$X$7,0))","v":0},476.8425896946739,454.68835711804229,null,null,null,null,33.528046733956323,28.642180053479798,0,7.651349203651864,0,0.43904283873825956,0.28182001394743605,0,63.208847509345595,55.015255241111106,0.67947017630708495,0,97.698184433556435,91.747827336981032]
["Kapiti Coast District",null,{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A20&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(C$11,'Comparison - Category'!$R$7:$X$7,0))","v":153.77033627414465},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A20&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(D$11,'Comparison - Category'!$R$7:$X$7,0))","v":137.78605870502827},{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A20&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(E$11,'Comparison - Category'!$R$7:$X$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A20&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(F$11,'Comparison - Category'!$R$7:$X$7,0))","v":36.807577097084952},{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A20&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(G$11,'Comparison - Category'!$R$7:$X$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A20&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(H$11,'Comparison - Category'!$R$7:$X$7,0))","v":59.040470929736244},{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A20&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(I$11,'Comparison - Category'!$R$7:$X$7,0))","v":48.595534774618315},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A20&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(J$11,'Comparison - Category'!$R$7:$X$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A20&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(K$11,'Comparison - Category'!$R$7:$X$7,0))","v":123.8493403407473},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A20&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(L$11,'Comparison - Category'!$R$7:$X$7,0))","v":145.35076150211739},{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A20&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(M$11,'Comparison - Category'!$R$7:$X$7,0))","v":1.8094836988627996},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A20&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(N$11,'Comparison - Category'!$R$7:$X$7,0))","v":0},328.02469508837305,378.98486823396684,null,null,null,null,39.450178631498751,25.594073768827588,0,6.8370911565977064,0,10.966901749885425,12.467310496961229,0,31.773869513591549,26.99923451765515,0.46422773650996629,0,84.155586378561495,70.39730119296587]
["Masterton District",null,{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A21&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(C$11,'Comparison - Category'!$R$7:$X$7,0))","v":89.31270170644072},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A21&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(D$11,'Comparison - Category'!$R$7:$X$7,0))","v":85.424451285283951},{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A21&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(E$11,'Comparison - Category'!$R$7:$X$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A21&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(F$11,'Comparison - Category'!$R$7:$X$7,0))","v":22.819921741070328},{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A21&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(G$11,'Comparison - Category'!$R$7:$X$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A21&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(H$11,'Comparison - Category'!$R$7:$X$7,0))","v":15.292316131489924},{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A21&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(I$11,'Comparison - Category'!$R$7:$X$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A21&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(J$11,'Comparison - Category'!$R$7:$X$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A21&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(K$11,'Comparison - Category'!$R$7:$X$7,0))","v":25.442135719603666},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A21&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(L$11,'Comparison - Category'!$R$7:$X$7,0))","v":38.120039229472567},{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A21&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(M$11,'Comparison - Category'!$R$7:$X$7,0))","v":1.5368470771111249},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A21&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(N$11,'Comparison - Category'!$R$7:$X$7,0))","v":0},116.29168450315551,161.65672838731678,null,null,null,null,35.464653807523995,25.952836836119037,0,6.9329295845419034,0,4.6459647025591062,0,0,10.102667573370653,11.581264420476167,0.61025753900042057,0,46.177578919895062,49.112995543696215]
["Carterton District",null,{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A22&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(C$11,'Comparison - Category'!$R$7:$X$7,0))","v":93.525062800768836},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A22&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(D$11,'Comparison - Category'!$R$7:$X$7,0))","v":91.903498292731953},{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A22&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(E$11,'Comparison - Category'!$R$7:$X$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A22&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(F$11,'Comparison - Category'!$R$7:$X$7,0))","v":24.550706585949399},{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A22&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(G$11,'Comparison - Category'!$R$7:$X$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A22&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(H$11,'Comparison - Category'!$R$7:$X$7,0))","v":19.005961563993292},{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A22&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(I$11,'Comparison - Category'!$R$7:$X$7,0))","v":2.8075017559001392},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A22&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(J$11,'Comparison - Category'!$R$7:$X$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A22&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(K$11,'Comparison - Category'!$R$7:$X$7,0))","v":47.797915222174268},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A22&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(L$11,'Comparison - Category'!$R$7:$X$7,0))","v":57.261236220244292},{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A22&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(M$11,'Comparison - Category'!$R$7:$X$7,0))","v":1.4389273230828812},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A22&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(N$11,'Comparison - Category'!$R$7:$X$7,0))","v":0},145.56940710192612,192.72140266291893,null,null,null,null,35.378624220420278,26.049253616183982,0,6.9586859498741234,0,5.3870758153616398,1.0620206674626751,0,18.080976697840917,16.230203337051051,0.54431686565439064,0,55.065938451378258,54.625218718470798]
["South Wairarapa District",null,{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A23&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(C$11,'Comparison - Category'!$R$7:$X$7,0))","v":97.259991926165782},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A23&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(D$11,'Comparison - Category'!$R$7:$X$7,0))","v":105.34161172686365},{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A23&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(E$11,'Comparison - Category'!$R$7:$X$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A23&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(F$11,'Comparison - Category'!$R$7:$X$7,0))","v":28.140506605739972},{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A23&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(G$11,'Comparison - Category'!$R$7:$X$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A23&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(H$11,'Comparison - Category'!$R$7:$X$7,0))","v":18.296977124060675},{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A23&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(I$11,'Comparison - Category'!$R$7:$X$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A23&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(J$11,'Comparison - Category'!$R$7:$X$7,0))","v":0},{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A23&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(K$11,'Comparison - Category'!$R$7:$X$7,0))","v":65.679970984983655},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A23&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(L$11,'Comparison - Category'!$R$7:$X$7,0))","v":79.157101045572915},{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A23&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(M$11,'Comparison - Category'!$R$7:$X$7,0))","v":1.8425691466692078},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A23&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(N$11,'Comparison - Category'!$R$7:$X$7,0))","v":0},164.78253205781866,230.93619650223721,null,null,null,null,34.475564091554709,25.790556460185812,0,6.8895787005363367,0,{"$f":"H23/$E40*100000","v":4.4796089012987492},0,0,23.281454217508319,19.379859964871486,0.65313197596540029,0,58.410150285028429,56.539604026892384]
[]
[]
[]
[null,null,null,"Average value of residential property in each city or district",null,"Total Region-wide1",null,"WRS rate2",null,null,"Total Region-wide1",null,null,null,null,null,null,null,null,null,"Total Region-wide change summary"]
[null,null,null,null,null,null,null,"Regional strategy rate","Regional strategy rate"]
[null,null,null,null,null,{"$f":"+C12","v":"per average valued residential property"},null,"per residential property",null,null,"rates per average residential property",null,null,null,null,null,null,null,null,null,"% change","Change $ Incl GST","Change $ Excl GST","Total $ Incl GST","Change per week"]
[]
[null,null,null,null,null,"excluding WRS rate",null,null,null,null,"including WRS rate"]
[null,null,null,{"$f":"year_previous","v":"2017/18"},{"$f":"year_current","v":"2018/19"},{"$f":"year_previous","v":"2017/18"},{"$f":"year_current","v":"2018/19"},{"$f":"year_previous","v":"2017/18"},{"$f":"year_current","v":"2018/19"},null,{"$f":"year_previous","v":"2017/18"},{"$f":"year_current","v":"2018/19"},null,null,null,null,null,null,null,null,null,null,null,"inc GST"]
[{"$f":"Control!A17","v":"Wellington City"},null,null,{"$f":"INDEX('Comparison - Category'!$G$22:$G$48,MATCH($A33&\"residential\",'Comparison - Category'!$C$22:$C$48,0),)","v":551092.39798840438},{"$f":"INDEX('Comparison - Category'!$G$80:$G$106,MATCH($A33&\"residential\",'Comparison - Category'!$C$80:$C$106,0),)","v":554459.5066612442},{"$f":"O16","v":405.41534734077328},{"$f":"P16","v":437.30333203847511},{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A33&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(H$28,'Comparison - Category'!$R$7:$X$7,0))","v":14},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A33&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(I$28,'Comparison - Category'!$R$7:$X$7,0))","v":14},null,{"$f":"INDEX('Comparison - Category'!$Y$22:$Y$48,MATCH(A16&\"Residential\",'Comparison - Category'!$C$22:$C$48,0),)","v":419.41534734077328},{"$f":"INDEX('Comparison - Category'!$Y$80:$Y$106,MATCH(A16&\"Residential\",'Comparison - Category'!$C$80:$C$106,0),)","v":451.30333203847511},null,null,null,null,null,{"$f":"ROUND(K33-F33-H33,10)","v":0},{"$f":"ROUND(L33-G33-I33,10)","v":0},null,{"$f":"+L33/K33-1","v":7.6029608596542175E-2},{"$f":"(+L33-K33)*(1+GST)","v":36.671182402357097},{"$f":"+L33-K33","v":31.887984697701825},{"$f":"+L33*(1+GST)","v":518.9988318442463},{"$f":"+V33/52","v":0.70521504619917497}]
[{"$f":"Control!A18","v":"Hutt City"},null,null,{"$f":"INDEX('Comparison - Category'!$G$22:$G$48,MATCH($A34&\"residential\",'Comparison - Category'!$C$22:$C$48,0),)","v":471132.13358377991},{"$f":"INDEX('Comparison - Category'!$G$80:$G$106,MATCH($A34&\"residential\",'Comparison - Category'!$C$80:$C$106,0),)","v":474858.71116478206},{"$f":"O17","v":505.25237259494872},525.9437309571374,{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A34&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(H$28,'Comparison - Category'!$R$7:$X$7,0))","v":14},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A34&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(I$28,'Comparison - Category'!$R$7:$X$7,0))","v":14},null,{"$f":"INDEX('Comparison - Category'!$Y$22:$Y$48,MATCH(A17&\"Residential\",'Comparison - Category'!$C$22:$C$48,0),)","v":519.25237259494872},{"$f":"INDEX('Comparison - Category'!$Y$80:$Y$106,MATCH(A17&\"Residential\",'Comparison - Category'!$C$80:$C$106,0),)","v":539.9437309571374},null,null,null,null,null,{"$f":"ROUND(K34-F34-H34,10)","v":0},0,null,3.9848365562171972E-2,23.795062116516981,20.69135836218868,620.93529060070796,{"$f":"+V34/52","v":0.45759734839455735}]
[{"$f":"Control!A19","v":"Upper Hutt City"},null,null,{"$f":"INDEX('Comparison - Category'!$G$22:$G$48,MATCH($A35&\"residential\",'Comparison - Category'!$C$22:$C$48,0),)","v":413719.04409750755},{"$f":"INDEX('Comparison - Category'!$G$80:$G$106,MATCH($A35&\"residential\",'Comparison - Category'!$C$80:$C$106,0),)","v":415367.22795655398},434.6329345340265,421.34845869336095,{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A35&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(H$28,'Comparison - Category'!$R$7:$X$7,0))","v":14},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A35&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(I$28,'Comparison - Category'!$R$7:$X$7,0))","v":14},null,{"$f":"INDEX('Comparison - Category'!$Y$22:$Y$48,MATCH(A18&\"Residential\",'Comparison - Category'!$C$22:$C$48,0),)","v":448.6329345340265},{"$f":"INDEX('Comparison - Category'!$Y$80:$Y$106,MATCH(A18&\"Residential\",'Comparison - Category'!$C$80:$C$106,0),)","v":435.34845869336095},null,null,null,null,null,0,0,null,-2.9611013410024145E-2,-15.277147216765382,-13.28447584066555,500.65072749736504,-0.29379129263010351]
[{"$f":"Control!A20","v":"Porirua City"},null,null,{"$f":"INDEX('Comparison - Category'!$G$22:$G$48,MATCH($A36&\"residential\",'Comparison - Category'!$C$22:$C$48,0),)","v":488077.22728867066},{"$f":"INDEX('Comparison - Category'!$G$80:$G$106,MATCH($A36&\"residential\",'Comparison - Category'!$C$80:$C$106,0),)","v":495584.87684729067},476.8425896946739,454.68835711804229,{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A36&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(H$28,'Comparison - Category'!$R$7:$X$7,0))","v":14},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A36&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(I$28,'Comparison - Category'!$R$7:$X$7,0))","v":14},null,{"$f":"INDEX('Comparison - Category'!$Y$22:$Y$48,MATCH(A19&\"Residential\",'Comparison - Category'!$C$22:$C$48,0),)","v":490.8425896946739},{"$f":"INDEX('Comparison - Category'!$Y$80:$Y$106,MATCH(A19&\"Residential\",'Comparison - Category'!$C$80:$C$106,0),)","v":468.68835711804229},null,null,null,null,null,0,0,null,-4.5135106532651403E-2,-25.477367463126352,-22.154232576631614,538.99161068574858,-0.48994937429089142]
[{"$f":"Control!A21","v":"Kapiti Coast District"},null,null,{"$f":"INDEX('Comparison - Category'!$G$22:$G$48,MATCH($A37&\"residential\",'Comparison - Category'!$C$22:$C$48,0),)","v":389783.62483602972},{"$f":"INDEX('Comparison - Category'!$G$80:$G$106,MATCH($A37&\"residential\",'Comparison - Category'!$C$80:$C$106,0),)","v":538351.41661912913},328.02469508837305,378.98486823396684,{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A37&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(H$28,'Comparison - Category'!$R$7:$X$7,0))","v":14},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A37&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(I$28,'Comparison - Category'!$R$7:$X$7,0))","v":14},null,{"$f":"INDEX('Comparison - Category'!$Y$22:$Y$48,MATCH(A20&\"Residential\",'Comparison - Category'!$C$22:$C$48,0),)","v":342.02469508837305},{"$f":"INDEX('Comparison - Category'!$Y$80:$Y$106,MATCH(A20&\"Residential\",'Comparison - Category'!$C$80:$C$106,0),)","v":392.98486823396684},null,null,null,null,null,0,0,null,0.14899559557366637,58.604199117432849,50.960173145593785,451.93259846906182,1.1270038291814009]
[{"$f":"Control!A22","v":"Masterton District"},null,null,{"$f":"INDEX('Comparison - Category'!$G$22:$G$48,MATCH($A38&\"residential\",'Comparison - Category'!$C$22:$C$48,0),)","v":251835.81994389187},{"$f":"INDEX('Comparison - Category'!$G$80:$G$106,MATCH($A38&\"residential\",'Comparison - Category'!$C$80:$C$106,0),)","v":329152.65419615776},116.29168450315551,161.65672838731678,{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A38&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(H$28,'Comparison - Category'!$R$7:$X$7,0))","v":14},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A38&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(I$28,'Comparison - Category'!$R$7:$X$7,0))","v":14},null,{"$f":"INDEX('Comparison - Category'!$Y$22:$Y$48,MATCH(A21&\"Residential\",'Comparison - Category'!$C$22:$C$48,0),)","v":130.29168450315552},{"$f":"INDEX('Comparison - Category'!$Y$80:$Y$106,MATCH(A21&\"Residential\",'Comparison - Category'!$C$80:$C$106,0),)","v":175.65672838731678},null,null,null,null,null,0,0,null,0.34818065371671936,52.169800466785439,45.365043884161253,202.00523764541427,1.0032653935920277]
[{"$f":"Control!A23","v":"Carterton District"},null,null,{"$f":"INDEX('Comparison - Category'!$G$22:$G$48,MATCH($A39&\"residential\",'Comparison - Category'!$C$22:$C$48,0),)","v":264354.71944323619},{"$f":"INDEX('Comparison - Category'!$G$80:$G$106,MATCH($A39&\"residential\",'Comparison - Category'!$C$80:$C$106,0),)","v":352806.64715719066},145.56940710192612,192.72140266291893,{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A39&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(H$28,'Comparison - Category'!$R$7:$X$7,0))","v":14},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A39&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(I$28,'Comparison - Category'!$R$7:$X$7,0))","v":14},null,{"$f":"INDEX('Comparison - Category'!$Y$22:$Y$48,MATCH(A22&\"Residential\",'Comparison - Category'!$C$22:$C$48,0),)","v":159.56940710192612},{"$f":"INDEX('Comparison - Category'!$Y$80:$Y$106,MATCH(A22&\"Residential\",'Comparison - Category'!$C$80:$C$106,0),)","v":206.72140266291893},null,null,null,null,null,0,0,null,0.2954952106256441,54.224794895141734,47.151995560992816,237.72961306235675,1.042784517214264]
[{"$f":"Control!A24","v":"South Wairarapa District"},null,null,{"$f":"INDEX('Comparison - Category'!$G$22:$G$48,MATCH($A40&\"residential\",'Comparison - Category'!$C$22:$C$48,0),)","v":282112.83698760724},{"$f":"INDEX('Comparison - Category'!$G$80:$G$106,MATCH($A40&\"residential\",'Comparison - Category'!$C$80:$C$106,0),)","v":408450.32517807372},164.78253205781866,230.93619650223721,{"$f":"INDEX('Comparison - Category'!$R$22:$X$48,MATCH($A40&\"residential\",'Comparison - Category'!$C$22:$C$48,0),MATCH(H$28,'Comparison - Category'!$R$7:$X$7,0))","v":14},{"$f":"INDEX('Comparison - Category'!$R$80:$X$106,MATCH($A40&\"residential\",'Comparison - Category'!$C$80:$C$106,0),MATCH(I$28,'Comparison - Category'!$R$7:$X$7,0))","v":14},null,{"$f":"INDEX('Comparison - Category'!$Y$22:$Y$48,MATCH(A23&\"Residential\",'Comparison - Category'!$C$22:$C$48,0),)","v":178.78253205781866},{"$f":"INDEX('Comparison - Category'!$Y$80:$Y$106,MATCH(A23&\"Residential\",'Comparison - Category'!$C$80:$C$106,0),)","v":244.93619650223721},null,null,null,null,null,0,0,null,0.37002308717176202,76.07671411108133,66.153664444418553,281.67662597757277,1.4630137329054103]
[]
[{"$f":"+'1'!$A$48","v":"All figures on this page exclude GST"}]
[]
[]
["Notes:"]
[{"$f":"+'1'!$A$52","v":"Figures labelled “2016/17 Budget” are sourced from GWRC's 2016/17  Annual plan."}]
[]
["Certain comparatives have been reclassified to aid comparability"]
[]
["1  Region-wide rates are rates that are charged to all ratepayers in  the region. This excludes South Wairarapa Region river rates, Wairarapa river and drainage scheme rates and any \"Warm Greater Wellington\" targeted rates as they impact only certain ratepayers that are covered by these programmes."]
[]
["2 The WRS rate is a targeted rate allocated on a fixed amount basis for residential and rural ratepayers. It is allocated on capital value for businesses. For residential properties the fixed amount is $14.00 + GST and rural properties $28.00 + GST. This rate is used to fund Wellington Regional Strategy activities including WREDA, the region’s economic development agency."]
[]
[]
[]
["Rates for Greater Wellington region are mostly allocated to ratepayers on the basis of their capital values. The territorial authorities undertake valuations in different years. To ensure properties are valued on the same basis in each territorial area,  GWRC undertakes an equalised capital value (ECV) calculation to ensure fair distribution of rates based on capital values."]
[]
[]
[{"$f":"+'1'!$A$59","v":"This information should be read in conjunction with the Funding Impact Statement and the Revenue and Financing Policy contained within the 2015/25 10 year plan available at http://www.gw.govt.nz/long-term-plan-2015-25/."}]
[]
[{"$f":"'1'!A60","v":"All figures on this page exclude  GST."}]

{"sheet":"5b","index":31,"n_rows":47,"n_cols":7,"rows_kept":47,"cut":false,"hidden":false,"merged":[[8,10,9,10],[8,11,9,11],[43,0,44,7],[46,0,47,7],[3,2,3,3],[3,4,3,5],[8,7,9,7],[8,8,9,8],[8,9,9,9]]}
["RATES AND LEVIES - REGION-WIDE RATES"]
["WHAT IS THE IMPACT ON YOUR CITY OR DISTRICT?"]
[]
[]
["Residential Property - including GST",null,"Average Capital Value","Average Increase \nper year","Average Increase \nper week","Average Rates \nper year","Average rates\nper week"]
["Wellington city",null,{"$f":"+Changes!C66","v":554000},{"$f":"+Changes!D66","v":37},{"$f":"+Changes!E66","v":0.71153846153846156},{"$f":"+Changes!F66","v":519},{"$f":"+Changes!G66","v":9.9807692307692299}]
["Lower Hutt city",null,{"$f":"+Changes!C67","v":475000},{"$f":"+Changes!D67","v":24},{"$f":"+Changes!E67","v":0.46153846153846156},{"$f":"+Changes!F67","v":621},{"$f":"+Changes!G67","v":11.942307692307692}]
["Upper Hutt city",null,{"$f":"+Changes!C68","v":415000},{"$f":"+Changes!D68","v":-15},{"$f":"+Changes!E68","v":-0.28846153846153844},{"$f":"+Changes!F68","v":501},{"$f":"+Changes!G68","v":9.634615384615385}]
["Porirua city",null,{"$f":"+Changes!C69","v":496000},{"$f":"+Changes!D69","v":-25},{"$f":"+Changes!E69","v":-0.48076923076923078},{"$f":"+Changes!F69","v":539},{"$f":"+Changes!G69","v":10.365384615384615}]
["Kapiti Coast district",null,{"$f":"+Changes!C70","v":538000},{"$f":"+Changes!D70","v":59},{"$f":"+Changes!E70","v":1.1346153846153846},{"$f":"+Changes!F70","v":452},{"$f":"+Changes!G70","v":8.6923076923076916}]
["Masterton district",null,{"$f":"+Changes!C71","v":329000},{"$f":"+Changes!D71","v":52},{"$f":"+Changes!E71","v":1},{"$f":"+Changes!F71","v":202},{"$f":"+Changes!G71","v":3.8846153846153846}]
["Carterton district",null,{"$f":"+Changes!C72","v":353000},{"$f":"+Changes!D72","v":54},{"$f":"+Changes!E72","v":1.0384615384615385},{"$f":"+Changes!F72","v":238},{"$f":"+Changes!G72","v":4.5769230769230766}]
["South Wairarapa district",null,{"$f":"+Changes!C73","v":408000},{"$f":"+Changes!D73","v":76},{"$f":"+Changes!E73","v":1.4615384615384615},{"$f":"+Changes!F73","v":282},{"$f":"+Changes!G73","v":5.4230769230769234}]
["These projected rates exclude the targeted rural pest and river management rates that are not charged to all ratepayers"]
[]
["Rural Property - excluding GST",null,"Average Capital Value","Average Increase \nper year","Average Increase \nper week","Average Rates \nper year","Average rates\nper week"]
["Wellington city",null,{"$f":"+Changes!C77","v":763000},{"$f":"+Changes!D77","v":27},{"$f":"+Changes!E77","v":0.51923076923076927},{"$f":"+Changes!F77","v":428},{"$f":"+Changes!G77","v":8.2307692307692299}]
["Lower Hutt city",null,{"$f":"+Changes!C78","v":649000},{"$f":"+Changes!D78","v":49},{"$f":"+Changes!E78","v":0.94230769230769229},{"$f":"+Changes!F78","v":505},{"$f":"+Changes!G78","v":9.7115384615384617}]
["Upper Hutt city",null,{"$f":"+Changes!C79","v":682000},{"$f":"+Changes!D79","v":41},{"$f":"+Changes!E79","v":0.78846153846153844},{"$f":"+Changes!F79","v":445},{"$f":"+Changes!G79","v":8.5576923076923084}]
["Porirua city",null,{"$f":"+Changes!C80","v":1005000},{"$f":"+Changes!D80","v":17},{"$f":"+Changes!E80","v":0.32692307692307693},{"$f":"+Changes!F80","v":537},{"$f":"+Changes!G80","v":10.326923076923077}]
["Kapiti Coast district",null,{"$f":"+Changes!C81","v":744000},{"$f":"+Changes!D81","v":11},{"$f":"+Changes!E81","v":0.21153846153846154},{"$f":"+Changes!F81","v":403},{"$f":"+Changes!G81","v":7.75}]
["Masterton district",null,{"$f":"+Changes!C82","v":724000},{"$f":"+Changes!D82","v":71},{"$f":"+Changes!E82","v":1.3653846153846154},{"$f":"+Changes!F82","v":333},{"$f":"+Changes!G82","v":6.4038461538461542}]
["Carterton district",null,{"$f":"+Changes!C83","v":854000},{"$f":"+Changes!D83","v":74},{"$f":"+Changes!E83","v":1.4230769230769231},{"$f":"+Changes!F83","v":404},{"$f":"+Changes!G83","v":7.7692307692307692}]
["South Wairarapa district",null,{"$f":"+Changes!C84","v":955000},{"$f":"+Changes!D84","v":88},{"$f":"+Changes!E84","v":1.6923076923076923},{"$f":"+Changes!F84","v":444},{"$f":"+Changes!G84","v":8.5384615384615383}]
["Tararua",null,{"$f":"+Changes!C85","v":1076000},{"$f":"+Changes!D85","v":34},{"$f":"+Changes!E85","v":0.65384615384615385},{"$f":"+Changes!F85","v":258},{"$f":"+Changes!G85","v":4.9615384615384617}]
["These projected rates exclude the targeted rural pest and river management rates that are not charged to all ratepayers"]
[]
[]
["Business Property - excluding GST",null,"Average Capital Value","Average Increase \nper year","Average Increase \nper week","Average Rates \nper year","Average rates\nper week"]
["Wellington city",null,{"$f":"+Changes!C90","v":2052000},{"$f":"+Changes!D90","v":296},{"$f":"+Changes!E90","v":5.6923076923076925},{"$f":"+Changes!F90","v":2005},{"$f":"+Changes!G90","v":38.557692307692307}]
["Wellington city - CBD",null,{"$f":"+Changes!C91","v":2355000},{"$f":"+Changes!D91","v":412},{"$f":"+Changes!E91","v":7.9230769230769234},{"$f":"+Changes!F91","v":9018},{"$f":"+Changes!G91","v":173.42307692307693}]
["Lower Hutt city",null,{"$f":"+Changes!C92","v":1598000},{"$f":"+Changes!D92","v":145},{"$f":"+Changes!E92","v":2.7884615384615383},{"$f":"+Changes!F92","v":2026},{"$f":"+Changes!G92","v":38.96153846153846}]
["Upper Hutt city",null,{"$f":"+Changes!C93","v":1641000},{"$f":"+Changes!D93","v":76},{"$f":"+Changes!E93","v":1.4615384615384615},{"$f":"+Changes!F93","v":1926},{"$f":"+Changes!G93","v":37.03846153846154}]
["Porirua city",null,{"$f":"+Changes!C94","v":1380000},{"$f":"+Changes!D94","v":12},{"$f":"+Changes!E94","v":0.23076923076923078},{"$f":"+Changes!F94","v":1485},{"$f":"+Changes!G94","v":28.557692307692307}]
["Kapiti Coast district",null,{"$f":"+Changes!C95","v":1109000},{"$f":"+Changes!D95","v":79},{"$f":"+Changes!E95","v":1.5192307692307692},{"$f":"+Changes!F95","v":943},{"$f":"+Changes!G95","v":18.134615384615383}]
["Masterton district",null,{"$f":"+Changes!C96","v":788000},{"$f":"+Changes!D96","v":111},{"$f":"+Changes!E96","v":2.1346153846153846},{"$f":"+Changes!F96","v":500},{"$f":"+Changes!G96","v":9.615384615384615}]
["Carterton district",null,{"$f":"+Changes!C97","v":426000},{"$f":"+Changes!D97","v":27},{"$f":"+Changes!E97","v":0.51923076923076927},{"$f":"+Changes!F97","v":294},{"$f":"+Changes!G97","v":5.6538461538461542}]
["South Wairarapa district",null,{"$f":"+Changes!C98","v":679000},{"$f":"+Changes!D98","v":68},{"$f":"+Changes!E98","v":1.3076923076923077},{"$f":"+Changes!F98","v":481},{"$f":"+Changes!G98","v":9.25}]
["These projected rates exclude the targeted rural pest and river management rates that are not charged to all ratepayers"]
[]
[]
["Notes:"]
[]
["Rates for Greater Wellington are mostly allocated to ratepayers on the basis of their capital values. The territorial 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 to ensure fair distribution of rates based on capital values."]
[]
[]
[{"$f":"+'1'!$A$59","v":"This information should be read in conjunction with the Funding Impact Statement and the Revenue and Financing Policy contained within the 2015/25 10 year plan available at http://www.gw.govt.nz/long-term-plan-2015-25/."}]

{"sheet":"6","index":32,"n_rows":46,"n_cols":9,"rows_kept":46,"cut":false,"hidden":false,"merged":[[45,0,46,8],[5,0,6,8],[42,0,43,8],[11,3,15,3],[11,8,15,8],[11,1,15,1],[11,6,15,6],[7,0,7,8],[37,0,38,8],[39,0,40,8],[41,0,41,8]]}
["RATES AND LEVIES - RESIDENTIAL REGION-WIDE RATES CALCULATOR"]
["WHAT IS THE IMPACT ON YOUR PROPERTY?"]
[]
[]
[]
[{"$f":"\"The table below shows how you can calculate your own residential proposed region-wide rates for \"&year_current&\". For example, if you live in Hutt city and have a residential property with a capital value of $350,000 your indicative annual regional rates are $\"&DOLLAR(I30,2)&\" plus GST @ 15% = $\"&DOLLAR(I32,2)&\"\"","v":"The table below shows how you can calculate your own residential proposed region-wide rates for 2018/19. For example, if you live in Hutt city and have a residential property with a capital value of $350,000 your indicative annual regional rates are $$401.65 plus GST @ 15% = $$461.90"}]
[]
[]
["Please note: The above calculation does not include rates set by your local city or district council and any district or property specific targeted rate"]
[]
[]
[null,{"$f":"year_current&\" Region-wide1 rates per $100,000 of capital value, excluding the WRS rate\"","v":"2018/19 Region-wide1 rates per $100,000 of capital value, excluding the WRS rate"},null,"Enter the capital value of your property",null,null,"WRS rate2 \nresidential property",null,{"$f":"\"Indicative rates on your property for \"&year_current&\" 1\"","v":"Indicative rates on your property for 2018/19 1"}]
[]
[]
[]
[]
[]
[{"$f":"+'5'!A16","v":"Wellington City"},{"$f":"+'5'!AH16","v":78.870201842467907},"x",null,"÷ 100,000","+",{"$f":"+'5'!I33","v":14},"="]
[{"$f":"+'5'!A17","v":"Hutt City"},{"$f":"+'5'!AH17","v":110.75794096038562},"x",null,"÷ 100,000","+",{"$f":"+G18","v":14},"="]
[{"$f":"+'5'!A18","v":"Upper Hutt City"},{"$f":"+'5'!AH18","v":101.43998619395957},"x",null,"÷ 100,000","+",{"$f":"+G19","v":14},"="]
[{"$f":"+'5'!A19","v":"Porirua City"},{"$f":"+'5'!AH19","v":91.747827336981032},"x",null,"÷ 100,000","+",14,"="]
[{"$f":"+'5'!A20","v":"Kapiti Coast District"},{"$f":"+'5'!AH20","v":70.39730119296587},"x",null,"÷ 100,000","+",14,"="]
[{"$f":"+'5'!A21","v":"Masterton District"},{"$f":"+'5'!AH21","v":49.112995543696215},"x",null,"÷ 100,000","+",14,"="]
[{"$f":"+'5'!A22","v":"Carterton District"},{"$f":"+'5'!AH22","v":54.625218718470798},"x",null,"÷ 100,000","+",14,"="]
[{"$f":"+'5'!A23","v":"South Wairarapa District"},{"$f":"+'5'!AH23","v":56.539604026892384},"x",null,"÷ 100,000","+",14,"="]
[]
[]
[]
[]
[{"$f":"A19&\" example\"","v":"Hutt City example"},{"$f":"+B19","v":110.75794096038562},"x",350000,"÷ 100,000","+",{"$f":"+G18","v":14},"=",{"$f":"ROUND(+B30*D30/100000+G30,2)","v":401.65}]
[]
[null,null,null,null,null,null,{"$f":"\"Including GST @ \"&ROUND(GST*100,0)&\"%\"","v":"Including GST @ 15%"},null,{"$f":"ROUND(I30*(1+GST),2)","v":461.9}]
[]
[]
[]
["A calulator to assist you check your region-wide rates for all property types is available on our website www.gw.govt.nz"]
[]
["1  Region-wide rates are rates that are charged to all ratepayers in  the region. It excludes South Wairarapa Region river rates, Wairarapa river and drainage scheme rates and any \"Warm Greater Wellington\" targeted rates as they impact only certain ratepayers that are covered by these programmes"]
[]
[{"$f":"'5'!A52","v":"2 The WRS rate is a targeted rate allocated on a fixed amount basis for residential and rural ratepayers. It is allocated on capital value for businesses. For residential properties the fixed amount is $14.00 + GST and rural properties $28.00 + GST. This rate is used to fund Wellington Regional Strategy activities including WREDA, the region’s economic development agency."}]
[]
[]
["Greater Wellington rates are set and assessed by Greater Wellington but are invoiced and collected by the relevant territorial authority in the Wellington region. Such combined collection arrangements are cost effective and more convenient for ratepayers. "]
[]
[]
[{"$f":"+'1'!A59","v":"This information should be read in conjunction with the Funding Impact Statement and the Revenue and Financing Policy contained within the 2015/25 10 year plan available at http://www.gw.govt.nz/long-term-plan-2015-25/."}]

{"sheet":"Impact","index":33,"n_rows":274,"n_cols":14,"rows_kept":274,"cut":false,"hidden":false,"merged":[[170,6,171,6],[255,0,256,0],[256,2,257,2],[167,0,168,0],[256,4,257,4],[207,2,208,2],[245,0,246,0],[168,4,169,4],[206,0,207,0],[246,2,247,2],[246,4,247,4],[207,4,208,4],[168,2,169,2],[8,2,10,2],[8,9,10,9],[8,4,9,4],[8,11,9,11],[7,0,8,0],[7,6,8,6],[122,0,123,0],[74,4,75,4],[74,2,76,2],[74,11,75,11],[168,8,169,8],[168,9,169,9],[123,11,124,11],[74,9,76,9],[123,9,124,9],[74,8,76,8],[73,6,74,6],[123,4,124,4],[123,2,124,2],[167,6,168,6],[113,0,113,4],[271,9,271,10],[246,9,247,9],[267,9,267,10],[207,9,208,9],[206,6,207,6],[213,6,215,6],[223,6,226,6],[57,11,58,11],[57,9,58,9],[207,11,208,11],[224,11,225,11],[245,6,246,6],[214,11,215,11],[246,11,247,11],[214,9,215,9],[224,9,226,9],[232,6,240,11],[75,7,76,7],[168,11,169,11],[122,6,123,6],[200,0,201,11],[56,6,57,6],[56,0,57,0],[57,4,59,4],[57,2,59,2],[73,0,74,0],[23,0,24,0],[24,2,26,2],[24,4,25,4],[40,4,42,4],[40,2,42,2],[39,0,40,0]]}
["Wellington Regional Council"]
[{"$f":"\"Rates tables for annual plan \"&year_current","v":"Rates tables for annual plan 2018/19"}]
["Printed :",{"$f":"NOW()","v":"2018-09-24T16:58:53.140"}]
[{"$f":"check_total","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Rates funding impact statement"]
[]
[]
["General rate",null,{"$f":"year_current","v":"2018/19"},null,{"$f":"year_current","v":"2018/19"},null,"Targeted rate:\nPublic transport",null,null,{"$f":"year_current","v":"2018/19"},null,{"$f":"year_current","v":"2018/19"}]
[null,null,"Cents per $ of rateable capital value",null,"Revenue sought\n $",null,null,null,null,{"$f":"+$C$9","v":"Cents per $ of rateable capital value"},null,"Revenue sought\n $"]
[]
[]
["Wellington city",null,{"$f":"INDEX(Gen!$E$10:$E$19,MATCH(A12,Gen!$A$10:$A$19,0),)","v":3.4165482838741087E-2},null,{"$f":"INDEX(Gen!$D$10:$D$19,MATCH(A12,Gen!$A$10:$A$19,0),)","v":17763603.956695955},null,"Wellington city"]
["Hutt city",null,{"$f":"INDEX(Gen!$E$10:$E$19,MATCH(A13,Gen!$A$10:$A$19,0),)","v":2.9021319851154293E-2},null,{"$f":"INDEX(Gen!$D$10:$D$19,MATCH(A13,Gen!$A$10:$A$19,0),)","v":6211296.8326458521},null,"Regional CBD",null,null,{"$f":"INDEX(Tran!$I$23:$I$48,MATCH(G$12&G13,Tran!$C$23:$C$48,0),)","v":0.32824866834740429},null,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH(G$12&G13,Tran!$C$23:$C$48,0),)","v":26139633.003169905}]
["Upper Hutt city",null,{"$f":"INDEX(Gen!$E$10:$E$19,MATCH(A14,Gen!$A$10:$A$19,0),)","v":2.8855849422402179E-2},null,{"$f":"INDEX(Gen!$D$10:$D$19,MATCH(A14,Gen!$A$10:$A$19,0),)","v":2362248.6952953734},null,"Business",null,null,{"$f":"INDEX(Tran!$I$23:$I$48,MATCH(G$12&G14,Tran!$C$23:$C$48,0),)","v":4.3112475252531646E-2},null,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH(G$12&G14,Tran!$C$23:$C$48,0),)","v":1679718.2545063624}]
["Porirua city",null,{"$f":"INDEX(Gen!$E$10:$E$19,MATCH(A15,Gen!$A$10:$A$19,0),)","v":2.8642180053479804E-2},null,{"$f":"INDEX(Gen!$D$10:$D$19,MATCH(A15,Gen!$A$10:$A$19,0),)","v":2943593.8641138384},null,"Residential",null,null,{"$f":"INDEX(Tran!$I$23:$I$48,MATCH(G$12&G15,Tran!$C$23:$C$48,0),)","v":3.5473957129794273E-2},null,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH(G$12&G15,Tran!$C$23:$C$48,0),)","v":14025479.794480663}]
["Kapiti Coast district",null,{"$f":"INDEX(Gen!$E$10:$E$19,MATCH(A16,Gen!$A$10:$A$19,0),)","v":2.5594073768827587E-2},null,{"$f":"INDEX(Gen!$D$10:$D$19,MATCH(A16,Gen!$A$10:$A$19,0),)","v":3780325.4705526493},null,"Rural",null,null,{"$f":"INDEX(Tran!$I$23:$I$48,MATCH(G$12&G16,Tran!$C$23:$C$48,0),)","v":9.0066751280184557E-3},null,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH(G$12&G16,Tran!$C$23:$C$48,0),)","v":53674.879628382783}]
["Masterton district",null,{"$f":"INDEX(Gen!$E$10:$E$19,MATCH(A17,Gen!$A$10:$A$19,0),)","v":2.5952836836119039E-2},null,{"$f":"INDEX(Gen!$D$10:$D$19,MATCH(A17,Gen!$A$10:$A$19,0),)","v":1517336.3687850407},null,"Hutt city"]
["Carterton district",null,{"$f":"INDEX(Gen!$E$10:$E$19,MATCH(A18,Gen!$A$10:$A$19,0),)","v":2.6049253616183977E-2},null,{"$f":"INDEX(Gen!$D$10:$D$19,MATCH(A18,Gen!$A$10:$A$19,0),)","v":699379.00943950808},null,"Business",null,null,{"$f":"INDEX(Tran!$I$23:$I$48,MATCH(G$17&G18,Tran!$C$23:$C$48,0),)","v":5.6328102609284718E-2},null,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH(G$17&G18,Tran!$C$23:$C$48,0),)","v":2134288.4246560675}]
["South Wairarapa district",null,{"$f":"INDEX(Gen!$E$10:$E$19,MATCH(A19,Gen!$A$10:$A$19,0),)","v":2.5790556460185816E-2},null,{"$f":"INDEX(Gen!$D$10:$D$19,MATCH(A19,Gen!$A$10:$A$19,0),)","v":1162553.2537605274},null,"Residential",null,null,{"$f":"INDEX(Tran!$I$23:$I$48,MATCH(G$17&G19,Tran!$C$23:$C$48,0),)","v":4.9839686254242552E-2},null,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH(G$17&G19,Tran!$C$23:$C$48,0),)","v":8623238.5926596448}]
["Tararua district",null,{"$f":"INDEX(Gen!$E$10:$E$19,MATCH(A20,Gen!$A$10:$A$19,0),)","v":1.6853500555344063E-2},null,{"$f":"INDEX(Gen!$D$10:$D$19,MATCH(A20,Gen!$A$10:$A$19,0),)","v":1813.5209272577977},null,"Rural",null,null,{"$f":"INDEX(Tran!$I$23:$I$48,MATCH(G$17&G20,Tran!$C$23:$C$48,0),)","v":1.2638482958874033E-2},null,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH(G$17&G20,Tran!$C$23:$C$48,0),)","v":39375.067273542467}]
["Total general rate",null,null,null,{"$f":"SUM(E12:E20)","v":36442150.972215995},null,"Upper Hutt city"]
[null,null,null,null,null,null,"Business",null,null,{"$f":"INDEX(Tran!$I$23:$I$48,MATCH(G$21&G22,Tran!$C$23:$C$48,0),)","v":6.0560438608394065E-2},null,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH(G$21&G22,Tran!$C$23:$C$48,0),)","v":711389.24062973214}]
[null,null,null,null,null,null,"Residential",null,null,{"$f":"INDEX(Tran!$I$23:$I$48,MATCH(G$21&G23,Tran!$C$23:$C$48,0),)","v":5.4109017160602846E-2},null,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH(G$21&G23,Tran!$C$23:$C$48,0),)","v":3331485.92075413}]
["Targeted rate:\nFlood protection - regional rates",null,{"$f":"year_current","v":"2018/19"},null,{"$f":"year_current","v":"2018/19"},null,"Rural",null,null,{"$f":"INDEX(Tran!$I$23:$I$48,MATCH(G$21&G24,Tran!$C$23:$C$48,0),)","v":1.3727610805263512E-2},null,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH(G$21&G24,Tran!$C$23:$C$48,0),)","v":117331.5835397606}]
[null,null,{"$f":"+$C$9","v":"Cents per $ of rateable capital value"},null,{"$f":"+$E$9","v":"Revenue sought\n $"},null,"Porirua city"]
[" based on capital value",null,null,null,null,null,"Business",null,null,{"$f":"INDEX(Tran!$I$23:$I$48,MATCH(G$25&G26,Tran!$C$23:$C$48,0),)","v":6.1418905745506347E-2},null,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH(G$25&G26,Tran!$C$23:$C$48,0),)","v":675605.1993498113}]
[null,null,null,null,null,null,"Residential",null,null,{"$f":"INDEX(Tran!$I$23:$I$48,MATCH(G$25&G27,Tran!$C$23:$C$48,0),)","v":5.5015255241111102E-2},null,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH(G$25&G27,Tran!$C$23:$C$48,0),)","v":4704528.9015341522}]
["Wellington city",null,{"$f":"INDEX('Not used'!$E$10:$E$18,MATCH(A28,'Not used'!$A$10:$A$19,0),)","v":9.1268206338512813E-3},null,{"$f":"INDEX('Not used'!$D$10:$D$19,MATCH(A28,'Not used'!$A$10:$A$19,0),)","v":4745293.0166026242},null,"Rural",null,null,{"$f":"INDEX(Tran!$I$23:$I$48,MATCH(G$25&G28,Tran!$C$23:$C$48,0),)","v":1.3956159208344462E-2},null,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH(G$25&G28,Tran!$C$23:$C$48,0),)","v":87339.975004407446}]
["Hutt city",null,{"$f":"INDEX('Not used'!$E$10:$E$18,MATCH(A29,'Not used'!$A$10:$A$19,0),)","v":7.7526309840049278E-3},null,{"$f":"INDEX('Not used'!$D$10:$D$19,MATCH(A29,'Not used'!$A$10:$A$19,0),)","v":1659259.2109041046},null,"Kapiti Coast district"]
["Upper Hutt city",null,{"$f":"INDEX('Not used'!$E$10:$E$18,MATCH(A30,'Not used'!$A$10:$A$19,0),)","v":7.7084279229636087E-3},null,{"$f":"INDEX('Not used'!$D$10:$D$19,MATCH(A30,'Not used'!$A$10:$A$19,0),)","v":631040.99058898317},null,"Business",null,null,{"$f":"INDEX(Tran!$I$23:$I$48,MATCH(G$29&G30,Tran!$C$23:$C$48,0),)","v":3.3279620687918704E-2},null,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH(G$29&G30,Tran!$C$23:$C$48,0),)","v":492255.34300724609}]
["Porirua city",null,{"$f":"INDEX('Not used'!$E$10:$E$18,MATCH(A31,'Not used'!$A$10:$A$19,0),)","v":7.6513492036518627E-3},null,{"$f":"INDEX('Not used'!$D$10:$D$19,MATCH(A31,'Not used'!$A$10:$A$19,0),)","v":786339.04702814773},null,"Residential",null,null,{"$f":"INDEX(Tran!$I$23:$I$48,MATCH(G$29&G31,Tran!$C$23:$C$48,0),)","v":2.6999234517655148E-2},null,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH(G$29&G31,Tran!$C$23:$C$48,0),)","v":3057598.6189585412}]
["Kapiti Coast district",null,{"$f":"INDEX('Not used'!$E$10:$E$18,MATCH(A32,'Not used'!$A$10:$A$19,0),)","v":6.8370911565977079E-3},null,{"$f":"INDEX('Not used'!$D$10:$D$19,MATCH(A32,'Not used'!$A$10:$A$19,0),)","v":1009859.9416891716},null,"Rural",null,null,{"$f":"INDEX(Tran!$I$23:$I$48,MATCH(G$29&G32,Tran!$C$23:$C$48,0),)","v":7.0296681061880065E-3},null,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH(G$29&G32,Tran!$C$23:$C$48,0),)","v":138231.79433116299}]
["Masterton district",null,{"$f":"INDEX('Not used'!$E$10:$E$18,MATCH(A33,'Not used'!$A$10:$A$19,0),)","v":6.9329295845419027E-3},null,{"$f":"INDEX('Not used'!$D$10:$D$19,MATCH(A33,'Not used'!$A$10:$A$19,0),)","v":405334.73343503213},null,"Masterton district"]
["Carterton district",null,{"$f":"INDEX('Not used'!$E$10:$E$18,MATCH(A34,'Not used'!$A$10:$A$19,0),)","v":6.9586859498741212E-3},null,{"$f":"INDEX('Not used'!$D$10:$D$19,MATCH(A34,'Not used'!$A$10:$A$19,0),)","v":186829.11066595578},null,"Business",null,null,{"$f":"INDEX(Tran!$I$23:$I$48,MATCH(G$33&G34,Tran!$C$23:$C$48,0),)","v":1.7383647353122752E-2},null,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH(G$33&G34,Tran!$C$23:$C$48,0),)","v":75334.313062560701}]
["South Wairarapa district",null,{"$f":"INDEX('Not used'!$E$10:$E$18,MATCH(A35,'Not used'!$A$10:$A$19,0),)","v":6.8895787005363368E-3},null,{"$f":"INDEX('Not used'!$D$10:$D$19,MATCH(A35,'Not used'!$A$10:$A$19,0),)","v":310559.49287920241},null,"Residential",null,null,{"$f":"INDEX(Tran!$I$23:$I$48,MATCH(G$33&G35,Tran!$C$23:$C$48,0),)","v":1.1581264420476165E-2},null,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH(G$33&G35,Tran!$C$23:$C$48,0),)","v":301605.75038358691}]
["Tararua district",null,{"$f":"INDEX('Not used'!$E$10:$E$18,MATCH(A36,'Not used'!$A$10:$A$19,0),)","v":4.5021718951596124E-3},null,{"$f":"INDEX('Not used'!$D$10:$D$19,MATCH(A36,'Not used'!$A$10:$A$19,0),)","v":484.45620677865014},null,"Rural",null,null,{"$f":"INDEX(Tran!$I$23:$I$48,MATCH(G$33&G36,Tran!$C$23:$C$48,0),)","v":4.5613460486172239E-3},null,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH(G$33&G36,Tran!$C$23:$C$48,0),)","v":128123.44846038308}]
["Total flood protection - regional rate",null,null,null,{"$f":"SUM(E28:E36)","v":9735000.0000000019},null,"Carterton district"]
[null,null,null,null,null,null,"Business",null,null,{"$f":"INDEX(Tran!$I$23:$I$48,MATCH(G$37&G38,Tran!$C$23:$C$48,0),)","v":2.2054142567477425E-2},null,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH(G$37&G38,Tran!$C$23:$C$48,0),)","v":21315.880145031118}]
[null,null,null,null,null,null,"Residential",null,null,{"$f":"INDEX(Tran!$I$23:$I$48,MATCH(G$37&G39,Tran!$C$23:$C$48,0),)","v":1.6230203337051052E-2},null,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH(G$37&G39,Tran!$C$23:$C$48,0),)","v":136968.87703882434}]
["Targeted rate:\nFlood protection - catchment rates",null,{"$f":"+C8","v":"2018/19"},null,{"$f":"+E8","v":"2018/19"},null,"Rural",null,null,{"$f":"INDEX(Tran!$I$23:$I$48,MATCH(G$37&G40,Tran!$C$23:$C$48,0),)","v":5.7008629854943087E-3},null,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH(G$37&G40,Tran!$C$23:$C$48,0),)","v":99438.283172917974}]
[null,null,{"$f":"+$C$9","v":"Cents per $ of rateable capital value"},null,{"$f":"+$E$9","v":"Revenue sought\n $"},null,"South Wairarapa district"]
[" based on capital value",null,null,null,null,null,"Business",null,null,{"$f":"INDEX(Tran!$I$23:$I$48,MATCH(G$41&G42,Tran!$C$23:$C$48,0),)","v":2.5145961203552825E-2},null,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH(G$41&G42,Tran!$C$23:$C$48,0),)","v":51924.800543819554}]
[null,null,null,null,null,null,"Residential",null,null,{"$f":"INDEX(Tran!$I$23:$I$48,MATCH(G$41&G43,Tran!$C$23:$C$48,0),)","v":1.9379859964871488E-2},null,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH(G$41&G43,Tran!$C$23:$C$48,0),)","v":255598.27927615494}]
["Wellington city",null,{"$f":"INDEX('River management'!$D$10:$D$18,MATCH(A44,'River management'!$A$10:$A$19,0),)","v":1.0394124008125391E-4},null,{"$f":"INDEX('River management'!$C$10:$C$19,MATCH(A44,'River management'!$A$10:$A$19,0),)","v":54042},null,"Rural",null,null,{"$f":"INDEX(Tran!$I$23:$I$48,MATCH(G$41&G44,Tran!$C$23:$C$48,0),)","v":6.4221164898069913E-3},null,{"$f":"INDEX(Tran!$H$23:$H$48,MATCH(G$41&G44,Tran!$C$23:$C$48,0),)","v":191526.17639656385}]
["Hutt city",null,{"$f":"INDEX('River management'!$D$10:$D$18,MATCH(A45,'River management'!$A$10:$A$19,0),)","v":2.4144303870983853E-2},null,{"$f":"INDEX('River management'!$C$10:$C$19,MATCH(A45,'River management'!$A$10:$A$19,0),)","v":5167492},null,"Total public transport rate",null,null,null,null,{"$f":"SUM(L13:L44)","v":67273010.401963353}]
["Upper Hutt city",null,{"$f":"INDEX('River management'!$D$10:$D$18,MATCH(A46,'River management'!$A$10:$A$19,0),)","v":1.0766691687990933E-2},null,{"$f":"INDEX('River management'!$C$10:$C$19,MATCH(A46,'River management'!$A$10:$A$19,0),)","v":881402}]
["Porirua city",null,{"$f":"INDEX('River management'!$D$10:$D$18,MATCH(A47,'River management'!$A$10:$A$19,0),)","v":4.3904283873825957E-4},null,{"$f":"INDEX('River management'!$C$10:$C$19,MATCH(A47,'River management'!$A$10:$A$19,0),)","v":45121}]
["Kapiti Coast district",null,{"$f":"INDEX('River management'!$D$10:$D$18,MATCH(A48,'River management'!$A$10:$A$19,0),)","v":1.0966901749885426E-2},null,{"$f":"INDEX('River management'!$C$10:$C$19,MATCH(A48,'River management'!$A$10:$A$19,0),)","v":1619846}]
["Masterton District",null,{"$f":"INDEX('River management'!$D$10:$D$18,MATCH(A49,'River management'!$A$10:$A$19,0),)","v":4.6459647025591062E-3},null,{"$f":"INDEX('River management'!$C$10:$C$19,MATCH(A49,'River management'!$A$10:$A$19,0),)","v":271627}]
["Carterton district",null,{"$f":"INDEX('River management'!$D$10:$D$18,MATCH(A50,'River management'!$A$10:$A$19,0),)","v":5.3870758153616392E-3},null,{"$f":"INDEX('River management'!$C$10:$C$19,MATCH(A50,'River management'!$A$10:$A$19,0),)","v":144634}]
["South Wairarapa District",null,{"$f":"INDEX('River management'!$D$10:$D$18,MATCH(A51,'River management'!$A$10:$A$19,0),)","v":4.4796089012987487E-3},null,{"$f":"INDEX('River management'!$C$10:$C$19,MATCH(A51,'River management'!$A$10:$A$19,0),)","v":201926}]
["Total district-wide river management rate",null,null,null,{"$f":"SUM(E44:E51)","v":8386090}]
["Greytown ward",null,{"$f":"'River management'!D29","v":1.2521342659613331E-2},null,{"$f":"'River management'!C29","v":92549}]
["Total river management rates based upon capital value",null,null,null,{"$f":"+E53+E52","v":8478639}]
[]
[]
["Targeted rate:\nRiver management\n based on land value",null,{"$f":"year_current","v":"2018/19"},null,{"$f":"year_current","v":"2018/19"},null,"Targeted rate:\nWarm Greater Wellington\nBased on extent of service provided",null,null,{"$f":"year_current","v":"2018/19"},null,{"$f":"year_current","v":"2018/19"}]
[null,null,"Cents per $ of rateable land value",null,"Revenue sought\n $",null,null,null,null,"Percentage of service provided",null,"Revenue sought\n $"]
[]
[]
[null,null,null,null,null,null,"For any ratepayer that utilises the service",null,null,0.15,null,{"$f":"INDEX(ESSbase!$G$8:$G$26,MATCH(\"Warm Greater Wellington Rate\",ESSbase!$B$8:$B$26,0),)","v":3237058}]
["Featherston urban: Donalds Creek Stopbank",null,{"$f":"'River management'!D30","v":1.6120729778964142E-3},null,{"$f":"'River management'!C30","v":2615}]
["Total river management rates based upon land value",null,null,null,{"$f":"+E62+E61","v":2615}]
[]
["Total river management rates",null,null,null,{"$f":"+E63+E54","v":8481254}]
[]
[]
[]
["Note:"]
["1 12 Rural properties in the Tararua District are within the boundaries of the Wellington region."]
["Note that all figures on this page exclude GST.",null,null,null,null,null,null,null,null,null,null,"Rates funding impact statement"]
[]
[]
["Targeted rate:\nStadium purposes",null,{"$f":"year_current","v":"2018/19"},null,{"$f":"year_current","v":"2018/19"},null,"Targeted rate:\nWellington Regional Strategy",null,"`",{"$f":"year_current","v":"2018/19"},null,{"$f":"year_current","v":"2018/19"}]
[null,null,{"$f":"+$C$9","v":"Cents per $ of rateable capital value"},null,"Revenue sought\n $",null,null,null,"$ per rating  unit",{"$f":"+$C$9","v":"Cents per $ of rateable capital value"},null,"Revenue sought\n $"]
[]
[]
["Wellington city",null,null,null,null,null,"Wellington city"]
["Regional CBD",null,{"$f":"INDEX(Stad!$G$23:$G$48,MATCH(A78&A79,Stad!$C$23:$C$48,0),)","v":0},null,{"$f":"INDEX(Stad!$F$23:$F$48,MATCH(A78&A79,Stad!$C$23:$C$48,0),)","v":0},null,"Regional CBD",null,null,{"$f":"INDEX(WRS!$K$23:$K$48,MATCH(G78&G79,WRS!$C$23:$C$48,0),)","v":1.1225542085297009E-2},null,{"$f":"INDEX(WRS!$J$23:$J$48,MATCH(G78&G79,WRS!$C$23:$C$48,0),)","v":893930.66496997047}]
["Business",null,{"$f":"INDEX(Stad!$G$23:$G$48,MATCH(A78&A80,Stad!$C$23:$C$48,0),)","v":0},null,{"$f":"INDEX(Stad!$F$23:$F$48,MATCH(A78&A80,Stad!$C$23:$C$48,0),)","v":0},null,"Business",null,null,{"$f":"INDEX(WRS!$K$23:$K$48,MATCH(G78&G80,WRS!$C$23:$C$48,0),)","v":1.1225542085297009E-2},null,{"$f":"INDEX(WRS!$J$23:$J$48,MATCH(G78&G80,WRS!$C$23:$C$48,0),)","v":437361.75775005075}]
["Residential",null,{"$f":"INDEX(Stad!$G$23:$G$48,MATCH(A78&A81,Stad!$C$23:$C$48,0),)","v":0},null,{"$f":"INDEX(Stad!$F$23:$F$48,MATCH(A78&A81,Stad!$C$23:$C$48,0),)","v":0},null,"Residential – per rating unit",null,{"$f":"INDEX(WRS!$G$23:$G$48,MATCH(Impact!G78&Impact!N81,WRS!$C$23:$C$48,0),)","v":14},null,null,{"$f":"INDEX(WRS!$J$23:$J$48,MATCH(G78&N81,WRS!$C$23:$C$48,0),)","v":998312},null,"Residential"]
["Rural",null,{"$f":"INDEX(Stad!$G$23:$G$48,MATCH(A78&A82,Stad!$C$23:$C$48,0),)","v":0},null,{"$f":"INDEX(Stad!$F$23:$F$48,MATCH(A78&A82,Stad!$C$23:$C$48,0),)","v":0},null,"Rural – per rating unit",null,{"$f":"INDEX(WRS!$G$23:$G$48,MATCH(Impact!G78&Impact!N82,WRS!$C$23:$C$48,0),)","v":28},null,null,{"$f":"INDEX(WRS!$J$23:$J$48,MATCH(G78&N82,WRS!$C$23:$C$48,0),)","v":21868},null,"Rural"]
["Hutt city",null,null,null,null,null,"Hutt city"]
["Business",null,{"$f":"INDEX(Stad!$G$23:$G$48,MATCH(A83&A84,Stad!$C$23:$C$48,0),)","v":0},null,{"$f":"INDEX(Stad!$F$23:$F$48,MATCH(A83&A84,Stad!$C$23:$C$48,0),)","v":0},null,"Business",null,null,{"$f":"INDEX(WRS!$K$23:$K$48,MATCH(G83&G84,WRS!$C$23:$C$48,0),)","v":9.5353561633435488E-3},null,{"$f":"INDEX(WRS!$J$23:$J$48,MATCH(G83&G84,WRS!$C$23:$C$48,0),)","v":361297.45795915526}]
["Residential",null,{"$f":"INDEX(Stad!$G$23:$G$48,MATCH(A83&A85,Stad!$C$23:$C$48,0),)","v":0},null,{"$f":"INDEX(Stad!$F$23:$F$48,MATCH(A83&A85,Stad!$C$23:$C$48,0),)","v":0},null,"Residential – per rating unit",null,{"$f":"INDEX(WRS!$G$23:$G$48,MATCH(Impact!G83&Impact!N85,WRS!$C$23:$C$48,0),)","v":14},null,null,{"$f":"INDEX(WRS!$J$23:$J$48,MATCH(G83&N85,WRS!$C$23:$C$48,0),)","v":508354},null,"Residential"]
["Rural",null,{"$f":"INDEX(Stad!$G$23:$G$48,MATCH(A83&A86,Stad!$C$23:$C$48,0),)","v":0},null,{"$f":"INDEX(Stad!$F$23:$F$48,MATCH(A83&A86,Stad!$C$23:$C$48,0),)","v":0},null,"Rural – per rating unit",null,{"$f":"INDEX(WRS!$G$23:$G$48,MATCH(Impact!G83&Impact!N86,WRS!$C$23:$C$48,0),)","v":28},null,null,{"$f":"INDEX(WRS!$J$23:$J$48,MATCH(G83&N86,WRS!$C$23:$C$48,0),)","v":13440},null,"Rural"]
["Upper Hutt city",null,null,null,null,null,"Upper Hutt city"]
["Business",null,{"$f":"INDEX(Stad!$G$23:$G$48,MATCH(A87&A88,Stad!$C$23:$C$48,0),)","v":0},null,{"$f":"INDEX(Stad!$F$23:$F$48,MATCH(A87&A88,Stad!$C$23:$C$48,0),)","v":0},null,"Business",null,null,{"$f":"INDEX(WRS!$K$23:$K$48,MATCH(G87&G88,WRS!$C$23:$C$48,0),)","v":9.4809885646007976E-3},null,{"$f":"INDEX(WRS!$J$23:$J$48,MATCH(G87&G88,WRS!$C$23:$C$48,0),)","v":111370.9446360529}]
["Residential",null,{"$f":"INDEX(Stad!$G$23:$G$48,MATCH(A87&A89,Stad!$C$23:$C$48,0),)","v":0},null,{"$f":"INDEX(Stad!$F$23:$F$48,MATCH(A87&A89,Stad!$C$23:$C$48,0),)","v":0},null,"Residential – per rating unit",null,{"$f":"INDEX(WRS!$G$23:$G$48,MATCH(Impact!G87&Impact!N89,WRS!$C$23:$C$48,0),)","v":14},null,null,{"$f":"INDEX(WRS!$J$23:$J$48,MATCH(G87&N89,WRS!$C$23:$C$48,0),)","v":206920},null,"Residential"]
["Rural",null,{"$f":"INDEX(Stad!$G$23:$G$48,MATCH(A87&A90,Stad!$C$23:$C$48,0),)","v":0},null,{"$f":"INDEX(Stad!$F$23:$F$48,MATCH(A87&A90,Stad!$C$23:$C$48,0),)","v":0},null,"Rural – per rating unit",null,{"$f":"INDEX(WRS!$G$23:$G$48,MATCH(Impact!G87&Impact!N90,WRS!$C$23:$C$48,0),)","v":28},null,null,{"$f":"INDEX(WRS!$J$23:$J$48,MATCH(G87&N90,WRS!$C$23:$C$48,0),)","v":32816},null,"Rural"]
["Porirua city",null,null,null,null,null,"Porirua city"]
["Business",null,{"$f":"INDEX(Stad!$G$23:$G$48,MATCH(A91&A92,Stad!$C$23:$C$48,0),)","v":0},null,{"$f":"INDEX(Stad!$F$23:$F$48,MATCH(A91&A92,Stad!$C$23:$C$48,0),)","v":0},null,"Business",null,null,{"$f":"INDEX(WRS!$K$23:$K$48,MATCH(G91&G92,WRS!$C$23:$C$48,0),)","v":9.4107845372057193E-3},null,{"$f":"INDEX(WRS!$J$23:$J$48,MATCH(G91&G92,WRS!$C$23:$C$48,0),)","v":103518.20642395873}]
["Residential",null,{"$f":"INDEX(Stad!$G$23:$G$48,MATCH(A91&A93,Stad!$C$23:$C$48,0),)","v":0},null,{"$f":"INDEX(Stad!$F$23:$F$48,MATCH(A91&A93,Stad!$C$23:$C$48,0),)","v":0},null,"Residential – per rating unit",null,{"$f":"INDEX(WRS!$G$23:$G$48,MATCH(Impact!G91&Impact!N93,WRS!$C$23:$C$48,0),)","v":14},null,null,{"$f":"INDEX(WRS!$J$23:$J$48,MATCH(G91&N93,WRS!$C$23:$C$48,0),)","v":241570},null,"Residential"]
["Rural",null,{"$f":"INDEX(Stad!$G$23:$G$48,MATCH(A91&A94,Stad!$C$23:$C$48,0),)","v":0},null,{"$f":"INDEX(Stad!$F$23:$F$48,MATCH(A91&A94,Stad!$C$23:$C$48,0),)","v":0},null,"Rural – per rating unit",null,{"$f":"INDEX(WRS!$G$23:$G$48,MATCH(Impact!G91&Impact!N94,WRS!$C$23:$C$48,0),)","v":28},null,null,{"$f":"INDEX(WRS!$J$23:$J$48,MATCH(G91&N94,WRS!$C$23:$C$48,0),)","v":17444},null,"Rural"]
["Kapiti Coast district",null,null,null,null,null,"Kapiti Coast district"]
["Business",null,{"$f":"INDEX(Stad!$G$23:$G$48,MATCH(A95&A96,Stad!$C$23:$C$48,0),)","v":0},null,{"$f":"INDEX(Stad!$F$23:$F$48,MATCH(A95&A96,Stad!$C$23:$C$48,0),)","v":0},null,"Business",null,null,{"$f":"INDEX(WRS!$K$23:$K$48,MATCH(G95&G96,WRS!$C$23:$C$48,0),)","v":8.4092870451222008E-3},null,{"$f":"INDEX(WRS!$J$23:$J$48,MATCH(G95&G96,WRS!$C$23:$C$48,0),)","v":124385.92728148981}]
["Residential",null,{"$f":"INDEX(Stad!$G$23:$G$48,MATCH(A95&A97,Stad!$C$23:$C$48,0),)","v":0},null,{"$f":"INDEX(Stad!$F$23:$F$48,MATCH(A95&A97,Stad!$C$23:$C$48,0),)","v":0},null,"Residential – per rating unit",null,{"$f":"INDEX(WRS!$G$23:$G$48,MATCH(Impact!G95&Impact!N97,WRS!$C$23:$C$48,0),)","v":14},null,null,{"$f":"INDEX(WRS!$J$23:$J$48,MATCH(G95&N97,WRS!$C$23:$C$48,0),)","v":291536},null,"Residential"]
["Rural",null,{"$f":"INDEX(Stad!$G$23:$G$48,MATCH(A95&A98,Stad!$C$23:$C$48,0),)","v":0},null,{"$f":"INDEX(Stad!$F$23:$F$48,MATCH(A95&A98,Stad!$C$23:$C$48,0),)","v":0},null,"Rural – per rating unit",null,{"$f":"INDEX(WRS!$G$23:$G$48,MATCH(Impact!G95&Impact!N98,WRS!$C$23:$C$48,0),)","v":28},null,null,{"$f":"INDEX(WRS!$J$23:$J$48,MATCH(G95&N98,WRS!$C$23:$C$48,0),)","v":69608},null,"Rural"]
["Masterton district",null,null,null,null,null,"Masterton district"]
["Business",null,{"$f":"INDEX(Stad!$G$23:$G$48,MATCH(A99&A100,Stad!$C$23:$C$48,0),)","v":0},null,{"$f":"INDEX(Stad!$F$23:$F$48,MATCH(A99&A100,Stad!$C$23:$C$48,0),)","v":0},null,"Business",null,null,{"$f":"INDEX(WRS!$K$23:$K$48,MATCH(G99&G100,WRS!$C$23:$C$48,0),)","v":8.5271636145691793E-3},null,{"$f":"INDEX(WRS!$J$23:$J$48,MATCH(G99&G100,WRS!$C$23:$C$48,0),)","v":36953.580582169045}]
["Residential",null,{"$f":"INDEX(Stad!$G$23:$G$48,MATCH(A99&A101,Stad!$C$23:$C$48,0),)","v":0},null,{"$f":"INDEX(Stad!$F$23:$F$48,MATCH(A99&A101,Stad!$C$23:$C$48,0),)","v":0},null,"Residential – per rating unit",null,{"$f":"INDEX(WRS!$G$23:$G$48,MATCH(Impact!G99&Impact!N101,WRS!$C$23:$C$48,0),)","v":14},null,null,{"$f":"INDEX(WRS!$J$23:$J$48,MATCH(G99&N101,WRS!$C$23:$C$48,0),)","v":110558},null,"Residential"]
["Rural",null,{"$f":"INDEX(Stad!$G$23:$G$48,MATCH(A99&A102,Stad!$C$23:$C$48,0),)","v":0},null,{"$f":"INDEX(Stad!$F$23:$F$48,MATCH(A99&A102,Stad!$C$23:$C$48,0),)","v":0},null,"Rural – per rating unit",null,{"$f":"INDEX(WRS!$G$23:$G$48,MATCH(Impact!G99&Impact!N102,WRS!$C$23:$C$48,0),)","v":28},null,null,{"$f":"INDEX(WRS!$J$23:$J$48,MATCH(G99&N102,WRS!$C$23:$C$48,0),)","v":96376},null,"Rural"]
["Carterton district",null,null,null,null,null,"Carterton district"]
["Business",null,{"$f":"INDEX(Stad!$G$23:$G$48,MATCH(A103&A104,Stad!$C$23:$C$48,0),)","v":0},null,{"$f":"INDEX(Stad!$F$23:$F$48,MATCH(A103&A104,Stad!$C$23:$C$48,0),)","v":0},null,"Business",null,null,{"$f":"INDEX(WRS!$K$23:$K$48,MATCH(G103&G104,WRS!$C$23:$C$48,0),)","v":8.5588426816397781E-3},null,{"$f":"INDEX(WRS!$J$23:$J$48,MATCH(G103&G104,WRS!$C$23:$C$48,0),)","v":8272.3354228718872}]
["Residential",null,{"$f":"INDEX(Stad!$G$23:$G$48,MATCH(A103&A105,Stad!$C$23:$C$48,0),)","v":0},null,{"$f":"INDEX(Stad!$F$23:$F$48,MATCH(A103&A105,Stad!$C$23:$C$48,0),)","v":0},null,"Residential – per rating unit",null,{"$f":"INDEX(WRS!$G$23:$G$48,MATCH(Impact!G103&Impact!N105,WRS!$C$23:$C$48,0),)","v":14},null,null,{"$f":"INDEX(WRS!$J$23:$J$48,MATCH(G103&N105,WRS!$C$23:$C$48,0),)","v":32970},null,"Residential"]
["Rural",null,{"$f":"INDEX(Stad!$G$23:$G$48,MATCH(A103&A106,Stad!$C$23:$C$48,0),)","v":0},null,{"$f":"INDEX(Stad!$F$23:$F$48,MATCH(A103&A106,Stad!$C$23:$C$48,0),)","v":0},null,"Rural – per rating unit",null,{"$f":"INDEX(WRS!$G$23:$G$48,MATCH(Impact!G103&Impact!N106,WRS!$C$23:$C$48,0),)","v":28},null,null,{"$f":"INDEX(WRS!$J$23:$J$48,MATCH(G103&N106,WRS!$C$23:$C$48,0),)","v":48972},null,"Rural"]
["South Wairarapa district",null,null,null,null,null,"South Wairarapa district"]
["Business",null,{"$f":"INDEX(Stad!$G$23:$G$48,MATCH(A107&A108,Stad!$C$23:$C$48,0),)","v":0},null,{"$f":"INDEX(Stad!$F$23:$F$48,MATCH(A107&A108,Stad!$C$23:$C$48,0),)","v":0},null,"Business",null,null,{"$f":"INDEX(WRS!$K$23:$K$48,MATCH(G107&G108,WRS!$C$23:$C$48,0),)","v":8.47384415181625E-3},null,{"$f":"INDEX(WRS!$J$23:$J$48,MATCH(G107&G108,WRS!$C$23:$C$48,0),)","v":17497.945847474839}]
["Residential",null,{"$f":"INDEX(Stad!$G$23:$G$48,MATCH(A107&A109,Stad!$C$23:$C$48,0),)","v":0},null,{"$f":"INDEX(Stad!$F$23:$F$48,MATCH(A107&A109,Stad!$C$23:$C$48,0),)","v":0},null,"Residential – per rating unit",null,{"$f":"INDEX(WRS!$G$23:$G$48,MATCH(Impact!G107&Impact!N109,WRS!$C$23:$C$48,0),)","v":14},null,null,{"$f":"INDEX(WRS!$J$23:$J$48,MATCH(G107&N109,WRS!$C$23:$C$48,0),)","v":44240},null,"Residential"]
["Rural",null,{"$f":"INDEX(Stad!$G$23:$G$48,MATCH(A107&A110,Stad!$C$23:$C$48,0),)","v":0},null,{"$f":"INDEX(Stad!$F$23:$F$48,MATCH(A107&A110,Stad!$C$23:$C$48,0),)","v":0},null,"Rural – per rating unit",null,{"$f":"INDEX(WRS!$G$23:$G$48,MATCH(Impact!G107&Impact!N110,WRS!$C$23:$C$48,0),)","v":28},null,null,{"$f":"INDEX(WRS!$J$23:$J$48,MATCH(G107&N110,WRS!$C$23:$C$48,0),)","v":78036},null,"Rural"]
["Total stadium purposes rate",null,null,null,{"$f":"SUM(E79:E110)","v":0},null,"Tararua district  – per rating unit",null,{"$f":"INDEX(WRS!$G$23:$G$48,MATCH(N111,WRS!$C$23:$C$48,0),)","v":28},null,null,{"$f":"INDEX(WRS!$J$23:$J$48,MATCH(N111,WRS!$C$23:$C$48,0),)","v":252},null,"Tararua DistrictRural"]
[null,null,null,null,null,null,"Total Wellington regional strategy rate",null,null,null,null,{"$f":"SUM(L79:L111)","v":4907860.8208731934}]
["Note:"]
["1 12 Rural properties in the Tararua District are within the boundaries of the Wellington region."]
[{"$f":"+$A$71","v":"Note that all figures on this page exclude GST."}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Rates funding impact statement"]
[]
[]
["Targeted rate:\nRiver management schemes 1",null,{"$f":"year_current","v":"2018/19"},null,{"$f":"year_current","v":"2018/19"},null,"Targeted rate: \nRiver management schemes 1",null,null,{"$f":"year_current","v":"2018/19"},null,{"$f":"year_current","v":"2018/19"}]
[null,null,"$ per hectare",null,"Revenue sought\n $",null,null,null,null,"$ per hectare",null,"Revenue sought\n $"]
[]
["Waingawa","A",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A126&B126,'Class Rates'!$M$9:$M$139,0),)","v":146.8098727324633},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A126&B126,'Class Rates'!$M$9:$M$139,0),)","v":4979.9523739451624},null,{"$f":"'Class Rates'!A42","v":"Waiohine Rural"},null,"A",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(G126&I126,'Class Rates'!$M$9:$M$139,0),)","v":45.785193650716508},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(G126&I126,'Class Rates'!$M$9:$M$139,0),)","v":5150.2116070719567}]
[{"$f":"A126","v":"Waingawa"},"B",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A127&B127,'Class Rates'!$M$9:$M$139,0),)","v":95.426417276101148},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A127&B127,'Class Rates'!$M$9:$M$139,0),)","v":12423.794288577074},null,{"$f":"G126","v":"Waiohine Rural"},null,"B",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(G127&I127,'Class Rates'!$M$9:$M$139,0),)","v":38.154328042263757},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(G127&I127,'Class Rates'!$M$9:$M$139,0),)","v":14613.989005164794}]
["Waingawa","C",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A128&B128,'Class Rates'!$M$9:$M$139,0),)","v":73.404936366231652},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A128&B128,'Class Rates'!$M$9:$M$139,0),)","v":8381.0012691208594},null,{"$f":"G127","v":"Waiohine Rural"},null,"C",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(G128&I128,'Class Rates'!$M$9:$M$139,0),)","v":30.523462433811005},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(G128&I128,'Class Rates'!$M$9:$M$139,0),)","v":39000.598089160994}]
["Waingawa","D",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A129&B129,'Class Rates'!$M$9:$M$139,0),)","v":66.064442729608487},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A129&B129,'Class Rates'!$M$9:$M$139,0),)","v":153.95657733707961},null,{"$f":"G128","v":"Waiohine Rural"},null,"D",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(G129&I129,'Class Rates'!$M$9:$M$139,0),)","v":22.892596825358254},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(G129&I129,'Class Rates'!$M$9:$M$139,0),)","v":8505.1079362701148}]
["Waingawa","E",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A130&B130,'Class Rates'!$M$9:$M$139,0),)","v":58.723949092985322},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A130&B130,'Class Rates'!$M$9:$M$139,0),)","v":9854.2603634720381},null,{"$f":"G129","v":"Waiohine Rural"},null,"E",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(G130&I130,'Class Rates'!$M$9:$M$139,0),)","v":15.261731216905503},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(G130&I130,'Class Rates'!$M$9:$M$139,0),)","v":12230.313171877911}]
["Waingawa","F",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A131&B131,'Class Rates'!$M$9:$M$139,0),)","v":51.383455456362157},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A131&B131,'Class Rates'!$M$9:$M$139,0),)","v":1333.7500765897012},null,{"$f":"G130","v":"Waiohine Rural"},null,"S",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(G131&I131,'Class Rates'!$M$9:$M$139,0),)","v":763.08656084527513},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(G131&I131,'Class Rates'!$M$9:$M$139,0),)","v":13048.780190454185}]
["Waingawa","G",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A132&B132,'Class Rates'!$M$9:$M$139,0),)","v":22.021480909869496},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A132&B132,'Class Rates'!$M$9:$M$139,0),)","v":1030.1343992341158},null,null,null,null,null,null,{"$f":"SUM(L126:L131)","v":92548.999999999971}]
["Waingawa","H",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A133&B133,'Class Rates'!$M$9:$M$139,0),)","v":14.68098727324633},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A133&B133,'Class Rates'!$M$9:$M$139,0),)","v":2478.1506517239814},null,{"$f":"'Class Rates'!A48","v":"Mangatarere"},null,"A",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(G133&I133,'Class Rates'!$M$9:$M$139,0),)","v":34.614077181897954},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(G133&I133,'Class Rates'!$M$9:$M$139,0),)","v":742.71425409198446}]
[null,null,null,null,{"$f":"SUM(E126:E133)","v":40635.000000000015},null,{"$f":"G133","v":"Mangatarere"},null,"B",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(G134&I134,'Class Rates'!$M$9:$M$139,0),)","v":33.109117304424132},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(G134&I134,'Class Rates'!$M$9:$M$139,0),)","v":6937.9758002013114}]
["Upper Ruamahanga","A",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A135&B135,'Class Rates'!$M$9:$M$139,0),)","v":132.77572476680345},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A135&B135,'Class Rates'!$M$9:$M$139,0),)","v":11819.576546679356},null,{"$f":"G134","v":"Mangatarere"},null,"C",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(G135&I135,'Class Rates'!$M$9:$M$139,0),)","v":28.056752001476291},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(G135&I135,'Class Rates'!$M$9:$M$139,0),)","v":442.41008826007874}]
[{"$f":"A135","v":"Upper Ruamahanga"},"B",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A136&B136,'Class Rates'!$M$9:$M$139,0),)","v":110.64643730566955},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A136&B136,'Class Rates'!$M$9:$M$139,0),)","v":729.50671087960427},null,{"$f":"G135","v":"Mangatarere"},null,"D",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(G136&I136,'Class Rates'!$M$9:$M$139,0),)","v":24.831837978318099},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(G136&I136,'Class Rates'!$M$9:$M$139,0),)","v":1783.8993748919897}]
["Upper Ruamahanga","C",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A137&B137,'Class Rates'!$M$9:$M$139,0),)","v":88.517149844535638},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A137&B137,'Class Rates'!$M$9:$M$139,0),)","v":11043.781131309606},null,null,null,null,null,null,{"$f":"SUM(L133:L136)","v":9906.9995174453652}]
["Upper Ruamahanga","D",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A138&B138,'Class Rates'!$M$9:$M$139,0),)","v":66.387862383401725},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A138&B138,'Class Rates'!$M$9:$M$139,0),)","v":1169.435473456098},null,{"$f":"'Class Rates'!A52","v":"Waipoua"},null,"A",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(G138&I138,'Class Rates'!$M$9:$M$139,0),)","v":111.47839521806316},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(G138&I138,'Class Rates'!$M$9:$M$139,0),)","v":9754.1812161481757}]
["Upper Ruamahanga","E",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A139&B139,'Class Rates'!$M$9:$M$139,0),)","v":44.258574922267819},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A139&B139,'Class Rates'!$M$9:$M$139,0),)","v":13130.681138894855},null,{"$f":"G138","v":"Waipoua"},null,"B",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(G139&I139,'Class Rates'!$M$9:$M$139,0),)","v":89.182716174450519},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(G139&I139,'Class Rates'!$M$9:$M$139,0),)","v":26784.191639043016}]
["Upper Ruamahanga","F",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A140&B140,'Class Rates'!$M$9:$M$139,0),)","v":22.129287461133909},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A140&B140,'Class Rates'!$M$9:$M$139,0),)","v":872.40436925265033},null,{"$f":"G139","v":"Waipoua"},null,"C",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(G140&I140,'Class Rates'!$M$9:$M$139,0),)","v":66.887037130837882},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(G140&I140,'Class Rates'!$M$9:$M$139,0),)","v":1501.7276915504331}]
["Upper Ruamahanga","S",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A141&B141,'Class Rates'!$M$9:$M$139,0),)","v":1246.7748575107094},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A141&B141,'Class Rates'!$M$9:$M$139,0),)","v":3241.6146295278454},null,{"$f":"G140","v":"Waipoua"},null,"D",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(G141&I141,'Class Rates'!$M$9:$M$139,0),)","v":44.59135808722526},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(G141&I141,'Class Rates'!$M$9:$M$139,0),)","v":13253.916119080815}]
[null,null,null,null,{"$f":"SUM(E135:E141)","v":42007.000000000022},null,{"$f":"G141","v":"Waipoua"},null,"SA",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(G142&I142,'Class Rates'!$M$9:$M$139,0),)","v":3767.9697583705342},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(G142&I142,'Class Rates'!$M$9:$M$139,0),)","v":376.79697583705342}]
["Middle Ruamahanga","A",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A143&B143,'Class Rates'!$M$9:$M$139,0),)","v":130.9622033006674},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A143&B143,'Class Rates'!$M$9:$M$139,0),)","v":5283.1667484972813},null,{"$f":"G142","v":"Waipoua"},null,"SC",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(G143&I143,'Class Rates'!$M$9:$M$139,0),)","v":2251.8635834048755},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(G143&I143,'Class Rates'!$M$9:$M$139,0),)","v":225.18635834048757}]
[{"$f":"A143","v":"Middle Ruamahanga"},"B",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A144&B144,'Class Rates'!$M$9:$M$139,0),)","v":109.13516941722281},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A144&B144,'Class Rates'!$M$9:$M$139,0),)","v":5956.5527318534587},null,null,null,null,null,null,{"$f":"SUM(L138:L143)","v":51895.999999999978}]
["Middle Ruamahanga","C",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A145&B145,'Class Rates'!$M$9:$M$139,0),)","v":87.308135533778255},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A145&B145,'Class Rates'!$M$9:$M$139,0),)","v":446.43268942486833}]
["Middle Ruamahanga","D",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A146&B146,'Class Rates'!$M$9:$M$139,0),)","v":65.481101650333699},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A146&B146,'Class Rates'!$M$9:$M$139,0),)","v":7412.9898756430821}]
["Middle Ruamahanga","E",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A147&B147,'Class Rates'!$M$9:$M$139,0),)","v":43.654067766889128},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A147&B147,'Class Rates'!$M$9:$M$139,0),)","v":1316.3534902563281}]
["Middle Ruamahanga","F",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A148&B148,'Class Rates'!$M$9:$M$139,0),)","v":21.827033883444564},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A148&B148,'Class Rates'!$M$9:$M$139,0),)","v":6452.9734893659961}]
["Middle Ruamahanga","S",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A149&B149,'Class Rates'!$M$9:$M$139,0),)","v":1320.729035694756},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A149&B149,'Class Rates'!$M$9:$M$139,0),)","v":2773.5309749589878}]
[null,null,null,null,{"$f":"SUM(E143:E149)","v":29642.000000000004}]
["Lower Ruamahanga","A",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A151&B151,'Class Rates'!$M$9:$M$139,0),)","v":63.010582513684838},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A151&B151,'Class Rates'!$M$9:$M$139,0),)","v":7906.1665794171458}]
[{"$f":"A151","v":"Lower Ruamahanga"},"B",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A152&B152,'Class Rates'!$M$9:$M$139,0),)","v":54.009070726015572},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A152&B152,'Class Rates'!$M$9:$M$139,0),)","v":2907.3676871592165}]
["Lower Ruamahanga","C",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A153&B153,'Class Rates'!$M$9:$M$139,0),)","v":45.007558938346307},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A153&B153,'Class Rates'!$M$9:$M$139,0),)","v":10080.649026822206}]
["Lower Ruamahanga","D",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A154&B154,'Class Rates'!$M$9:$M$139,0),)","v":36.006047150677048},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A154&B154,'Class Rates'!$M$9:$M$139,0),)","v":11468.354489451733}]
["Lower Ruamahanga","E",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A155&B155,'Class Rates'!$M$9:$M$139,0),)","v":27.004535363007786},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A155&B155,'Class Rates'!$M$9:$M$139,0),)","v":8736.6138675413567}]
["Lower Ruamahanga","F",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A156&B156,'Class Rates'!$M$9:$M$139,0),)","v":18.003023575338524},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A156&B156,'Class Rates'!$M$9:$M$139,0),)","v":22040.946937284196}]
["Lower Ruamahanga","SA",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A157&B157,'Class Rates'!$M$9:$M$139,0),)","v":1579.9713699813096},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A157&B157,'Class Rates'!$M$9:$M$139,0),)","v":4107.925561951407}]
["Lower Ruamahanga","SB",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A158&B158,'Class Rates'!$M$9:$M$139,0),)","v":789.98579433688678},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A158&B158,'Class Rates'!$M$9:$M$139,0),)","v":1342.9758503727078}]
[null,null,null,null,{"$f":"SUM(E151:E158)","v":68590.999999999956}]
[]
[{"$f":"+A115","v":"Note that all figures on this page exclude GST."}]
[]
[]
[]
[]
[]
[]
["Targeted rate:\nRiver management schemes 1",null,{"$f":"year_current","v":"2018/19"},null,{"$f":"year_current","v":"2018/19"},null,"Targeted rate: \nRiver management schemes 2",null,{"$f":"year_current","v":"2018/19"},{"$f":"year_current","v":"2018/19"},null,{"$f":"year_current","v":"2018/19"}]
[null,null,{"$f":"+$C$124","v":"$ per hectare"},null,"Revenue sought\n $",null,null,null,"$ per \ndwelling","$ per point",null,"Revenue sought\n $"]
[]
["Kopuaranga","A2",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A171&B171,'Class Rates'!$M$9:$M$139,0),)","v":125.44153186733357},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A171&B171,'Class Rates'!$M$9:$M$139,0),)","v":3268.2536712715087},null,"Lower Wairarapa valley Development Scheme","A",null,{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(G171&H171,'Class Rates'!$M$9:$M$139,0),)","v":0.2341872774},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(G171&H171,'Class Rates'!$M$9:$M$139,0),)","v":676524.10774034355}]
[{"$f":"A171","v":"Kopuaranga"},"A3",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A172&B172,'Class Rates'!$M$9:$M$139,0),)","v":112.89737868060021},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A172&B172,'Class Rates'!$M$9:$M$139,0),)","v":7779.0245319187379},null,null,"Sa",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(G171&H172,'Class Rates'!$M$9:$M$139,0),)","v":18.802472939999998},null,null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(G171&H172,'Class Rates'!$M$9:$M$139,0),)","v":7840.6312159799991}]
["Kopuaranga","A4",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A173&B173,'Class Rates'!$M$9:$M$139,0),)","v":62.720765933666783},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A173&B173,'Class Rates'!$M$9:$M$139,0),)","v":707.78502733164953},null,{"$f":"G171","v":"Lower Wairarapa valley Development Scheme"},"Sb",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(G173&H173,'Class Rates'!$M$9:$M$139,0),)","v":37.6193034},null,null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(G173&H173,'Class Rates'!$M$9:$M$139,0),)","v":85094.864290800004}]
["Kopuaranga","A5",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A174&B174,'Class Rates'!$M$9:$M$139,0),)","v":43.904536153566752},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A174&B174,'Class Rates'!$M$9:$M$139,0),)","v":2534.3454449284873},null,"Total river management scheme rates 2",null,null,null,null,{"$f":"SUM(L171:L173)","v":769459.60324712354}]
["Kopuaranga","A6",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A175&B175,'Class Rates'!$M$9:$M$139,0),)","v":25.088306373466715},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A175&B175,'Class Rates'!$M$9:$M$139,0),)","v":2035.4393843857281}]
["Kopuaranga","B2",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A176&B176,'Class Rates'!$M$9:$M$139,0),)","v":25.088306373466715},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A176&B176,'Class Rates'!$M$9:$M$139,0),)","v":1537.3386584775571},null,"Total river management scheme rates",null,null,null,null,{"$f":"+E198+L174","v":1133419.6027645688}]
["Kopuaranga","B3",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A177&B177,'Class Rates'!$M$9:$M$139,0),)","v":22.579475736120045},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A177&B177,'Class Rates'!$M$9:$M$139,0),)","v":1658.2660513791132}]
["Kopuaranga","B4",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A178&B178,'Class Rates'!$M$9:$M$139,0),)","v":12.544153186733357},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A178&B178,'Class Rates'!$M$9:$M$139,0),)","v":116.39970625033617},null,null,null,null,null,null,{"$f":"E134+E142+E150+E159+E183+E188+E195+L132+L137+L144+L174","v":1133419.6027645688}]
["Kopuaranga","B5",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A179&B179,'Class Rates'!$M$9:$M$139,0),)","v":8.7809072307133498},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A179&B179,'Class Rates'!$M$9:$M$139,0),)","v":272.81400675103311}]
["Kopuaranga","B6",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A180&B180,'Class Rates'!$M$9:$M$139,0),)","v":5.0176612746933431},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A180&B180,'Class Rates'!$M$9:$M$139,0),)","v":603.44451730584763}]
["Kopuaranga","SA",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A181&B181,'Class Rates'!$M$9:$M$139,0),)","v":153.57419999999999},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A181&B181,'Class Rates'!$M$9:$M$139,0),)","v":767.87099999999998}]
["Kopuaranga","SB",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A182&B182,'Class Rates'!$M$9:$M$139,0),)","v":76.787000000000006},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A182&B182,'Class Rates'!$M$9:$M$139,0),)","v":1075.018}]
[null,null,null,null,{"$f":"SUM(E171:E182)","v":22355.999999999996}]
["Lower Taueru","A",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A184&B184,'Class Rates'!$M$9:$M$139,0),)","v":4.0587685087116778},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A184&B184,'Class Rates'!$M$9:$M$139,0),)","v":1653.6785433079754}]
[{"$f":"A184","v":"Lower Taueru"},"B",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A185&B185,'Class Rates'!$M$9:$M$139,0),)","v":0.81175370174233563},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A185&B185,'Class Rates'!$M$9:$M$139,0),)","v":228.94946066506537}]
[{"$f":"A185","v":"Lower Taueru"},"C",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A186&B186,'Class Rates'!$M$9:$M$139,0),)","v":0.40587685087116782},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A186&B186,'Class Rates'!$M$9:$M$139,0),)","v":72.311466215743224}]
[{"$f":"A186","v":"Lower Taueru"},"S",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A187&B187,'Class Rates'!$M$9:$M$139,0),)","v":202.93842543558389},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A187&B187,'Class Rates'!$M$9:$M$139,0),)","v":308.06052981121627}]
[null,null,null,null,{"$f":"SUM(E184:E187)","v":2263}]
["Lower Whangaehu","A",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A189&B189,'Class Rates'!$M$9:$M$139,0),)","v":21.623069428869243},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A189&B189,'Class Rates'!$M$9:$M$139,0),)","v":721.99645053688687}]
[{"$f":"A189","v":"Lower Whangaehu"},"B",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A190&B190,'Class Rates'!$M$9:$M$139,0),)","v":17.298455543095393},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A190&B190,'Class Rates'!$M$9:$M$139,0),)","v":1125.8353821112773}]
[{"$f":"A190","v":"Lower Whangaehu"},"C",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A191&B191,'Class Rates'!$M$9:$M$139,0),)","v":12.973841657321547},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A191&B191,'Class Rates'!$M$9:$M$139,0),)","v":705.83666582991577}]
[{"$f":"A191","v":"Lower Whangaehu"},"D",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A192&B192,'Class Rates'!$M$9:$M$139,0),)","v":8.6492277715476966},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A192&B192,'Class Rates'!$M$9:$M$139,0),)","v":662.2609913940812}]
[{"$f":"A192","v":"Lower Whangaehu"},"E",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A193&B193,'Class Rates'!$M$9:$M$139,0),)","v":4.3246138857738483},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A193&B193,'Class Rates'!$M$9:$M$139,0),)","v":753.53110253056116}]
[{"$f":"A193","v":"Lower Whangaehu"},"S",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A194&B194,'Class Rates'!$M$9:$M$139,0),)","v":108.11534714434622},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A194&B194,'Class Rates'!$M$9:$M$139,0),)","v":144.53940759727647}]
[null,null,null,null,{"$f":"SUM(E189:E194)","v":4113.9999999999982}]
[]
[]
["Total river management scheme rates 1",null,null,null,{"$f":"+E195+E188+L144+L137+L132+E159+E150+E142+E134+E183","v":363959.99951744528}]
[]
[]
["1  \"Separately used or inhabited part\" (dwelling) includes any part of a rating unit separately used or inhabited by the owner or any other person who has the right to use or inhabit that part by virtue of a tenancy, lease, licence or other agreement. At a minimum, the land or premises intended to form the separately used or inhabited part of the rating unit must be capable of actual habitation, or actual separate use. To avoid doubt, a rating unit that has only one use (ie, it does not have separate parts or is vacant land) is treated as being one separately used or inhabited part (dwelling)."]
[]
[{"$f":"+A161","v":"Note that all figures on this page exclude GST."}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Rates funding impact statement"]
[]
["Targeted rate:\nCatchment schemes 1",null,{"$f":"year_current","v":"2018/19"},null,{"$f":"year_current","v":"2018/19"},null,"Targeted rate:\nCatchment schemes 2",null,null,{"$f":"year_current","v":"2018/19"},null,{"$f":"year_current","v":"2018/19"}]
[null,null,{"$f":"+$C$169","v":"$ per hectare"},null,"Revenue sought\n $",null,null,null,null,"Cents per $ of rateable land value",null,"Revenue sought\n $"]
[]
["Whareama","A",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A210&B210,'Class Rates'!$M$9:$M$139,0),)","v":4.0778275340653458},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A210&B210,'Class Rates'!$M$9:$M$139,0),)","v":2917.2208799898121},null,"Awhea-Opouawe","Land value",null,{"$f":"'Class Rates'!G147","v":0},null,{"$f":"'Class Rates'!H147","v":8945}]
[{"$f":"A210","v":"Whareama"},"B",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A211&B211,'Class Rates'!$M$9:$M$139,0),)","v":1.5683952054097485},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A211&B211,'Class Rates'!$M$9:$M$139,0),)","v":1493.9982850228998},null,"Mataikona-Whakataki","Land value within scheme area",null,{"$f":"'Class Rates'!G151","v":0},null,{"$f":"'Class Rates'!H151","v":2754}]
[{"$f":"A211","v":"Whareama"},"C",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A212&B212,'Class Rates'!$M$9:$M$139,0),)","v":0.27446916094670598},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A212&B212,'Class Rates'!$M$9:$M$139,0),)","v":12508.964954632014},null,"Catchment management scheme 2 rates",null,null,null,null,{"$f":"+L210+L211","v":11699}]
[{"$f":"A212","v":"Whareama"},"D",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A213&B213,'Class Rates'!$M$9:$M$139,0),)","v":0.23525928081146227},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A213&B213,'Class Rates'!$M$9:$M$139,0),)","v":0}]
[{"$f":"A213","v":"Whareama"},"E",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A214&B214,'Class Rates'!$M$9:$M$139,0),)","v":0.19604940067621857},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A214&B214,'Class Rates'!$M$9:$M$139,0),)","v":3.0196508939154563},null,"Targeted rate:\nCatchment schemes 3",null,null,{"$f":"+J207","v":"2018/19"},null,{"$f":"+L207","v":"2018/19"}]
[{"$f":"A214","v":"Whareama"},"F",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A215&B215,'Class Rates'!$M$9:$M$139,0),)","v":0.15683952054097483},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A215&B215,'Class Rates'!$M$9:$M$139,0),)","v":432.79622946135675},null,null,null,null,"$ per \ndwelling",null,"Revenue sought\n $"]
[null,null,null,null,{"$f":"SUM(E210:E215)","v":17356}]
["Homewood","A",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A217&B217,'Class Rates'!$M$9:$M$139,0),)","v":1.6541176470588235},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A217&B217,'Class Rates'!$M$9:$M$139,0),)","v":3795.7592983976479}]
[{"$f":"A217","v":"Homewood"},"B",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A218&B218,'Class Rates'!$M$9:$M$139,0),)","v":1.5752941176470587},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A218&B218,'Class Rates'!$M$9:$M$139,0),)","v":870.24310841764679},null,"Awhea-Opouawe","Charge per dwelling",null,{"$f":"'Class Rates'!F148","v":"$114.54 / $57.27"},null,{"$f":"'Class Rates'!H148","v":10047.379999999999}]
[{"$f":"A218","v":"Homewood"},"C",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A219&B219,'Class Rates'!$M$9:$M$139,0),)","v":1.3784313725490196},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A219&B219,'Class Rates'!$M$9:$M$139,0),)","v":5048.4689000901963},null,"Maungaraki","Charge per dwelling",null,{"$f":"'Class Rates'!F157","v":30.450041497204715},null,{"$f":"'Class Rates'!H157","v":578.55078844688956}]
[{"$f":"A219","v":"Homewood"},"D",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A220&B220,'Class Rates'!$M$9:$M$139,0),)","v":0.19696078431372549},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A220&B220,'Class Rates'!$M$9:$M$139,0),)","v":342.59232016756204},null,"Mataikona-Whakataki","Charge per dwelling",null,{"$f":"'Class Rates'!F152","v":15.3},null,{"$f":"'Class Rates'!H152","v":1830}]
[null,null,null,null,{"$f":"SUM(E217:E220)","v":10057.063627073052},null,"Catchment management scheme 3 rates",null,null,null,null,{"$f":"+L218+L220+L219","v":12455.930788446889}]
["Maungaraki","A",{"$f":"'Class Rates'!F155","v":0.86275117575413363},null,{"$f":"'Class Rates'!H155","v":2851.7996818721322}]
[{"$f":"A222","v":"Maungaraki"},"B",{"$f":"'Class Rates'!F156","v":0.40600055329606288},null,{"$f":"'Class Rates'!H156","v":1206.3157053626128}]
[null,null,null,null,{"$f":"SUM(E222:E223)","v":4058.115387234745},null,"Targeted rate:\nCatchment schemes 4",null,null,{"$f":"+$C$40","v":"2018/19"},null,{"$f":"+$C$40","v":"2018/19"}]
["Upper Kaiwhata","A",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A225&B225,'Class Rates'!$M$9:$M$139,0),)","v":9.064369308954884},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A225&B225,'Class Rates'!$M$9:$M$139,0),)","v":295.62624707918548},null,null,null,null,"Cents per metre of river frontage",null,"Revenue sought\n $"]
[{"$f":"A225","v":"Upper Kaiwhata"},"B",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A226&B226,'Class Rates'!$M$9:$M$139,0),)","v":3.9656615726677615},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A226&B226,'Class Rates'!$M$9:$M$139,0),)","v":208.62473088259105}]
[{"$f":"A226","v":"Upper Kaiwhata"},"C",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A227&B227,'Class Rates'!$M$9:$M$139,0),)","v":0.56652308180968025},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A227&B227,'Class Rates'!$M$9:$M$139,0),)","v":542.8382247192302}]
[{"$f":"A227","v":"Upper Kaiwhata"},"D",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A228&B228,'Class Rates'!$M$9:$M$139,0),)","v":0.33991384908580813},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A228&B228,'Class Rates'!$M$9:$M$139,0),)","v":697.73391785345279}]
[{"$f":"A228","v":"Upper Kaiwhata"},"E",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A229&B229,'Class Rates'!$M$9:$M$139,0),)","v":0.22660923272387209},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A229&B229,'Class Rates'!$M$9:$M$139,0),)","v":371.91605814953874},null,"Maungaraki","River frontage",null,{"$f":"'Class Rates'!F158","v":2.8420038730724403E-2},null,{"$f":"'Class Rates'!H158","v":1353.3338243183653}]
[{"$f":"A229","v":"Upper Kaiwhata"},"F",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A230&B230,'Class Rates'!$M$9:$M$139,0),)","v":0.11330461636193605},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A230&B230,'Class Rates'!$M$9:$M$139,0),)","v":51.26082131600166},null,"Catchment management scheme 4 rates",null,null,null,null,{"$f":"L229","v":1353.3338243183653}]
[null,null,null,null,{"$f":"SUM(E225:E230)","v":2168},null,"Total catchment management scheme rates",null,null,null,null,{"$f":"E240+L212+L221+L230","v":62875.443627073051}]
["Lower Kaiwhata","A",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A232&B232,'Class Rates'!$M$9:$M$139,0),)","v":14.72961910821965},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A232&B232,'Class Rates'!$M$9:$M$139,0),)","v":676.54318933581521}]
[{"$f":"A232","v":"Lower Kaiwhata"},"B",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A233&B233,'Class Rates'!$M$9:$M$139,0),)","v":6.4442083598460966},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A233&B233,'Class Rates'!$M$9:$M$139,0),)","v":286.16667179401361},null,"\n1 \"Separately used or inhabited part\" (dwelling) includes any part of a rating unit separately used or inhabited by the owner or any other person who has the right to use or inhabit that part by virtue of a tenancy, lease, licence or other agreement. At a minimum, the land or premises intended to form the separately used or inhabited part of the rating unit must be capable of actual habitation, or actual separate use. To avoid of doubt, a rating unit that has only one use (ie, it does not have separate parts or is vacant land) is treated as being one separately used or inhabited part (dwelling)."]
[{"$f":"A233","v":"Lower Kaiwhata"},"C",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A234&B234,'Class Rates'!$M$9:$M$139,0),)","v":0.92060119426372811},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A234&B234,'Class Rates'!$M$9:$M$139,0),)","v":1066.6461962628007}]
[{"$f":"A234","v":"Lower Kaiwhata"},"D",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A235&B235,'Class Rates'!$M$9:$M$139,0),)","v":0.55236071655823682},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A235&B235,'Class Rates'!$M$9:$M$139,0),)","v":1634.5133536290004}]
[{"$f":"A235","v":"Lower Kaiwhata"},"E",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A236&B236,'Class Rates'!$M$9:$M$139,0),)","v":0.36099999999999999},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A236&B236,'Class Rates'!$M$9:$M$139,0),)","v":0}]
[{"$f":"A236","v":"Lower Kaiwhata"},"F",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A237&B237,'Class Rates'!$M$9:$M$139,0),)","v":0.18412023885274562},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A237&B237,'Class Rates'!$M$9:$M$139,0),)","v":64.130588978369886}]
[null,null,null,null,{"$f":"SUM(E232:E237)","v":3728}]
[]
["Catchment management scheme 1 rates",null,null,null,{"$f":"+E238+E231+E224+E221+E216","v":37367.179014307796}]
[]
[{"$f":"+A161","v":"Note that all figures on this page exclude GST."}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Rates funding impact statement"]
[]
["Targeted rate:\nPump drainage schemes",null,{"$f":"year_current","v":"2018/19"},null,{"$f":"year_current","v":"2018/19"},null,"Targeted rate:\nGravity drainage schemes",null,null,{"$f":"year_current","v":"2018/19"},null,{"$f":"year_current","v":"2018/19"}]
[null,null,{"$f":"+$C$124","v":"$ per hectare"},null,"Revenue sought\n $",null,null,null,null,{"$f":"+$C$124","v":"$ per hectare"},null,"Revenue sought\n $"]
[]
["Te Hopai","A",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A249&B249,'Class Rates'!$M$9:$M$139,0),)","v":45.165426184388629},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A249&B249,'Class Rates'!$M$9:$M$139,0),)","v":56304},null,"Okawa","A",null,{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(G249&H249,'Class Rates'!$M$9:$M$139,0),)","v":7.1489092896187465},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(G249&H249,'Class Rates'!$M$9:$M$139,0),)","v":2016.0000000000002}]
["Moonmoot pump","A",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A250&B250,'Class Rates'!$M$9:$M$139,0),)","v":120.93651498245991},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A250&B250,'Class Rates'!$M$9:$M$139,0),)","v":27540},null,"Taumata","A",null,{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(G250&H250,'Class Rates'!$M$9:$M$139,0),)","v":6.439229811672317},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(G250&H250,'Class Rates'!$M$9:$M$139,0),)","v":1871}]
["Onoke pump","A",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A251&B251,'Class Rates'!$M$9:$M$139,0),)","v":73.962660959756874},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A251&B251,'Class Rates'!$M$9:$M$139,0),)","v":52767.000000000007},null,"East Pukio","A",null,{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(G251&H251,'Class Rates'!$M$9:$M$139,0),)","v":28.295122419121807},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(G251&H251,'Class Rates'!$M$9:$M$139,0),)","v":3213}]
["Pouawha pump","A",{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(A252&B252,'Class Rates'!$M$9:$M$139,0),)","v":111.58008778172264},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(A252&B252,'Class Rates'!$M$9:$M$139,0),)","v":105499},null,"Longbush","A",null,{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(G252&H252,'Class Rates'!$M$9:$M$139,0),)","v":16.071259077729895},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(G252&H252,'Class Rates'!$M$9:$M$139,0),)","v":3505.8860473613977}]
[null,null,null,null,null,null,{"$f":"G252","v":"Longbush"},"B",null,{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(G253&H253,'Class Rates'!$M$9:$M$139,0),)","v":8.0356295388649475},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(G253&H253,'Class Rates'!$M$9:$M$139,0),)","v":1010.1139526386058}]
["Total pump drainage scheme rates",null,null,null,{"$f":"SUM(E249:E253)","v":242110},null,"Otahoua","A",null,{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(G254&H254,'Class Rates'!$M$9:$M$139,0),)","v":33.004572128844814},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(G254&H254,'Class Rates'!$M$9:$M$139,0),)","v":3060.0000000000005}]
[null,null,null,null,null,null,"Te Whiti","A",null,{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(G255&H255,'Class Rates'!$M$9:$M$139,0),)","v":9.7328595495278698},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(G255&H255,'Class Rates'!$M$9:$M$139,0),)","v":1375}]
["Targeted rate:\nPossum / predator",null,{"$f":"+$C$8","v":"2018/19"},null,{"$f":"+C256","v":"2018/19"},null,"Ahikouka","A",null,{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(G256&H256,'Class Rates'!$M$9:$M$139,0),)","v":27.707586660735394},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(G256&H256,'Class Rates'!$M$9:$M$139,0),)","v":3109}]
[null,null,{"$f":"+$C$124","v":"$ per hectare"},null,"Revenue sought\n $",null,"Battersea","A",null,{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(G257&H257,'Class Rates'!$M$9:$M$139,0),)","v":15.383206238390347},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(G257&H257,'Class Rates'!$M$9:$M$139,0),)","v":2595.164603250686}]
[null,null,null,null,null,null,{"$f":"G257","v":"Battersea"},"B",null,{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(G258&H258,'Class Rates'!$M$9:$M$139,0),)","v":12.736633122108136},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(G258&H258,'Class Rates'!$M$9:$M$139,0),)","v":2488.2381955070273}]
["Rural land area",null,null,null,null,null,{"$f":"G258","v":"Battersea"},"C",null,{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(G259&H259,'Class Rates'!$M$9:$M$139,0),)","v":9.9246491860582875},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(G259&H259,'Class Rates'!$M$9:$M$139,0),)","v":3156.1509460766338}]
["Land area of 4 or more hectares in all rural classified areas",null,{"$f":"Pest!C19","v":0.86682366680113054},null,{"$f":"Pest!D19","v":532000},null,{"$f":"G259","v":"Battersea"},"D",null,{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(G260&H260,'Class Rates'!$M$9:$M$139,0),)","v":5.9547895116349725},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(G260&H260,'Class Rates'!$M$9:$M$139,0),)","v":909.51758169106381}]
["Total Possum / predator rate",null,null,null,{"$f":"SUM(E260:E260)","v":532000},null,{"$f":"G260","v":"Battersea"},"E",null,{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(G261&H261,'Class Rates'!$M$9:$M$139,0),)","v":5.127735412796782},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(G261&H261,'Class Rates'!$M$9:$M$139,0),)","v":1040.3910173965708}]
[null,null,null,null,null,null,{"$f":"G261","v":"Battersea"},"F",null,{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(G262&H262,'Class Rates'!$M$9:$M$139,0),)","v":4.9623245930291437},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(G262&H262,'Class Rates'!$M$9:$M$139,0),)","v":349.53765607801188}]
[{"$f":"+A242","v":"Note that all figures on this page exclude GST."},null,null,null,null,null,"Manaia","A",null,{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(G263&H263,'Class Rates'!$M$9:$M$139,0),)","v":23.205648866539288},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(G263&H263,'Class Rates'!$M$9:$M$139,0),)","v":4048}]
[null,null,null,null,null,null,"Whakawiriwiri","A",null,{"$f":"INDEX('Class Rates'!$E$9:$E$139,MATCH(G264&H264,'Class Rates'!$M$9:$M$139,0),)","v":11.705267744244413},null,{"$f":"INDEX('Class Rates'!$F$9:$F$139,MATCH(G264&H264,'Class Rates'!$M$9:$M$139,0),)","v":8438}]
[null,null,null,null,null,null,"Total gravity drainage scheme rates",null,null,null,null,{"$f":"SUM(L249:L264)","v":42184.999999999993}]
[]
[]
[null,null,null,null,null,null,null,null,null,"Rates Sought Total",null,{"$f":"+E21+E37+E65+L45+E111+L112+E198+L174+E240+L212+L221+L230+E254+E261+L265","v":128851866.24144417}]
[null,null,null,null,null,null,null,null,null,"Total Regnl Rates",null,{"$f":"INDEX(ESSbase!$G$8:$G$26,MATCH(J269,ESSbase!$B$8:$B$26,0),)","v":128851865.66023982}]
[null,null,null,null,null,null,null,null,null,"difference",null,{"$f":"IF(ABS(L269-L268)>tolerance_dollar,1,0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Warm Wellington rates sought",null,{"$f":"+L61","v":3237058}]
[null,null,null,null,null,null,null,null,null,"Warm Greater Wellington rate",null,{"$f":"INDEX(ESSbase!$G$8:$G$26,MATCH(J273,ESSbase!$B$8:$B$26,0),)","v":3237058}]
[null,null,null,null,null,null,null,null,null,"difference",null,{"$f":"IF(ABS(L273-L272)>tolerance_dollar,1,0)","v":0}]

{"sheet":"Changes","index":34,"n_rows":147,"n_cols":22,"rows_kept":147,"cut":false,"hidden":false,"merged":[[53,2,53,10],[46,2,46,10],[39,2,39,10],[32,2,32,10],[5,3,6,3],[5,4,6,4],[7,6,7,8],[14,6,14,8],[20,2,20,10],[27,2,27,10]]}
[{"$f":"year_current&\" Final Rates Averages\"","v":"2018/19 Final Rates Averages"}]
["Greater Wellington Region"]
[]
[]
[null,null,null,{"$f":"year_previous","v":"2017/18"},{"$f":"year_current","v":"2018/19"},null,{"$f":"year_previous","v":"2017/18"},{"$f":"year_current","v":"2018/19"}]
[null,null,null,"Average CV","Average CV",null,"Budget","Plan","Change","Change"]
[null,null,null,null,null,null,"$000s","$000s","$000s","%  "]
[null,null,null,null,null,null,"Excluding GST"]
["Regional CBD",null,null,{"$f":"INDEX('Comparison - Category'!$G$51:$G$55,MATCH(A9,'Comparison - Category'!$B$51:$B$55,0),)","v":2309377.094972067},{"$f":"INDEX('Comparison - Category'!$G$109:$G$113,MATCH(A9,'Comparison - Category'!$B$109:$B$113,0),)","v":2355327.7136941734},null,{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(\"Region Wide\"&A9,'Comparison - Category'!$C$9:$C$55,0),)","v":8606.0064614151124},{"$f":"INDEX('Comparison - Category'!$Y$67:$Y$113,MATCH(\"Region Wide\"&A9,'Comparison - Category'!$C$67:$C$113,0),)","v":9017.8539375860346},{"$f":"+H9-G9","v":411.84747617092216},{"$f":"+I9/G9","v":4.7855817680062585E-2}]
["Business",null,null,{"$f":"INDEX('Comparison - Category'!$G$51:$G$55,MATCH(A10,'Comparison - Category'!$B$51:$B$55,0),)","v":1431443.457959777},{"$f":"INDEX('Comparison - Category'!$G$109:$G$113,MATCH(A10,'Comparison - Category'!$B$109:$B$113,0),)","v":1485178.1654061966},null,{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(\"Region Wide\"&A10,'Comparison - Category'!$C$9:$C$55,0),)","v":1429.9877027190701},{"$f":"INDEX('Comparison - Category'!$Y$67:$Y$113,MATCH(\"Region Wide\"&A10,'Comparison - Category'!$C$67:$C$113,0),)","v":1575.985623564567},{"$f":"+H10-G10","v":145.99792084549699},{"$f":"+I10/G10","v":0.10209732612936966}]
["Residential",null,null,{"$f":"INDEX('Comparison - Category'!$G$51:$G$55,MATCH(A11,'Comparison - Category'!$B$51:$B$55,0),)","v":474927.55003127316},{"$f":"INDEX('Comparison - Category'!$G$109:$G$113,MATCH(A11,'Comparison - Category'!$B$109:$B$113,0),)","v":502545.84107551421},null,{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(\"Region Wide\"&A11,'Comparison - Category'!$C$9:$C$55,0),)","v":419.69293255284845},{"$f":"INDEX('Comparison - Category'!$Y$67:$Y$113,MATCH(\"Region Wide\"&A11,'Comparison - Category'!$C$67:$C$113,0),)","v":443.47080918328896},{"$f":"+H11-G11","v":23.777876630440517},{"$f":"+I11/G11","v":5.6655413484825279E-2}]
["Rural",null,null,{"$f":"INDEX('Comparison - Category'!$G$51:$G$55,MATCH(A12,'Comparison - Category'!$B$51:$B$55,0),)","v":691562.9816727757},{"$f":"INDEX('Comparison - Category'!$G$109:$G$113,MATCH(A12,'Comparison - Category'!$B$109:$B$113,0),)","v":802092.2821325066},null,{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(\"Region Wide\"&A12,'Comparison - Category'!$C$9:$C$55,0),)","v":351.0739759127747},{"$f":"INDEX('Comparison - Category'!$Y$67:$Y$113,MATCH(\"Region Wide\"&A12,'Comparison - Category'!$C$67:$C$113,0),)","v":407.16708268577855},{"$f":"+H12-G12","v":56.093106773003854},{"$f":"+I12/G12","v":0.15977574705491795}]
["Total",null,null,{"$f":"INDEX('Comparison - Category'!$G$51:$G$55,MATCH(A13,'Comparison - Category'!$B$51:$B$55,0),)","v":562142.14607288339},{"$f":"INDEX('Comparison - Category'!$G$109:$G$113,MATCH(A13,'Comparison - Category'!$B$109:$B$113,0),)","v":595990.0230619451},null,{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(\"Region Wide\"&A13,'Comparison - Category'!$C$9:$C$55,0),)","v":595.81419707750194},{"$f":"INDEX('Comparison - Category'!$Y$67:$Y$113,MATCH(\"Region Wide\"&A13,'Comparison - Category'!$C$67:$C$113,0),)","v":631.17377479396919},{"$f":"+H13-G13","v":35.359577716467243},{"$f":"+I13/G13","v":5.9346651841979792E-2}]
["Note: some business and rural values dropped due to on-going sesimic assesments impacting capital value"]
[null,null,null,null,null,null,"Including GST"]
["All properties",null,null,{"$f":"+D13","v":562142.14607288339},{"$f":"+E13","v":595990.0230619451},null,{"$f":"+G13*(1+GST)","v":685.18632663912717},{"$f":"+H13*(1+GST)","v":725.84984101306452},{"$f":"+I13*(1+GST)","v":40.663514373937325},{"$f":"+I16/G16","v":5.9346651841979792E-2}]
["Residential property",null,null,{"$f":"+D11","v":474927.55003127316},{"$f":"+E11","v":502545.84107551421},null,{"$f":"+G11*(1+GST)","v":482.64687243577566},{"$f":"+H11*(1+GST)","v":509.99143056078225},{"$f":"+I11*(1+GST)","v":27.344558125006593},{"$f":"+I17/G17","v":5.6655413484825286E-2}]
[]
["Average Rates - Residential properties"]
[null,null,{"$f":"TRANSPOSE(Control!A17:A25)","v":"Wellington City"},"Hutt City","Upper Hutt City","Porirua City","Kapiti Coast District","Masterton District","Carterton District","South Wairarapa District","Tararua District",null,null,null,null,null,"Territorial authority","Average Capital Value","Average Increase \nper year","Average Increase \nper week","Average Rates (inc GST)","Average rates\nper week"]
[null,null,"Excluding GST",null,null,null,null,null,null,null,null,null,null,null,null,null,"Wellington city",{"$f":"ROUND(+$C$26,-3)","v":554000},{"$f":"+$C$31","v":36.671182402357097},{"$f":"+S21/52","v":0.70521504619917497},{"$f":"+$C$29","v":518.9988318442463},{"$f":"+U21/52","v":9.9807467662355052}]
["Residential",{"$f":"\"Average Rates \"& year_current","v":"Average Rates 2018/19"},{"$f":"INDEX('Comparison - Category'!$Y$68:$Y$113,MATCH(C$20&$A22,'Comparison - Category'!$C$68:$C$113,0),)","v":451.30333203847511},{"$f":"INDEX('Comparison - Category'!$Y$68:$Y$113,MATCH(D$20&$A22,'Comparison - Category'!$C$68:$C$113,0),)","v":539.9437309571374},{"$f":"INDEX('Comparison - Category'!$Y$68:$Y$113,MATCH(E$20&$A22,'Comparison - Category'!$C$68:$C$113,0),)","v":435.34845869336095},{"$f":"INDEX('Comparison - Category'!$Y$68:$Y$113,MATCH(F$20&$A22,'Comparison - Category'!$C$68:$C$113,0),)","v":468.68835711804229},{"$f":"INDEX('Comparison - Category'!$Y$68:$Y$113,MATCH(G$20&$A22,'Comparison - Category'!$C$68:$C$113,0),)","v":392.98486823396684},{"$f":"INDEX('Comparison - Category'!$Y$68:$Y$113,MATCH(H$20&$A22,'Comparison - Category'!$C$68:$C$113,0),)","v":175.65672838731678},{"$f":"INDEX('Comparison - Category'!$Y$68:$Y$113,MATCH(I$20&$A22,'Comparison - Category'!$C$68:$C$113,0),)","v":206.72140266291893},{"$f":"INDEX('Comparison - Category'!$Y$68:$Y$113,MATCH(J$20&$A22,'Comparison - Category'!$C$68:$C$113,0),)","v":244.93619650223721},{"$f":"INDEX('Comparison - Category'!$Y$68:$Y$113,MATCH(K$20&$A22,'Comparison - Category'!$C$68:$C$113,0),)","v":{"$error":"#N/A"}},null,null,null,null,null,"Lower Hutt city",{"$f":"+$D$26","v":474858.71116478206},{"$f":"+$D$31","v":23.795062116516981},{"$f":"+S22/52","v":0.45759734839455735},{"$f":"+$D$29","v":620.93529060070796},{"$f":"+U22/52","v":11.941063280782846}]
[null,{"$f":"\"Average Rates \"& year_previous","v":"Average Rates 2017/18"},{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(C$20&$A22,'Comparison - Category'!$C$9:$C$55,0),)","v":419.41534734077328},{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(D$20&$A22,'Comparison - Category'!$C$9:$C$55,0),)","v":519.25237259494872},{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(E$20&$A22,'Comparison - Category'!$C$9:$C$55,0),)","v":448.6329345340265},{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(F$20&$A22,'Comparison - Category'!$C$9:$C$55,0),)","v":490.8425896946739},{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(G$20&$A22,'Comparison - Category'!$C$9:$C$55,0),)","v":342.02469508837305},{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(H$20&$A22,'Comparison - Category'!$C$9:$C$55,0),)","v":130.29168450315552},{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(I$20&$A22,'Comparison - Category'!$C$9:$C$55,0),)","v":159.56940710192612},{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(J$20&$A22,'Comparison - Category'!$C$9:$C$55,0),)","v":178.78253205781866},{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(K$20&$A22,'Comparison - Category'!$C$9:$C$55,0),)","v":{"$error":"#N/A"}},null,null,null,null,null,"Upper Hutt city",{"$f":"+$E$26","v":415367.22795655398},{"$f":"+$E$31","v":-15.277147216765382},{"$f":"+S23/52","v":-0.29379129263010351},{"$f":"+$E$29","v":500.65072749736504},{"$f":"+U23/52","v":9.627898605718558}]
[null,"Average Increase",{"$f":"C22-C23","v":31.887984697701825},{"$f":"INDEX('Comparison - Category'!$Y$126:$Y$171,MATCH(D$20&$A22,'Comparison - Category'!$C$126:$C$171,0),)","v":20.69135836218868},{"$f":"INDEX('Comparison - Category'!$Y$126:$Y$171,MATCH(E$20&$A22,'Comparison - Category'!$C$126:$C$171,0),)","v":-13.28447584066555},{"$f":"INDEX('Comparison - Category'!$Y$126:$Y$171,MATCH(F$20&$A22,'Comparison - Category'!$C$126:$C$171,0),)","v":-22.154232576631614},{"$f":"INDEX('Comparison - Category'!$Y$126:$Y$171,MATCH(G$20&$A22,'Comparison - Category'!$C$126:$C$171,0),)","v":50.960173145593785},{"$f":"INDEX('Comparison - Category'!$Y$126:$Y$171,MATCH(H$20&$A22,'Comparison - Category'!$C$126:$C$171,0),)","v":45.365043884161253},{"$f":"INDEX('Comparison - Category'!$Y$126:$Y$171,MATCH(I$20&$A22,'Comparison - Category'!$C$126:$C$171,0),)","v":47.151995560992816},{"$f":"INDEX('Comparison - Category'!$Y$126:$Y$171,MATCH(J$20&$A22,'Comparison - Category'!$C$126:$C$171,0),)","v":66.153664444418553},{"$f":"INDEX('Comparison - Category'!$Y$126:$Y$171,MATCH(K$20&$A22,'Comparison - Category'!$C$126:$C$171,0),)","v":{"$error":"#N/A"}},null,null,null,null,null,"Porirua city",{"$f":"+$F$26","v":495584.87684729067},{"$f":"+$F$31","v":-25.477367463126352},-0.48994937429089142,{"$f":"+$F$29","v":538.99161068574858},10.365223282418242]
[null,"% Increase",{"$f":"C24/C23","v":7.6029608596542286E-2},{"$f":"D24/D23","v":3.9848365562172042E-2},-2.9611013410024159E-2,-4.5135106532651417E-2,0.14899559557366637,0.34818065371671941,0.29549521062564416,0.37002308717176191,{"$error":"#N/A"},null,null,null,null,null,"Kapiti Coast district",{"$f":"+$G$26","v":538351.41661912913},{"$f":"+$G$31","v":58.604199117432849},1.1270038291814009,{"$f":"+$G$29","v":451.93259846906182},8.6910115090204201]
[null,{"$f":"\"Average Value \"&year_current","v":"Average Value 2018/19"},{"$f":"INDEX('Comparison - Category'!$G$68:$G$113,MATCH(C$20&$A22,'Comparison - Category'!$C$68:$C$113,0),)","v":554459.5066612442},{"$f":"INDEX('Comparison - Category'!$G$68:$G$113,MATCH(D$20&$A22,'Comparison - Category'!$C$68:$C$113,0),)","v":474858.71116478206},{"$f":"INDEX('Comparison - Category'!$G$68:$G$113,MATCH(E$20&$A22,'Comparison - Category'!$C$68:$C$113,0),)","v":415367.22795655398},{"$f":"INDEX('Comparison - Category'!$G$68:$G$113,MATCH(F$20&$A22,'Comparison - Category'!$C$68:$C$113,0),)","v":495584.87684729067},{"$f":"INDEX('Comparison - Category'!$G$68:$G$113,MATCH(G$20&$A22,'Comparison - Category'!$C$68:$C$113,0),)","v":538351.41661912913},{"$f":"INDEX('Comparison - Category'!$G$68:$G$113,MATCH(H$20&$A22,'Comparison - Category'!$C$68:$C$113,0),)","v":329152.65419615776},{"$f":"INDEX('Comparison - Category'!$G$68:$G$113,MATCH(I$20&$A22,'Comparison - Category'!$C$68:$C$113,0),)","v":352806.64715719066},{"$f":"INDEX('Comparison - Category'!$G$68:$G$113,MATCH(J$20&$A22,'Comparison - Category'!$C$68:$C$113,0),)","v":408450.32517807372},{"$f":"INDEX('Comparison - Category'!$G$68:$G$113,MATCH(K$20&$A22,'Comparison - Category'!$C$68:$C$113,0),)","v":{"$error":"#N/A"}},null,null,null,null,null,"Masterton district",{"$f":"+$H$26","v":329152.65419615776},{"$f":"+$H$31","v":52.169800466785439},1.0032653935920277,{"$f":"+$H$29","v":202.00523764541427},3.8847161085656592]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carterton district",{"$f":"+$I$26","v":352806.64715719066},{"$f":"+$I$31","v":54.224794895141734},1.042784517214264,{"$f":"+$I$29","v":237.72961306235675},4.5717233281222454]
[null,null,"Including GST",null,null,null,null,null,null,null,null,null,null,null,null,null,"South Wairarapa district",{"$f":"+$J$26","v":408450.32517807372},{"$f":"+$J$31","v":76.07671411108133},1.4630137329054103,{"$f":"+$J$29","v":281.67662597757277},5.4168581918763996]
[null,{"$f":"\"Average Rates \"& year_current","v":"Average Rates 2018/19"},{"$f":"+C22*(1+GST)","v":518.9988318442463},620.93529060070796,500.65072749736504,538.99161068574858,451.93259846906182,202.00523764541427,237.72961306235675,281.67662597757277,{"$error":"#N/A"}]
[null,{"$f":"\"Average Rates \"& year_previous","v":"Average Rates 2017/18"},{"$f":"+C23*(1+GST)","v":482.32764944188921},597.14022848419097,515.92787471413044,564.46897814887495,393.328399351629,149.83543717862884,183.50481816721503,205.59991186649142,{"$error":"#N/A"}]
[null,"Average Increase",{"$f":"+C24*(1+GST)","v":36.671182402357097},23.795062116516981,-15.277147216765382,-25.477367463126352,58.604199117432849,52.169800466785439,54.224794895141734,76.07671411108133,{"$error":"#N/A"}]
[]
[null,null,"Excluding GST",null,null,null,null,null,null,null,null,null,null,null,null,null,"Territorial authority","Average Capital Value","Average Increase \nper year","Average Increase \nper week","Average Rates (inc GST)","Average rates\nper week"]
["Rural",{"$f":"\"Average Rates \"& year_current","v":"Average Rates 2018/19"},{"$f":"INDEX('Comparison - Category'!$Y$68:$Y$113,MATCH(C$20&$A34,'Comparison - Category'!$C$68:$C$113,0),)","v":427.86282824669848},{"$f":"INDEX('Comparison - Category'!$Y$68:$Y$113,MATCH(D$20&$A34,'Comparison - Category'!$C$68:$C$113,0),)","v":505.42766797496699},{"$f":"INDEX('Comparison - Category'!$Y$68:$Y$113,MATCH(E$20&$A34,'Comparison - Category'!$C$68:$C$113,0),)","v":444.50057183514707},{"$f":"INDEX('Comparison - Category'!$Y$68:$Y$113,MATCH(F$20&$A34,'Comparison - Category'!$C$68:$C$113,0),)","v":537.17904577833292},{"$f":"INDEX('Comparison - Category'!$Y$68:$Y$113,MATCH(G$20&$A34,'Comparison - Category'!$C$68:$C$113,0),)","v":403.18496069779553},{"$f":"INDEX('Comparison - Category'!$Y$68:$Y$113,MATCH(H$20&$A34,'Comparison - Category'!$C$68:$C$113,0),)","v":332.72953417122204},{"$f":"INDEX('Comparison - Category'!$Y$68:$Y$113,MATCH(I$20&$A34,'Comparison - Category'!$C$68:$C$113,0),)","v":404.48063774154542},{"$f":"INDEX('Comparison - Category'!$Y$68:$Y$113,MATCH(J$20&$A34,'Comparison - Category'!$C$68:$C$113,0),)","v":444.04920952057347},{"$f":"INDEX('Comparison - Category'!$Y$68:$Y$113,MATCH(K$20&$A34,'Comparison - Category'!$C$68:$C$113,0),)","v":257.79771340364482},null,null,null,null,null,"Wellington city",{"$f":"ROUND(+R21,-3)","v":554000},{"$f":"ROUND(+S21,1)","v":36.700000000000003},{"$f":"+S34/52","v":0.70576923076923082},{"$f":"ROUND(+U21,1)","v":519},{"$f":"+U34/52","v":9.9807692307692299}]
[null,{"$f":"\"Average Rates \"& year_previous","v":"Average Rates 2017/18"},{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(C$20&$A34,'Comparison - Category'!$C$9:$C$55,0),)","v":401.03000016326183},{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(D$20&$A34,'Comparison - Category'!$C$9:$C$55,0),)","v":456.84684423182881},{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(E$20&$A34,'Comparison - Category'!$C$9:$C$55,0),)","v":403.61355742451246},{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(F$20&$A34,'Comparison - Category'!$C$9:$C$55,0),)","v":520.25920458070402},{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(G$20&$A34,'Comparison - Category'!$C$9:$C$55,0),)","v":392.40012294643242},{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(H$20&$A34,'Comparison - Category'!$C$9:$C$55,0),)","v":261.80220892739106},{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(I$20&$A34,'Comparison - Category'!$C$9:$C$55,0),)","v":330.96905126031817},{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(J$20&$A34,'Comparison - Category'!$C$9:$C$55,0),)","v":356.39297879805548},{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(K$20&$A34,'Comparison - Category'!$C$9:$C$55,0),)","v":224.20357346081778},null,null,null,null,null,"Lower Hutt city",475000,23.8,0.45769230769230773,620.9,11.940384615384614]
[null,"Average Increase",{"$f":"C34-C35","v":26.832828083436652},{"$f":"INDEX('Comparison - Category'!$Y$126:$Y$171,MATCH(D$20&$A34,'Comparison - Category'!$C$126:$C$171,0),)","v":48.580823743138183},{"$f":"INDEX('Comparison - Category'!$Y$126:$Y$171,MATCH(E$20&$A34,'Comparison - Category'!$C$126:$C$171,0),)","v":40.887014410634606},{"$f":"INDEX('Comparison - Category'!$Y$126:$Y$171,MATCH(F$20&$A34,'Comparison - Category'!$C$126:$C$171,0),)","v":16.919841197628898},{"$f":"INDEX('Comparison - Category'!$Y$126:$Y$171,MATCH(G$20&$A34,'Comparison - Category'!$C$126:$C$171,0),)","v":10.784837751363114},{"$f":"INDEX('Comparison - Category'!$Y$126:$Y$171,MATCH(H$20&$A34,'Comparison - Category'!$C$126:$C$171,0),)","v":70.927325243830978},{"$f":"INDEX('Comparison - Category'!$Y$126:$Y$171,MATCH(I$20&$A34,'Comparison - Category'!$C$126:$C$171,0),)","v":73.511586481227255},{"$f":"INDEX('Comparison - Category'!$Y$126:$Y$171,MATCH(J$20&$A34,'Comparison - Category'!$C$126:$C$171,0),)","v":87.656230722517989},{"$f":"INDEX('Comparison - Category'!$Y$126:$Y$171,MATCH(K$20&$A34,'Comparison - Category'!$C$126:$C$171,0),)","v":33.594139942827042},null,null,null,null,null,"Upper Hutt city",415000,-15.3,-0.29423076923076924,500.7,9.6288461538461529]
[null,"% Increase",{"$f":"C36/C35","v":6.6909777504208762E-2},0.1063394097092321,0.10130238109824066,3.2521944924098399E-2,2.7484287391100998E-2,0.27091950650233876,0.22211015259976061,0.24595386535992064,0.14983766504818002,null,null,null,null,null,"Porirua city",496000,-25.5,-0.49038461538461536,539,10.365384615384615]
[null,{"$f":"\"Average Value \"&year_current","v":"Average Value 2018/19"},{"$f":"INDEX('Comparison - Category'!$G$68:$G$113,MATCH(C$20&$A34,'Comparison - Category'!$C$68:$C$113,0),)","v":763054.48143405886},{"$f":"INDEX('Comparison - Category'!$G$68:$G$113,MATCH(D$20&$A34,'Comparison - Category'!$C$68:$C$113,0),)","v":649060.41666666663},{"$f":"INDEX('Comparison - Category'!$G$68:$G$113,MATCH(E$20&$A34,'Comparison - Category'!$C$68:$C$113,0),)","v":682132.75339185959},{"$f":"INDEX('Comparison - Category'!$G$68:$G$113,MATCH(F$20&$A34,'Comparison - Category'!$C$68:$C$113,0),)","v":1004521.1878009631},{"$f":"INDEX('Comparison - Category'!$G$68:$G$113,MATCH(G$20&$A34,'Comparison - Category'!$C$68:$C$113,0),)","v":744005.18350359437},{"$f":"INDEX('Comparison - Category'!$G$68:$G$113,MATCH(H$20&$A34,'Comparison - Category'!$C$68:$C$113,0),)","v":723942.16494845366},{"$f":"INDEX('Comparison - Category'!$G$68:$G$113,MATCH(I$20&$A34,'Comparison - Category'!$C$68:$C$113,0),)","v":853777.38619676942},{"$f":"INDEX('Comparison - Category'!$G$68:$G$113,MATCH(J$20&$A34,'Comparison - Category'!$C$68:$C$113,0),)","v":954638.47631241998},{"$f":"INDEX('Comparison - Category'!$G$68:$G$113,MATCH(K$20&$A34,'Comparison - Category'!$C$68:$C$113,0),)","v":1076050},null,null,null,null,null,"Kapiti Coast district",538000,58.6,1.1269230769230769,451.9,8.6903846153846143]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Masterton district",329000,52.2,1.0038461538461538,202,3.8846153846153846]
[null,null,"Excluding GST",null,null,null,null,null,null,null,null,null,null,null,null,null,"Carterton district",353000,54.2,1.0423076923076924,237.7,4.5711538461538463]
["Business",{"$f":"\"Average Rates \"& year_current","v":"Average Rates 2018/19"},{"$f":"INDEX('Comparison - Category'!$Y$68:$Y$113,MATCH(C$20&$A41,'Comparison - Category'!$C$68:$C$113,0),)","v":2005.1892021934084},{"$f":"INDEX('Comparison - Category'!$Y$68:$Y$113,MATCH(D$20&$A41,'Comparison - Category'!$C$68:$C$113,0),)","v":2026.0634855825067},{"$f":"INDEX('Comparison - Category'!$Y$68:$Y$113,MATCH(E$20&$A41,'Comparison - Category'!$C$68:$C$113,0),)","v":1925.6228431884128},{"$f":"INDEX('Comparison - Category'!$Y$68:$Y$113,MATCH(F$20&$A41,'Comparison - Category'!$C$68:$C$113,0),)","v":1484.5420901663676},{"$f":"INDEX('Comparison - Category'!$Y$68:$Y$113,MATCH(G$20&$A41,'Comparison - Category'!$C$68:$C$113,0),)","v":943.45094192373404},{"$f":"INDEX('Comparison - Category'!$Y$68:$Y$113,MATCH(H$20&$A41,'Comparison - Category'!$C$68:$C$113,0),)","v":499.88466749814717},{"$f":"INDEX('Comparison - Category'!$Y$68:$Y$113,MATCH(I$20&$A41,'Comparison - Category'!$C$68:$C$113,0),)","v":293.82360268471245},{"$f":"INDEX('Comparison - Category'!$Y$68:$Y$113,MATCH(J$20&$A41,'Comparison - Category'!$C$68:$C$113,0),)","v":480.77381465706446},{"$f":"INDEX('Comparison - Category'!$Y$68:$Y$113,MATCH(K$20&$A41,'Comparison - Category'!$C$68:$C$113,0),)","v":{"$error":"#N/A"}},null,null,null,null,null,"South Wairarapa district",408000,76.099999999999994,1.4634615384615384,281.7,5.4173076923076922]
[null,{"$f":"\"Average Rates \"& year_previous","v":"Average Rates 2017/18"},{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(C$20&$A41,'Comparison - Category'!$C$9:$C$55,0),)","v":1709.2917229929787},{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(D$20&$A41,'Comparison - Category'!$C$9:$C$55,0),)","v":1881.2693924637156},{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(E$20&$A41,'Comparison - Category'!$C$9:$C$55,0),)","v":1849.4419134297805},{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(F$20&$A41,'Comparison - Category'!$C$9:$C$55,0),)","v":1472.5335312710961},{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(G$20&$A41,'Comparison - Category'!$C$9:$C$55,0),)","v":864.72232226204733},{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(H$20&$A41,'Comparison - Category'!$C$9:$C$55,0),)","v":388.39100516213119},{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(I$20&$A41,'Comparison - Category'!$C$9:$C$55,0),)","v":266.74240595497224},{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(J$20&$A41,'Comparison - Category'!$C$9:$C$55,0),)","v":412.61421887867567},{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(K$20&$A41,'Comparison - Category'!$C$9:$C$55,0),)","v":{"$error":"#N/A"}}]
[null,"Average Increase",{"$f":"C41-C42","v":295.89747920042964},{"$f":"INDEX('Comparison - Category'!$Y$126:$Y$171,MATCH(D$20&$A41,'Comparison - Category'!$C$126:$C$171,0),)","v":144.79409311879112},{"$f":"INDEX('Comparison - Category'!$Y$126:$Y$171,MATCH(E$20&$A41,'Comparison - Category'!$C$126:$C$171,0),)","v":76.180929758632374},{"$f":"INDEX('Comparison - Category'!$Y$126:$Y$171,MATCH(F$20&$A41,'Comparison - Category'!$C$126:$C$171,0),)","v":12.008558895271563},{"$f":"INDEX('Comparison - Category'!$Y$126:$Y$171,MATCH(G$20&$A41,'Comparison - Category'!$C$126:$C$171,0),)","v":78.728619661686707},{"$f":"INDEX('Comparison - Category'!$Y$126:$Y$171,MATCH(H$20&$A41,'Comparison - Category'!$C$126:$C$171,0),)","v":111.49366233601597},{"$f":"INDEX('Comparison - Category'!$Y$126:$Y$171,MATCH(I$20&$A41,'Comparison - Category'!$C$126:$C$171,0),)","v":27.081196729740213},{"$f":"INDEX('Comparison - Category'!$Y$126:$Y$171,MATCH(J$20&$A41,'Comparison - Category'!$C$126:$C$171,0),)","v":68.159595778388791},{"$f":"INDEX('Comparison - Category'!$Y$126:$Y$171,MATCH(K$20&$A41,'Comparison - Category'!$C$126:$C$171,0),)","v":{"$error":"#N/A"}}]
[null,"% Increase",{"$f":"C43/C42","v":0.17311116365924456},7.6966166408080655E-2,4.1191307066981757E-2,8.1550325614016626E-3,9.1044972050378759E-2,0.28706551092622162,0.10152565218412135,0.16518964364248026,{"$error":"#N/A"}]
[null,{"$f":"\"Average Value \"&year_current","v":"Average Value 2018/19"},{"$f":"INDEX('Comparison - Category'!$G$68:$G$113,MATCH(C$20&$A41,'Comparison - Category'!$C$68:$C$113,0),)","v":2051674.776197999},{"$f":"INDEX('Comparison - Category'!$G$68:$G$113,MATCH(D$20&$A41,'Comparison - Category'!$C$68:$C$113,0),)","v":1598072.3323492198},{"$f":"INDEX('Comparison - Category'!$G$68:$G$113,MATCH(E$20&$A41,'Comparison - Category'!$C$68:$C$113,0),)","v":1640609.6368715083},{"$f":"INDEX('Comparison - Category'!$G$68:$G$113,MATCH(F$20&$A41,'Comparison - Category'!$C$68:$C$113,0),)","v":1380170.0125470515},{"$f":"INDEX('Comparison - Category'!$G$68:$G$113,MATCH(G$20&$A41,'Comparison - Category'!$C$68:$C$113,0),)","v":1108807.7211394303},{"$f":"INDEX('Comparison - Category'!$G$68:$G$113,MATCH(H$20&$A41,'Comparison - Category'!$C$68:$C$113,0),)","v":787932.90909090906},{"$f":"INDEX('Comparison - Category'!$G$68:$G$113,MATCH(I$20&$A41,'Comparison - Category'!$C$68:$C$113,0),)","v":425781.93832599121},{"$f":"INDEX('Comparison - Category'!$G$68:$G$113,MATCH(J$20&$A41,'Comparison - Category'!$C$68:$C$113,0),)","v":679255.26315789472},{"$f":"INDEX('Comparison - Category'!$G$68:$G$113,MATCH(K$20&$A41,'Comparison - Category'!$C$68:$C$113,0),)","v":{"$error":"#N/A"}}]
[]
[null,null,"Excluding GST"]
["Regional CBD",{"$f":"\"Average Rates \"& year_current","v":"Average Rates 2018/19"},{"$f":"INDEX('Comparison - Category'!$Y$68:$Y$113,MATCH(C$20&$A48,'Comparison - Category'!$C$68:$C$113,0),)","v":9017.8539375860346},{"$f":"INDEX('Comparison - Category'!$Y$68:$Y$113,MATCH(D$20&$A48,'Comparison - Category'!$C$68:$C$113,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$Y$68:$Y$113,MATCH(E$20&$A48,'Comparison - Category'!$C$68:$C$113,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$Y$68:$Y$113,MATCH(F$20&$A48,'Comparison - Category'!$C$68:$C$113,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$Y$68:$Y$113,MATCH(G$20&$A48,'Comparison - Category'!$C$68:$C$113,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$Y$68:$Y$113,MATCH(H$20&$A48,'Comparison - Category'!$C$68:$C$113,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$Y$68:$Y$113,MATCH(I$20&$A48,'Comparison - Category'!$C$68:$C$113,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$Y$68:$Y$113,MATCH(J$20&$A48,'Comparison - Category'!$C$68:$C$113,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$Y$68:$Y$113,MATCH(K$20&$A48,'Comparison - Category'!$C$68:$C$113,0),)","v":{"$error":"#N/A"}}]
[null,{"$f":"\"Average Rates \"& year_previous","v":"Average Rates 2017/18"},{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(C$20&$A48,'Comparison - Category'!$C$9:$C$55,0),)","v":8606.0064614151124},{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(D$20&$A48,'Comparison - Category'!$C$9:$C$55,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(E$20&$A48,'Comparison - Category'!$C$9:$C$55,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(F$20&$A48,'Comparison - Category'!$C$9:$C$55,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(G$20&$A48,'Comparison - Category'!$C$9:$C$55,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(H$20&$A48,'Comparison - Category'!$C$9:$C$55,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(I$20&$A48,'Comparison - Category'!$C$9:$C$55,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(J$20&$A48,'Comparison - Category'!$C$9:$C$55,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(K$20&$A48,'Comparison - Category'!$C$9:$C$55,0),)","v":{"$error":"#N/A"}}]
[null,"Average Increase",{"$f":"C48-C49","v":411.84747617092216},{"$f":"INDEX('Comparison - Category'!$Y$126:$Y$171,MATCH(D$20&$A48,'Comparison - Category'!$C$126:$C$171,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$Y$126:$Y$171,MATCH(E$20&$A48,'Comparison - Category'!$C$126:$C$171,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$Y$126:$Y$171,MATCH(F$20&$A48,'Comparison - Category'!$C$126:$C$171,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$Y$126:$Y$171,MATCH(G$20&$A48,'Comparison - Category'!$C$126:$C$171,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$Y$126:$Y$171,MATCH(H$20&$A48,'Comparison - Category'!$C$126:$C$171,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$Y$126:$Y$171,MATCH(I$20&$A48,'Comparison - Category'!$C$126:$C$171,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$Y$126:$Y$171,MATCH(J$20&$A48,'Comparison - Category'!$C$126:$C$171,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$Y$126:$Y$171,MATCH(K$20&$A48,'Comparison - Category'!$C$126:$C$171,0),)","v":{"$error":"#N/A"}}]
[null,"% Increase",{"$f":"C50/C49","v":4.7855817680062585E-2},{"$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 2018/19"},{"$f":"INDEX('Comparison - Category'!$G$68:$G$113,MATCH(C$20&$A48,'Comparison - Category'!$C$68:$C$113,0),)","v":2355327.7136941734},{"$f":"INDEX('Comparison - Category'!$G$68:$G$113,MATCH(D$20&$A48,'Comparison - Category'!$C$68:$C$113,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$G$68:$G$113,MATCH(E$20&$A48,'Comparison - Category'!$C$68:$C$113,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$G$68:$G$113,MATCH(F$20&$A48,'Comparison - Category'!$C$68:$C$113,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$G$68:$G$113,MATCH(G$20&$A48,'Comparison - Category'!$C$68:$C$113,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$G$68:$G$113,MATCH(H$20&$A48,'Comparison - Category'!$C$68:$C$113,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$G$68:$G$113,MATCH(I$20&$A48,'Comparison - Category'!$C$68:$C$113,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$G$68:$G$113,MATCH(J$20&$A48,'Comparison - Category'!$C$68:$C$113,0),)","v":{"$error":"#N/A"}},{"$f":"INDEX('Comparison - Category'!$G$68:$G$113,MATCH(K$20&$A48,'Comparison - Category'!$C$68:$C$113,0),)","v":{"$error":"#N/A"}}]
[]
[null,null,"Excluding GST"]
["District wide",{"$f":"\"Average Rates \"& year_current","v":"Average Rates 2018/19"},{"$f":"INDEX('Comparison - Category'!$Y$68:$Y$113,MATCH(C$20&$A55,'Comparison - Category'!$C$68:$C$113,0),)","v":863.56185717540507},{"$f":"INDEX('Comparison - Category'!$Y$68:$Y$113,MATCH(D$20&$A55,'Comparison - Category'!$C$68:$C$113,0),)","v":629.16592221595863},{"$f":"INDEX('Comparison - Category'!$Y$68:$Y$113,MATCH(E$20&$A55,'Comparison - Category'!$C$68:$C$113,0),)","v":499.4047984423554},{"$f":"INDEX('Comparison - Category'!$Y$68:$Y$113,MATCH(F$20&$A55,'Comparison - Category'!$C$68:$C$113,0),)","v":514.32718572713873},{"$f":"INDEX('Comparison - Category'!$Y$68:$Y$113,MATCH(G$20&$A55,'Comparison - Category'!$C$68:$C$113,0),)","v":423.12585838644947},{"$f":"INDEX('Comparison - Category'!$Y$68:$Y$113,MATCH(H$20&$A55,'Comparison - Category'!$C$68:$C$113,0),)","v":238.47425009793974},{"$f":"INDEX('Comparison - Category'!$Y$68:$Y$113,MATCH(I$20&$A55,'Comparison - Category'!$C$68:$C$113,0),)","v":295.74849761585352},{"$f":"INDEX('Comparison - Category'!$Y$68:$Y$113,MATCH(J$20&$A55,'Comparison - Category'!$C$68:$C$113,0),)","v":347.58328807326774},{"$f":"INDEX('Comparison - Category'!$Y$68:$Y$113,MATCH(K$20&$A55,'Comparison - Category'!$C$68:$C$113,0),)","v":254.99771340364478}]
[null,{"$f":"\"Average Rates \"& year_previous","v":"Average Rates 2017/18"},{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(C$20&$A55,'Comparison - Category'!$C$9:$C$55,0),)","v":812.91628105113432},{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(D$20&$A55,'Comparison - Category'!$C$9:$C$55,0),)","v":600.63590115989939},{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(E$20&$A55,'Comparison - Category'!$C$9:$C$55,0),)","v":506.16847935228236},{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(F$20&$A55,'Comparison - Category'!$C$9:$C$55,0),)","v":534.02228926284317},{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(G$20&$A55,'Comparison - Category'!$C$9:$C$55,0),)","v":376.68379901956973},{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(H$20&$A55,'Comparison - Category'!$C$9:$C$55,0),)","v":182.43541893140156},{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(I$20&$A55,'Comparison - Category'!$C$9:$C$55,0),)","v":239.84938953836109},{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(J$20&$A55,'Comparison - Category'!$C$9:$C$55,0),)","v":272.6086427892086},{"$f":"INDEX('Comparison - Category'!$Y$9:$Y$55,MATCH(K$20&$A55,'Comparison - Category'!$C$9:$C$55,0),)","v":217.20357346081778}]
[null,"Average Increase",{"$f":"C55-C56","v":50.645576124270747},{"$f":"INDEX('Comparison - Category'!$Y$126:$Y$171,MATCH(D$20&$A55,'Comparison - Category'!$C$126:$C$171,0),)","v":28.53002105605924},{"$f":"INDEX('Comparison - Category'!$Y$126:$Y$171,MATCH(E$20&$A55,'Comparison - Category'!$C$126:$C$171,0),)","v":-6.7636809099269612},{"$f":"INDEX('Comparison - Category'!$Y$126:$Y$171,MATCH(F$20&$A55,'Comparison - Category'!$C$126:$C$171,0),)","v":-19.695103535704447},{"$f":"INDEX('Comparison - Category'!$Y$126:$Y$171,MATCH(G$20&$A55,'Comparison - Category'!$C$126:$C$171,0),)","v":46.442059366879732},{"$f":"INDEX('Comparison - Category'!$Y$126:$Y$171,MATCH(H$20&$A55,'Comparison - Category'!$C$126:$C$171,0),)","v":56.038831166538188},{"$f":"INDEX('Comparison - Category'!$Y$126:$Y$171,MATCH(I$20&$A55,'Comparison - Category'!$C$126:$C$171,0),)","v":55.899108077492428},{"$f":"INDEX('Comparison - Category'!$Y$126:$Y$171,MATCH(J$20&$A55,'Comparison - Category'!$C$126:$C$171,0),)","v":74.974645284059136},{"$f":"INDEX('Comparison - Category'!$Y$126:$Y$171,MATCH(K$20&$A55,'Comparison - Category'!$C$126:$C$171,0),)","v":37.794139942827002}]
[null,"% Increase",{"$f":"C57/C56","v":6.2301097056124799E-2},4.7499693243384843E-2,-1.3362509096935657E-2,-3.6880676952438241E-2,0.12329189492024567,0.30717078676268245,0.23305920513319472,0.27502666282679961,0.17400330639424236]
[null,{"$f":"\"Average Value \"&year_current","v":"Average Value 2018/19"},{"$f":"INDEX('Comparison - Category'!$G$68:$G$113,MATCH(C$20&$A55,'Comparison - Category'!$C$68:$C$113,0),)","v":672011.23771794909},{"$f":"INDEX('Comparison - Category'!$G$68:$G$113,MATCH(D$20&$A55,'Comparison - Category'!$C$68:$C$113,0),)","v":544773.85649196932},{"$f":"INDEX('Comparison - Category'!$G$68:$G$113,MATCH(E$20&$A55,'Comparison - Category'!$C$68:$C$113,0),)","v":487516.51143401623},{"$f":"INDEX('Comparison - Category'!$G$68:$G$113,MATCH(F$20&$A55,'Comparison - Category'!$C$68:$C$113,0),)","v":550314.81927710841},{"$f":"INDEX('Comparison - Category'!$G$68:$G$113,MATCH(G$20&$A55,'Comparison - Category'!$C$68:$C$113,0),)","v":590505.56110822374},{"$f":"INDEX('Comparison - Category'!$G$68:$G$113,MATCH(H$20&$A55,'Comparison - Category'!$C$68:$C$113,0),)","v":473708.83973424078},{"$f":"INDEX('Comparison - Category'!$G$68:$G$113,MATCH(I$20&$A55,'Comparison - Category'!$C$68:$C$113,0),)","v":575897.29729729728},{"$f":"INDEX('Comparison - Category'!$G$68:$G$113,MATCH(J$20&$A55,'Comparison - Category'!$C$68:$C$113,0),)","v":677132.38696109364},{"$f":"INDEX('Comparison - Category'!$G$68:$G$113,MATCH(K$20&$A55,'Comparison - Category'!$C$68:$C$113,0),)","v":1076050}]
[]
[]
[]
[null,"Consultation document"]
[]
[null,"Residential Property - including GST","Average Capital Value",{"$f":"\"Average Increase \nin \"&year_current","v":"Average Increase \nin 2018/19"},"Average Increase \nWeekly",{"$f":"\"Average Rates \n\"&year_current","v":"Average Rates \n2018/19"},"Average rates\nweekly","Increase %"]
[null,"Wellington city",{"$f":"ROUND(+$C$26,-3)","v":554000},{"$f":"ROUND(+$C$31,0)","v":37},{"$f":"+D66/52","v":0.71153846153846156},{"$f":"ROUND(+$C$29,0)","v":519},{"$f":"+F66/52","v":9.9807692307692299},{"$f":"C25","v":7.6029608596542286E-2}]
[null,"Lower Hutt city",{"$f":"ROUND(+$D$26,-3)","v":475000},{"$f":"ROUND(+$D$31,0)","v":24},{"$f":"+D67/52","v":0.46153846153846156},{"$f":"ROUND(+$D$29,0)","v":621},{"$f":"+F67/52","v":11.942307692307692},{"$f":"D25","v":3.9848365562172042E-2}]
[null,"Upper Hutt city",{"$f":"ROUND(+$E$26,-3)","v":415000},{"$f":"ROUND(+$E$31,0)","v":-15},-0.28846153846153844,{"$f":"ROUND(+$E$29,0)","v":501},9.634615384615385,{"$f":"E25","v":-2.9611013410024159E-2}]
[null,"Porirua city",{"$f":"ROUND(+$F$26,-3)","v":496000},{"$f":"ROUND(+$F$31,0)","v":-25},-0.48076923076923078,{"$f":"ROUND(+$F$29,0)","v":539},10.365384615384615,{"$f":"F25","v":-4.5135106532651417E-2}]
[null,"Kapiti Coast district",{"$f":"ROUND(+$G$26,-3)","v":538000},{"$f":"ROUND(+$G$31,0)","v":59},1.1346153846153846,{"$f":"ROUND(+$G$29,0)","v":452},8.6923076923076916,{"$f":"G25","v":0.14899559557366637}]
[null,"Masterton district",{"$f":"ROUND(+$H$26,-3)","v":329000},{"$f":"ROUND(+$H$31,0)","v":52},{"$f":"+D71/52","v":1},{"$f":"ROUND(+$H$29,0)","v":202},3.8846153846153846,{"$f":"H25","v":0.34818065371671941}]
[null,"Carterton district",{"$f":"ROUND(+$I$26,-3)","v":353000},{"$f":"ROUND(+$I$31,0)","v":54},1.0384615384615385,{"$f":"ROUND(+$I$29,0)","v":238},4.5769230769230766,{"$f":"I25","v":0.29549521062564416}]
[null,"South Wairarapa district",{"$f":"ROUND(+$J$26,-3)","v":408000},{"$f":"ROUND(+$J$31,0)","v":76},1.4615384615384615,{"$f":"ROUND(+$J$29,0)","v":282},5.4230769230769234,{"$f":"J25","v":0.37002308717176191}]
[]
[]
[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",{"$f":"ROUND(+$C$38,-3)","v":763000},{"$f":"ROUND(+$C$36,0)","v":27},{"$f":"+D77/52","v":0.51923076923076927},{"$f":"ROUND(+$C$34,0)","v":428},{"$f":"+F77/52","v":8.2307692307692299},{"$f":"C37","v":6.6909777504208762E-2}]
[null,"Lower Hutt city",{"$f":"ROUND(+$D$38,-3)","v":649000},{"$f":"ROUND(+$D$36,0)","v":49},{"$f":"+D78/52","v":0.94230769230769229},{"$f":"ROUND(+$D$34,0)","v":505},{"$f":"+F78/52","v":9.7115384615384617},{"$f":"D37","v":0.1063394097092321}]
[null,"Upper Hutt city",{"$f":"ROUND(+$E$38,-3)","v":682000},{"$f":"ROUND(+$E$36,0)","v":41},0.78846153846153844,{"$f":"ROUND(+$E$34,0)","v":445},8.5576923076923084,{"$f":"E37","v":0.10130238109824066}]
[null,"Porirua city",{"$f":"ROUND(+$F$38,-3)","v":1005000},{"$f":"ROUND(+$F$36,0)","v":17},0.32692307692307693,{"$f":"ROUND(+$F$34,0)","v":537},10.326923076923077,{"$f":"F37","v":3.2521944924098399E-2}]
[null,"Kapiti Coast district",{"$f":"ROUND(+$G$38,-3)","v":744000},{"$f":"ROUND(+$G$36,0)","v":11},0.21153846153846154,{"$f":"ROUND(+$G$34,0)","v":403},7.75,{"$f":"G37","v":2.7484287391100998E-2}]
[null,"Masterton district",{"$f":"ROUND(+$H$38,-3)","v":724000},{"$f":"ROUND(+$H$36,0)","v":71},1.3653846153846154,{"$f":"ROUND(+$H$34,0)","v":333},6.4038461538461542,{"$f":"H37","v":0.27091950650233876}]
[null,"Carterton district",{"$f":"ROUND(+$I$38,-3)","v":854000},{"$f":"ROUND(+$I$36,0)","v":74},1.4230769230769231,{"$f":"ROUND(+$I$34,0)","v":404},7.7692307692307692,{"$f":"I37","v":0.22211015259976061}]
[null,"South Wairarapa district",{"$f":"ROUND(+$J$38,-3)","v":955000},{"$f":"ROUND(+$J$36,0)","v":88},1.6923076923076923,{"$f":"ROUND(+$J$34,0)","v":444},8.5384615384615383,{"$f":"J37","v":0.24595386535992064}]
[null,"Tararua",{"$f":"ROUND(+$K$38,-3)","v":1076000},{"$f":"ROUND(+$K$36,0)","v":34},{"$f":"+D85/52","v":0.65384615384615385},{"$f":"ROUND(+$K$34,0)","v":258},{"$f":"+F85/52","v":4.9615384615384617},{"$f":"K37","v":0.14983766504818002}]
[null,"These projected rates exclude the targeted rural pest and river management rates that are not charged to all ratepayers"]
[]
[]
[null,"Business Property - excluding GST","Average Capital Value","Average Increase \nper year","Average Increase \nper week","Average Rates \nper year","Average rates\nper week","Increase %"]
[null,"Wellington city",{"$f":"ROUND(+$C$45,-3)","v":2052000},{"$f":"ROUND(+$C$43,0)","v":296},{"$f":"+D90/52","v":5.6923076923076925},{"$f":"ROUND(+$C$41,0)","v":2005},{"$f":"+F90/52","v":38.557692307692307},{"$f":"C44","v":0.17311116365924456}]
[null,"Wellington city - CBD",{"$f":"ROUND(+$C$52,-3)","v":2355000},{"$f":"ROUND(+$C$50,0)","v":412},{"$f":"+D91/52","v":7.9230769230769234},{"$f":"ROUND(+$C$48,0)","v":9018},{"$f":"+F91/52","v":173.42307692307693},{"$f":"C51","v":4.7855817680062585E-2}]
[null,"Lower Hutt city",{"$f":"ROUND(+$D$45,-3)","v":1598000},{"$f":"ROUND(+$D$43,0)","v":145},{"$f":"+D92/52","v":2.7884615384615383},{"$f":"ROUND(+$D$41,0)","v":2026},{"$f":"+F92/52","v":38.96153846153846},{"$f":"D44","v":7.6966166408080655E-2}]
[null,"Upper Hutt city",{"$f":"ROUND(+$E$45,-3)","v":1641000},{"$f":"ROUND(+$E$43,0)","v":76},1.4615384615384615,{"$f":"ROUND(+$E$41,0)","v":1926},37.03846153846154,{"$f":"E44","v":4.1191307066981757E-2}]
[null,"Porirua city",{"$f":"ROUND(+$F$45,-3)","v":1380000},{"$f":"ROUND(+$F$43,0)","v":12},0.23076923076923078,{"$f":"ROUND(+$F$41,0)","v":1485},28.557692307692307,{"$f":"F44","v":8.1550325614016626E-3}]
[null,"Kapiti Coast district",{"$f":"ROUND(+$G$45,-3)","v":1109000},{"$f":"ROUND(+$G$43,0)","v":79},1.5192307692307692,{"$f":"ROUND(+$G$41,0)","v":943},18.134615384615383,{"$f":"G44","v":9.1044972050378759E-2}]
[null,"Masterton district",{"$f":"ROUND(+$H$45,-3)","v":788000},{"$f":"ROUND(+$H$43,0)","v":111},2.1346153846153846,{"$f":"ROUND(+$H$41,0)","v":500},9.615384615384615,{"$f":"H44","v":0.28706551092622162}]
[null,"Carterton district",{"$f":"ROUND(+$I$45,-3)","v":426000},{"$f":"ROUND(+$I$43,0)","v":27},0.51923076923076927,{"$f":"ROUND(+$I$41,0)","v":294},5.6538461538461542,{"$f":"I44","v":0.10152565218412135}]
[null,"South Wairarapa district",{"$f":"ROUND(+$J$45,-3)","v":679000},{"$f":"ROUND(+$J$43,0)","v":68},1.3076923076923077,{"$f":"ROUND(+$J$41,0)","v":481},9.25,{"$f":"J44","v":0.16518964364248026}]
[null,"These projected rates exclude the targeted rural pest and river management rates that are not charged to all ratepayers"]
[]
[null,"You can estimate your own projected regional rates on our website"]
[]
[]
[]
[]
[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,{"$f":"+B108","v":"Wellington city"},{"$f":"ROUND(C108,-5)-100000","v":400000},{"$f":"ROUND($C107/$C108*D108,0)","v":26},{"$f":"+D107/52","v":0.5},{"$f":"ROUND($C107/$C108*F108,0)","v":374},{"$f":"+F107/52","v":7.1923076923076925}]
[null,{"$f":"+B109","v":"Wellington city"},{"$f":"ROUND(C109,-5)-100000","v":500000},{"$f":"ROUND($C108/$C109*D109,0)","v":33},{"$f":"+D108/52","v":0.63461538461538458},{"$f":"ROUND($C108/$C109*F109,0)","v":468},{"$f":"+F108/52","v":9}]
[null,"Wellington city",{"$f":"ROUND(+$C$26,-3)","v":554000},{"$f":"ROUND(+$C$31,0)","v":37},{"$f":"+D109/52","v":0.71153846153846156},{"$f":"ROUND(+$C$29,0)","v":519},{"$f":"+F109/52","v":9.9807692307692299}]
[null,{"$f":"+B109","v":"Wellington city"},{"$f":"ROUND(C109,-5)+100000","v":700000},{"$f":"ROUND($C110/$C109*D109,0)","v":47},{"$f":"+D110/52","v":0.90384615384615385},{"$f":"ROUND($C110/$C109*F109,0)","v":656},{"$f":"+F110/52","v":12.615384615384615}]
[null,{"$f":"+B110","v":"Wellington city"},{"$f":"ROUND(C110,-5)+100000","v":800000},{"$f":"ROUND($C111/$C110*D110,0)","v":54},{"$f":"+D111/52","v":1.0384615384615385},{"$f":"ROUND($C111/$C110*F110,0)","v":750},{"$f":"+F111/52","v":14.423076923076923}]
[]
[]
[]
[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,{"$f":"+B117","v":"Lower Hutt city"},{"$f":"ROUND(C117,-5)-100000","v":300000},{"$f":"ROUND($C116/$C117*D117,0)","v":15},{"$f":"+D116/52","v":0.28846153846153844},{"$f":"ROUND($C116/$C117*F117,0)","v":392},{"$f":"+F116/52","v":7.5384615384615383}]
[null,{"$f":"+B118","v":"Lower Hutt city"},{"$f":"ROUND(C118,-5)-100000","v":400000},{"$f":"ROUND($C117/$C118*D118,0)","v":20},{"$f":"+D117/52","v":0.38461538461538464},{"$f":"ROUND($C117/$C118*F118,0)","v":523},{"$f":"+F117/52","v":10.057692307692308}]
[null,{"$f":"+B67","v":"Lower Hutt city"},{"$f":"ROUND(+$D$26,-3)","v":475000},{"$f":"ROUND(+$D$31,0)","v":24},{"$f":"+D118/52","v":0.46153846153846156},{"$f":"ROUND(+$D$29,0)","v":621},{"$f":"+F118/52","v":11.942307692307692}]
[null,{"$f":"+B118","v":"Lower Hutt city"},{"$f":"ROUND(C118,-5)+100000","v":600000},{"$f":"ROUND($C119/$C118*D118,0)","v":30},{"$f":"+D119/52","v":0.57692307692307687},{"$f":"ROUND($C119/$C118*F118,0)","v":784},{"$f":"+F119/52","v":15.076923076923077}]
[null,{"$f":"+B119","v":"Lower Hutt city"},{"$f":"ROUND(C119,-5)+100000","v":700000},{"$f":"ROUND($C120/$C119*D119,0)","v":35},{"$f":"+D120/52","v":0.67307692307692313},{"$f":"ROUND($C120/$C119*F119,0)","v":915},{"$f":"+F120/52","v":17.596153846153847}]
[]
[]
[]
[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,{"$f":"+B126","v":"Upper Hutt city"},{"$f":"ROUND(C126,-5)-100000","v":200000},{"$f":"ROUND($C125/$C126*D126,0)","v":-7},{"$f":"+D125/52","v":-0.13461538461538461},{"$f":"ROUND($C125/$C126*F126,0)","v":241},{"$f":"+F125/52","v":4.634615384615385}]
[null,{"$f":"+B127","v":"Upper Hutt city"},{"$f":"ROUND(C127,-5)-100000","v":300000},{"$f":"ROUND($C126/$C127*D127,0)","v":-11},{"$f":"+D126/52","v":-0.21153846153846154},{"$f":"ROUND($C126/$C127*F127,0)","v":362},{"$f":"+F126/52","v":6.9615384615384617}]
[null,{"$f":"+B68","v":"Upper Hutt city"},{"$f":"ROUND(+$E$26,-3)","v":415000},{"$f":"ROUND(+$E$31,0)","v":-15},{"$f":"+D127/52","v":-0.28846153846153844},{"$f":"ROUND(+$E$29,0)","v":501},{"$f":"+F127/52","v":9.634615384615385}]
[null,{"$f":"+B127","v":"Upper Hutt city"},{"$f":"ROUND(C127,-5)+100000","v":500000},{"$f":"ROUND($C128/$C127*D127,0)","v":-18},{"$f":"+D128/52","v":-0.34615384615384615},{"$f":"ROUND($C128/$C127*F127,0)","v":604},{"$f":"+F128/52","v":11.615384615384615}]
[null,{"$f":"+B128","v":"Upper Hutt city"},{"$f":"ROUND(C128,-5)+100000","v":600000},{"$f":"ROUND($C129/$C128*D128,0)","v":-22},{"$f":"+D129/52","v":-0.42307692307692307},{"$f":"ROUND($C129/$C128*F128,0)","v":725},{"$f":"+F129/52","v":13.942307692307692}]
[]
[]
[]
[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,{"$f":"+B135","v":"Porirua city"},{"$f":"ROUND(C135,-5)-100000","v":300000},{"$f":"ROUND($C134/$C135*D135,0)","v":-15},{"$f":"+D134/52","v":-0.28846153846153844},{"$f":"ROUND($C134/$C135*F135,0)","v":326},{"$f":"+F134/52","v":6.2692307692307692}]
[null,{"$f":"+B136","v":"Porirua city"},{"$f":"ROUND(C136,-5)-100000","v":400000},{"$f":"ROUND($C135/$C136*D136,0)","v":-20},{"$f":"+D135/52","v":-0.38461538461538464},{"$f":"ROUND($C135/$C136*F136,0)","v":435},{"$f":"+F135/52","v":8.365384615384615}]
[null,{"$f":"+B69","v":"Porirua city"},{"$f":"ROUND(+$F$26,-3)","v":496000},{"$f":"ROUND(+$F$31,0)","v":-25},{"$f":"+D136/52","v":-0.48076923076923078},{"$f":"ROUND(+$F$29,0)","v":539},{"$f":"+F136/52","v":10.365384615384615}]
[null,{"$f":"+B136","v":"Porirua city"},{"$f":"ROUND(C136,-5)+100000","v":600000},{"$f":"ROUND($C137/$C136*D136,0)","v":-30},{"$f":"+D137/52","v":-0.57692307692307687},{"$f":"ROUND($C137/$C136*F136,0)","v":652},{"$f":"+F137/52","v":12.538461538461538}]
[null,{"$f":"+B137","v":"Porirua city"},{"$f":"ROUND(C137,-5)+100000","v":700000},{"$f":"ROUND($C138/$C137*D137,0)","v":-35},{"$f":"+D138/52","v":-0.67307692307692313},{"$f":"ROUND($C138/$C137*F137,0)","v":761},{"$f":"+F138/52","v":14.634615384615385}]
[]
[]
[]
[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,{"$f":"+B144","v":"Kapiti Coast district"},{"$f":"ROUND(C144,-5)-100000","v":300000},{"$f":"ROUND($C143/$C144*D144,0)","v":33},{"$f":"+D143/52","v":0.63461538461538458},{"$f":"ROUND($C143/$C144*F144,0)","v":252},{"$f":"+F143/52","v":4.8461538461538458}]
[null,{"$f":"+B145","v":"Kapiti Coast district"},{"$f":"ROUND(C145,-5)-100000","v":400000},{"$f":"ROUND($C144/$C145*D145,0)","v":44},{"$f":"+D144/52","v":0.84615384615384615},{"$f":"ROUND($C144/$C145*F145,0)","v":336},{"$f":"+F144/52","v":6.4615384615384617}]
[null,{"$f":"+B70","v":"Kapiti Coast district"},{"$f":"ROUND(+$G$26,-3)","v":538000},{"$f":"ROUND(+$G$31,0)","v":59},{"$f":"+D145/52","v":1.1346153846153846},{"$f":"ROUND(+$G$29,0)","v":452},{"$f":"+F145/52","v":8.6923076923076916}]
[null,{"$f":"+B145","v":"Kapiti Coast district"},{"$f":"ROUND(C145,-5)+100000","v":600000},{"$f":"ROUND($C146/$C145*D145,0)","v":66},{"$f":"+D146/52","v":1.2692307692307692},{"$f":"ROUND($C146/$C145*F145,0)","v":504},{"$f":"+F146/52","v":9.6923076923076916}]
[null,{"$f":"+B146","v":"Kapiti Coast district"},{"$f":"ROUND(C146,-5)+100000","v":700000},{"$f":"ROUND($C147/$C146*D146,0)","v":77},{"$f":"+D147/52","v":1.4807692307692308},{"$f":"ROUND($C147/$C146*F146,0)","v":588},{"$f":"+F147/52","v":11.307692307692308}]

{"sheet":"Mechanisms","index":35,"n_rows":22,"n_cols":8,"rows_kept":22,"cut":false,"hidden":false,"merged":[[19,0,19,4],[18,0,18,4],[21,0,22,5]]}
["Rating mechanisms"]
[]
["Funding mechanisms","Groups of activities funded","Valuation system","Matters for differentiation/categories of land","Calculation factor","Years used"]
["General rate"]
["General rate","All except water supply, public transport , Wellington Regional Strategy, warm greater wellington and regional stadium","Capital value","Where the land is situated","Cents per dollar of rateable capital value","2015 to 2025",null,"Only display column f for LTP year"]
[]
["Targeted rates"]
["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",{"$f":"+F5","v":"2015 to 2025"}]
["River  management","Flood protection","Capital value/land value","Where the land is situated","Cents per dollar of rateable capital value / land value",{"$f":"+F8","v":"2015 to 2025"},null,"should have been new page 216"]
["Stadium purposes","Investments","Capital value","Where the land is situated and the use to which the land is put","Cents per dollar of rateable capital value","2015to 2017",null,"<-------  This one different"]
["Wellington Regional Strategy","Regional Leadership","Capital value  for Business \nn/a for residential\nn/a for rural","\nWhere the land is situated and the use to which the land is put\n","\nCents per dollar of rateable capital value\nFixed dollar amount per rating unit\nFixed dollar amount per rating unit",{"$f":"+F9","v":"2015 to 2025"}]
["Warm Greater Wellington","Regional Leadership","Extent of service provided","Provision of service to the land","Extent of service provided calculated as a percentage of the service",{"$f":"+F8","v":"2015 to 2025"}]
["Possum / Predator","Managing our environment","Land area","Where the land is situated and the area of land within each rating unit","Dollars per hectare",{"$f":"+F11","v":"2015 to 2025"}]
["Wairarapa river management schemes ","Flood protection","Land area/inhabited parts/services provided","Where the land is situated (in some cases set under section146 of the Local Government (Rating) Act 2002 using approved classification and differential registers) and/or the benefits accruing through the provision of services and in some cases use","Dollars per hectare in the area protected, or dollars per point attributed to each rating unit and in some cases a fixed charge per separately used or inhabited part (dwelling) 1",{"$f":"+F13","v":"2015 to 2025"}]
["Wairarapa catchment schemes ","Flood protection","Land area/land value/inhabited part(s)","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",{"$f":"+F14","v":"2015 to 2025"}]
["Wairarapa drainage schemes","Flood protection","Land area","Where the land is situated (Set under S146 of the Local Government (Rating) Act 2002 using approved classification and differential registers).","Dollars per hectare in the area protected",{"$f":"+F15","v":"2015 to 2025"}]
[]
["Differential on the general rate"]
["There are no differentials on Greater Wellington's General Rate.\nGreater Wellington uses an \"estimate of projected valuation\" under section 131 of the Local Government (Rating) Act 2002 to recognise that valuation dates vary across the region. "]
[]
[]
["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":36,"n_rows":205,"n_cols":16,"rows_kept":205,"cut":false,"hidden":false,"merged":[]}
["Wellington Regional Council",null,null,null,null,"Note additional codes added for new rating categories and names changes. Highlighted in orange"]
["Figures for IT to upload to website",null,null,null,null,"Changed rounding to 1- dp as figures on GWRC website don’t currently agree to WCC at the cent level"]
[]
["Rate_Class_ID","Rate_Class_Name"]
[1,"Residential"]
[2,"Business",null,null,null,null,null,null,null,null,"per $",null,"TA","Rate","Look up rate name","Category"]
[3,"Rural",null,null,null,"TA_ID","Rate_Class_ID","Rates_ID","Rates_Status_ID","Rates_year","Rates_value"]
[4,"Regional CBD",null,null,null,41,1,1,2,{"$f":"year_current","v":"2018/19"},{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M8&P8,'Comparison - Category'!$C$80:$C$105,0),MATCH(O8,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":3.4165482800000001E-2},null,{"$f":"VLOOKUP(F8,$A$28:$B$36,2,FALSE)","v":"Wellington city"},{"$f":"VLOOKUP(H8,$A$17:$B$24,2,FALSE)","v":"General rate"},{"$f":"VLOOKUP(H8,$A$17:$C$24,3,FALSE)","v":"General rate"},{"$f":"VLOOKUP(G8,$A$5:$B$8,2,FALSE)","v":"Residential"}]
[null,null,null,null,null,{"$f":"+F8","v":41},1,2,{"$f":"+I8","v":2},"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M9&P9,'Comparison - Category'!$C$80:$C$105,0),MATCH(O9,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,{"$f":"VLOOKUP(F9,$A$28:$B$36,2,FALSE)","v":"Wellington city"},{"$f":"VLOOKUP(H9,$A$17:$B$24,2,FALSE)","v":"River management rate"},{"$f":"VLOOKUP(H9,$A$17:$C$24,3,FALSE)","v":"River management rate"},{"$f":"VLOOKUP(G9,$A$5:$B$8,2,FALSE)","v":"Residential"}]
[null,null,null,null,null,41,1,3,{"$f":"+I9","v":2},"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M10&P10,'Comparison - Category'!$C$80:$C$105,0),MATCH(O10,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":3.5473957100000002E-2},null,{"$f":"VLOOKUP(F10,$A$28:$B$36,2,FALSE)","v":"Wellington city"},{"$f":"VLOOKUP(H10,$A$17:$B$24,2,FALSE)","v":"Public transport rate"},"Public transport rate",{"$f":"VLOOKUP(G10,$A$5:$B$8,2,FALSE)","v":"Residential"}]
["Rates_status_ID","Rates_status",null,null,null,41,1,4,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M11&P11,'Comparison - Category'!$C$80:$C$105,0),MATCH(O11,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,{"$f":"VLOOKUP(F11,$A$28:$B$36,2,FALSE)","v":"Wellington city"},{"$f":"VLOOKUP(H11,$A$17:$B$24,2,FALSE)","v":"Stadium purposes rate"},"Stadium purposes rate",{"$f":"VLOOKUP(G11,$A$5:$B$8,2,FALSE)","v":"Residential"}]
[1,"Draft",null,null,null,41,1,5,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M12&P12,'Comparison - Category'!$C$80:$C$105,0),MATCH(O12,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":14},null,{"$f":"VLOOKUP(F12,$A$28:$B$36,2,FALSE)","v":"Wellington city"},{"$f":"VLOOKUP(H12,$A$17:$B$24,2,FALSE)","v":"Regional strategy rate"},"Regional strategy rate",{"$f":"VLOOKUP(G12,$A$5:$B$8,2,FALSE)","v":"Residential"}]
[2,"Approved",null,null,null,{"$f":"+F12","v":41},1,7,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M13&P13,'Comparison - Category'!$C$80:$C$105,0),MATCH(O13,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":9.1268206000000001E-3},null,{"$f":"VLOOKUP(F13,$A$28:$B$36,2,FALSE)","v":"Wellington city"},{"$f":"VLOOKUP(H13,$A$17:$B$24,2,FALSE)","v":"Flood protection – regional rate"},"Flood protection – regional rate",{"$f":"VLOOKUP(G13,$A$5:$B$8,2,FALSE)","v":"Residential"}]
[null,null,null,null,null,41,1,8,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M14&P14,'Comparison - Category'!$C$80:$C$105,0),MATCH(O14,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":1.039412E-4},null,"Wellington city","Flood protection – catchment rate","Flood protection – catchment rate","Residential"]
[null,null,null,null,null,41,{"$f":"G8+1","v":2},1,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M15&P15,'Comparison - Category'!$C$80:$C$105,0),MATCH(O15,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":3.4165482800000001E-2},null,"Wellington city","General rate","General rate","Business"]
["Rate_ID","Rate_Name","Model",null,null,41,2,2,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M16&P16,'Comparison - Category'!$C$80:$C$105,0),MATCH(O16,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,"Wellington city","River management rate","River management rate","Business"]
[1,"General rate","General rate",null,null,41,2,3,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M17&P17,'Comparison - Category'!$C$80:$C$105,0),MATCH(O17,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":4.3112475300000001E-2},null,"Wellington city","Public transport rate","Public transport rate","Business"]
[2,"River management rate","River management rate",null,null,41,2,4,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M18&P18,'Comparison - Category'!$C$80:$C$105,0),MATCH(O18,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,"Wellington city","Stadium purposes rate","Stadium purposes rate","Business"]
[3,"Public transport rate","Public transport rate",null,null,41,2,6,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M19&P19,'Comparison - Category'!$C$80:$C$105,0),MATCH(O19,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":1.1225542099999999E-2},null,"Wellington city","Regional strategy rate - Business","Regional strategy rate","Business"]
[4,"Stadium purposes rate","Stadium purposes rate",null,null,41,2,7,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M20&P20,'Comparison - Category'!$C$80:$C$105,0),MATCH(O20,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":9.1268206000000001E-3},null,"Wellington city","Flood protection – regional rate","Flood protection – regional rate","Business"]
[5,"Regional strategy rate","Regional strategy rate",null,null,41,{"$f":"G14+1","v":2},8,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M21&P21,'Comparison - Category'!$C$80:$C$105,0),MATCH(O21,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":1.039412E-4},null,"Wellington city","Flood protection – catchment rate","Flood protection – catchment rate","Business"]
[6,"Regional strategy rate - Business","Regional strategy rate",null,null,41,3,1,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M22&P22,'Comparison - Category'!$C$80:$C$105,0),MATCH(O22,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":3.4165482800000001E-2},null,"Wellington city","General rate","General rate","Rural"]
[7,"Flood protection – regional rate","Flood protection – regional rate",null,null,41,3,2,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M23&P23,'Comparison - Category'!$C$80:$C$105,0),MATCH(O23,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,"Wellington city","River management rate","River management rate","Rural"]
[8,"Flood protection – catchment rate","Flood protection – catchment rate",null,null,41,3,3,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M24&P24,'Comparison - Category'!$C$80:$C$105,0),MATCH(O24,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":9.0066751E-3},null,"Wellington city","Public transport rate","Public transport rate","Rural"]
[null,null,null,null,null,41,3,4,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M25&P25,'Comparison - Category'!$C$80:$C$105,0),MATCH(O25,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,"Wellington city","Stadium purposes rate","Stadium purposes rate","Rural"]
[null,null,null,null,null,41,3,5,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M26&P26,'Comparison - Category'!$C$80:$C$105,0),MATCH(O26,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":28},null,"Wellington city","Regional strategy rate","Regional strategy rate","Rural"]
["TA_ID","TA_NAME",null,null,null,41,3,7,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M27&P27,'Comparison - Category'!$C$80:$C$105,0),MATCH(O27,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":9.1268206000000001E-3},null,"Wellington city","Flood protection – regional rate","Flood protection – regional rate","Rural"]
[41,"Wellington city",null,null,null,41,3,8,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M28&P28,'Comparison - Category'!$C$80:$C$105,0),MATCH(O28,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":1.039412E-4},null,"Wellington city","Flood protection – catchment rate","Flood protection – catchment rate","Rural"]
[42,"Hutt city",null,null,null,41,4,1,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M29&P29,'Comparison - Category'!$C$80:$C$105,0),MATCH(O29,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":3.4165482800000001E-2},null,"Wellington city","General rate","General rate","Regional CBD"]
[43,"Upper Hutt city",null,null,null,41,4,2,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M30&P30,'Comparison - Category'!$C$80:$C$105,0),MATCH(O30,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,"Wellington city","River management rate","River management rate","Regional CBD"]
[44,"Porirua city",null,null,null,41,4,3,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M31&P31,'Comparison - Category'!$C$80:$C$105,0),MATCH(O31,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0.32824866829999999},null,"Wellington city","Public transport rate","Public transport rate","Regional CBD"]
[45,"Kapiti Coast district",null,null,null,41,4,4,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M32&P32,'Comparison - Category'!$C$80:$C$105,0),MATCH(O32,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,"Wellington city","Stadium purposes rate","Stadium purposes rate","Regional CBD"]
[46,"Masterton district",null,null,null,41,4,6,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M33&P33,'Comparison - Category'!$C$80:$C$105,0),MATCH(O33,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":1.1225542099999999E-2},null,"Wellington city","Regional strategy rate - Business","Regional strategy rate","Regional CBD"]
[47,"Carterton district",null,null,null,41,4,7,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M34&P34,'Comparison - Category'!$C$80:$C$105,0),MATCH(O34,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":9.1268206000000001E-3},null,"Wellington city","Flood protection – regional rate","Flood protection – regional rate","Regional CBD"]
[48,"South Wairarapa district",null,null,null,41,4,8,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M35&P35,'Comparison - Category'!$C$80:$C$105,0),MATCH(O35,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":1.039412E-4},null,"Wellington city","Flood protection – catchment rate","Flood protection – catchment rate","Regional CBD"]
[49,"Tararua district"]
[null,"         Tararua is Rural only",null,null,null,"TA_ID","Rate_Class_ID","Rates_ID","Rates_Status_ID","Rates_year","Rates_value"]
[null,null,null,null,null,42,1,1,{"$f":"$I$8","v":2},{"$f":"year_current","v":"2018/19"},{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M38&P38,'Comparison - Category'!$C$80:$C$105,0),MATCH(O38,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":2.9021319899999998E-2},null,{"$f":"VLOOKUP(F38,$A$28:$B$36,2,FALSE)","v":"Hutt city"},{"$f":"VLOOKUP(H38,$A$17:$B$24,2,FALSE)","v":"General rate"},{"$f":"VLOOKUP(H38,$A$17:$C$24,3,FALSE)","v":"General rate"},{"$f":"VLOOKUP(G38,$A$5:$B$8,2,FALSE)","v":"Residential"}]
[null,null,null,null,null,{"$f":"+F38","v":42},{"$f":"+G38","v":1},2,{"$f":"+I38","v":2},"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M39&P39,'Comparison - Category'!$C$80:$C$105,0),MATCH(O39,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,{"$f":"VLOOKUP(F39,$A$28:$B$36,2,FALSE)","v":"Hutt city"},"River management rate","River management rate",{"$f":"VLOOKUP(G39,$A$5:$B$8,2,FALSE)","v":"Residential"}]
[null,null,null,null,null,42,1,3,{"$f":"+I39","v":2},"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M40&P40,'Comparison - Category'!$C$80:$C$105,0),MATCH(O40,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":4.9839686299999998E-2},null,{"$f":"VLOOKUP(F40,$A$28:$B$36,2,FALSE)","v":"Hutt city"},"Public transport rate","Public transport rate",{"$f":"VLOOKUP(G40,$A$5:$B$8,2,FALSE)","v":"Residential"}]
[null,null,null,null,null,42,1,4,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M41&P41,'Comparison - Category'!$C$80:$C$105,0),MATCH(O41,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,{"$f":"VLOOKUP(F41,$A$28:$B$36,2,FALSE)","v":"Hutt city"},"Stadium purposes rate","Stadium purposes rate",{"$f":"VLOOKUP(G41,$A$5:$B$8,2,FALSE)","v":"Residential"}]
[null,null,null,null,null,42,1,5,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M42&P42,'Comparison - Category'!$C$80:$C$105,0),MATCH(O42,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":14},null,{"$f":"VLOOKUP(F42,$A$28:$B$36,2,FALSE)","v":"Hutt city"},"Regional strategy rate","Regional strategy rate",{"$f":"VLOOKUP(G42,$A$5:$B$8,2,FALSE)","v":"Residential"}]
[null,null,null,null,null,{"$f":"+F42","v":42},{"$f":"+G42","v":1},7,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M43&P43,'Comparison - Category'!$C$80:$C$105,0),MATCH(O43,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":7.7526310000000003E-3},null,"Hutt city","Flood protection – regional rate","Flood protection – regional rate","Residential"]
[null,null,null,null,null,{"$f":"+F43","v":42},{"$f":"+G43","v":1},8,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M44&P44,'Comparison - Category'!$C$80:$C$105,0),MATCH(O44,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":2.4144303900000001E-2},null,"Hutt city","Flood protection – catchment rate","Flood protection – catchment rate","Residential"]
[null,null,null,null,null,{"$f":"+F44","v":42},2,1,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M45&P45,'Comparison - Category'!$C$80:$C$105,0),MATCH(O45,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":2.9021319899999998E-2},null,"Hutt city","General rate","General rate","Business"]
[null,null,null,null,null,42,{"$f":"+G45","v":2},2,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M46&P46,'Comparison - Category'!$C$80:$C$105,0),MATCH(O46,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,"Hutt city","River management rate","River management rate","Business"]
[null,null,null,null,null,42,2,3,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M47&P47,'Comparison - Category'!$C$80:$C$105,0),MATCH(O47,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":5.6328102599999999E-2},null,"Hutt city","Public transport rate","Public transport rate","Business"]
[null,null,null,null,null,42,2,4,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M48&P48,'Comparison - Category'!$C$80:$C$105,0),MATCH(O48,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,"Hutt city","Stadium purposes rate","Stadium purposes rate","Business"]
[null,null,null,null,null,42,2,6,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M49&P49,'Comparison - Category'!$C$80:$C$105,0),MATCH(O49,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":9.5353561999999992E-3},null,"Hutt city","Regional strategy rate - Business","Regional strategy rate","Business"]
[null,null,null,null,null,42,2,7,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M50&P50,'Comparison - Category'!$C$80:$C$105,0),MATCH(O50,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":7.7526310000000003E-3},null,"Hutt city","Flood protection – regional rate","Flood protection – regional rate","Business"]
[null,null,null,null,null,42,2,8,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M51&P51,'Comparison - Category'!$C$80:$C$105,0),MATCH(O51,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":2.4144303900000001E-2},null,"Hutt city","Flood protection – catchment rate","Flood protection – catchment rate","Business"]
[null,null,null,null,null,42,3,1,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M52&P52,'Comparison - Category'!$C$80:$C$105,0),MATCH(O52,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":2.9021319899999998E-2},null,"Hutt city","General rate","General rate","Rural"]
[null,null,null,null,null,42,{"$f":"+G52","v":3},2,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M53&P53,'Comparison - Category'!$C$80:$C$105,0),MATCH(O53,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,"Hutt city","River management rate","River management rate","Rural"]
[null,null,null,null,null,42,3,3,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M54&P54,'Comparison - Category'!$C$80:$C$105,0),MATCH(O54,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":1.2638483000000001E-2},null,"Hutt city","Public transport rate","Public transport rate","Rural"]
[null,null,null,null,null,42,3,4,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M55&P55,'Comparison - Category'!$C$80:$C$105,0),MATCH(O55,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,"Hutt city","Stadium purposes rate","Stadium purposes rate","Rural"]
[null,null,null,null,null,42,3,5,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M56&P56,'Comparison - Category'!$C$80:$C$105,0),MATCH(O56,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":28},null,"Hutt city","Regional strategy rate","Regional strategy rate","Rural"]
[null,null,null,null,null,42,3,7,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M57&P57,'Comparison - Category'!$C$80:$C$105,0),MATCH(O57,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":7.7526310000000003E-3},null,"Hutt city","Flood protection – regional rate","Flood protection – regional rate","Rural"]
[null,null,null,null,null,42,3,8,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M58&P58,'Comparison - Category'!$C$80:$C$105,0),MATCH(O58,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":2.4144303900000001E-2},null,"Hutt city","Flood protection – catchment rate","Flood protection – catchment rate","Rural"]
[]
[null,null,null,null,null,"TA_ID","Rate_Class_ID","Rates_ID","Rates_Status_ID","Rates_year","Rates_value"]
[null,null,null,null,null,43,1,1,{"$f":"$I$8","v":2},{"$f":"year_current","v":"2018/19"},{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M61&P61,'Comparison - Category'!$C$80:$C$105,0),MATCH(O61,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":2.8855849400000001E-2},null,{"$f":"VLOOKUP(F61,$A$28:$B$36,2,FALSE)","v":"Upper Hutt city"},{"$f":"VLOOKUP(H61,$A$17:$B$24,2,FALSE)","v":"General rate"},{"$f":"VLOOKUP(H61,$A$17:$C$24,3,FALSE)","v":"General rate"},{"$f":"VLOOKUP(G61,$A$5:$B$8,2,FALSE)","v":"Residential"}]
[null,null,null,null,null,{"$f":"+F61","v":43},1,2,{"$f":"+I61","v":2},"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M62&P62,'Comparison - Category'!$C$80:$C$105,0),MATCH(O62,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,{"$f":"VLOOKUP(F62,$A$28:$B$36,2,FALSE)","v":"Upper Hutt city"},"River management rate","River management rate","Residential"]
[null,null,null,null,null,43,1,3,{"$f":"+I62","v":2},"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M63&P63,'Comparison - Category'!$C$80:$C$105,0),MATCH(O63,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":5.4109017199999998E-2},null,"Upper Hutt city","Public transport rate","Public transport rate","Residential"]
[null,null,null,null,null,43,1,4,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M64&P64,'Comparison - Category'!$C$80:$C$105,0),MATCH(O64,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,"Upper Hutt city","Stadium purposes rate","Stadium purposes rate","Residential"]
[null,null,null,null,null,{"$f":"+F64","v":43},1,5,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M65&P65,'Comparison - Category'!$C$80:$C$105,0),MATCH(O65,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":14},null,"Upper Hutt city","Regional strategy rate","Regional strategy rate","Residential"]
[null,null,null,null,null,43,1,7,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M66&P66,'Comparison - Category'!$C$80:$C$105,0),MATCH(O66,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":7.7084279000000002E-3},null,"Upper Hutt city","Flood protection – regional rate","Flood protection – regional rate","Residential"]
[null,null,null,null,null,43,1,8,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M67&P67,'Comparison - Category'!$C$80:$C$105,0),MATCH(O67,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":1.0766691700000001E-2},null,"Upper Hutt city","Flood protection – catchment rate","Flood protection – catchment rate","Residential"]
[null,null,null,null,null,43,2,1,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M68&P68,'Comparison - Category'!$C$80:$C$105,0),MATCH(O68,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":2.8855849400000001E-2},null,"Upper Hutt city","General rate","General rate","Business"]
[null,null,null,null,null,43,2,2,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M69&P69,'Comparison - Category'!$C$80:$C$105,0),MATCH(O69,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,"Upper Hutt city","River management rate","River management rate","Business"]
[null,null,null,null,null,43,2,3,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M70&P70,'Comparison - Category'!$C$80:$C$105,0),MATCH(O70,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":6.0560438600000002E-2},null,"Upper Hutt city","Public transport rate","Public transport rate","Business"]
[null,null,null,null,null,43,2,4,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M71&P71,'Comparison - Category'!$C$80:$C$105,0),MATCH(O71,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,"Upper Hutt city","Stadium purposes rate","Stadium purposes rate","Business"]
[null,null,null,null,null,43,2,6,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M72&P72,'Comparison - Category'!$C$80:$C$105,0),MATCH(O72,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":9.4809886000000003E-3},null,"Upper Hutt city","Regional strategy rate - Business","Regional strategy rate","Business"]
[null,null,null,null,null,43,2,7,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M73&P73,'Comparison - Category'!$C$80:$C$105,0),MATCH(O73,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":7.7084279000000002E-3},null,"Upper Hutt city","Flood protection – regional rate","Flood protection – regional rate","Business"]
[null,null,null,null,null,43,2,8,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M74&P74,'Comparison - Category'!$C$80:$C$105,0),MATCH(O74,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":1.0766691700000001E-2},null,"Upper Hutt city","Flood protection – catchment rate","Flood protection – catchment rate","Business"]
[null,null,null,null,null,43,3,1,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M75&P75,'Comparison - Category'!$C$80:$C$105,0),MATCH(O75,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":2.8855849400000001E-2},null,"Upper Hutt city","General rate","General rate","Rural"]
[null,null,null,null,null,43,3,2,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M76&P76,'Comparison - Category'!$C$80:$C$105,0),MATCH(O76,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,"Upper Hutt city","River management rate","River management rate","Rural"]
[null,null,null,null,null,43,3,3,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M77&P77,'Comparison - Category'!$C$80:$C$105,0),MATCH(O77,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":1.37276108E-2},null,"Upper Hutt city","Public transport rate","Public transport rate","Rural"]
[null,null,null,null,null,43,3,4,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M78&P78,'Comparison - Category'!$C$80:$C$105,0),MATCH(O78,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,"Upper Hutt city","Stadium purposes rate","Stadium purposes rate","Rural"]
[null,null,null,null,null,43,3,5,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M79&P79,'Comparison - Category'!$C$80:$C$105,0),MATCH(O79,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":28},null,"Upper Hutt city","Regional strategy rate","Regional strategy rate","Rural"]
[null,null,null,null,null,43,3,7,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M80&P80,'Comparison - Category'!$C$80:$C$105,0),MATCH(O80,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":7.7084279000000002E-3},null,"Upper Hutt city","Flood protection – regional rate","Flood protection – regional rate","Rural"]
[null,null,null,null,null,{"$f":"+F80","v":43},{"$f":"+G80","v":3},8,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M81&P81,'Comparison - Category'!$C$80:$C$105,0),MATCH(O81,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":1.0766691700000001E-2},null,"Upper Hutt city","Flood protection – catchment rate","Flood protection – catchment rate","Rural"]
[]
[null,null,null,null,null,"TA_ID","Rate_Class_ID","Rates_ID","Rates_Status_ID","Rates_year","Rates_value"]
[null,null,null,null,null,44,1,1,{"$f":"$I$8","v":2},{"$f":"year_current","v":"2018/19"},{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M84&P84,'Comparison - Category'!$C$80:$C$105,0),MATCH(O84,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":2.8642180100000001E-2},null,{"$f":"VLOOKUP(F84,$A$28:$B$36,2,FALSE)","v":"Porirua city"},{"$f":"VLOOKUP(H84,$A$17:$B$24,2,FALSE)","v":"General rate"},{"$f":"VLOOKUP(H84,$A$17:$C$24,3,FALSE)","v":"General rate"},{"$f":"VLOOKUP(G84,$A$5:$B$8,2,FALSE)","v":"Residential"}]
[null,null,null,null,null,{"$f":"+F84","v":44},1,2,{"$f":"+I84","v":2},"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M85&P85,'Comparison - Category'!$C$80:$C$105,0),MATCH(O85,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,{"$f":"VLOOKUP(F85,$A$28:$B$36,2,FALSE)","v":"Porirua city"},"River management rate","River management rate","Residential"]
[null,null,null,null,null,44,1,3,{"$f":"+I85","v":2},"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M86&P86,'Comparison - Category'!$C$80:$C$105,0),MATCH(O86,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":5.5015255200000002E-2},null,"Porirua city","Public transport rate","Public transport rate","Residential"]
[null,null,null,null,null,44,1,4,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M87&P87,'Comparison - Category'!$C$80:$C$105,0),MATCH(O87,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,"Porirua city","Stadium purposes rate","Stadium purposes rate","Residential"]
[null,null,null,null,null,{"$f":"+F87","v":44},1,5,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M88&P88,'Comparison - Category'!$C$80:$C$105,0),MATCH(O88,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":14},null,"Porirua city","Regional strategy rate","Regional strategy rate","Residential"]
[null,null,null,null,null,44,1,7,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M89&P89,'Comparison - Category'!$C$80:$C$105,0),MATCH(O89,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":7.6513492000000001E-3},null,"Porirua city","Flood protection – regional rate","Flood protection – regional rate","Residential"]
[null,null,null,null,null,44,1,8,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M90&P90,'Comparison - Category'!$C$80:$C$105,0),MATCH(O90,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":4.390428E-4},null,"Porirua city","Flood protection – catchment rate","Flood protection – catchment rate","Residential"]
[null,null,null,null,null,44,2,1,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M91&P91,'Comparison - Category'!$C$80:$C$105,0),MATCH(O91,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":2.8642180100000001E-2},null,"Porirua city","General rate","General rate","Business"]
[null,null,null,null,null,44,2,2,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M92&P92,'Comparison - Category'!$C$80:$C$105,0),MATCH(O92,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,"Porirua city","River management rate","River management rate","Business"]
[null,null,null,null,null,44,2,3,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M93&P93,'Comparison - Category'!$C$80:$C$105,0),MATCH(O93,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":6.1418905699999998E-2},null,"Porirua city","Public transport rate","Public transport rate","Business"]
[null,null,null,null,null,44,2,4,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M94&P94,'Comparison - Category'!$C$80:$C$105,0),MATCH(O94,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,"Porirua city","Stadium purposes rate","Stadium purposes rate","Business"]
[null,null,null,null,null,44,2,6,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M95&P95,'Comparison - Category'!$C$80:$C$105,0),MATCH(O95,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":9.4107844999999999E-3},null,"Porirua city","Regional strategy rate - Business","Regional strategy rate","Business"]
[null,null,null,null,null,44,2,7,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M96&P96,'Comparison - Category'!$C$80:$C$105,0),MATCH(O96,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":7.6513492000000001E-3},null,"Porirua city","Flood protection – regional rate","Flood protection – regional rate","Business"]
[null,null,null,null,null,44,2,8,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M97&P97,'Comparison - Category'!$C$80:$C$105,0),MATCH(O97,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":4.390428E-4},null,"Porirua city","Flood protection – catchment rate","Flood protection – catchment rate","Business"]
[null,null,null,null,null,44,3,1,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M98&P98,'Comparison - Category'!$C$80:$C$105,0),MATCH(O98,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":2.8642180100000001E-2},null,"Porirua city","General rate","General rate","Rural"]
[null,null,null,null,null,44,3,2,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M99&P99,'Comparison - Category'!$C$80:$C$105,0),MATCH(O99,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,"Porirua city","River management rate","River management rate","Rural"]
[null,null,null,null,null,44,3,3,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M100&P100,'Comparison - Category'!$C$80:$C$105,0),MATCH(O100,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":1.39561592E-2},null,"Porirua city","Public transport rate","Public transport rate","Rural"]
[null,null,null,null,null,44,3,4,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M101&P101,'Comparison - Category'!$C$80:$C$105,0),MATCH(O101,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,"Porirua city","Stadium purposes rate","Stadium purposes rate","Rural"]
[null,null,null,null,null,44,3,5,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M102&P102,'Comparison - Category'!$C$80:$C$105,0),MATCH(O102,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":28},null,"Porirua city","Regional strategy rate","Regional strategy rate","Rural"]
[null,null,null,null,null,44,3,7,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M103&P103,'Comparison - Category'!$C$80:$C$105,0),MATCH(O103,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":7.6513492000000001E-3},null,"Porirua city","Flood protection – regional rate","Flood protection – regional rate","Rural"]
[null,null,null,null,null,{"$f":"+F103","v":44},{"$f":"+G103","v":3},8,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M104&P104,'Comparison - Category'!$C$80:$C$105,0),MATCH(O104,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":4.390428E-4},null,"Porirua city","Flood protection – catchment rate","Flood protection – catchment rate","Rural"]
[]
[null,null,null,null,null,"TA_ID","Rate_Class_ID","Rates_ID","Rates_Status_ID","Rates_year","Rates_value"]
[null,null,null,null,null,45,1,1,{"$f":"$I$8","v":2},{"$f":"year_current","v":"2018/19"},{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M107&P107,'Comparison - Category'!$C$80:$C$105,0),MATCH(O107,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":2.5594073799999999E-2},null,{"$f":"VLOOKUP(F107,$A$28:$B$36,2,FALSE)","v":"Kapiti Coast district"},{"$f":"VLOOKUP(H107,$A$17:$B$24,2,FALSE)","v":"General rate"},{"$f":"VLOOKUP(H107,$A$17:$C$24,3,FALSE)","v":"General rate"},{"$f":"VLOOKUP(G107,$A$5:$B$8,2,FALSE)","v":"Residential"}]
[null,null,null,null,null,{"$f":"+F107","v":45},1,2,{"$f":"+I107","v":2},"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M108&P108,'Comparison - Category'!$C$80:$C$105,0),MATCH(O108,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,{"$f":"VLOOKUP(F108,$A$28:$B$36,2,FALSE)","v":"Kapiti Coast district"},"River management rate","River management rate","Residential"]
[null,null,null,null,null,45,1,3,{"$f":"+I108","v":2},"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M109&P109,'Comparison - Category'!$C$80:$C$105,0),MATCH(O109,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":2.69992345E-2},null,"Kapiti Coast district","Public transport rate","Public transport rate","Residential"]
[null,null,null,null,null,45,1,4,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M110&P110,'Comparison - Category'!$C$80:$C$105,0),MATCH(O110,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,"Kapiti Coast district","Stadium purposes rate","Stadium purposes rate","Residential"]
[null,null,null,null,null,{"$f":"+F110","v":45},1,5,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M111&P111,'Comparison - Category'!$C$80:$C$105,0),MATCH(O111,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":14},null,"Kapiti Coast district","Regional strategy rate","Regional strategy rate","Residential"]
[null,null,null,null,null,45,1,7,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M112&P112,'Comparison - Category'!$C$80:$C$105,0),MATCH(O112,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":6.8370912000000001E-3},null,"Kapiti Coast district","Flood protection – regional rate","Flood protection – regional rate","Residential"]
[null,null,null,null,null,45,1,8,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M113&P113,'Comparison - Category'!$C$80:$C$105,0),MATCH(O113,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":1.09669017E-2},null,"Kapiti Coast district","Flood protection – catchment rate","Flood protection – catchment rate","Residential"]
[null,null,null,null,null,45,2,1,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M114&P114,'Comparison - Category'!$C$80:$C$105,0),MATCH(O114,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":2.5594073799999999E-2},null,"Kapiti Coast district","General rate","General rate","Business"]
[null,null,null,null,null,45,2,2,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M115&P115,'Comparison - Category'!$C$80:$C$105,0),MATCH(O115,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,"Kapiti Coast district","River management rate","River management rate","Business"]
[null,null,null,null,null,45,2,3,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M116&P116,'Comparison - Category'!$C$80:$C$105,0),MATCH(O116,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":3.3279620699999998E-2},null,"Kapiti Coast district","Public transport rate","Public transport rate","Business"]
[null,null,null,null,null,45,2,4,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M117&P117,'Comparison - Category'!$C$80:$C$105,0),MATCH(O117,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,"Kapiti Coast district","Stadium purposes rate","Stadium purposes rate","Business"]
[null,null,null,null,null,45,2,6,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M118&P118,'Comparison - Category'!$C$80:$C$105,0),MATCH(O118,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":8.4092869999999997E-3},null,"Kapiti Coast district","Regional strategy rate - Business","Regional strategy rate","Business"]
[null,null,null,null,null,45,2,7,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M119&P119,'Comparison - Category'!$C$80:$C$105,0),MATCH(O119,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":6.8370912000000001E-3},null,"Kapiti Coast district","Flood protection – regional rate","Flood protection – regional rate","Business"]
[null,null,null,null,null,45,2,8,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M120&P120,'Comparison - Category'!$C$80:$C$105,0),MATCH(O120,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":1.09669017E-2},null,"Kapiti Coast district","Flood protection – catchment rate","Flood protection – catchment rate","Business"]
[null,null,null,null,null,45,3,1,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M121&P121,'Comparison - Category'!$C$80:$C$105,0),MATCH(O121,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":2.5594073799999999E-2},null,"Kapiti Coast district","General rate","General rate","Rural"]
[null,null,null,null,null,45,3,2,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M122&P122,'Comparison - Category'!$C$80:$C$105,0),MATCH(O122,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,"Kapiti Coast district","River management rate","River management rate","Rural"]
[null,null,null,null,null,45,3,3,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M123&P123,'Comparison - Category'!$C$80:$C$105,0),MATCH(O123,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":7.0296680999999998E-3},null,"Kapiti Coast district","Public transport rate","Public transport rate","Rural"]
[null,null,null,null,null,45,3,4,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M124&P124,'Comparison - Category'!$C$80:$C$105,0),MATCH(O124,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,"Kapiti Coast district","Stadium purposes rate","Stadium purposes rate","Rural"]
[null,null,null,null,null,45,3,5,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M125&P125,'Comparison - Category'!$C$80:$C$105,0),MATCH(O125,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":28},null,"Kapiti Coast district","Regional strategy rate","Regional strategy rate","Rural"]
[null,null,null,null,null,45,3,7,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M126&P126,'Comparison - Category'!$C$80:$C$105,0),MATCH(O126,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":6.8370912000000001E-3},null,"Kapiti Coast district","Flood protection – regional rate","Flood protection – regional rate","Rural"]
[null,null,null,null,null,{"$f":"+F126","v":45},{"$f":"+G126","v":3},8,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M127&P127,'Comparison - Category'!$C$80:$C$105,0),MATCH(O127,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":1.09669017E-2},null,"Kapiti Coast district","Flood protection – catchment rate","Flood protection – catchment rate","Rural"]
[]
[null,null,null,null,null,"TA_ID","Rate_Class_ID","Rates_ID","Rates_Status_ID","Rates_year","Rates_value"]
[null,null,null,null,null,46,1,1,{"$f":"$I$8","v":2},{"$f":"year_current","v":"2018/19"},{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M130&P130,'Comparison - Category'!$C$80:$C$105,0),MATCH(O130,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":2.59528368E-2},null,{"$f":"VLOOKUP(F130,$A$28:$B$36,2,FALSE)","v":"Masterton district"},{"$f":"VLOOKUP(H130,$A$17:$B$24,2,FALSE)","v":"General rate"},{"$f":"VLOOKUP(H130,$A$17:$C$24,3,FALSE)","v":"General rate"},{"$f":"VLOOKUP(G130,$A$5:$B$8,2,FALSE)","v":"Residential"}]
[null,null,null,null,null,{"$f":"+F130","v":46},1,2,{"$f":"+I130","v":2},"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M131&P131,'Comparison - Category'!$C$80:$C$105,0),MATCH(O131,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,{"$f":"VLOOKUP(F131,$A$28:$B$36,2,FALSE)","v":"Masterton district"},"River management rate","River management rate","Residential"]
[null,null,null,null,null,46,1,3,{"$f":"+I131","v":2},"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M132&P132,'Comparison - Category'!$C$80:$C$105,0),MATCH(O132,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":1.1581264399999999E-2},null,"Masterton district","Public transport rate","Public transport rate","Residential"]
[null,null,null,null,null,46,1,4,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M133&P133,'Comparison - Category'!$C$80:$C$105,0),MATCH(O133,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,"Masterton district","Stadium purposes rate","Stadium purposes rate","Residential"]
[null,null,null,null,null,{"$f":"+F133","v":46},1,5,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M134&P134,'Comparison - Category'!$C$80:$C$105,0),MATCH(O134,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":14},null,"Masterton district","Regional strategy rate","Regional strategy rate","Residential"]
[null,null,null,null,null,46,1,7,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M135&P135,'Comparison - Category'!$C$80:$C$105,0),MATCH(O135,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":6.9329296000000002E-3},null,"Masterton district","Flood protection – regional rate","Flood protection – regional rate","Residential"]
[null,null,null,null,null,46,1,8,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M136&P136,'Comparison - Category'!$C$80:$C$105,0),MATCH(O136,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":4.6459646999999996E-3},null,"Masterton district","Flood protection – catchment rate","Flood protection – catchment rate","Residential"]
[null,null,null,null,null,46,2,1,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M137&P137,'Comparison - Category'!$C$80:$C$105,0),MATCH(O137,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":2.59528368E-2},null,"Masterton district","General rate","General rate","Business"]
[null,null,null,null,null,46,2,2,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M138&P138,'Comparison - Category'!$C$80:$C$105,0),MATCH(O138,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,"Masterton district","River management rate","River management rate","Business"]
[null,null,null,null,null,46,2,3,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M139&P139,'Comparison - Category'!$C$80:$C$105,0),MATCH(O139,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":1.73836474E-2},null,"Masterton district","Public transport rate","Public transport rate","Business"]
[null,null,null,null,null,46,2,4,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M140&P140,'Comparison - Category'!$C$80:$C$105,0),MATCH(O140,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,"Masterton district","Stadium purposes rate","Stadium purposes rate","Business"]
[null,null,null,null,null,46,2,6,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M141&P141,'Comparison - Category'!$C$80:$C$105,0),MATCH(O141,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":8.5271636000000001E-3},null,"Masterton district","Regional strategy rate - Business","Regional strategy rate","Business"]
[null,null,null,null,null,46,2,7,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M142&P142,'Comparison - Category'!$C$80:$C$105,0),MATCH(O142,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":6.9329296000000002E-3},null,"Masterton district","Flood protection – regional rate","Flood protection – regional rate","Business"]
[null,null,null,null,null,46,2,8,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M143&P143,'Comparison - Category'!$C$80:$C$105,0),MATCH(O143,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":4.6459646999999996E-3},null,"Masterton district","Flood protection – catchment rate","Flood protection – catchment rate","Business"]
[null,null,null,null,null,46,3,1,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M144&P144,'Comparison - Category'!$C$80:$C$105,0),MATCH(O144,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":2.59528368E-2},null,"Masterton district","General rate","General rate","Rural"]
[null,null,null,null,null,46,3,2,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M145&P145,'Comparison - Category'!$C$80:$C$105,0),MATCH(O145,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,"Masterton district","River management rate","River management rate","Rural"]
[null,null,null,null,null,46,3,3,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M146&P146,'Comparison - Category'!$C$80:$C$105,0),MATCH(O146,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":4.561346E-3},null,"Masterton district","Public transport rate","Public transport rate","Rural"]
[null,null,null,null,null,46,3,4,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M147&P147,'Comparison - Category'!$C$80:$C$105,0),MATCH(O147,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,"Masterton district","Stadium purposes rate","Stadium purposes rate","Rural"]
[null,null,null,null,null,46,3,5,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M148&P148,'Comparison - Category'!$C$80:$C$105,0),MATCH(O148,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":28},null,"Masterton district","Regional strategy rate","Regional strategy rate","Rural"]
[null,null,null,null,null,46,3,7,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M149&P149,'Comparison - Category'!$C$80:$C$105,0),MATCH(O149,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":6.9329296000000002E-3},null,"Masterton district","Flood protection – regional rate","Flood protection – regional rate","Rural"]
[null,null,null,null,null,{"$f":"+F149","v":46},{"$f":"+G149","v":3},8,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M150&P150,'Comparison - Category'!$C$80:$C$105,0),MATCH(O150,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":4.6459646999999996E-3},null,"Masterton district","Flood protection – catchment rate","Flood protection – catchment rate","Rural"]
[]
[null,null,null,null,null,"TA_ID","Rate_Class_ID","Rates_ID","Rates_Status_ID","Rates_year","Rates_value"]
[null,null,null,null,null,47,1,1,{"$f":"$I$8","v":2},{"$f":"year_current","v":"2018/19"},{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M153&P153,'Comparison - Category'!$C$80:$C$105,0),MATCH(O153,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":2.6049253599999999E-2},null,{"$f":"VLOOKUP(F153,$A$28:$B$36,2,FALSE)","v":"Carterton district"},{"$f":"VLOOKUP(H153,$A$17:$B$24,2,FALSE)","v":"General rate"},{"$f":"VLOOKUP(H153,$A$17:$C$24,3,FALSE)","v":"General rate"},{"$f":"VLOOKUP(G153,$A$5:$B$8,2,FALSE)","v":"Residential"}]
[null,null,null,null,null,{"$f":"+F153","v":47},1,2,{"$f":"+I153","v":2},"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M154&P154,'Comparison - Category'!$C$80:$C$105,0),MATCH(O154,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,{"$f":"VLOOKUP(F154,$A$28:$B$36,2,FALSE)","v":"Carterton district"},"River management rate","River management rate","Residential"]
[null,null,null,null,null,47,1,3,{"$f":"+I154","v":2},"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M155&P155,'Comparison - Category'!$C$80:$C$105,0),MATCH(O155,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":1.6230203299999999E-2},null,"Carterton district","Public transport rate","Public transport rate","Residential"]
[null,null,null,null,null,47,1,4,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M156&P156,'Comparison - Category'!$C$80:$C$105,0),MATCH(O156,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,"Carterton district","Stadium purposes rate","Stadium purposes rate","Residential"]
[null,null,null,null,null,{"$f":"+F156","v":47},1,5,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M157&P157,'Comparison - Category'!$C$80:$C$105,0),MATCH(O157,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":14},null,"Carterton district","Regional strategy rate","Regional strategy rate","Residential"]
[null,null,null,null,null,47,1,7,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M158&P158,'Comparison - Category'!$C$80:$C$105,0),MATCH(O158,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":6.9586858999999999E-3},null,"Carterton district","Flood protection – regional rate","Flood protection – regional rate","Residential"]
[null,null,null,null,null,47,1,8,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M159&P159,'Comparison - Category'!$C$80:$C$105,0),MATCH(O159,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":5.3870758000000001E-3},null,"Carterton district","Flood protection – catchment rate","Flood protection – catchment rate","Residential"]
[null,null,null,null,null,47,2,1,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M160&P160,'Comparison - Category'!$C$80:$C$105,0),MATCH(O160,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":2.6049253599999999E-2},null,"Carterton district","General rate","General rate","Business"]
[null,null,null,null,null,47,2,2,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M161&P161,'Comparison - Category'!$C$80:$C$105,0),MATCH(O161,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,"Carterton district","River management rate","River management rate","Business"]
[null,null,null,null,null,47,2,3,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M162&P162,'Comparison - Category'!$C$80:$C$105,0),MATCH(O162,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":2.20541426E-2},null,"Carterton district","Public transport rate","Public transport rate","Business"]
[null,null,null,null,null,47,2,4,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M163&P163,'Comparison - Category'!$C$80:$C$105,0),MATCH(O163,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,"Carterton district","Stadium purposes rate","Stadium purposes rate","Business"]
[null,null,null,null,null,47,2,6,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M164&P164,'Comparison - Category'!$C$80:$C$105,0),MATCH(O164,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":8.5588426999999995E-3},null,"Carterton district","Regional strategy rate - Business","Regional strategy rate","Business"]
[null,null,null,null,null,47,2,7,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M165&P165,'Comparison - Category'!$C$80:$C$105,0),MATCH(O165,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":6.9586858999999999E-3},null,"Carterton district","Flood protection – regional rate","Flood protection – regional rate","Business"]
[null,null,null,null,null,47,2,8,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M166&P166,'Comparison - Category'!$C$80:$C$105,0),MATCH(O166,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":5.3870758000000001E-3},null,"Carterton district","Flood protection – catchment rate","Flood protection – catchment rate","Business"]
[null,null,null,null,null,47,3,1,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M167&P167,'Comparison - Category'!$C$80:$C$105,0),MATCH(O167,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":2.6049253599999999E-2},null,"Carterton district","General rate","General rate","Rural"]
[null,null,null,null,null,47,3,2,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M168&P168,'Comparison - Category'!$C$80:$C$105,0),MATCH(O168,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,"Carterton district","River management rate","River management rate","Rural"]
[null,null,null,null,null,47,3,3,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M169&P169,'Comparison - Category'!$C$80:$C$105,0),MATCH(O169,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":5.7008629999999996E-3},null,"Carterton district","Public transport rate","Public transport rate","Rural"]
[null,null,null,null,null,47,3,4,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M170&P170,'Comparison - Category'!$C$80:$C$105,0),MATCH(O170,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,"Carterton district","Stadium purposes rate","Stadium purposes rate","Rural"]
[null,null,null,null,null,47,3,5,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M171&P171,'Comparison - Category'!$C$80:$C$105,0),MATCH(O171,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":28},null,"Carterton district","Regional strategy rate","Regional strategy rate","Rural"]
[null,null,null,null,null,47,3,7,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M172&P172,'Comparison - Category'!$C$80:$C$105,0),MATCH(O172,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":6.9586858999999999E-3},null,"Carterton district","Flood protection – regional rate","Flood protection – regional rate","Rural"]
[null,null,null,null,null,{"$f":"+F172","v":47},{"$f":"+G172","v":3},8,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M173&P173,'Comparison - Category'!$C$80:$C$105,0),MATCH(O173,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":5.3870758000000001E-3},null,"Carterton district","Flood protection – catchment rate","Flood protection – catchment rate","Rural"]
[]
[null,null,null,null,null,"TA_ID","Rate_Class_ID","Rates_ID","Rates_Status_ID","Rates_year","Rates_value"]
[null,null,null,null,null,48,1,1,{"$f":"$I$8","v":2},{"$f":"year_current","v":"2018/19"},{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M176&P176,'Comparison - Category'!$C$80:$C$105,0),MATCH(O176,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":2.5790556499999999E-2},null,{"$f":"VLOOKUP(F176,$A$28:$B$36,2,FALSE)","v":"South Wairarapa district"},{"$f":"VLOOKUP(H176,$A$17:$B$24,2,FALSE)","v":"General rate"},{"$f":"VLOOKUP(H176,$A$17:$C$24,3,FALSE)","v":"General rate"},{"$f":"VLOOKUP(G176,$A$5:$B$8,2,FALSE)","v":"Residential"}]
[null,null,null,null,null,{"$f":"+F176","v":48},1,2,{"$f":"+I176","v":2},"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M177&P177,'Comparison - Category'!$C$80:$C$105,0),MATCH(O177,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,{"$f":"VLOOKUP(F177,$A$28:$B$36,2,FALSE)","v":"South Wairarapa district"},"River management rate","River management rate","Residential"]
[null,null,null,null,null,48,1,3,{"$f":"+I177","v":2},"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M178&P178,'Comparison - Category'!$C$80:$C$105,0),MATCH(O178,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":1.9379859999999999E-2},null,"South Wairarapa district","Public transport rate","Public transport rate","Residential"]
[null,null,null,null,null,48,1,4,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M179&P179,'Comparison - Category'!$C$80:$C$105,0),MATCH(O179,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,"South Wairarapa district","Stadium purposes rate","Stadium purposes rate","Residential"]
[null,null,null,null,null,{"$f":"+F179","v":48},1,5,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M180&P180,'Comparison - Category'!$C$80:$C$105,0),MATCH(O180,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":14},null,"South Wairarapa district","Regional strategy rate","Regional strategy rate","Residential"]
[null,null,null,null,null,48,1,7,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M181&P181,'Comparison - Category'!$C$80:$C$105,0),MATCH(O181,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":6.8895787000000002E-3},null,"South Wairarapa district","Flood protection – regional rate","Flood protection – regional rate","Residential"]
[null,null,null,null,null,48,1,8,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M182&P182,'Comparison - Category'!$C$80:$C$105,0),MATCH(O182,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":4.4796089000000002E-3},null,"South Wairarapa district","Flood protection – catchment rate","Flood protection – catchment rate","Residential"]
[null,null,null,null,null,48,2,1,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M183&P183,'Comparison - Category'!$C$80:$C$105,0),MATCH(O183,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":2.5790556499999999E-2},null,"South Wairarapa district","General rate","General rate","Business"]
[null,null,null,null,null,48,2,2,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M184&P184,'Comparison - Category'!$C$80:$C$105,0),MATCH(O184,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,"South Wairarapa district","River management rate","River management rate","Business"]
[null,null,null,null,null,48,2,3,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M185&P185,'Comparison - Category'!$C$80:$C$105,0),MATCH(O185,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":2.5145961200000001E-2},null,"South Wairarapa district","Public transport rate","Public transport rate","Business"]
[null,null,null,null,null,48,2,4,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M186&P186,'Comparison - Category'!$C$80:$C$105,0),MATCH(O186,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,"South Wairarapa district","Stadium purposes rate","Stadium purposes rate","Business"]
[null,null,null,null,null,48,2,6,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M187&P187,'Comparison - Category'!$C$80:$C$105,0),MATCH(O187,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":8.4738442000000004E-3},null,"South Wairarapa district","Regional strategy rate - Business","Regional strategy rate","Business"]
[null,null,null,null,null,48,2,7,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M188&P188,'Comparison - Category'!$C$80:$C$105,0),MATCH(O188,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":6.8895787000000002E-3},null,"South Wairarapa district","Flood protection – regional rate","Flood protection – regional rate","Business"]
[null,null,null,null,null,48,2,8,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M189&P189,'Comparison - Category'!$C$80:$C$105,0),MATCH(O189,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":4.4796089000000002E-3},null,"South Wairarapa district","Flood protection – catchment rate","Flood protection – catchment rate","Business"]
[null,null,null,null,null,48,3,1,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M190&P190,'Comparison - Category'!$C$80:$C$105,0),MATCH(O190,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":2.5790556499999999E-2},null,"South Wairarapa district","General rate","General rate","Rural"]
[null,null,null,null,null,48,3,2,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M191&P191,'Comparison - Category'!$C$80:$C$105,0),MATCH(O191,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,"South Wairarapa district","River management rate","River management rate","Rural"]
[null,null,null,null,null,48,3,3,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M192&P192,'Comparison - Category'!$C$80:$C$105,0),MATCH(O192,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":6.4221165E-3},null,"South Wairarapa district","Public transport rate","Public transport rate","Rural"]
[null,null,null,null,null,48,3,4,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M193&P193,'Comparison - Category'!$C$80:$C$105,0),MATCH(O193,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,"South Wairarapa district","Stadium purposes rate","Stadium purposes rate","Rural"]
[null,null,null,null,null,48,3,5,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M194&P194,'Comparison - Category'!$C$80:$C$105,0),MATCH(O194,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":28},null,"South Wairarapa district","Regional strategy rate","Regional strategy rate","Rural"]
[null,null,null,null,null,48,3,7,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M195&P195,'Comparison - Category'!$C$80:$C$105,0),MATCH(O195,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":6.8895787000000002E-3},null,"South Wairarapa district","Flood protection – regional rate","Flood protection – regional rate","Rural"]
[null,null,null,null,null,{"$f":"+F195","v":48},{"$f":"+G195","v":3},8,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M196&P196,'Comparison - Category'!$C$80:$C$105,0),MATCH(O196,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":4.4796089000000002E-3},null,"South Wairarapa district","Flood protection – catchment rate","Flood protection – catchment rate","Rural"]
[]
[null,null,null,null,null,"TA_ID","Rate_Class_ID","Rates_ID","Rates_Status_ID","Rates_year","Rates_value"]
[null,null,null,null,null,49,3,1,{"$f":"$I$8","v":2},{"$f":"year_current","v":"2018/19"},{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M199&P199,'Comparison - Category'!$C$80:$C$105,0),MATCH(O199,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":1.6853500600000001E-2},null,{"$f":"VLOOKUP(F199,$A$28:$B$36,2,FALSE)","v":"Tararua district"},{"$f":"VLOOKUP(H199,$A$17:$B$24,2,FALSE)","v":"General rate"},{"$f":"VLOOKUP(H199,$A$17:$C$24,3,FALSE)","v":"General rate"},{"$f":"VLOOKUP(G199,$A$5:$B$8,2,FALSE)","v":"Rural"}]
[null,null,null,null,null,{"$f":"+F199","v":49},3,2,{"$f":"+I199","v":2},"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M200&P200,'Comparison - Category'!$C$80:$C$105,0),MATCH(O200,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,"Tararua district","River management rate","River management rate","Rural"]
[null,null,null,null,null,49,3,3,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M201&P201,'Comparison - Category'!$C$80:$C$105,0),MATCH(O201,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,"Tararua district","Public transport rate","Public transport rate","Rural"]
[null,null,null,null,null,49,3,4,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M202&P202,'Comparison - Category'!$C$80:$C$105,0),MATCH(O202,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,"Tararua district","Stadium purposes rate","Stadium purposes rate","Rural"]
[null,null,null,null,null,49,3,5,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M203&P203,'Comparison - Category'!$C$80:$C$105,0),MATCH(O203,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":28},null,"Tararua district","Regional strategy rate","Regional strategy rate","Rural"]
[null,null,null,null,null,49,3,7,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M204&P204,'Comparison - Category'!$C$80:$C$105,0),MATCH(O204,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":4.5021719E-3},null,"Tararua district","Flood protection – regional rate","Flood protection – regional rate","Rural"]
[null,null,null,null,null,49,3,8,2,"2018/19",{"$f":"ROUND(INDEX('Comparison - Category'!$AA$80:$AG$105,MATCH(M205&P205,'Comparison - Category'!$C$80:$C$105,0),MATCH(O205,'Comparison - Category'!$AA$65:$AG$65,0)),10)","v":0},null,"Tararua district","Flood protection – catchment rate","Flood protection – catchment rate","Rural"]